{"text_format":"1","workbook":"xlsx","n_sheets":33,"sheets":["Change","InpC","InpS","InpS -m","Dashboard","Solve","ConFin","ConCost","ConTime","Time","Esc","Ops","Acct","Debt","DSRA","Equity","Tax","FS semi","FS semi - P99","FS Ann","Output","Check","Tmp","Metrics","S&U","Compare and Verify","UDFInputC","UDFInputS","UDF_Output2","Variable List Read","Ideas for Master Class","Example","Chart1"],"not_rendered":{"charts":4,"images":18,"macros":1,"external_links":1,"defined_names":23,"comments":1,"pivot_tables":0},"unopened":[{"sheet":"Chart1","index":32,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Change","index":0,"n_rows":94,"n_cols":327,"rows_kept":94,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":"Change"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"InpS_Ann",{"$f":" Time!J$45","v":"2021-12-31"},{"$f":" Time!K$45","v":"2022-12-31"},{"$f":" Time!L$45","v":"2023-12-31"},{"$f":" Time!M$45","v":"2024-12-31"},{"$f":" Time!N$45","v":"2025-12-31"},{"$f":" Time!O$45","v":"2026-12-31"},{"$f":" Time!P$45","v":"2027-12-31"},{"$f":" Time!Q$45","v":"2028-12-31"},{"$f":" Time!R$45","v":"2029-12-31"},{"$f":" Time!S$45","v":"2030-12-31"},{"$f":" Time!T$45","v":"2031-12-31"},{"$f":" Time!U$45","v":"2032-12-31"},{"$f":" Time!V$45","v":"2033-12-31"},{"$f":" Time!W$45","v":"2034-12-31"},{"$f":" Time!X$45","v":"2035-12-31"},{"$f":" Time!Y$45","v":"2036-12-31"},{"$f":" Time!Z$45","v":"2037-12-31"},{"$f":" Time!AA$45","v":"2038-12-31"},{"$f":" Time!AB$45","v":"2039-12-31"},{"$f":" Time!AC$45","v":"2040-12-31"},{"$f":" Time!AD$45","v":"2041-12-31"},{"$f":" Time!AE$45","v":"2042-12-31"},{"$f":" Time!AF$45","v":"2043-12-31"},{"$f":" Time!AG$45","v":"2044-12-31"},{"$f":" Time!AH$45","v":"2045-12-31"},{"$f":" Time!AI$45","v":"2046-12-31"},{"$f":" Time!AJ$45","v":"2047-12-31"},{"$f":" Time!AK$45","v":"2048-12-31"},{"$f":" Time!AL$45","v":"2049-12-31"},{"$f":" Time!AM$45","v":"2050-12-31"},{"$f":" Time!AN$45","v":"2051-12-31"},{"$f":" Time!AO$45","v":"2052-12-31"},{"$f":" Time!AP$45","v":"2053-12-31"},{"$f":" Time!AQ$45","v":"2054-12-31"},{"$f":" Time!AR$45","v":"2055-12-31"},{"$f":" Time!AS$45","v":"2056-12-31"},{"$f":" Time!AT$45","v":"2057-12-31"},{"$f":" Time!AU$45","v":"2058-12-31"},{"$f":" Time!AV$45","v":"2059-12-31"},{"$f":" Time!AW$45","v":"2060-12-31"},{"$f":" Time!AX$45","v":"2061-12-31"},{"$f":" Time!AY$45","v":"2062-12-31"},{"$f":" Time!AZ$45","v":"2063-12-31"},{"$f":" Time!BA$45","v":"2064-12-31"},{"$f":" Time!BB$45","v":"2065-12-31"},{"$f":" Time!BC$45","v":"00:00:00"},{"$f":" Time!BD$45","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"InpS_Ann",{"$f":" Time!J$50","v":"Pre-fcst"},{"$f":" Time!K$50","v":"Construction"},{"$f":" Time!L$50","v":"Construction"},{"$f":" Time!M$50","v":"Operations"},{"$f":" Time!N$50","v":"Operations"},{"$f":" Time!O$50","v":"Operations"},{"$f":" Time!P$50","v":"Operations"},{"$f":" Time!Q$50","v":"Operations"},{"$f":" Time!R$50","v":"Operations"},{"$f":" Time!S$50","v":"Operations"},{"$f":" Time!T$50","v":"Operations"},{"$f":" Time!U$50","v":"Operations"},{"$f":" Time!V$50","v":"Operations"},{"$f":" Time!W$50","v":"Operations"},{"$f":" Time!X$50","v":"Operations"},{"$f":" Time!Y$50","v":"Operations"},{"$f":" Time!Z$50","v":"Operations"},{"$f":" Time!AA$50","v":"Operations"},{"$f":" Time!AB$50","v":"Operations"},{"$f":" Time!AC$50","v":"Operations"},{"$f":" Time!AD$50","v":"Operations"},{"$f":" Time!AE$50","v":"Operations"},{"$f":" Time!AF$50","v":"Operations"},{"$f":" Time!AG$50","v":"Post ops"},{"$f":" Time!AH$50","v":"Post ops"},{"$f":" Time!AI$50","v":"Post ops"},{"$f":" Time!AJ$50","v":"Post ops"},{"$f":" Time!AK$50","v":"Post ops"},{"$f":" Time!AL$50","v":"Post ops"},{"$f":" Time!AM$50","v":"Post ops"},{"$f":" Time!AN$50","v":"Post ops"},{"$f":" Time!AO$50","v":"Post ops"},{"$f":" Time!AP$50","v":"Post ops"},{"$f":" Time!AQ$50","v":"Post ops"},{"$f":" Time!AR$50","v":"Post ops"},{"$f":" Time!AS$50","v":"Post ops"},{"$f":" Time!AT$50","v":"Post ops"},{"$f":" Time!AU$50","v":"Post ops"},{"$f":" Time!AV$50","v":"Post ops"},{"$f":" Time!AW$50","v":"Post ops"},{"$f":" Time!AX$50","v":"Post ops"},{"$f":" Time!AY$50","v":"Post ops"},{"$f":" Time!AZ$50","v":"Post ops"},{"$f":" Time!BA$50","v":"Post ops"},{"$f":" Time!BB$50","v":"Post ops"},{"$f":" Time!BC$50","v":0},{"$f":" Time!BD$50","v":0}]
[null,null,null,null,null,{"$f":" TODAY()","v":"2026-06-26"},{"$f":" NOW()","v":46199.133006597222},"[Template issued stamp line]",null,null,null,null,null,null,{"$f":" Output!#REF!","v":{"$error":"#REF!"}},{"$f":" Output!$H$17","v":1.6138027327069053},{"$f":" Output!$H$18","v":1.7076452847202734},{"$f":" InpC!$F$3","v":"Seasonal - Leverage Method"}]
[null,null,null,null,null,null,null,"[Template change line]",null,null,null,null,null,null,{"$f":" O3","v":{"$error":"#REF!"}},{"$f":" P3","v":1.6138027327069053},{"$f":" Q3","v":1.7076452847202734},{"$f":" R3","v":"Seasonal - Leverage Method"},null,null,"InpS_Qtr",{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,"Version","Date","Time","Description","Label link","Current value","Previous value","Requested by","Additional details","Scenario",{"$f":" Output!$E$15","v":"Blended project IRR"},{"$f":" Output!$E$17","v":"Min DSCR P50"},{"$f":" Output!$E$18","v":"Avg DSCR P50"},"Scenario Active",null,null,"InpS_Qtr",{"$f":" Time!J$66","v":"Pre-fcst"},{"$f":" Time!K$66","v":"Pre-fcst"},{"$f":" Time!L$66","v":"Fin Close"},{"$f":" Time!M$66","v":"Construction"},{"$f":" Time!N$66","v":"Construction"},{"$f":" Time!O$66","v":"Construction"},{"$f":" Time!P$66","v":"Construction"},{"$f":" Time!Q$66","v":"Operations"},{"$f":" Time!R$66","v":"Operations"},{"$f":" Time!S$66","v":"Operations"},{"$f":" Time!T$66","v":"Operations"},{"$f":" Time!U$66","v":"Operations"},{"$f":" Time!V$66","v":"Operations"},{"$f":" Time!W$66","v":"Operations"},{"$f":" Time!X$66","v":"Operations"},{"$f":" Time!Y$66","v":"Operations"},{"$f":" Time!Z$66","v":"Operations"},{"$f":" Time!AA$66","v":"Operations"},{"$f":" Time!AB$66","v":"Operations"},{"$f":" Time!AC$66","v":"Operations"},{"$f":" Time!AD$66","v":"Operations"},{"$f":" Time!AE$66","v":"Operations"},{"$f":" Time!AF$66","v":"Operations"},{"$f":" Time!AG$66","v":"Operations"},{"$f":" Time!AH$66","v":"Operations"},{"$f":" Time!AI$66","v":"Operations"},{"$f":" Time!AJ$66","v":"Operations"},{"$f":" Time!AK$66","v":"Operations"},{"$f":" Time!AL$66","v":"Operations"},{"$f":" Time!AM$66","v":"Operations"},{"$f":" Time!AN$66","v":"Operations"},{"$f":" Time!AO$66","v":"Operations"},{"$f":" Time!AP$66","v":"Operations"},{"$f":" Time!AQ$66","v":"Operations"},{"$f":" Time!AR$66","v":"Operations"},{"$f":" Time!AS$66","v":"Operations"},{"$f":" Time!AT$66","v":"Operations"},{"$f":" Time!AU$66","v":"Operations"},{"$f":" Time!AV$66","v":"Operations"},{"$f":" Time!AW$66","v":"Operations"},{"$f":" Time!AX$66","v":"Operations"},{"$f":" Time!AY$66","v":"Operations"},{"$f":" Time!AZ$66","v":"Operations"},{"$f":" Time!BA$66","v":"Operations"},{"$f":" Time!BB$66","v":"Operations"},{"$f":" Time!BC$66","v":"Operations"},{"$f":" Time!BD$66","v":"Operations"},{"$f":" Time!BE$66","v":"Post ops"},{"$f":" Time!BF$66","v":"Post ops"},{"$f":" Time!BG$66","v":"Post ops"},{"$f":" Time!BH$66","v":"Post ops"},{"$f":" Time!BI$66","v":"Post ops"},{"$f":" Time!BJ$66","v":"Post ops"},{"$f":" Time!BK$66","v":"Post ops"},{"$f":" Time!BL$66","v":"Post ops"},{"$f":" Time!BM$66","v":"Post ops"},{"$f":" Time!BN$66","v":"Post ops"},{"$f":" Time!BO$66","v":"Post ops"},{"$f":" Time!BP$66","v":"Post ops"},{"$f":" Time!BQ$66","v":"Post ops"},{"$f":" Time!BR$66","v":"Post ops"},{"$f":" Time!BS$66","v":"Post ops"},{"$f":" Time!BT$66","v":"Post ops"},{"$f":" Time!BU$66","v":"Post ops"},{"$f":" Time!BV$66","v":"Post ops"},{"$f":" Time!BW$66","v":"Post ops"},{"$f":" Time!BX$66","v":"Post ops"},{"$f":" Time!BY$66","v":"Post ops"},{"$f":" Time!BZ$66","v":"Post ops"},{"$f":" Time!CA$66","v":"Post ops"},{"$f":" Time!CB$66","v":"Post ops"},{"$f":" Time!CC$66","v":"Post ops"},{"$f":" Time!CD$66","v":"Post ops"},{"$f":" Time!CE$66","v":"Post ops"},{"$f":" Time!CF$66","v":"Post ops"},{"$f":" Time!CG$66","v":"Post ops"},{"$f":" Time!CH$66","v":"Post ops"},{"$f":" Time!CI$66","v":"Post ops"},{"$f":" Time!CJ$66","v":"Post ops"},{"$f":" Time!CK$66","v":"Post ops"},{"$f":" Time!CL$66","v":"Post ops"},{"$f":" Time!CM$66","v":"Post ops"},{"$f":" Time!CN$66","v":"Post ops"},{"$f":" Time!CO$66","v":"Post ops"},{"$f":" Time!CP$66","v":"Post ops"},{"$f":" Time!CQ$66","v":"Post ops"},{"$f":" Time!CR$66","v":"Post ops"},{"$f":" Time!CS$66","v":"Post ops"},{"$f":" Time!CT$66","v":"Post ops"},{"$f":" Time!CU$66","v":"Post ops"},{"$f":" Time!CV$66","v":"Post ops"},{"$f":" Time!CW$66","v":"Post ops"},{"$f":" Time!CX$66","v":"Post ops"},{"$f":" Time!CY$66","v":"Post ops"},{"$f":" Time!CZ$66","v":"Post ops"},{"$f":" Time!DA$66","v":"Post ops"},{"$f":" Time!DB$66","v":"Post ops"},{"$f":" Time!DC$66","v":"Post ops"},{"$f":" Time!DD$66","v":"Post ops"},{"$f":" Time!DE$66","v":"Post ops"},{"$f":" Time!DF$66","v":"Post ops"},{"$f":" Time!DG$66","v":"Post ops"},{"$f":" Time!DH$66","v":"Post ops"},{"$f":" Time!DI$66","v":"Post ops"},{"$f":" Time!DJ$66","v":"Post ops"},{"$f":" Time!DK$66","v":"Post ops"},{"$f":" Time!DL$66","v":"Post ops"},{"$f":" Time!DM$66","v":"Post ops"},{"$f":" Time!DN$66","v":"Post ops"},{"$f":" Time!DO$66","v":"Post ops"},{"$f":" Time!DP$66","v":"Post ops"},{"$f":" Time!DQ$66","v":"Post ops"},{"$f":" Time!DR$66","v":"Post ops"},{"$f":" Time!DS$66","v":"Post ops"},{"$f":" Time!DT$66","v":"Post ops"},{"$f":" Time!DU$66","v":"Post ops"},{"$f":" Time!DV$66","v":"Post ops"},{"$f":" Time!DW$66","v":"Post ops"},{"$f":" Time!DX$66","v":"Post ops"},{"$f":" Time!DY$66","v":"Post ops"},{"$f":" Time!DZ$66","v":"Post ops"},{"$f":" Time!EA$66","v":"Post ops"},{"$f":" Time!EB$66","v":"Post ops"},{"$f":" Time!EC$66","v":"Post ops"},{"$f":" Time!ED$66","v":"Post ops"},{"$f":" Time!EE$66","v":"Post ops"},{"$f":" Time!EF$66","v":"Post ops"},{"$f":" Time!EG$66","v":"Post ops"},{"$f":" Time!EH$66","v":"Post ops"},{"$f":" Time!EI$66","v":"Post ops"},{"$f":" Time!EJ$66","v":"Post ops"},{"$f":" Time!EK$66","v":"Post ops"},{"$f":" Time!EL$66","v":"Post ops"},{"$f":" Time!EM$66","v":"Post ops"},{"$f":" Time!EN$66","v":"Post ops"},{"$f":" Time!EO$66","v":"Post ops"},{"$f":" Time!EP$66","v":"Post ops"},{"$f":" Time!EQ$66","v":"Post ops"},{"$f":" Time!ER$66","v":"Post ops"},{"$f":" Time!ES$66","v":"Post ops"},{"$f":" Time!ET$66","v":"Post ops"},{"$f":" Time!EU$66","v":"Post ops"},{"$f":" Time!EV$66","v":"Post ops"},{"$f":" Time!EW$66","v":"Post ops"},{"$f":" Time!EX$66","v":"Post ops"},{"$f":" Time!EY$66","v":"Post ops"},{"$f":" Time!EZ$66","v":"Post ops"},{"$f":" Time!FA$66","v":"Post ops"},{"$f":" Time!FB$66","v":"Post ops"},{"$f":" Time!FC$66","v":"Post ops"},{"$f":" Time!FD$66","v":"Post ops"},{"$f":" Time!FE$66","v":"Post ops"},{"$f":" Time!FF$66","v":"Post ops"},{"$f":" Time!FG$66","v":"Post ops"},{"$f":" Time!FH$66","v":"Post ops"},{"$f":" Time!FI$66","v":"Post ops"},{"$f":" Time!FJ$66","v":"Post ops"},{"$f":" Time!FK$66","v":"Post ops"},{"$f":" Time!FL$66","v":"Post ops"},{"$f":" Time!FM$66","v":"Post ops"},{"$f":" Time!FN$66","v":"Post ops"},{"$f":" Time!FO$66","v":"Post ops"},{"$f":" Time!FP$66","v":"Post ops"},{"$f":" Time!FQ$66","v":"Post ops"},{"$f":" Time!FR$66","v":"Post ops"},{"$f":" Time!FS$66","v":"Post ops"},{"$f":" Time!FT$66","v":"Post ops"},{"$f":" Time!FU$66","v":"Post ops"},{"$f":" Time!FV$66","v":"Post ops"},{"$f":" Time!FW$66","v":"Post ops"},{"$f":" Time!FX$66","v":"Post ops"},{"$f":" Time!FY$66","v":"Post ops"},{"$f":" Time!FZ$66","v":"Post ops"},{"$f":" Time!GA$66","v":"Post ops"},{"$f":" Time!GB$66","v":"Post ops"},{"$f":" Time!GC$66","v":"Post ops"},{"$f":" Time!GD$66","v":"Post ops"},{"$f":" Time!GE$66","v":"Post ops"},{"$f":" Time!GF$66","v":"Post ops"},{"$f":" Time!GG$66","v":"Post ops"},{"$f":" Time!GH$66","v":"Post ops"},{"$f":" Time!GI$66","v":"Post ops"},{"$f":" Time!GJ$66","v":"Post ops"}]
[]
["NOTE: CHANGES ARE LISTED IN REVERSE ORDER WITH MOST RECENT CHANGES AT THE TOP"]
[null,null,null,null,null,"2022-10-18T17:58:09",44852.748715277776,"EGRs update",null,null,null,null,null,null,{"$f":" Output!#REF!","v":{"$error":"#REF!"}},{"$f":" Output!$H$17","v":1.6138027327069053},{"$f":" Output!$H$18","v":1.7076452847202734},{"$f":" InpC!$F$3","v":"Seasonal - Leverage Method"}]
[null,null,null,"CPFM 2.21 S2 01a_Cleaned version.xlsm",null,"2022-10-18T17:58:09",44852.748715277776,"Updated the sculpted repayment to avoid negative repayment."]
[null,null,null,"CPFM 2.21 S2 01a_Cleaned version.xlsm",null,"2022-10-18T17:55:53",44852.747141203705,"Updated the CFADS to exclude the EGR cash for debt sizing."]
[null,null,null,"CPFM 2.21 S2 01a_RB.xlsm",null,"2022-10-18T17:50:44",44852.743564814817,"Restricted the cash received from EGRs to adjust funding requirement during construction period only.",{"$f":"ConFin!$E$162","v":"Project costs / funding requirement"}]
[null,null,null,"CPFM 2.21 S2 01a_RB.xlsm",null,"2022-10-18T17:49:46",44852.742893518516,"Removed the construction period flag restriction",{"$f":"ConFin!$E$29","v":"Cash received from EGRs - m P50"}]
[null,null,null,"CPFM 2.21 S2 01a_RB.xlsm",null,"2022-10-18T17:48:55",44852.742303240739,"Updated check to consider only construction period values.",{"$f":"'S&U'!$E$41","v":"Sources and uses check"}]
[null,null,null,"CPFM 2.21 S2 01a_RB.xlsm",null,"2022-10-18T17:48:21",44852.741909722223,"Calculated the revenue incl. EGRs for working capital calcs.",{"$f":"Ops!$E$103","v":"Electricity generation revenue - incl. EGRs P50"}]
[null,null,null,"CPFM 2.21 S2 01a_RB.xlsm",null,"2022-10-18T17:47:41",44852.741446759261,"Net cash incl EGRs included to account receivable balance and removed the separate balance of EGR receivables.",{"$f":"Ops!$E$170","v":"Net cash received - incl. EGRs P50"}]
[]
[null,null,null,null,null,"2020-08-25T15:49:58",44068.659699074073,"EBL functionality included",null,null,null,null,null,null,{"$f":" Output!#REF!","v":{"$error":"#REF!"}},{"$f":" Output!$H$17","v":1.6138027327069053},{"$f":" Output!$H$18","v":1.7076452847202734},{"$f":" InpC!$F$3","v":"Seasonal - Leverage Method"}]
[null,null,null,null,null,"2020-08-25T15:49:58",44068.659699074073,"EBL adjustment in Output sheet",{"$f":"Output!$E$101","v":"Cashflow available for shareholder loan P50"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:49:56",44068.659675925926,"EBL adjustment in Output sheet",{"$f":"Output!$E$100","v":"Equity bridge interest"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:48:21",44068.658576388887,"EBL adjustment in Output sheet",{"$f":"Output!$E$55","v":"Equity bridge interest"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:46:52",44068.657546296294,"EBL adjustment in solver sheet",{"$f":"Solve!$E$114","v":"Equity bridge interest and fees rolled up - total check"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:46:51",44068.657534722224,"EBL adjustment in solver sheet",{"$f":"Solve!$E$113","v":"EBL requirement check"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:46:46",44068.657476851855,"EBL adjustment in solver sheet",{"$f":"Solve!$E$89","v":"Equity bridge interest and fees rolled up - total - fixed"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:46:37",44068.657372685186,"EBL adjustment in solver sheet",{"$f":"Solve!$E$88","v":"EBL requirement fixed"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:45:46",44068.656782407408,"Additional adjustment in solver sheet",{"$f":"Solve!$E$26","v":"Equity bridge interest and fees rolled up - total - calc"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:45:37",44068.656678240739,"Additional adjustment in solver sheet",{"$f":"Solve!$E$25","v":"EBL requirement"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:44:06",44068.655624999999,"Adjustment in share capital to make drawdown for EBL repayment post COD",{"$f":"Equity!$E$15","v":"Share capital drawdown"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:43:06",44068.654930555553,"EBL interset linked in tax calculations",{"$f":"Tax!$E$57","v":"Equity bridge interest POS"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:42:45",44068.654687499999,"EBL linking in FS ann sheet",{"$f":"'FS Ann'!$E$68","v":"Cash flow available for shareholder loan"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:42:45",44068.654687499999,"EBL linking in FS ann sheet",{"$f":"'FS Ann'!$E$67","v":"Equity bridge interest"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:42:43",44068.654664351852,"EBL linking in FS ann sheet",{"$f":"'FS Ann'!$E$65","v":"Cashflow available for equity bridge loan"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:42:17",44068.654363425929,"EBL linking in FS ann sheet",{"$f":"'FS Ann'!$E$23","v":"Equity bridge interest"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:42:11",44068.654293981483,"EBL linking in FS ann sheet",{"$f":"'FS Ann'!$E$51","v":"Shareholder loan drawdown"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:42:11",44068.654293981483,"EBL linking in FS ann sheet",{"$f":"'FS Ann'!$E$50","v":"Equity bridge drawdown "},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:42:11",44068.654293981483,"EBL linking in FS ann sheet",{"$f":"'FS Ann'!$E$49","v":"Share capital drawdown"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:42:06",44068.654236111113,"EBL linking in FS ann sheet",{"$f":"'FS Ann'!$E$48","v":"Equity bridge repayment"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:41:45",44068.653993055559,"EBL linking in FS ann sheet",{"$f":"'FS Ann'!$E$100","v":"Equity bridge balance"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-25T15:41:17",44068.653668981482,"EBl adjustmnents in metrics sheet",{"$f":"Metrics!$E$9","v":"Shareholder loan drawdown during operations"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-24T17:18:29",44067.721168981479,"EBL drawdown adjusted in funding cascade",{"$f":"ConFin!#REF!","v":{"$error":"#REF!"}},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-24T17:13:57",44067.71802083333,"Updated the cashflow available for shareholder loan line",{"$f":"Debt!$E$386","v":"Cashflow available for shareholder loan P50"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-24T17:07:16",44067.713379629633,"EBL entry in financial statement",{"$f":"'FS semi'!$E$70","v":"Cashflow available for shareholder loan P50"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-24T17:07:16",44067.713379629633,"EBL entry in financial statement",{"$f":"'FS semi'!$E$50","v":"Equity bridge repayment"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-24T17:07:12",44067.713333333333,"EBL entry in financial statement",{"$f":"'FS semi'!$E$69","v":"Equity bridge interest"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-24T17:07:04",44067.713240740741,"EBL entry in financial statement",{"$f":"'FS semi'!$E$52","v":"Equity bridge drawdown "},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-24T15:59:14",44067.666134259256,"EBL interest and fees adjusted in EBL debt size calculations",{"$f":"ConFin!$E$173","v":"Equity bridge interest and fees rolled up - total - fixed"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-24T13:37:50",44067.567939814813,"EBL interest and fees linked to Uses",{"$f":"'S&U'!$E$27","v":"Equity bridge interest - paid"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-24T13:37:50",44067.567939814813,"EBL interest and fees linked to Uses",{"$f":"'S&U'!$E$26","v":"Equity bridge commitment fee - paid"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-24T13:37:34",44067.567754629628,"EBL interest and fees linked to Uses",{"$f":"'S&U'!$E$25","v":"Equity bridge upfront fee - paid"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-24T13:33:17",44067.564780092594,"EBL drawdown included in Sources and Uses",{"$f":"'S&U'!$E$10","v":"Equity bridge drawdown - m"},null,null,"Financial team",null,"ALL"]
[null,null,null,null,null,"2020-08-24T13:28:16",44067.561296296299,"EBL during construction modelling included",{"$f":" ConFin!$A$223","v":"EQUITY BRIDGE"},null,null,"Financial team",null,"All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" 'InpS -m'!GK$21","v":0},{"$f":" 'InpS -m'!GL$21","v":0},{"$f":" 'InpS -m'!GM$21","v":0},{"$f":" 'InpS -m'!GN$21","v":0},{"$f":" 'InpS -m'!GO$21","v":0},{"$f":" 'InpS -m'!GP$21","v":0},{"$f":" 'InpS -m'!GQ$21","v":0},{"$f":" 'InpS -m'!GR$21","v":0},{"$f":" 'InpS -m'!GS$21","v":0},{"$f":" 'InpS -m'!GT$21","v":0},{"$f":" 'InpS -m'!GU$21","v":0},{"$f":" 'InpS -m'!GV$21","v":0},{"$f":" 'InpS -m'!GW$21","v":0},{"$f":" 'InpS -m'!GX$21","v":0},{"$f":" 'InpS -m'!GY$21","v":0},{"$f":" 'InpS -m'!GZ$21","v":0},{"$f":" 'InpS -m'!HA$21","v":0},{"$f":" 'InpS -m'!HB$21","v":0},{"$f":" 'InpS -m'!HC$21","v":0},{"$f":" 'InpS -m'!HD$21","v":0},{"$f":" 'InpS -m'!HE$21","v":0},{"$f":" 'InpS -m'!HF$21","v":0},{"$f":" 'InpS -m'!HG$21","v":0},{"$f":" 'InpS -m'!HH$21","v":0},{"$f":" 'InpS -m'!HI$21","v":0},{"$f":" 'InpS -m'!HJ$21","v":0},{"$f":" 'InpS -m'!HK$21","v":0},{"$f":" 'InpS -m'!HL$21","v":0},{"$f":" 'InpS -m'!HM$21","v":0},{"$f":" 'InpS -m'!HN$21","v":0},{"$f":" 'InpS -m'!HO$21","v":0},{"$f":" 'InpS -m'!HP$21","v":0},{"$f":" 'InpS -m'!HQ$21","v":0},{"$f":" 'InpS -m'!HR$21","v":0},{"$f":" 'InpS -m'!HS$21","v":0},{"$f":" 'InpS -m'!HT$21","v":0},{"$f":" 'InpS -m'!HU$21","v":0},{"$f":" 'InpS -m'!HV$21","v":0},{"$f":" 'InpS -m'!HW$21","v":0},{"$f":" 'InpS -m'!HX$21","v":0},{"$f":" 'InpS -m'!HY$21","v":0},{"$f":" 'InpS -m'!HZ$21","v":0},{"$f":" 'InpS -m'!IA$21","v":0},{"$f":" 'InpS -m'!IB$21","v":0},{"$f":" 'InpS -m'!IC$21","v":0},{"$f":" 'InpS -m'!ID$21","v":0},{"$f":" 'InpS -m'!IE$21","v":0},{"$f":" 'InpS -m'!IF$21","v":0},{"$f":" 'InpS -m'!IG$21","v":0},{"$f":" 'InpS -m'!IH$21","v":0},{"$f":" 'InpS -m'!II$21","v":0},{"$f":" 'InpS -m'!IJ$21","v":0},{"$f":" 'InpS -m'!IK$21","v":0},{"$f":" 'InpS -m'!IL$21","v":0},{"$f":" 'InpS -m'!IM$21","v":0},{"$f":" 'InpS -m'!IN$21","v":0},{"$f":" 'InpS -m'!IO$21","v":0},{"$f":" 'InpS -m'!IP$21","v":0},{"$f":" 'InpS -m'!IQ$21","v":0},{"$f":" 'InpS -m'!IR$21","v":0},{"$f":" 'InpS -m'!IS$21","v":0},{"$f":" 'InpS -m'!IT$21","v":0},{"$f":" 'InpS -m'!IU$21","v":0},{"$f":" 'InpS -m'!IV$21","v":0},{"$f":" 'InpS -m'!IW$21","v":0},{"$f":" 'InpS -m'!IX$21","v":0},{"$f":" 'InpS -m'!IY$21","v":0},{"$f":" 'InpS -m'!IZ$21","v":0},{"$f":" 'InpS -m'!JA$21","v":0},{"$f":" 'InpS -m'!JB$21","v":0},{"$f":" 'InpS -m'!JC$21","v":0},{"$f":" 'InpS -m'!JD$21","v":0},{"$f":" 'InpS -m'!JE$21","v":0},{"$f":" 'InpS -m'!JF$21","v":0},{"$f":" 'InpS -m'!JG$21","v":0},{"$f":" 'InpS -m'!JH$21","v":0},{"$f":" 'InpS -m'!JI$21","v":0},{"$f":" 'InpS -m'!JJ$21","v":0},{"$f":" 'InpS -m'!JK$21","v":0},{"$f":" 'InpS -m'!JL$21","v":0},{"$f":" 'InpS -m'!JM$21","v":0},{"$f":" 'InpS -m'!JN$21","v":0},{"$f":" 'InpS -m'!JO$21","v":0},{"$f":" 'InpS -m'!JP$21","v":0},{"$f":" 'InpS -m'!JQ$21","v":0},{"$f":" 'InpS -m'!JR$21","v":0},{"$f":" 'InpS -m'!JS$21","v":0},{"$f":" 'InpS -m'!JT$21","v":0},{"$f":" 'InpS -m'!JU$21","v":0},{"$f":" 'InpS -m'!JV$21","v":0},{"$f":" 'InpS -m'!JW$21","v":0},{"$f":" 'InpS -m'!JX$21","v":0},{"$f":" 'InpS -m'!JY$21","v":0},{"$f":" 'InpS -m'!JZ$21","v":0},{"$f":" 'InpS -m'!KA$21","v":0},{"$f":" 'InpS -m'!KB$21","v":0},{"$f":" 'InpS -m'!KC$21","v":0},{"$f":" 'InpS -m'!KD$21","v":0},{"$f":" 'InpS -m'!KE$21","v":0},{"$f":" 'InpS -m'!KF$21","v":0},{"$f":" 'InpS -m'!KG$21","v":0},{"$f":" 'InpS -m'!KH$21","v":0},{"$f":" 'InpS -m'!KI$21","v":0},{"$f":" 'InpS -m'!KJ$21","v":0},{"$f":" 'InpS -m'!KK$21","v":0},{"$f":" 'InpS -m'!KL$21","v":0},{"$f":" 'InpS -m'!KM$21","v":0},{"$f":" 'InpS -m'!KN$21","v":0},{"$f":" 'InpS -m'!KO$21","v":0},{"$f":" 'InpS -m'!KP$21","v":0},{"$f":" 'InpS -m'!KQ$21","v":0},{"$f":" 'InpS -m'!KR$21","v":0},{"$f":" 'InpS -m'!KS$21","v":0},{"$f":" 'InpS -m'!KT$21","v":0},{"$f":" 'InpS -m'!KU$21","v":0},{"$f":" 'InpS -m'!KV$21","v":0},{"$f":" 'InpS -m'!KW$21","v":0},{"$f":" 'InpS -m'!KX$21","v":0},{"$f":" 'InpS -m'!KY$21","v":0},{"$f":" 'InpS -m'!KZ$21","v":0},{"$f":" 'InpS -m'!LA$21","v":0},{"$f":" 'InpS -m'!LB$21","v":0},{"$f":" 'InpS -m'!LC$21","v":0}]
[null,null,null,null,null,"2020-08-24T13:28:16",44067.561296296299,"Forward curve included for interest calculation during construction",{"$f":"'InpS -m'!$E$21","v":"Active senior debt forward curve -m"},null,null,"Financial team",null,"All",null,null,null,null,null,null,"New - InpS -m",{"$f":" 'InpS -m'!J$21","v":1.9172E-3},{"$f":" 'InpS -m'!K$21","v":1.8992E-3},{"$f":" 'InpS -m'!L$21","v":1.5041E-3},{"$f":" 'InpS -m'!M$21","v":1.0983E-3},{"$f":" 'InpS -m'!N$21","v":1.0581E-3},{"$f":" 'InpS -m'!O$21","v":1.5092E-3},{"$f":" 'InpS -m'!P$21","v":1.4649999999999999E-3},{"$f":" 'InpS -m'!Q$21","v":1.3595999999999999E-3},{"$f":" 'InpS -m'!R$21","v":1.4169E-3},{"$f":" 'InpS -m'!S$21","v":1.4812E-3},{"$f":" 'InpS -m'!T$21","v":1.4021000000000001E-3},{"$f":" 'InpS -m'!U$21","v":1.6615E-3},{"$f":" 'InpS -m'!V$21","v":2.0192000000000001E-3},{"$f":" 'InpS -m'!W$21","v":2.0403999999999999E-3},{"$f":" 'InpS -m'!X$21","v":2.0627000000000002E-3},{"$f":" 'InpS -m'!Y$21","v":2.0866000000000001E-3},{"$f":" 'InpS -m'!Z$21","v":2.1135999999999998E-3},{"$f":" 'InpS -m'!AA$21","v":2.2486999999999997E-3},{"$f":" 'InpS -m'!AB$21","v":2.2722000000000003E-3},{"$f":" 'InpS -m'!AC$21","v":2.2961000000000001E-3},{"$f":" 'InpS -m'!AD$21","v":2.3203999999999998E-3},{"$f":" 'InpS -m'!AE$21","v":2.3438999999999999E-3},{"$f":" 'InpS -m'!AF$21","v":2.3666E-3},{"$f":" 'InpS -m'!AG$21","v":2.3907999999999998E-3},{"$f":" 'InpS -m'!AH$21","v":2.4146000000000003E-3},{"$f":" 'InpS -m'!AI$21","v":2.4364E-3},{"$f":" 'InpS -m'!AJ$21","v":2.4598999999999997E-3},{"$f":" 'InpS -m'!AK$21","v":2.4835999999999999E-3},{"$f":" 'InpS -m'!AL$21","v":2.5635999999999996E-3},{"$f":" 'InpS -m'!AM$21","v":3.4166999999999999E-3},{"$f":" 'InpS -m'!AN$21","v":3.4851999999999999E-3},{"$f":" 'InpS -m'!AO$21","v":3.5525000000000001E-3},{"$f":" 'InpS -m'!AP$21","v":3.6220000000000002E-3},{"$f":" 'InpS -m'!AQ$21","v":3.6902000000000003E-3},{"$f":" 'InpS -m'!AR$21","v":3.7572999999999999E-3},{"$f":" 'InpS -m'!AS$21","v":3.8265999999999999E-3},{"$f":" 'InpS -m'!AT$21","v":3.8E-3},{"$f":" 'InpS -m'!AU$21","v":3.8999999999999998E-3},{"$f":" 'InpS -m'!AV$21","v":4.0000000000000001E-3},{"$f":" 'InpS -m'!AW$21","v":4.1000000000000003E-3},{"$f":" 'InpS -m'!AX$21","v":4.1999999999999997E-3},{"$f":" 'InpS -m'!AY$21","v":4.4000000000000003E-3},{"$f":" 'InpS -m'!AZ$21","v":4.4999999999999997E-3},{"$f":" 'InpS -m'!BA$21","v":4.4999999999999997E-3},{"$f":" 'InpS -m'!BB$21","v":4.4000000000000003E-3},{"$f":" 'InpS -m'!BC$21","v":4.4000000000000003E-3},{"$f":" 'InpS -m'!BD$21","v":4.4000000000000003E-3},{"$f":" 'InpS -m'!BE$21","v":4.4000000000000003E-3},{"$f":" 'InpS -m'!BF$21","v":2.2683999999999999E-2},{"$f":" 'InpS -m'!BG$21","v":2.2734000000000001E-2},{"$f":" 'InpS -m'!BH$21","v":2.2806E-2},{"$f":" 'InpS -m'!BI$21","v":2.2852000000000001E-2},{"$f":" 'InpS -m'!BJ$21","v":2.2898999999999999E-2},{"$f":" 'InpS -m'!BK$21","v":2.2952999999999998E-2},{"$f":" 'InpS -m'!BL$21","v":2.3027999999999996E-2},{"$f":" 'InpS -m'!BM$21","v":2.3093999999999996E-2},{"$f":" 'InpS -m'!BN$21","v":2.3145999999999996E-2},{"$f":" 'InpS -m'!BO$21","v":2.3211999999999997E-2},{"$f":" 'InpS -m'!BP$21","v":2.3253999999999997E-2},{"$f":" 'InpS -m'!BQ$21","v":2.3288999999999997E-2},{"$f":" 'InpS -m'!BR$21","v":2.3333999999999997E-2},{"$f":" 'InpS -m'!BS$21","v":2.3372999999999998E-2},{"$f":" 'InpS -m'!BT$21","v":2.3413999999999997E-2},{"$f":" 'InpS -m'!BU$21","v":2.3472999999999997E-2},{"$f":" 'InpS -m'!BV$21","v":2.3519999999999996E-2},{"$f":" 'InpS -m'!BW$21","v":2.3592999999999996E-2},{"$f":" 'InpS -m'!BX$21","v":2.3660999999999995E-2},{"$f":" 'InpS -m'!BY$21","v":2.3728999999999993E-2},{"$f":" 'InpS -m'!BZ$21","v":2.3785999999999995E-2},{"$f":" 'InpS -m'!CA$21","v":2.3841999999999995E-2},{"$f":" 'InpS -m'!CB$21","v":2.3907999999999995E-2},{"$f":" 'InpS -m'!CC$21","v":2.3961999999999994E-2},{"$f":" 'InpS -m'!CD$21","v":2.4011999999999995E-2},{"$f":" 'InpS -m'!CE$21","v":2.4070999999999995E-2},{"$f":" 'InpS -m'!CF$21","v":2.4119999999999996E-2},{"$f":" 'InpS -m'!CG$21","v":2.4166999999999994E-2},{"$f":" 'InpS -m'!CH$21","v":2.4215999999999994E-2},{"$f":" 'InpS -m'!CI$21","v":2.4263999999999994E-2},{"$f":" 'InpS -m'!CJ$21","v":2.4301999999999994E-2},{"$f":" 'InpS -m'!CK$21","v":2.4365999999999995E-2},{"$f":" 'InpS -m'!CL$21","v":2.4408999999999997E-2},{"$f":" 'InpS -m'!CM$21","v":2.4462999999999995E-2},{"$f":" 'InpS -m'!CN$21","v":2.4530999999999994E-2},{"$f":" 'InpS -m'!CO$21","v":2.4586999999999994E-2},{"$f":" 'InpS -m'!CP$21","v":2.4622999999999996E-2},{"$f":" 'InpS -m'!CQ$21","v":2.4688999999999996E-2},{"$f":" 'InpS -m'!CR$21","v":2.4738999999999997E-2},{"$f":" 'InpS -m'!CS$21","v":2.4789999999999996E-2},{"$f":" 'InpS -m'!CT$21","v":2.4834999999999996E-2},{"$f":" 'InpS -m'!CU$21","v":2.4872999999999996E-2},{"$f":" 'InpS -m'!CV$21","v":2.4930999999999995E-2},{"$f":" 'InpS -m'!CW$21","v":2.4983999999999996E-2},{"$f":" 'InpS -m'!CX$21","v":2.5048999999999995E-2},{"$f":" 'InpS -m'!CY$21","v":2.5111999999999995E-2},{"$f":" 'InpS -m'!CZ$21","v":2.5181999999999996E-2},{"$f":" 'InpS -m'!DA$21","v":2.5251999999999997E-2},{"$f":" 'InpS -m'!DB$21","v":2.5289999999999997E-2},{"$f":" 'InpS -m'!DC$21","v":2.5332999999999998E-2},{"$f":" 'InpS -m'!DD$21","v":2.5393999999999996E-2},{"$f":" 'InpS -m'!DE$21","v":2.5438999999999996E-2},{"$f":" 'InpS -m'!DF$21","v":2.5490999999999996E-2},{"$f":" 'InpS -m'!DG$21","v":2.5561999999999998E-2},{"$f":" 'InpS -m'!DH$21","v":2.5623999999999997E-2},{"$f":" 'InpS -m'!DI$21","v":2.5665999999999998E-2},{"$f":" 'InpS -m'!DJ$21","v":2.5738999999999998E-2},{"$f":" 'InpS -m'!DK$21","v":2.5798999999999999E-2},{"$f":" 'InpS -m'!DL$21","v":2.5836999999999999E-2},{"$f":" 'InpS -m'!DM$21","v":2.5906999999999999E-2},{"$f":" 'InpS -m'!DN$21","v":2.5946999999999998E-2},{"$f":" 'InpS -m'!DO$21","v":2.5985999999999999E-2},{"$f":" 'InpS -m'!DP$21","v":2.6058999999999999E-2},{"$f":" 'InpS -m'!DQ$21","v":2.6103999999999999E-2},{"$f":" 'InpS -m'!DR$21","v":2.6176999999999999E-2},{"$f":" 'InpS -m'!DS$21","v":2.622E-2},{"$f":" 'InpS -m'!DT$21","v":2.6291000000000002E-2},{"$f":" 'InpS -m'!DU$21","v":2.6347000000000002E-2},{"$f":" 'InpS -m'!DV$21","v":2.6388000000000002E-2},{"$f":" 'InpS -m'!DW$21","v":2.6447000000000002E-2},{"$f":" 'InpS -m'!DX$21","v":2.6511000000000003E-2},{"$f":" 'InpS -m'!DY$21","v":2.6547000000000005E-2},{"$f":" 'InpS -m'!DZ$21","v":2.6589000000000005E-2},{"$f":" 'InpS -m'!EA$21","v":2.6655000000000005E-2},{"$f":" 'InpS -m'!EB$21","v":2.6693000000000005E-2},{"$f":" 'InpS -m'!EC$21","v":2.6738000000000005E-2},{"$f":" 'InpS -m'!ED$21","v":2.6811000000000005E-2},{"$f":" 'InpS -m'!EE$21","v":2.6864000000000006E-2},{"$f":" 'InpS -m'!EF$21","v":2.6917000000000007E-2},{"$f":" 'InpS -m'!EG$21","v":2.6985000000000006E-2},{"$f":" 'InpS -m'!EH$21","v":2.7028000000000007E-2},{"$f":" 'InpS -m'!EI$21","v":2.7090000000000006E-2},{"$f":" 'InpS -m'!EJ$21","v":2.7134000000000005E-2},{"$f":" 'InpS -m'!EK$21","v":2.7205000000000007E-2},{"$f":" 'InpS -m'!EL$21","v":2.7270000000000006E-2},{"$f":" 'InpS -m'!EM$21","v":2.7308000000000006E-2},{"$f":" 'InpS -m'!EN$21","v":2.7346000000000006E-2},{"$f":" 'InpS -m'!EO$21","v":2.7391000000000006E-2},{"$f":" 'InpS -m'!EP$21","v":2.7437000000000007E-2},{"$f":" 'InpS -m'!EQ$21","v":2.7496000000000007E-2},{"$f":" 'InpS -m'!ER$21","v":2.7551000000000006E-2},{"$f":" 'InpS -m'!ES$21","v":2.7621000000000007E-2},{"$f":" 'InpS -m'!ET$21","v":2.7689000000000005E-2},{"$f":" 'InpS -m'!EU$21","v":2.7753000000000007E-2},{"$f":" 'InpS -m'!EV$21","v":2.7788000000000007E-2},{"$f":" 'InpS -m'!EW$21","v":2.7828000000000006E-2},{"$f":" 'InpS -m'!EX$21","v":2.7891000000000006E-2},{"$f":" 'InpS -m'!EY$21","v":2.7952000000000005E-2},{"$f":" 'InpS -m'!EZ$21","v":2.8004000000000005E-2},{"$f":" 'InpS -m'!FA$21","v":2.8051000000000003E-2},{"$f":" 'InpS -m'!FB$21","v":2.8117000000000003E-2},{"$f":" 'InpS -m'!FC$21","v":2.8162000000000003E-2},{"$f":" 'InpS -m'!FD$21","v":2.8226000000000005E-2},{"$f":" 'InpS -m'!FE$21","v":2.8283000000000006E-2},{"$f":" 'InpS -m'!FF$21","v":2.8351000000000005E-2},{"$f":" 'InpS -m'!FG$21","v":2.8407000000000005E-2},{"$f":" 'InpS -m'!FH$21","v":2.8452000000000005E-2},{"$f":" 'InpS -m'!FI$21","v":2.8495000000000006E-2},{"$f":" 'InpS -m'!FJ$21","v":2.8570000000000005E-2},{"$f":" 'InpS -m'!FK$21","v":2.8613000000000006E-2},{"$f":" 'InpS -m'!FL$21","v":2.8678000000000006E-2},{"$f":" 'InpS -m'!FM$21","v":2.8726000000000005E-2},{"$f":" 'InpS -m'!FN$21","v":2.8797000000000007E-2},{"$f":" 'InpS -m'!FO$21","v":2.8861000000000008E-2},{"$f":" 'InpS -m'!FP$21","v":2.8935000000000009E-2},{"$f":" 'InpS -m'!FQ$21","v":2.899500000000001E-2},{"$f":" 'InpS -m'!FR$21","v":2.905000000000001E-2},{"$f":" 'InpS -m'!FS$21","v":2.910900000000001E-2},{"$f":" 'InpS -m'!FT$21","v":2.9181000000000009E-2},{"$f":" 'InpS -m'!FU$21","v":2.9232000000000008E-2},{"$f":" 'InpS -m'!FV$21","v":2.9283000000000007E-2},{"$f":" 'InpS -m'!FW$21","v":2.9322000000000008E-2},{"$f":" 'InpS -m'!FX$21","v":2.9382000000000009E-2},{"$f":" 'InpS -m'!FY$21","v":2.9447000000000008E-2},{"$f":" 'InpS -m'!FZ$21","v":2.9488000000000007E-2},{"$f":" 'InpS -m'!GA$21","v":2.9557000000000007E-2},{"$f":" 'InpS -m'!GB$21","v":2.9595000000000007E-2},{"$f":" 'InpS -m'!GC$21","v":2.9670000000000005E-2},{"$f":" 'InpS -m'!GD$21","v":2.9737000000000006E-2},{"$f":" 'InpS -m'!GE$21","v":2.9788000000000005E-2},{"$f":" 'InpS -m'!GF$21","v":2.9841000000000006E-2},{"$f":" 'InpS -m'!GG$21","v":2.9881000000000005E-2},{"$f":" 'InpS -m'!GH$21","v":2.9955000000000006E-2},{"$f":" 'InpS -m'!GI$21","v":3.0029000000000007E-2},{"$f":" 'InpS -m'!GJ$21","v":3.0092000000000008E-2},{"$f":" 'InpS -m'!GK$21","v":0},{"$f":" 'InpS -m'!GL$21","v":0},{"$f":" 'InpS -m'!GM$21","v":0},{"$f":" 'InpS -m'!GN$21","v":0},{"$f":" 'InpS -m'!GO$21","v":0},{"$f":" 'InpS -m'!GP$21","v":0},{"$f":" 'InpS -m'!GQ$21","v":0},{"$f":" 'InpS -m'!GR$21","v":0},{"$f":" 'InpS -m'!GS$21","v":0},{"$f":" 'InpS -m'!GT$21","v":0},{"$f":" 'InpS -m'!GU$21","v":0},{"$f":" 'InpS -m'!GV$21","v":0},{"$f":" 'InpS -m'!GW$21","v":0},{"$f":" 'InpS -m'!GX$21","v":0},{"$f":" 'InpS -m'!GY$21","v":0},{"$f":" 'InpS -m'!GZ$21","v":0},{"$f":" 'InpS -m'!HA$21","v":0},{"$f":" 'InpS -m'!HB$21","v":0},{"$f":" 'InpS -m'!HC$21","v":0},{"$f":" 'InpS -m'!HD$21","v":0},{"$f":" 'InpS -m'!HE$21","v":0},{"$f":" 'InpS -m'!HF$21","v":0},{"$f":" 'InpS -m'!HG$21","v":0},{"$f":" 'InpS -m'!HH$21","v":0},{"$f":" 'InpS -m'!HI$21","v":0},{"$f":" 'InpS -m'!HJ$21","v":0},{"$f":" 'InpS -m'!HK$21","v":0},{"$f":" 'InpS -m'!HL$21","v":0},{"$f":" 'InpS -m'!HM$21","v":0},{"$f":" 'InpS -m'!HN$21","v":0},{"$f":" 'InpS -m'!HO$21","v":0},{"$f":" 'InpS -m'!HP$21","v":0},{"$f":" 'InpS -m'!HQ$21","v":0},{"$f":" 'InpS -m'!HR$21","v":0},{"$f":" 'InpS -m'!HS$21","v":0},{"$f":" 'InpS -m'!HT$21","v":0},{"$f":" 'InpS -m'!HU$21","v":0},{"$f":" 'InpS -m'!HV$21","v":0},{"$f":" 'InpS -m'!HW$21","v":0},{"$f":" 'InpS -m'!HX$21","v":0},{"$f":" 'InpS -m'!HY$21","v":0},{"$f":" 'InpS -m'!HZ$21","v":0},{"$f":" 'InpS -m'!IA$21","v":0},{"$f":" 'InpS -m'!IB$21","v":0},{"$f":" 'InpS -m'!IC$21","v":0},{"$f":" 'InpS -m'!ID$21","v":0},{"$f":" 'InpS -m'!IE$21","v":0},{"$f":" 'InpS -m'!IF$21","v":0},{"$f":" 'InpS -m'!IG$21","v":0},{"$f":" 'InpS -m'!IH$21","v":0},{"$f":" 'InpS -m'!II$21","v":0},{"$f":" 'InpS -m'!IJ$21","v":0},{"$f":" 'InpS -m'!IK$21","v":0},{"$f":" 'InpS -m'!IL$21","v":0},{"$f":" 'InpS -m'!IM$21","v":0},{"$f":" 'InpS -m'!IN$21","v":0},{"$f":" 'InpS -m'!IO$21","v":0},{"$f":" 'InpS -m'!IP$21","v":0},{"$f":" 'InpS -m'!IQ$21","v":0},{"$f":" 'InpS -m'!IR$21","v":0},{"$f":" 'InpS -m'!IS$21","v":0},{"$f":" 'InpS -m'!IT$21","v":0},{"$f":" 'InpS -m'!IU$21","v":0},{"$f":" 'InpS -m'!IV$21","v":0},{"$f":" 'InpS -m'!IW$21","v":0},{"$f":" 'InpS -m'!IX$21","v":0},{"$f":" 'InpS -m'!IY$21","v":0},{"$f":" 'InpS -m'!IZ$21","v":0},{"$f":" 'InpS -m'!JA$21","v":0},{"$f":" 'InpS -m'!JB$21","v":0},{"$f":" 'InpS -m'!JC$21","v":0},{"$f":" 'InpS -m'!JD$21","v":0},{"$f":" 'InpS -m'!JE$21","v":0},{"$f":" 'InpS -m'!JF$21","v":0},{"$f":" 'InpS -m'!JG$21","v":0},{"$f":" 'InpS -m'!JH$21","v":0},{"$f":" 'InpS -m'!JI$21","v":0},{"$f":" 'InpS -m'!JJ$21","v":0},{"$f":" 'InpS -m'!JK$21","v":0},{"$f":" 'InpS -m'!JL$21","v":0},{"$f":" 'InpS -m'!JM$21","v":0},{"$f":" 'InpS -m'!JN$21","v":0},{"$f":" 'InpS -m'!JO$21","v":0},{"$f":" 'InpS -m'!JP$21","v":0},{"$f":" 'InpS -m'!JQ$21","v":0},{"$f":" 'InpS -m'!JR$21","v":0},{"$f":" 'InpS -m'!JS$21","v":0},{"$f":" 'InpS -m'!JT$21","v":0},{"$f":" 'InpS -m'!JU$21","v":0},{"$f":" 'InpS -m'!JV$21","v":0},{"$f":" 'InpS -m'!JW$21","v":0},{"$f":" 'InpS -m'!JX$21","v":0},{"$f":" 'InpS -m'!JY$21","v":0},{"$f":" 'InpS -m'!JZ$21","v":0},{"$f":" 'InpS -m'!KA$21","v":0},{"$f":" 'InpS -m'!KB$21","v":0},{"$f":" 'InpS -m'!KC$21","v":0},{"$f":" 'InpS -m'!KD$21","v":0},{"$f":" 'InpS -m'!KE$21","v":0},{"$f":" 'InpS -m'!KF$21","v":0},{"$f":" 'InpS -m'!KG$21","v":0},{"$f":" 'InpS -m'!KH$21","v":0},{"$f":" 'InpS -m'!KI$21","v":0},{"$f":" 'InpS -m'!KJ$21","v":0},{"$f":" 'InpS -m'!KK$21","v":0},{"$f":" 'InpS -m'!KL$21","v":0},{"$f":" 'InpS -m'!KM$21","v":0},{"$f":" 'InpS -m'!KN$21","v":0},{"$f":" 'InpS -m'!KO$21","v":0},{"$f":" 'InpS -m'!KP$21","v":0},{"$f":" 'InpS -m'!KQ$21","v":0},{"$f":" 'InpS -m'!KR$21","v":0},{"$f":" 'InpS -m'!KS$21","v":0},{"$f":" 'InpS -m'!KT$21","v":0},{"$f":" 'InpS -m'!KU$21","v":0},{"$f":" 'InpS -m'!KV$21","v":0},{"$f":" 'InpS -m'!KW$21","v":0},{"$f":" 'InpS -m'!KX$21","v":0},{"$f":" 'InpS -m'!KY$21","v":0},{"$f":" 'InpS -m'!KZ$21","v":0},{"$f":" 'InpS -m'!LA$21","v":0},{"$f":" 'InpS -m'!LB$21","v":0},{"$f":" 'InpS -m'!LC$21","v":0}]
[null,null,null,null,null,"2020-08-24T13:25:24",44067.559305555558,"EBl Assumptions in InpC added",{"$f":"InpC!$E$87","v":"Equity bridge swap rate"},{"$f":"InpC!$J$87","v":1.4999999999999999E-2},null,"Financial team"]
[null,null,null,null,null,"2020-08-24T13:25:24",44067.559305555558,"EBl Assumptions in InpC added",{"$f":"InpC!$E$86","v":"% of EBL hedged"},{"$f":"InpC!$J$86","v":1},null,"Financial team"]
[null,null,null,null,null,"2020-08-24T13:25:24",44067.559305555558,"EBl Assumptions in InpC added",{"$f":"InpC!$E$84","v":"Term of equity bridge beyond PCOD"},{"$f":"InpC!$J$84","v":2},null,"Financial team"]
[null,null,null,null,null,"2020-08-24T13:25:24",44067.559305555558,"EBl Assumptions in InpC added",{"$f":"InpC!$E$83","v":"Equity bridge repaid at end construction?"},{"$f":"InpC!$J$83","v":1},null,"Financial team"]
[null,null,null,null,null,"2020-08-24T13:25:24",44067.559305555558,"EBl Assumptions in InpC added",{"$f":"InpC!$E$81","v":"Equity bridge day count convention"},{"$f":"InpC!$J$81","v":360},null,"Financial team"]
[null,null,null,null,null,"2020-08-24T13:25:23",44067.559293981481,"EBl Assumptions in InpC added",{"$f":"InpC!$E$79","v":"EBL interest & fee pre-PCOD paid vs rolled-up switch"},{"$f":"InpC!$J$79","v":0},null,"Financial team"]
[null,null,null,null,null,"2020-08-24T13:25:23",44067.559293981481,"EBl Assumptions in InpC added",{"$f":"InpC!$E$92","v":"Equity bridge commitment fee"},{"$f":"InpC!$J$92","v":0.3},null,"Financial team"]
[null,null,null,null,null,"2020-08-24T13:25:23",44067.559293981481,"EBl Assumptions in InpC added",{"$f":"InpC!$E$91","v":"Equity bridge upfront fee"},{"$f":"InpC!$J$91","v":1.4999999999999999E-2},null,"Financial team"]
[null,null,null,null,null,"2020-08-24T13:25:23",44067.559293981481,"EBl Assumptions in InpC added",{"$f":"InpC!$E$90","v":"Equity bridge margin - operations"},{"$f":"InpC!$J$90","v":2.5000000000000001E-2},null,"Financial team"]
[null,null,null,null,null,"2020-08-24T13:25:23",44067.559293981481,"EBl Assumptions in InpC added",{"$f":"InpC!$E$89","v":"Equity bridge margin - construction"},{"$f":"InpC!$J$89","v":2.5000000000000001E-2},null,"Financial team"]
[null,null,null,null,null,"2020-08-24T13:24:52",44067.558935185189,"EBl Assumptions in InpC added",{"$f":"InpC!$E$77","v":"EBL active switch"},{"$f":"InpC!$J$77","v":0},null,"Financial team"]
[]
[null,null,null,null,null,"2020-08-07T07:53:42",44050.328958333332,"Senior debt level DS repayment profile",null,null,null,null,null,null,0.14755142331123358,0.61493362341457247,1.3584844978035835,"Base case 1"]
[null,null,null,null,null,"2020-08-07T07:53:42",44050.328958333332,"Level ds principal repayment profile added as an input option",{"$f":"InpC!$E$179","v":"Senior debt - T1 active principal repayment profile"},3,2,"Financial team","Demo only - not relevant for this project","Base case 1"]
[null,null,null,null,null,"2020-08-07T07:53:17",44050.328668981485,"Level ds principal repayment profile added as an option",{"$f":"Debt!#REF!","v":{"$error":"#REF!"}},null,null,"Financial team","Demo only - not relevant for this project","ALL"]
[null,null,null,null,null,"2020-08-07T07:52:51",44050.328368055554,"Level ds principal repayment calculation added",{"$f":"Debt!#REF!","v":{"$error":"#REF!"}},null,null,"Financial team","Demo only - not relevant for this project","ALL"]
[null,null,null,null,null,"2020-04-27T20:16:32",43948.844814814816,"Partial hedging of senior debt interest",null,null,null,null,null,null,0.14294417500495915,1.2999999999999998,1.3899999998479493,"Base case 1"]
[null,null,null,null,null,"2020-04-27T20:16:32",43948.844814814816,"Senior debt forward curve selection input added",{"$f":"InpC!$E$118","v":"Senior debt forward curve selection"},1,0,"Financial team","Exploratory analysis - inputs not yet confirmed","Base case 1"]
[null,null,null,null,null,"2020-04-27T20:10:30",43948.840624999997,"Adjustment to senior debt interest rate calculation",{"$f":"Debt!#REF!","v":{"$error":"#REF!"}},null,null,"Financial team","Exploratory analysis - inputs not yet confirmed","ALL"]
[null,null,null,null,null,"2020-04-27T20:06:42",43948.83798611111,"All in annual senior debt interest rate calculation added",{"$f":"Debt!#REF!","v":{"$error":"#REF!"}},null,null,"Financial team","Exploratory analysis - inputs not yet confirmed","ALL"]
[null,null,null,null,null,"2020-04-27T20:06:20",43948.837731481479,"Proportion of senior debt hedged input added",{"$f":"InpC!$E$119","v":"Propoprtion of senior debt hedged"},0.8,0,"Financial team","Exploratory analysis - inputs not yet confirmed","Base case 1"]
[null,null,null,null,null,"2020-04-27T19:59:46",43948.833171296297,"Senior debt forward curve inputs added",{"$f":"InpS!$E$10","v":"Senior debt forward curve as at April 27th"},null,null,"Financial team","Exploratory analysis - inputs not yet confirmed","All",null,null,null,null,null,null,"New - InpS",0.02,2.0062E-2,2.0124E-2,2.0184000000000001E-2,2.0241000000000002E-2,2.0308000000000003E-2,2.0375000000000004E-2,2.0434000000000004E-2,2.0506000000000003E-2,2.0569000000000004E-2,2.0620000000000003E-2,2.0666000000000004E-2,2.0719000000000005E-2,2.0757000000000005E-2,2.0795000000000004E-2,2.0850000000000004E-2,2.0888000000000004E-2,2.0954000000000004E-2,2.1024000000000004E-2,2.1091000000000006E-2,2.1134000000000007E-2,2.1205000000000009E-2,2.127900000000001E-2,2.1316000000000009E-2,2.1367000000000008E-2,2.1421000000000006E-2,2.1470000000000006E-2,2.1516000000000007E-2,2.1570000000000006E-2,2.1639000000000005E-2,2.1709000000000006E-2,2.1772000000000007E-2,2.1813000000000006E-2,2.1858000000000006E-2,2.1913000000000005E-2,2.1986000000000006E-2,2.2041000000000005E-2,2.2089000000000004E-2,2.2148000000000004E-2,2.2216000000000003E-2,2.2282000000000003E-2,2.2351000000000003E-2,2.2409000000000002E-2,2.2445000000000003E-2,2.2489000000000002E-2,2.2535000000000003E-2,2.2607000000000002E-2,2.2647E-2,2.2683999999999999E-2,2.2734000000000001E-2,2.2806E-2,2.2852000000000001E-2,2.2898999999999999E-2,2.2952999999999998E-2,2.3027999999999996E-2,2.3093999999999996E-2,2.3145999999999996E-2,2.3211999999999997E-2,2.3253999999999997E-2,2.3288999999999997E-2,2.3333999999999997E-2,2.3372999999999998E-2,2.3413999999999997E-2,2.3472999999999997E-2,2.3519999999999996E-2,2.3592999999999996E-2,2.3660999999999995E-2,2.3728999999999993E-2,2.3785999999999995E-2,2.3841999999999995E-2,2.3907999999999995E-2,2.3961999999999994E-2,2.4011999999999995E-2,2.4070999999999995E-2,2.4119999999999996E-2,2.4166999999999994E-2,2.4215999999999994E-2,2.4263999999999994E-2,2.4301999999999994E-2,2.4365999999999995E-2,2.4408999999999997E-2,2.4462999999999995E-2,2.4530999999999994E-2,2.4586999999999994E-2,2.4622999999999996E-2,2.4688999999999996E-2,2.4738999999999997E-2,2.4789999999999996E-2,2.4834999999999996E-2,2.4872999999999996E-2,2.4930999999999995E-2,2.4983999999999996E-2,2.5048999999999995E-2,2.5111999999999995E-2,2.5181999999999996E-2,2.5251999999999997E-2,2.5289999999999997E-2,2.5332999999999998E-2,2.5393999999999996E-2,2.5438999999999996E-2,2.5490999999999996E-2,2.5561999999999998E-2,2.5623999999999997E-2,2.5665999999999998E-2,2.5738999999999998E-2,2.5798999999999999E-2,2.5836999999999999E-2,2.5906999999999999E-2,2.5946999999999998E-2,2.5985999999999999E-2,2.6058999999999999E-2,2.6103999999999999E-2,2.6176999999999999E-2,2.622E-2,2.6291000000000002E-2,2.6347000000000002E-2,2.6388000000000002E-2,2.6447000000000002E-2,2.6511000000000003E-2,2.6547000000000005E-2,2.6589000000000005E-2,2.6655000000000005E-2,2.6693000000000005E-2,2.6738000000000005E-2,2.6811000000000005E-2,2.6864000000000006E-2,2.6917000000000007E-2,2.6985000000000006E-2,2.7028000000000007E-2,2.7090000000000006E-2,2.7134000000000005E-2,2.7205000000000007E-2,2.7270000000000006E-2,2.7308000000000006E-2,2.7346000000000006E-2,2.7391000000000006E-2,2.7437000000000007E-2,2.7496000000000007E-2,2.7551000000000006E-2,2.7621000000000007E-2,2.7689000000000005E-2,2.7753000000000007E-2,2.7788000000000007E-2,2.7828000000000006E-2,2.7891000000000006E-2,2.7952000000000005E-2,2.8004000000000005E-2,2.8051000000000003E-2,2.8117000000000003E-2,2.8162000000000003E-2,2.8226000000000005E-2,2.8283000000000006E-2,2.8351000000000005E-2,2.8407000000000005E-2,2.8452000000000005E-2,2.8495000000000006E-2,2.8570000000000005E-2,2.8613000000000006E-2,2.8678000000000006E-2,2.8726000000000005E-2,2.8797000000000007E-2,2.8861000000000008E-2,2.8935000000000009E-2,2.899500000000001E-2,2.905000000000001E-2,2.910900000000001E-2,2.9181000000000009E-2,2.9232000000000008E-2,2.9283000000000007E-2,2.9322000000000008E-2,2.9382000000000009E-2,2.9447000000000008E-2,2.9488000000000007E-2,2.9557000000000007E-2,2.9595000000000007E-2,2.9670000000000005E-2,2.9737000000000006E-2,2.9788000000000005E-2,2.9841000000000006E-2,2.9881000000000005E-2,2.9955000000000006E-2,3.0029000000000007E-2,3.0092000000000008E-2]
[null,null,null,null,null,"2020-04-27T19:59:46",43948.833171296297,"Senior debt forward curve inputs added",{"$f":"InpS!$E$10","v":"Senior debt forward curve as at April 27th"},null,null,"Financial team","Exploratory analysis - inputs not yet confirmed","All",null,null,null,null,null,null,"Previous - InpS"]
[null,null,null,null,null,"2020-04-27T19:41:20",43948.820370370369,"Annual profile of senior debt DSCR",null,null,null,null,null,null,0.14207091927528384,1.3,1.3900000003337669,"Base case 1"]
[null,null,null,null,null,"2020-04-27T19:41:20",43948.820370370369,"Adjustment of senior debt service for debt sizing",{"$f":"Debt!#REF!","v":{"$error":"#REF!"}},null,null,"Financial team","Exploratory analysis - inputs not yet confirmed","ALL"]
[null,null,null,null,null,"2020-04-27T19:35:54",43948.81659722222,"Senior debt DSCR profiling calculation added",{"$f":"Debt!#REF!","v":{"$error":"#REF!"}},null,null,"Financial team","Exploratory analysis - inputs not yet confirmed","ALL"]
[null,null,null,null,null,"2020-04-27T19:26:57",43948.810381944444,"Senior debt DSCR annual inputs added",{"$f":"InpC!$E$131","v":"Senior debt DSCR - year 10"},1.45,1.45,"Financial team","Exploratory analysis - inputs not yet confirmed","Base case 1"]
[null,null,null,null,null,"2020-04-27T19:26:09",43948.80982638889,"Senior debt DSCR annual inputs added",{"$f":"InpC!$E$130","v":"Senior debt DSCR - year 9"},1.45,1.45,"Financial team","Exploratory analysis - inputs not yet confirmed","Base case 1"]
[null,null,null,null,null,"2020-04-27T19:26:09",43948.80982638889,"Senior debt DSCR annual inputs added",{"$f":"InpC!$E$129","v":"Senior debt DSCR - year 8"},1.45,1.45,"Financial team","Exploratory analysis - inputs not yet confirmed","Base case 1"]
[null,null,null,null,null,"2020-04-27T19:26:09",43948.80982638889,"Senior debt DSCR annual inputs added",{"$f":"InpC!$E$128","v":"Senior debt DSCR - year 7"},1.45,1.45,"Financial team","Exploratory analysis - inputs not yet confirmed","Base case 1"]
[null,null,null,null,null,"2020-04-27T19:26:09",43948.80982638889,"Senior debt DSCR annual inputs added",{"$f":"InpC!$E$127","v":"Senior debt DSCR - year 6"},1.45,1.45,"Financial team","Exploratory analysis - inputs not yet confirmed","Base case 1"]
[null,null,null,null,null,"2020-04-27T19:26:09",43948.80982638889,"Senior debt DSCR annual inputs added",{"$f":"InpC!$E$126","v":"Senior debt DSCR - year 5"},1.45,1.45,"Financial team","Exploratory analysis - inputs not yet confirmed","Base case 1"]
[null,null,null,null,null,"2020-04-27T19:26:09",43948.80982638889,"Senior debt DSCR annual inputs added",{"$f":"InpC!$E$125","v":"Senior debt DSCR - year 4"},1.3,1.45,"Financial team","Exploratory analysis - inputs not yet confirmed","Base case 1"]
[null,null,null,null,null,"2020-04-27T19:26:09",43948.80982638889,"Senior debt DSCR annual inputs added",{"$f":"InpC!$E$124","v":"Senior debt DSCR - year 3"},1.3,1.45,"Financial team","Exploratory analysis - inputs not yet confirmed","Base case 1"]
[null,null,null,null,null,"2020-04-27T19:26:09",43948.80982638889,"Senior debt DSCR annual inputs added",{"$f":"InpC!$E$123","v":"Senior debt DSCR - year 2"},1.3,1.45,"Financial team","Exploratory analysis - inputs not yet confirmed","Base case 1"]
[null,null,null,null,null,"2020-04-27T19:25:30",43948.809374999997,"Senior debt DSCR annual inputs added",{"$f":"InpC!$E$122","v":"Senior debt DSCR - year 1"},1.3,1.45,"Financial team","Exploratory analysis - inputs not yet confirmed","Base case 1"]
[null,null,null,null,null,"2020-04-27T13:55:34",43948.580254629633,"Input assumption update from Technical team",null,null,null,null,null,null,0.13884807229042054,1.4499999797288834,1.4499999994932207,"Scenario 1"]
[null,null,null,null,null,"2020-04-27T13:55:34",43948.580254629633,"O&M cost assumption update",{"$f":"InpC!$E$52","v":"ProjectCo costs"},1700,1500,"Technical team","Per update email April 27th","Base case 1"]
[null,null,null,null,null,"2020-04-27T13:54:50",43948.579745370371,"Year 1 P50 production input update",{"$f":"InpC!#REF!","v":{"$error":"#REF!"}},245,250,"Technical team","Per update email April 27th","Base case 1"]
[null,null,null,null,null,"2020-04-27T13:51:16",43948.577268518522,"Length of PPA assumption update",{"$f":"InpC!$E$24","v":"Length of PPA"},25,30,"Technical team","Per update email April 27th","Base case 1"]
[]
[]
[null,null,null,null,null,"2020-04-20",null,"Indexation assignment solution ",null,null,null,null,null,null,0.15667154192924501,1.4499999698074835,1.449999999245184,"Scenario 1"]

{"sheet":"InpC","index":1,"n_rows":299,"n_cols":44,"rows_kept":299,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & $F$3","v":"InpC - Seasonal - Leverage Method"}]
[null,null,null,null,null,null,null,null,null,{"$f":" IF(J4 = $F4, \"q\", \"\")","v":""},{"$f":" IF(K4 = $F4, \"q\", \"\")","v":"q"},{"$f":" IF(L4 = $F4, \"q\", \"\")","v":""},{"$f":" IF(M4 = $F4, \"q\", \"\")","v":""},null,null,null,null,null,null,null,{"$f":" IF(U4 = $F4, \"q\", \"\")","v":""},{"$f":" IF(V4 = $F4, \"q\", \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AR4 = $F4, \"q\", \"\")","v":""}]
[null,null,null,null,null,{"$f":"INDEX(J3:AS3,MATCH(F4,J4:AS4))","v":"Seasonal - Leverage Method"},null,null,null,"Base case 1","Seasonal - Leverage Method","Seasonal - Leverage Method and Price Compute","Higher Target IRR and Higher EPC","Construction delay","Higher O&M Leverage Set Price from IRR","Higher EPC Cost and Degradation","Lower Target IRR of 8%","Construction Over-Run and IRR","Higher O&M and 11% IRR","Degradation Sensitivity and 15% IRR","Higher EPC Cost","Lower Target IRR","Construction delay","Higher O&M","No Working Capital","Scenario 14 \n- 1 yr debt term","Scenario 15\nTranch 2 = Tranch 1","Scenario 16\nTerminal Value 20% EPC","Scenario 17\nDSCR 1,30","Scenario 18\n+2% Capacity factor","Scenario 19\n-2% Capacity factor","Scenario 20\nno debt withholding tax","Scenario 21\nEBL long","High Inflation Rate","Scenario 23","Scenario 24","Scenario 25","Scenario 26","Scenario 27","Scenario 28","Scenario 29","Scenario 30","Scenario 31","Scenario 32"]
[null,null,null,null,"Active scenario",2,null,null,{"$f":"F4","v":2},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,null,null,null,"Comparison scenario",1,null,null,{"$f":"I4","v":2}]
[null,null,null,null,"Base case",{"$f":"INDEX(J6:AS6,MATCH(F4,J4:AS4,0))","v":2},null,null,{"$f":" MATCH(F6, $J$4:$AS$4)","v":2},1,2,3,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Input differences",{"$f":" COUNTIF(I10:I274, \"tu\")","v":139},null,null,null,{"$f":" IF(J6 = $F$6, \"Base case\", \"\")","v":""},{"$f":" IF(K6 = $F$6, \"Base case\", \"\")","v":"Base case"},{"$f":" IF(L6 = $F$6, \"Base case\", \"\")","v":""}]
[]
[null,null,null,null,null,"Constant","Unit","Source"]
[]
["TIMING ASSUMPTIONS"]
[]
[null,null,null,null,"First date of time rulers",{"$f":" IF( INDEX(J13:AS13, $I$4) = \"\", INDEX(J13:AR13, 1), INDEX(J13:AS13, $I$5))","v":"2021-01-01"},"date",null,{"$f":" IF( INDEX(J13:AS13, I$5) = \"\", IF( INDEX(J13:AS13, I$6) = F13, \"vw\", \"tu\"), IF(INDEX(J13:AS13, I$5) = F13, \"vw\", \"tu\"))","v":"tu"},"2021-01-01"]
[null,null,null,null,"Financial year end date of first model period",{"$f":" IF( INDEX(J14:AS14, $I$4) = \"\", INDEX(J14:AR14, 1), INDEX(J14:AS14, $I$5))","v":"2021-12-31"},"date",null,{"$f":" IF( INDEX(J14:AS14, I$5) = \"\", IF( INDEX(J14:AS14, I$6) = F14, \"vw\", \"tu\"), IF(INDEX(J14:AS14, I$5) = F14, \"vw\", \"tu\"))","v":"tu"},"2021-12-31"]
[null,null,null,null,"Financial year end month number",12,"month #",null,{"$f":" IF( INDEX(J15:AS15, I$5) = \"\", IF( INDEX(J15:AS15, I$6) = F15, \"vw\", \"tu\"), IF(INDEX(J15:AS15, I$5) = F15, \"vw\", \"tu\"))","v":"tu"},12]
[null,null,null,null,"Length of operating period",6,"months",null,{"$f":" IF( INDEX(J16:AS16, I$5) = \"\", IF( INDEX(J16:AS16, I$6) = F16, \"vw\", \"tu\"), IF(INDEX(J16:AS16, I$5) = F16, \"vw\", \"tu\"))","v":"tu"},6]
[]
[null,null,null,null,"Semi-annual first period end month",6,"month #",null,{"$f":" IF( INDEX(J18:AS18, I$5) = \"\", IF( INDEX(J18:AS18, I$6) = F18, \"vw\", \"tu\"), IF(INDEX(J18:AS18, I$5) = F18, \"vw\", \"tu\"))","v":"tu"},6]
[null,null,null,null,"Semi-annual second period end month",12,"month #",null,{"$f":" IF( INDEX(J19:AS19, I$5) = \"\", IF( INDEX(J19:AS19, I$6) = F19, \"vw\", \"tu\"), IF(INDEX(J19:AS19, I$5) = F19, \"vw\", \"tu\"))","v":"tu"},12]
[]
[null,null,null,null,"Financial close date","2022-04-30","date",{"$f":"DATEDIF(F13,F21,\"m\")+1","v":16},{"$f":" IF( INDEX(J21:AS21, I$5) = \"\", IF( INDEX(J21:AS21, I$6) = F21, \"vw\", \"tu\"), IF(INDEX(J21:AS21, I$5) = F21, \"vw\", \"tu\"))","v":"tu"},"2022-04-30"]
[null,null,null,null,"Construction period length",26,"months",null,{"$f":" IF( INDEX(J22:AS22, I$5) = \"\", IF( INDEX(J22:AS22, I$6) = F22, \"vw\", \"tu\"), IF(INDEX(J22:AS22, I$5) = F22, \"vw\", \"tu\"))","v":"tu"},26,null,null,null,26]
[]
[null,null,null,null,"Length of PPA",20,"years",null,{"$f":" IF( INDEX(J24:AS24, I$5) = \"\", IF( INDEX(J24:AS24, I$6) = F24, \"vw\", \"tu\"), IF(INDEX(J24:AS24, I$5) = F24, \"vw\", \"tu\"))","v":"tu"},20]
[null,null,null,null,"Extend PPA in the event of delay",0,"1 = yes, 0 = no",null,{"$f":" IF( INDEX(J25:AS25, I$5) = \"\", IF( INDEX(J25:AS25, I$6) = F25, \"vw\", \"tu\"), IF(INDEX(J25:AS25, I$5) = F25, \"vw\", \"tu\"))","v":"vw"},0]
[null,null,null,null,"Contract extension",0,"years",null,{"$f":" IF( INDEX(J26:AS26, I$5) = \"\", IF( INDEX(J26:AS26, I$6) = F26, \"vw\", \"tu\"), IF(INDEX(J26:AS26, I$5) = F26, \"vw\", \"tu\"))","v":"vw"},0]
[]
[]
["OPTIMISATION"]
[]
[null,null,null,null,"Tariff solving mode",0,"1 = changes go to tariff, 2 = changes go to IRR",null,{"$f":" IF( INDEX(J31:AS31, I$5) = \"\", IF( INDEX(J31:AS31, I$6) = F31, \"vw\", \"tu\"), IF(INDEX(J31:AS31, I$5) = F31, \"vw\", \"tu\"))","v":"vw"},0,0,1,1,null,null,null,1,1,1,1,null,null,null,1,null,null,null,null,null,null,null,null,2]
[null,null,null,null,"Target IRR",0.1,"%",null,{"$f":" IF( INDEX(J32:AS32, I$5) = \"\", IF( INDEX(J32:AS32, I$6) = F32, \"vw\", \"tu\"), IF(INDEX(J32:AS32, I$5) = F32, \"vw\", \"tu\"))","v":"tu"},0.1,null,0.1,0.13,null,null,null,0.08,0.1,0.11,0.15,null,null,null,0.1]
[null,null,null,null,"Annual discount rate - tariff indexation",0.1,"%",null,{"$f":" IF( INDEX(J33:AS33, I$5) = \"\", IF( INDEX(J33:AS33, I$6) = F33, \"vw\", \"tu\"), IF(INDEX(J33:AS33, I$5) = F33, \"vw\", \"tu\"))","v":"tu"},0.1]
[]
["OPERATIONS"]
[]
[null,"Revenue"]
[null,null,null,null,"H1 seasonal adjustment",0.5,"% of annual yield",null,{"$f":" IF( INDEX(J38:AS38, I$5) = \"\", IF( INDEX(J38:AS38, I$6) = F38, \"vw\", \"tu\"), IF(INDEX(J38:AS38, I$5) = F38, \"vw\", \"tu\"))","v":"tu"},0.5,null,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,null,0.52,0.52,0.52,0.52]
[null,null,null,null,"H2 seasonal adjustment",0.5,"% of annual yield",null,{"$f":" IF( INDEX(J39:AS39, I$5) = \"\", IF( INDEX(J39:AS39, I$6) = F39, \"vw\", \"tu\"), IF(INDEX(J39:AS39, I$5) = F39, \"vw\", \"tu\"))","v":"tu"},0.5,null,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,null,0.48,0.48,0.48,0.48]
[null,null,null,null,"Q3 seasonal adjustment",0,"% of annual yield",null,{"$f":" IF( INDEX(J40:AS40, I$5) = \"\", IF( INDEX(J40:AS40, I$6) = F40, \"vw\", \"tu\"), IF(INDEX(J40:AS40, I$5) = F40, \"vw\", \"tu\"))","v":"vw"},0]
[null,null,null,null,"Q4 seasonal adjustment",0,"% of annual yield",null,{"$f":" IF( INDEX(J41:AS41, I$5) = \"\", IF( INDEX(J41:AS41, I$6) = F41, \"vw\", \"tu\"), IF(INDEX(J41:AS41, I$5) = F41, \"vw\", \"tu\"))","v":"vw"},0]
[null,null,null,null,"Annual yield allocation check",0,"check"]
[]
[null,null,null,null,"Annual degradation",2E-3,"% p.a.",null,{"$f":" IF( INDEX(J44:AS44, I$5) = \"\", IF( INDEX(J44:AS44, I$6) = F44, \"vw\", \"tu\"), IF(INDEX(J44:AS44, I$5) = F44, \"vw\", \"tu\"))","v":"tu"},2E-3,null,null,null,null,null,5.0000000000000001E-3,null,null,null,0.1]
[null,null,null,null,"Production capacity",300,"MW",null,{"$f":" IF( INDEX(J45:AS45, I$5) = \"\", IF( INDEX(J45:AS45, I$6) = F45, \"vw\", \"tu\"), IF(INDEX(J45:AS45, I$5) = F45, \"vw\", \"tu\"))","v":"tu"},300]
[null,null,null,null,"Year 1 P50 capacity factor",0.4,"%",null,{"$f":" IF( INDEX(J46:AS46, I$5) = \"\", IF( INDEX(J46:AS46, I$6) = F46, \"vw\", \"tu\"), IF(INDEX(J46:AS46, I$5) = F46, \"vw\", \"tu\"))","v":"tu"},0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42,0.38]
[null,null,null,null,"Availability ",0.98,"%",null,{"$f":" IF( INDEX(J47:AS47, I$5) = \"\", IF( INDEX(J47:AS47, I$6) = F47, \"vw\", \"tu\"), IF(INDEX(J47:AS47, I$5) = F47, \"vw\", \"tu\"))","v":"tu"},{"$f":"UDF_Output2!E2","v":0.98}]
[]
[null,null,null,null,"Terminal value % of EPC cost",0,"%",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,"Opex"]
[null,null,null,null,"ProjectCo costs",500,"$ 000s p.a.",null,{"$f":" IF( INDEX(J52:AS52, I$5) = \"\", IF( INDEX(J52:AS52, I$6) = F52, \"vw\", \"tu\"), IF(INDEX(J52:AS52, I$5) = F52, \"vw\", \"tu\"))","v":"tu"},500]
[null,null,null,null,"Annual fixed O&M per MW",25,"$ 000s / MW",null,{"$f":" IF( INDEX(J53:AS53, I$5) = \"\", IF( INDEX(J53:AS53, I$6) = F53, \"vw\", \"tu\"), IF(INDEX(J53:AS53, I$5) = F53, \"vw\", \"tu\"))","v":"tu"},25,null,null,null,null,50,26]
[null,"Indexation",null,null,null,0]
[null,null,null,null,"Escalation period end month",12,"month",null,{"$f":" IF( INDEX(J55:AS55, I$5) = \"\", IF( INDEX(J55:AS55, I$6) = F55, \"vw\", \"tu\"), IF(INDEX(J55:AS55, I$5) = F55, \"vw\", \"tu\"))","v":"tu"},12]
[null,null,null,null,"Expected CPI at close",170,"index",null,{"$f":" IF( INDEX(J56:AS56, I$5) = \"\", IF( INDEX(J56:AS56, I$6) = F56, \"vw\", \"tu\"), IF(INDEX(J56:AS56, I$5) = F56, \"vw\", \"tu\"))","v":"tu"},170]
[null,null,null,null,"CPI at O&M contract signature date",100,"index","100 if escalation from COD chosen",{"$f":" IF( INDEX(J57:AS57, I$5) = \"\", IF( INDEX(J57:AS57, I$6) = F57, \"vw\", \"tu\"), IF(INDEX(J57:AS57, I$5) = F57, \"vw\", \"tu\"))","v":"tu"},100]
[null,null,null,null,"CPI active switch",0,"1 = from FC; 0 = from COD",null,null,0]
[null,null,null,null,"CPI at COD escalated from COD",100,"index",null,null,100]
[null,null,null,null,"Forecast CPI growth rate",0.02,"% p.a.",null,{"$f":" IF( INDEX(J60:AS60, I$5) = \"\", IF( INDEX(J60:AS60, I$6) = F60, \"vw\", \"tu\"), IF(INDEX(J60:AS60, I$5) = F60, \"vw\", \"tu\"))","v":"tu"},0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[]
[]
["PROJECT COSTS"]
[]
[null,null,null,null,"EPC cost",{"$f":" IF( INDEX(J65:AS65, $I$4) = \"\", INDEX(J65:AR65, 1), INDEX(J65:AS65, $I$5))","v":300000},{"$f":" SMU","v":"$ 000s"},null,{"$f":" IF( INDEX(J65:AS65, I$5) = \"\", IF( INDEX(J65:AS65, I$6) = F65, \"vw\", \"tu\"), IF(INDEX(J65:AS65, I$5) = F65, \"vw\", \"tu\"))","v":"tu"},300000,null,300000,{"$f":"1.05*J65","v":315000},300000,null,400000,null,400000]
[null,null,null,null,"EPC spent contingency",0.02,"%",null,{"$f":" IF( INDEX(J66:AS66, I$5) = \"\", IF( INDEX(J66:AS66, I$6) = F66, \"vw\", \"tu\"), IF(INDEX(J66:AS66, I$5) = F66, \"vw\", \"tu\"))","v":"tu"},0.02]
[null,null,null,null,"Annual SPV costs",1500,"$ 000s p.a.",null,{"$f":" IF( INDEX(J67:AS67, I$5) = \"\", IF( INDEX(J67:AS67, I$6) = F67, \"vw\", \"tu\"), IF(INDEX(J67:AS67, I$5) = F67, \"vw\", \"tu\"))","v":"tu"},1500]
[null,null,null,null,"Construction insurance - base amount",1300,{"$f":" SMU","v":"$ 000s"},null,{"$f":" IF( INDEX(J68:AS68, I$5) = \"\", IF( INDEX(J68:AS68, I$6) = F68, \"vw\", \"tu\"), IF(INDEX(J68:AS68, I$5) = F68, \"vw\", \"tu\"))","v":"tu"},1300]
[null,null,null,null,"Development costs - base amount",5000,{"$f":" SMU","v":"$ 000s"},null,{"$f":" IF( INDEX(J69:AS69, I$5) = \"\", IF( INDEX(J69:AS69, I$6) = F69, \"vw\", \"tu\"), IF(INDEX(J69:AS69, I$5) = F69, \"vw\", \"tu\"))","v":"tu"},5000,null,null,null,null,null,null,null,null,null,null,null,null,6000,4000]
[null,null,null,null,"Development fee - base amount",2000,{"$f":" SMU","v":"$ 000s"},null,{"$f":" IF( INDEX(J70:AS70, I$5) = \"\", IF( INDEX(J70:AS70, I$6) = F70, \"vw\", \"tu\"), IF(INDEX(J70:AS70, I$5) = F70, \"vw\", \"tu\"))","v":"tu"},2000,null,null,null,null,null,null,null,null,null,null,3000,1000]
[null,null,null,null,"O&M mobilisation - base amount",null,{"$f":" SMU","v":"$ 000s"},null,{"$f":" IF( INDEX(J71:AS71, I$5) = \"\", IF( INDEX(J71:AS71, I$6) = F71, \"vw\", \"tu\"), IF(INDEX(J71:AS71, I$5) = F71, \"vw\", \"tu\"))","v":"vw"},0]
[]
[]
["FINANCING"]
[]
[null,"Equity bridge"]
[null,null,null,null,"EBL active switch",0,"1 = yes; 0 = no",null,{"$f":" IF( INDEX(J77:AS77, I$5) = \"\", IF( INDEX(J77:AS77, I$6) = F77, \"vw\", \"tu\"), IF(INDEX(J77:AS77, I$5) = F77, \"vw\", \"tu\"))","v":"vw"},0]
[]
[null,null,null,null,"EBL interest & fee pre-PCOD paid vs rolled-up switch",{"$f":" IF( INDEX(J79:AS79, $I$4) = \"\", INDEX(J79:AR79, 1), INDEX(J79:AS79, $I$5))","v":0},"0 = paid, 1 = rolled-up",null,{"$f":" IF( INDEX(J79:AS79, I$5) = \"\", IF( INDEX(J79:AS79, I$6) = F79, \"vw\", \"tu\"), IF(INDEX(J79:AS79, I$5) = F79, \"vw\", \"tu\"))","v":"vw"},0]
[]
[null,null,null,null,"Equity bridge day count convention",360,"days",null,{"$f":" IF( INDEX(J81:AS81, I$5) = \"\", IF( INDEX(J81:AS81, I$6) = F81, \"vw\", \"tu\"), IF(INDEX(J81:AS81, I$5) = F81, \"vw\", \"tu\"))","v":"tu"},360]
[]
[null,null,null,null,"Equity bridge repaid at end construction?",1,"1 = yes, 0 = no",null,{"$f":" IF( INDEX(J83:AS83, I$5) = \"\", IF( INDEX(J83:AS83, I$6) = F83, \"vw\", \"tu\"), IF(INDEX(J83:AS83, I$5) = F83, \"vw\", \"tu\"))","v":"tu"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Term of equity bridge beyond PCOD",2,"years",null,{"$f":" IF( INDEX(J84:AS84, I$5) = \"\", IF( INDEX(J84:AS84, I$6) = F84, \"vw\", \"tu\"), IF(INDEX(J84:AS84, I$5) = F84, \"vw\", \"tu\"))","v":"tu"},2]
[]
[null,null,null,null,"% of EBL hedged",1,"%",null,{"$f":" IF( INDEX(J86:AS86, I$5) = \"\", IF( INDEX(J86:AS86, I$6) = F86, \"vw\", \"tu\"), IF(INDEX(J86:AS86, I$5) = F86, \"vw\", \"tu\"))","v":"tu"},1]
[null,null,null,null,"Equity bridge swap rate",1.4999999999999999E-2,"% p.a.",null,{"$f":" IF( INDEX(J87:AS87, I$5) = \"\", IF( INDEX(J87:AS87, I$6) = F87, \"vw\", \"tu\"), IF(INDEX(J87:AS87, I$5) = F87, \"vw\", \"tu\"))","v":"tu"},1.4999999999999999E-2]
[]
[null,null,null,null,"Equity bridge margin - construction",2.5000000000000001E-2,"% p.a.",null,{"$f":" IF( INDEX(J89:AS89, I$5) = \"\", IF( INDEX(J89:AS89, I$6) = F89, \"vw\", \"tu\"), IF(INDEX(J89:AS89, I$5) = F89, \"vw\", \"tu\"))","v":"tu"},2.5000000000000001E-2]
[null,null,null,null,"Equity bridge margin - operations",2.5000000000000001E-2,"% p.a.",null,{"$f":" IF( INDEX(J90:AS90, I$5) = \"\", IF( INDEX(J90:AS90, I$6) = F90, \"vw\", \"tu\"), IF(INDEX(J90:AS90, I$5) = F90, \"vw\", \"tu\"))","v":"tu"},2.5000000000000001E-2]
[null,null,null,null,"Equity bridge upfront fee",1.4999999999999999E-2,"%",null,{"$f":" IF( INDEX(J91:AS91, I$5) = \"\", IF( INDEX(J91:AS91, I$6) = F91, \"vw\", \"tu\"), IF(INDEX(J91:AS91, I$5) = F91, \"vw\", \"tu\"))","v":"tu"},1.4999999999999999E-2]
[null,null,null,null,"Equity bridge commitment fee",0.3,"% of margin",null,{"$f":" IF( INDEX(J92:AS92, I$5) = \"\", IF( INDEX(J92:AS92, I$6) = F92, \"vw\", \"tu\"), IF(INDEX(J92:AS92, I$5) = F92, \"vw\", \"tu\"))","v":"tu"},0.3]
[]
[null,"Construction debt"]
[null,null,null,null,"Senior debt - T1 - % of debt",0.5,"%",null,{"$f":" IF( INDEX(J95:AS95, I$5) = \"\", IF( INDEX(J95:AS95, I$6) = F95, \"vw\", \"tu\"), IF(INDEX(J95:AS95, I$5) = F95, \"vw\", \"tu\"))","v":"tu"},0.5]
[null,null,null,null,"Senior debt - T2 - % of debt",0.5,"%",null,null,0.5]
[]
[null,null,"Tranche 1"]
[null,null,null,null,"Construction debt - T1 upfront fee amount",0.02,"%",null,{"$f":" IF( INDEX(J99:AS99, I$5) = \"\", IF( INDEX(J99:AS99, I$6) = F99, \"vw\", \"tu\"), IF(INDEX(J99:AS99, I$5) = F99, \"vw\", \"tu\"))","v":"tu"},0.02]
[null,null,null,null,"Construction debt - T1 commitment amount",131500,{"$f":" SMU","v":"$ 000s"},null,{"$f":" IF( INDEX(J100:AS100, I$5) = \"\", IF( INDEX(J100:AS100, I$6) = F100, \"vw\", \"tu\"), IF(INDEX(J100:AS100, I$5) = F100, \"vw\", \"tu\"))","v":"tu"},131500]
[null,null,null,null,"Construction debt - T1 commitment amount over sized",500,{"$f":" SMU","v":"$ 000s"},null,null,500]
[null,null,null,null,"Construction debt - T1 commitment fee %",7.4999999999999997E-3,"% p.a.",null,{"$f":" IF( INDEX(J102:AS102, I$5) = \"\", IF( INDEX(J102:AS102, I$6) = F102, \"vw\", \"tu\"), IF(INDEX(J102:AS102, I$5) = F102, \"vw\", \"tu\"))","v":"tu"},{"$f":"0.3*J104","v":7.4999999999999997E-3}]
[null,null,null,null,"Construction debt - T1 swap rate",1.4999999999999999E-2,"% p.a.",null,{"$f":" IF( INDEX(J103:AS103, I$5) = \"\", IF( INDEX(J103:AS103, I$6) = F103, \"vw\", \"tu\"), IF(INDEX(J103:AS103, I$5) = F103, \"vw\", \"tu\"))","v":"tu"},1.4999999999999999E-2]
[null,null,null,null,"Construction debt - T1 margin",2.5000000000000001E-2,"% p.a.",null,{"$f":" IF( INDEX(J104:AS104, I$5) = \"\", IF( INDEX(J104:AS104, I$6) = F104, \"vw\", \"tu\"), IF(INDEX(J104:AS104, I$5) = F104, \"vw\", \"tu\"))","v":"tu"},2.5000000000000001E-2,null,null,null,null,null,null,0.03,0.02]
[]
[null,null,"Tranche 2"]
[null,null,null,null,"Construction debt - T2 upfront fee amount",2.1999999999999999E-2,"%",null,{"$f":" IF( INDEX(J107:AS107, I$5) = \"\", IF( INDEX(J107:AS107, I$6) = F107, \"vw\", \"tu\"), IF(INDEX(J107:AS107, I$5) = F107, \"vw\", \"tu\"))","v":"tu"},2.1999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02]
[null,null,null,null,"Construction debt - T2 commitment amount",131500,{"$f":" SMU","v":"$ 000s"},null,{"$f":" IF( INDEX(J108:AS108, I$5) = \"\", IF( INDEX(J108:AS108, I$6) = F108, \"vw\", \"tu\"), IF(INDEX(J108:AS108, I$5) = F108, \"vw\", \"tu\"))","v":"tu"},131500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131500]
[null,null,null,null,"Construction debt - T2 commitment amount over sized",500,{"$f":" SMU","v":"$ 000s"},null,null,500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500]
[null,null,null,null,"Construction debt - T2 commitment fee %",8.0999999999999996E-3,"% p.a.",null,{"$f":" IF( INDEX(J110:AS110, I$5) = \"\", IF( INDEX(J110:AS110, I$6) = F110, \"vw\", \"tu\"), IF(INDEX(J110:AS110, I$5) = F110, \"vw\", \"tu\"))","v":"tu"},{"$f":"0.3*J112","v":8.0999999999999996E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.3*AA112","v":7.4999999999999997E-3}]
[null,null,null,null,"Construction debt - T2 swap rate",1.4999999999999999E-2,"% p.a.",null,{"$f":" IF( INDEX(J111:AS111, I$5) = \"\", IF( INDEX(J111:AS111, I$6) = F111, \"vw\", \"tu\"), IF(INDEX(J111:AS111, I$5) = F111, \"vw\", \"tu\"))","v":"tu"},1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2]
[null,null,null,null,"Construction debt - T2 margin",2.7E-2,"% p.a.",null,{"$f":" IF( INDEX(J112:AS112, I$5) = \"\", IF( INDEX(J112:AS112, I$6) = F112, \"vw\", \"tu\"), IF(INDEX(J112:AS112, I$5) = F112, \"vw\", \"tu\"))","v":"tu"},2.7E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,2.1999999999999999E-2]
[null,"Senior term debt"]
[null,null,null,null,"Senior debt target gearing",0.65,"%",null,{"$f":" IF( INDEX(J115:AS115, I$5) = \"\", IF( INDEX(J115:AS115, I$6) = F115, \"vw\", \"tu\"), IF(INDEX(J115:AS115, I$5) = F115, \"vw\", \"tu\"))","v":"vw"},0.8,0.65]
[]
[null,null,null,null,"Senior debt sizing method",1,"1 = leverage, 2 = DSCR",null,{"$f":" IF( INDEX(J117:AS117, I$5) = \"\", IF( INDEX(J117:AS117, I$6) = F117, \"vw\", \"tu\"), IF(INDEX(J117:AS117, I$5) = F117, \"vw\", \"tu\"))","v":"vw"},2,1,1,2,null,1,null,2,2]
[null,null,null,null,"Senior debt forward curve selection",1,"profile",null,{"$f":" IF( INDEX(J118:AS118, I$5) = \"\", IF( INDEX(J118:AS118, I$6) = F118, \"vw\", \"tu\"), IF(INDEX(J118:AS118, I$5) = F118, \"vw\", \"tu\"))","v":"tu"},1]
[null,null,null,null,"Propoprtion of senior debt hedged",1,"%",null,{"$f":" IF( INDEX(J119:AS119, I$5) = \"\", IF( INDEX(J119:AS119, I$6) = F119, \"vw\", \"tu\"), IF(INDEX(J119:AS119, I$5) = F119, \"vw\", \"tu\"))","v":"tu"},1]
[]
[null,null,"Annual DSCR profile"]
[null,null,null,null,"Senior debt DSCR - year 1",1.4,"ratio",null,{"$f":" IF( INDEX(J122:AS122, I$5) = \"\", IF( INDEX(J122:AS122, I$6) = F122, \"vw\", \"tu\"), IF(INDEX(J122:AS122, I$5) = F122, \"vw\", \"tu\"))","v":"tu"},1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 2",1.4,"ratio",null,{"$f":" IF( INDEX(J123:AS123, I$5) = \"\", IF( INDEX(J123:AS123, I$6) = F123, \"vw\", \"tu\"), IF(INDEX(J123:AS123, I$5) = F123, \"vw\", \"tu\"))","v":"tu"},1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 3",1.4,"ratio",null,{"$f":" IF( INDEX(J124:AS124, I$5) = \"\", IF( INDEX(J124:AS124, I$6) = F124, \"vw\", \"tu\"), IF(INDEX(J124:AS124, I$5) = F124, \"vw\", \"tu\"))","v":"tu"},1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 4",1.4,"ratio",null,{"$f":" IF( INDEX(J125:AS125, I$5) = \"\", IF( INDEX(J125:AS125, I$6) = F125, \"vw\", \"tu\"), IF(INDEX(J125:AS125, I$5) = F125, \"vw\", \"tu\"))","v":"tu"},1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 5",1.4,"ratio",null,{"$f":" IF( INDEX(J126:AS126, I$5) = \"\", IF( INDEX(J126:AS126, I$6) = F126, \"vw\", \"tu\"), IF(INDEX(J126:AS126, I$5) = F126, \"vw\", \"tu\"))","v":"tu"},1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 6",1.4,"ratio",null,{"$f":" IF( INDEX(J127:AS127, I$5) = \"\", IF( INDEX(J127:AS127, I$6) = F127, \"vw\", \"tu\"), IF(INDEX(J127:AS127, I$5) = F127, \"vw\", \"tu\"))","v":"tu"},1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 7",1.4,"ratio",null,{"$f":" IF( INDEX(J128:AS128, I$5) = \"\", IF( INDEX(J128:AS128, I$6) = F128, \"vw\", \"tu\"), IF(INDEX(J128:AS128, I$5) = F128, \"vw\", \"tu\"))","v":"tu"},1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 8",1.4,"ratio",null,{"$f":" IF( INDEX(J129:AS129, I$5) = \"\", IF( INDEX(J129:AS129, I$6) = F129, \"vw\", \"tu\"), IF(INDEX(J129:AS129, I$5) = F129, \"vw\", \"tu\"))","v":"tu"},1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 9",1.4,"ratio",null,{"$f":" IF( INDEX(J130:AS130, I$5) = \"\", IF( INDEX(J130:AS130, I$6) = F130, \"vw\", \"tu\"), IF(INDEX(J130:AS130, I$5) = F130, \"vw\", \"tu\"))","v":"tu"},1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 10",1.4,"ratio",null,{"$f":" IF( INDEX(J131:AS131, I$5) = \"\", IF( INDEX(J131:AS131, I$6) = F131, \"vw\", \"tu\"), IF(INDEX(J131:AS131, I$5) = F131, \"vw\", \"tu\"))","v":"tu"},1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 11",1.4,"ratio",null,{"$f":" IF( INDEX(J132:AS132, I$5) = \"\", IF( INDEX(J132:AS132, I$6) = F132, \"vw\", \"tu\"), IF(INDEX(J132:AS132, I$5) = F132, \"vw\", \"tu\"))","v":"tu"},1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 12",1.4,"ratio",null,{"$f":" IF( INDEX(J133:AS133, I$5) = \"\", IF( INDEX(J133:AS133, I$6) = F133, \"vw\", \"tu\"), IF(INDEX(J133:AS133, I$5) = F133, \"vw\", \"tu\"))","v":"tu"},1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 13",1.4,"ratio",null,{"$f":" IF( INDEX(J134:AS134, I$5) = \"\", IF( INDEX(J134:AS134, I$6) = F134, \"vw\", \"tu\"), IF(INDEX(J134:AS134, I$5) = F134, \"vw\", \"tu\"))","v":"tu"},1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 14",1.4,"ratio",null,{"$f":" IF( INDEX(J135:AS135, I$5) = \"\", IF( INDEX(J135:AS135, I$6) = F135, \"vw\", \"tu\"), IF(INDEX(J135:AS135, I$5) = F135, \"vw\", \"tu\"))","v":"tu"},1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 15",1.4,"ratio",null,{"$f":" IF( INDEX(J136:AS136, I$5) = \"\", IF( INDEX(J136:AS136, I$6) = F136, \"vw\", \"tu\"), IF(INDEX(J136:AS136, I$5) = F136, \"vw\", \"tu\"))","v":"tu"},1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 16",1.4,"ratio",null,{"$f":" IF( INDEX(J137:AS137, I$5) = \"\", IF( INDEX(J137:AS137, I$6) = F137, \"vw\", \"tu\"), IF(INDEX(J137:AS137, I$5) = F137, \"vw\", \"tu\"))","v":"tu"},1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 17",1.4,"ratio",null,{"$f":" IF( INDEX(J138:AS138, I$5) = \"\", IF( INDEX(J138:AS138, I$6) = F138, \"vw\", \"tu\"), IF(INDEX(J138:AS138, I$5) = F138, \"vw\", \"tu\"))","v":"tu"},1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 18",1.4,"ratio",null,{"$f":" IF( INDEX(J139:AS139, I$5) = \"\", IF( INDEX(J139:AS139, I$6) = F139, \"vw\", \"tu\"), IF(INDEX(J139:AS139, I$5) = F139, \"vw\", \"tu\"))","v":"tu"},1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 19",0,"ratio",null,{"$f":" IF( INDEX(J140:AS140, I$5) = \"\", IF( INDEX(J140:AS140, I$6) = F140, \"vw\", \"tu\"), IF(INDEX(J140:AS140, I$5) = F140, \"vw\", \"tu\"))","v":"vw"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 20",0,"ratio",null,{"$f":" IF( INDEX(J141:AS141, I$5) = \"\", IF( INDEX(J141:AS141, I$6) = F141, \"vw\", \"tu\"), IF(INDEX(J141:AS141, I$5) = F141, \"vw\", \"tu\"))","v":"vw"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 21",{"$f":" IF( INDEX(J142:AS142, $I$4) = \"\", INDEX(J142:AR142, 1), INDEX(J142:AS142, $I$5))","v":0},"ratio",null,{"$f":" IF( INDEX(J142:AS142, I$5) = \"\", IF( INDEX(J142:AS142, I$6) = F142, \"vw\", \"tu\"), IF(INDEX(J142:AS142, I$5) = F142, \"vw\", \"tu\"))","v":"vw"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 22",0,"ratio",null,{"$f":" IF( INDEX(J143:AS143, I$5) = \"\", IF( INDEX(J143:AS143, I$6) = F143, \"vw\", \"tu\"), IF(INDEX(J143:AS143, I$5) = F143, \"vw\", \"tu\"))","v":"vw"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 23",0,"ratio",null,{"$f":" IF( INDEX(J144:AS144, I$5) = \"\", IF( INDEX(J144:AS144, I$6) = F144, \"vw\", \"tu\"), IF(INDEX(J144:AS144, I$5) = F144, \"vw\", \"tu\"))","v":"vw"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 24",0,"ratio",null,{"$f":" IF( INDEX(J145:AS145, I$5) = \"\", IF( INDEX(J145:AS145, I$6) = F145, \"vw\", \"tu\"), IF(INDEX(J145:AS145, I$5) = F145, \"vw\", \"tu\"))","v":"vw"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[null,null,null,null,"Senior debt DSCR - year 25",0,"ratio",null,{"$f":" IF( INDEX(J146:AS146, I$5) = \"\", IF( INDEX(J146:AS146, I$6) = F146, \"vw\", \"tu\"), IF(INDEX(J146:AS146, I$5) = F146, \"vw\", \"tu\"))","v":"vw"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[]
[null,null,"Tranche 1"]
[null,null,null,null,"Senior debt - T1 day count convention",360,"days",null,{"$f":" IF( INDEX(J149:AS149, I$5) = \"\", IF( INDEX(J149:AS149, I$6) = F149, \"vw\", \"tu\"), IF(INDEX(J149:AS149, I$5) = F149, \"vw\", \"tu\"))","v":"tu"},360]
[null,null,null,null,"Senior debt - T1 swap rate",1.7000000000000001E-2,"% p.a.",null,{"$f":" IF( INDEX(J150:AS150, I$5) = \"\", IF( INDEX(J150:AS150, I$6) = F150, \"vw\", \"tu\"), IF(INDEX(J150:AS150, I$5) = F150, \"vw\", \"tu\"))","v":"tu"},1.7000000000000001E-2]
[null,null,"Senior debt - T1 interest margin profile"]
[null,null,null,null," Senior debt - T1 interest margin - year 1",2.5000000000000001E-2,"%",null,{"$f":" IF( INDEX(J152:AS152, I$5) = \"\", IF( INDEX(J152:AS152, I$6) = F152, \"vw\", \"tu\"), IF(INDEX(J152:AS152, I$5) = F152, \"vw\", \"tu\"))","v":"tu"},2.5000000000000001E-2]
[null,null,null,null," Senior debt - T1 interest margin - year 2",2.5000000000000001E-2,"%",null,{"$f":" IF( INDEX(J153:AS153, I$5) = \"\", IF( INDEX(J153:AS153, I$6) = F153, \"vw\", \"tu\"), IF(INDEX(J153:AS153, I$5) = F153, \"vw\", \"tu\"))","v":"tu"},2.5000000000000001E-2]
[null,null,null,null," Senior debt - T1 interest margin - year 3",2.5000000000000001E-2,"%",null,{"$f":" IF( INDEX(J154:AS154, I$5) = \"\", IF( INDEX(J154:AS154, I$6) = F154, \"vw\", \"tu\"), IF(INDEX(J154:AS154, I$5) = F154, \"vw\", \"tu\"))","v":"tu"},2.5000000000000001E-2]
[null,null,null,null," Senior debt - T1 interest margin - year 4",2.5000000000000001E-2,"%",null,{"$f":" IF( INDEX(J155:AS155, I$5) = \"\", IF( INDEX(J155:AS155, I$6) = F155, \"vw\", \"tu\"), IF(INDEX(J155:AS155, I$5) = F155, \"vw\", \"tu\"))","v":"tu"},2.5000000000000001E-2]
[null,null,null,null," Senior debt - T1 interest margin - year 5",2.5000000000000001E-2,"%",null,{"$f":" IF( INDEX(J156:AS156, I$5) = \"\", IF( INDEX(J156:AS156, I$6) = F156, \"vw\", \"tu\"), IF(INDEX(J156:AS156, I$5) = F156, \"vw\", \"tu\"))","v":"tu"},2.5000000000000001E-2]
[null,null,null,null," Senior debt - T1 interest margin - year 6",2.7E-2,"%",null,{"$f":" IF( INDEX(J157:AS157, I$5) = \"\", IF( INDEX(J157:AS157, I$6) = F157, \"vw\", \"tu\"), IF(INDEX(J157:AS157, I$5) = F157, \"vw\", \"tu\"))","v":"tu"},2.7E-2]
[null,null,null,null," Senior debt - T1 interest margin - year 7",2.7E-2,"%",null,{"$f":" IF( INDEX(J158:AS158, I$5) = \"\", IF( INDEX(J158:AS158, I$6) = F158, \"vw\", \"tu\"), IF(INDEX(J158:AS158, I$5) = F158, \"vw\", \"tu\"))","v":"tu"},2.7E-2]
[null,null,null,null," Senior debt - T1 interest margin - year 8",2.7E-2,"%",null,{"$f":" IF( INDEX(J159:AS159, I$5) = \"\", IF( INDEX(J159:AS159, I$6) = F159, \"vw\", \"tu\"), IF(INDEX(J159:AS159, I$5) = F159, \"vw\", \"tu\"))","v":"tu"},2.7E-2]
[null,null,null,null," Senior debt - T1 interest margin - year 9",2.7E-2,"%",null,{"$f":" IF( INDEX(J160:AS160, I$5) = \"\", IF( INDEX(J160:AS160, I$6) = F160, \"vw\", \"tu\"), IF(INDEX(J160:AS160, I$5) = F160, \"vw\", \"tu\"))","v":"tu"},2.7E-2]
[null,null,null,null," Senior debt - T1 interest margin - year 10",2.7E-2,"%",null,{"$f":" IF( INDEX(J161:AS161, I$5) = \"\", IF( INDEX(J161:AS161, I$6) = F161, \"vw\", \"tu\"), IF(INDEX(J161:AS161, I$5) = F161, \"vw\", \"tu\"))","v":"tu"},2.7E-2]
[null,null,null,null," Senior debt - T1 interest margin - year 11",2.9000000000000001E-2,"%",null,{"$f":" IF( INDEX(J162:AS162, I$5) = \"\", IF( INDEX(J162:AS162, I$6) = F162, \"vw\", \"tu\"), IF(INDEX(J162:AS162, I$5) = F162, \"vw\", \"tu\"))","v":"tu"},2.9000000000000001E-2]
[null,null,null,null," Senior debt - T1 interest margin - year 12",2.9000000000000001E-2,"%",null,{"$f":" IF( INDEX(J163:AS163, I$5) = \"\", IF( INDEX(J163:AS163, I$6) = F163, \"vw\", \"tu\"), IF(INDEX(J163:AS163, I$5) = F163, \"vw\", \"tu\"))","v":"tu"},2.9000000000000001E-2]
[null,null,null,null," Senior debt - T1 interest margin - year 13",2.9000000000000001E-2,"%",null,{"$f":" IF( INDEX(J164:AS164, I$5) = \"\", IF( INDEX(J164:AS164, I$6) = F164, \"vw\", \"tu\"), IF(INDEX(J164:AS164, I$5) = F164, \"vw\", \"tu\"))","v":"tu"},2.9000000000000001E-2]
[null,null,null,null," Senior debt - T1 interest margin - year 14",2.9000000000000001E-2,"%",null,{"$f":" IF( INDEX(J165:AS165, I$5) = \"\", IF( INDEX(J165:AS165, I$6) = F165, \"vw\", \"tu\"), IF(INDEX(J165:AS165, I$5) = F165, \"vw\", \"tu\"))","v":"tu"},2.9000000000000001E-2]
[null,null,null,null," Senior debt - T1 interest margin - year 15",2.9000000000000001E-2,"%",null,{"$f":" IF( INDEX(J166:AS166, I$5) = \"\", IF( INDEX(J166:AS166, I$6) = F166, \"vw\", \"tu\"), IF(INDEX(J166:AS166, I$5) = F166, \"vw\", \"tu\"))","v":"tu"},2.9000000000000001E-2]
[null,null,null,null," Senior debt - T1 interest margin - year 16",2.9000000000000001E-2,"%",null,{"$f":" IF( INDEX(J167:AS167, I$5) = \"\", IF( INDEX(J167:AS167, I$6) = F167, \"vw\", \"tu\"), IF(INDEX(J167:AS167, I$5) = F167, \"vw\", \"tu\"))","v":"tu"},2.9000000000000001E-2]
[null,null,null,null," Senior debt - T1 interest margin - year 17",2.9000000000000001E-2,"%",null,{"$f":" IF( INDEX(J168:AS168, I$5) = \"\", IF( INDEX(J168:AS168, I$6) = F168, \"vw\", \"tu\"), IF(INDEX(J168:AS168, I$5) = F168, \"vw\", \"tu\"))","v":"tu"},2.9000000000000001E-2]
[null,null,null,null," Senior debt - T1 interest margin - year 18",0,"%",null,{"$f":" IF( INDEX(J169:AS169, I$5) = \"\", IF( INDEX(J169:AS169, I$6) = F169, \"vw\", \"tu\"), IF(INDEX(J169:AS169, I$5) = F169, \"vw\", \"tu\"))","v":"vw"}]
[null,null,null,null," Senior debt - T1 interest margin - year 19",0,"%",null,{"$f":" IF( INDEX(J170:AS170, I$5) = \"\", IF( INDEX(J170:AS170, I$6) = F170, \"vw\", \"tu\"), IF(INDEX(J170:AS170, I$5) = F170, \"vw\", \"tu\"))","v":"vw"}]
[null,null,null,null," Senior debt - T1 interest margin - year 20",0,"%",null,{"$f":" IF( INDEX(J171:AS171, I$5) = \"\", IF( INDEX(J171:AS171, I$6) = F171, \"vw\", \"tu\"), IF(INDEX(J171:AS171, I$5) = F171, \"vw\", \"tu\"))","v":"vw"}]
[null,null,null,null," Senior debt - T1 interest margin - year 21",0,"%",null,{"$f":" IF( INDEX(J172:AS172, I$5) = \"\", IF( INDEX(J172:AS172, I$6) = F172, \"vw\", \"tu\"), IF(INDEX(J172:AS172, I$5) = F172, \"vw\", \"tu\"))","v":"vw"}]
[null,null,null,null," Senior debt - T1 interest margin - year 22",0,"%",null,{"$f":" IF( INDEX(J173:AS173, I$5) = \"\", IF( INDEX(J173:AS173, I$6) = F173, \"vw\", \"tu\"), IF(INDEX(J173:AS173, I$5) = F173, \"vw\", \"tu\"))","v":"vw"}]
[null,null,null,null," Senior debt - T1 interest margin - year 23",0,"%",null,{"$f":" IF( INDEX(J174:AS174, I$5) = \"\", IF( INDEX(J174:AS174, I$6) = F174, \"vw\", \"tu\"), IF(INDEX(J174:AS174, I$5) = F174, \"vw\", \"tu\"))","v":"vw"}]
[null,null,null,null," Senior debt - T1 interest margin - year 24",0,"%",null,{"$f":" IF( INDEX(J175:AS175, I$5) = \"\", IF( INDEX(J175:AS175, I$6) = F175, \"vw\", \"tu\"), IF(INDEX(J175:AS175, I$5) = F175, \"vw\", \"tu\"))","v":"vw"}]
[null,null,null,null," Senior debt - T1 interest margin - year 25",0,"%",null,{"$f":" IF( INDEX(J176:AS176, I$5) = \"\", IF( INDEX(J176:AS176, I$6) = F176, \"vw\", \"tu\"), IF(INDEX(J176:AS176, I$5) = F176, \"vw\", \"tu\"))","v":"vw"}]
[null,null,null,null,"Senior debt - T1 repayment term",17,"years","*T1 tenor should be <= T2",{"$f":" IF( INDEX(J177:AS177, I$5) = \"\", IF( INDEX(J177:AS177, I$6) = F177, \"vw\", \"tu\"), IF(INDEX(J177:AS177, I$5) = F177, \"vw\", \"tu\"))","v":"tu"},17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[]
[null,null,null,null,"Senior debt - T1 active principal repayment profile",2,"1 = level p, 2 = sculpted, 3 = level ds",null,{"$f":" IF( INDEX(J179:AS179, I$5) = \"\", IF( INDEX(J179:AS179, I$6) = F179, \"vw\", \"tu\"), IF(INDEX(J179:AS179, I$5) = F179, \"vw\", \"tu\"))","v":"tu"},2]
[]
[null,null,"Tranche 2"]
[null,null,null,null,"Senior debt - T2 day count convention",360,"days",null,"vw",360]
[null,null,null,null,"Senior debt - T2 swap rate",1.7000000000000001E-2,"% p.a.",null,"vw",1.7000000000000001E-2]
[null,null,"Senior debt - T2 interest margin profile"]
[null,null,null,null," Senior debt - T2 interest margin - year 2",0.03,"%",null,{"$f":" IF( INDEX(J185:AS185, I$5) = \"\", IF( INDEX(J185:AS185, I$6) = F185, \"vw\", \"tu\"), IF(INDEX(J185:AS185, I$5) = F185, \"vw\", \"tu\"))","v":"tu"},0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2]
[null,null,null,null," Senior debt - T2 interest margin - year2",0.03,"%",null,{"$f":" IF( INDEX(J186:AS186, I$5) = \"\", IF( INDEX(J186:AS186, I$6) = F186, \"vw\", \"tu\"), IF(INDEX(J186:AS186, I$5) = F186, \"vw\", \"tu\"))","v":"tu"},0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2]
[null,null,null,null," Senior debt - T2 interest margin - year 3",0.03,"%",null,{"$f":" IF( INDEX(J187:AS187, I$5) = \"\", IF( INDEX(J187:AS187, I$6) = F187, \"vw\", \"tu\"), IF(INDEX(J187:AS187, I$5) = F187, \"vw\", \"tu\"))","v":"tu"},0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2]
[null,null,null,null," Senior debt - T2 interest margin - year 4",0.03,"%",null,{"$f":" IF( INDEX(J188:AS188, I$5) = \"\", IF( INDEX(J188:AS188, I$6) = F188, \"vw\", \"tu\"), IF(INDEX(J188:AS188, I$5) = F188, \"vw\", \"tu\"))","v":"tu"},0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2]
[null,null,null,null," Senior debt - T2 interest margin - year 5",0.03,"%",null,{"$f":" IF( INDEX(J189:AS189, I$5) = \"\", IF( INDEX(J189:AS189, I$6) = F189, \"vw\", \"tu\"), IF(INDEX(J189:AS189, I$5) = F189, \"vw\", \"tu\"))","v":"tu"},0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2]
[null,null,null,null," Senior debt - T2 interest margin - year 6",3.2000000000000001E-2,"%",null,{"$f":" IF( INDEX(J190:AS190, I$5) = \"\", IF( INDEX(J190:AS190, I$6) = F190, \"vw\", \"tu\"), IF(INDEX(J190:AS190, I$5) = F190, \"vw\", \"tu\"))","v":"tu"},3.2000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7E-2]
[null,null,null,null," Senior debt - T2 interest margin - year 7",3.2000000000000001E-2,"%",null,{"$f":" IF( INDEX(J191:AS191, I$5) = \"\", IF( INDEX(J191:AS191, I$6) = F191, \"vw\", \"tu\"), IF(INDEX(J191:AS191, I$5) = F191, \"vw\", \"tu\"))","v":"tu"},3.2000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7E-2]
[null,null,null,null," Senior debt - T2 interest margin - year 8",3.2000000000000001E-2,"%",null,{"$f":" IF( INDEX(J192:AS192, I$5) = \"\", IF( INDEX(J192:AS192, I$6) = F192, \"vw\", \"tu\"), IF(INDEX(J192:AS192, I$5) = F192, \"vw\", \"tu\"))","v":"tu"},3.2000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7E-2]
[null,null,null,null," Senior debt - T2 interest margin - year 9",3.2000000000000001E-2,"%",null,{"$f":" IF( INDEX(J193:AS193, I$5) = \"\", IF( INDEX(J193:AS193, I$6) = F193, \"vw\", \"tu\"), IF(INDEX(J193:AS193, I$5) = F193, \"vw\", \"tu\"))","v":"tu"},3.2000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7E-2]
[null,null,null,null," Senior debt - T2 interest margin - year 20",3.2000000000000001E-2,"%",null,{"$f":" IF( INDEX(J194:AS194, I$5) = \"\", IF( INDEX(J194:AS194, I$6) = F194, \"vw\", \"tu\"), IF(INDEX(J194:AS194, I$5) = F194, \"vw\", \"tu\"))","v":"tu"},3.2000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7E-2]
[null,null,null,null," Senior debt - T2 interest margin - year 22",3.5000000000000003E-2,"%",null,{"$f":" IF( INDEX(J195:AS195, I$5) = \"\", IF( INDEX(J195:AS195, I$6) = F195, \"vw\", \"tu\"), IF(INDEX(J195:AS195, I$5) = F195, \"vw\", \"tu\"))","v":"tu"},3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9000000000000001E-2]
[null,null,null,null," Senior debt - T2 interest margin - year 22",3.5000000000000003E-2,"%",null,{"$f":" IF( INDEX(J196:AS196, I$5) = \"\", IF( INDEX(J196:AS196, I$6) = F196, \"vw\", \"tu\"), IF(INDEX(J196:AS196, I$5) = F196, \"vw\", \"tu\"))","v":"tu"},3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9000000000000001E-2]
[null,null,null,null," Senior debt - T2 interest margin - year 23",3.5000000000000003E-2,"%",null,{"$f":" IF( INDEX(J197:AS197, I$5) = \"\", IF( INDEX(J197:AS197, I$6) = F197, \"vw\", \"tu\"), IF(INDEX(J197:AS197, I$5) = F197, \"vw\", \"tu\"))","v":"tu"},3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9000000000000001E-2]
[null,null,null,null," Senior debt - T2 interest margin - year 24",3.5000000000000003E-2,"%",null,{"$f":" IF( INDEX(J198:AS198, I$5) = \"\", IF( INDEX(J198:AS198, I$6) = F198, \"vw\", \"tu\"), IF(INDEX(J198:AS198, I$5) = F198, \"vw\", \"tu\"))","v":"tu"},3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9000000000000001E-2]
[null,null,null,null," Senior debt - T2 interest margin - year 25",3.5000000000000003E-2,"%",null,{"$f":" IF( INDEX(J199:AS199, I$5) = \"\", IF( INDEX(J199:AS199, I$6) = F199, \"vw\", \"tu\"), IF(INDEX(J199:AS199, I$5) = F199, \"vw\", \"tu\"))","v":"tu"},3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9000000000000001E-2]
[null,null,null,null," Senior debt - T2 interest margin - year 26",3.5000000000000003E-2,"%",null,{"$f":" IF( INDEX(J200:AS200, I$5) = \"\", IF( INDEX(J200:AS200, I$6) = F200, \"vw\", \"tu\"), IF(INDEX(J200:AS200, I$5) = F200, \"vw\", \"tu\"))","v":"tu"},3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9000000000000001E-2]
[null,null,null,null," Senior debt - T2 interest margin - year 27",3.5000000000000003E-2,"%",null,{"$f":" IF( INDEX(J201:AS201, I$5) = \"\", IF( INDEX(J201:AS201, I$6) = F201, \"vw\", \"tu\"), IF(INDEX(J201:AS201, I$5) = F201, \"vw\", \"tu\"))","v":"tu"},3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9000000000000001E-2]
[null,null,null,null," Senior debt - T2 interest margin - year 28",3.5000000000000003E-2,"%",null,{"$f":" IF( INDEX(J202:AS202, I$5) = \"\", IF( INDEX(J202:AS202, I$6) = F202, \"vw\", \"tu\"), IF(INDEX(J202:AS202, I$5) = F202, \"vw\", \"tu\"))","v":"tu"},3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9000000000000001E-2]
[null,null,null,null," Senior debt - T2 interest margin - year 29",3.5000000000000003E-2,"%",null,{"$f":" IF( INDEX(J203:AS203, I$5) = \"\", IF( INDEX(J203:AS203, I$6) = F203, \"vw\", \"tu\"), IF(INDEX(J203:AS203, I$5) = F203, \"vw\", \"tu\"))","v":"tu"},3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9000000000000001E-2]
[null,null,null,null," Senior debt - T2 interest margin - year20",3.5000000000000003E-2,"%",null,{"$f":" IF( INDEX(J204:AS204, I$5) = \"\", IF( INDEX(J204:AS204, I$6) = F204, \"vw\", \"tu\"), IF(INDEX(J204:AS204, I$5) = F204, \"vw\", \"tu\"))","v":"tu"},3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9000000000000001E-2]
[null,null,null,null," Senior debt - T2 interest margin - year22",3.5000000000000003E-2,"%",null,{"$f":" IF( INDEX(J205:AS205, I$5) = \"\", IF( INDEX(J205:AS205, I$6) = F205, \"vw\", \"tu\"), IF(INDEX(J205:AS205, I$5) = F205, \"vw\", \"tu\"))","v":"tu"},3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9000000000000001E-2]
[null,null,null,null," Senior debt - T2 interest margin - year22",{"$f":" IF( INDEX(J206:AS206, $I$4) = \"\", INDEX(J206:AR206, 1), INDEX(J206:AS206, $I$5))","v":3.5000000000000003E-2},"%",null,{"$f":" IF( INDEX(J206:AS206, I$5) = \"\", IF( INDEX(J206:AS206, I$6) = F206, \"vw\", \"tu\"), IF(INDEX(J206:AS206, I$5) = F206, \"vw\", \"tu\"))","v":"tu"},3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9000000000000001E-2]
[null,null,null,null," Senior debt - T2 interest margin - year23",3.5000000000000003E-2,"%",null,{"$f":" IF( INDEX(J207:AS207, I$5) = \"\", IF( INDEX(J207:AS207, I$6) = F207, \"vw\", \"tu\"), IF(INDEX(J207:AS207, I$5) = F207, \"vw\", \"tu\"))","v":"tu"},3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9000000000000001E-2]
[null,null,null,null," Senior debt - T2 interest margin - year24",3.5000000000000003E-2,"%",null,{"$f":" IF( INDEX(J208:AS208, I$5) = \"\", IF( INDEX(J208:AS208, I$6) = F208, \"vw\", \"tu\"), IF(INDEX(J208:AS208, I$5) = F208, \"vw\", \"tu\"))","v":"tu"},3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9000000000000001E-2]
[null,null,null,null," Senior debt - T2 interest margin - year25",3.5000000000000003E-2,"%",null,{"$f":" IF( INDEX(J209:AS209, I$5) = \"\", IF( INDEX(J209:AS209, I$6) = F209, \"vw\", \"tu\"), IF(INDEX(J209:AS209, I$5) = F209, \"vw\", \"tu\"))","v":"tu"},3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9000000000000001E-2]
[null,null,null,null,"Senior debt - T2 repayment term",17,"years","*T2 tenor should be >= T2","vw",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[]
[null,null,null,null,"Senior debt - T2 active principal repayment profile",2,"1 = level p, 2 = sculpted, 3 = level ds",null,"vw",2]
[null,null,null,null,null,null,null,"*Choose scultped for both or none"]
[null,"Revolving credit facility"]
[null,null,null,null,"All in RCF annual interest rate",0.12,"%",null,{"$f":" IF( INDEX(J215:AS215, I$5) = \"\", IF( INDEX(J215:AS215, I$6) = F215, \"vw\", \"tu\"), IF(INDEX(J215:AS215, I$5) = F215, \"vw\", \"tu\"))","v":"tu"},0.12]
[null,null,null,null,"RCF - initial balance ",0,{"$f":" SMU","v":"$ 000s"},null,{"$f":" IF( INDEX(J216:AS216, I$5) = \"\", IF( INDEX(J216:AS216, I$6) = F216, \"vw\", \"tu\"), IF(INDEX(J216:AS216, I$5) = F216, \"vw\", \"tu\"))","v":"vw"}]
[]
[null,"DSRA"]
[null,null,null,null,"DSRA target balance selection switch",1,"1 = 50% of 12m, 2 = next 6m",null,{"$f":" IF( INDEX(J219:AS219, I$5) = \"\", IF( INDEX(J219:AS219, I$6) = F219, \"vw\", \"tu\"), IF(INDEX(J219:AS219, I$5) = F219, \"vw\", \"tu\"))","v":"tu"},1]
[null,null,null,null,"DSRA target balance % of 12 month debt service - Post TRD",0.5,"%",null,{"$f":" IF( INDEX(J220:AS220, I$5) = \"\", IF( INDEX(J220:AS220, I$6) = F220, \"vw\", \"tu\"), IF(INDEX(J220:AS220, I$5) = F220, \"vw\", \"tu\"))","v":"tu"},0.5]
[]
[null,null,null,null,"Cash pre-funding of DSRA",1,"1 = yes, 0 = no",null,{"$f":" IF( INDEX(J222:AS222, I$5) = \"\", IF( INDEX(J222:AS222, I$6) = F222, \"vw\", \"tu\"), IF(INDEX(J222:AS222, I$5) = F222, \"vw\", \"tu\"))","v":"tu"},1]
[null,null,null,null,null,0]
[null,"Equity",null,null,null,0]
[null,null,null,null,"Aurelius share of ProjectCo",0.4,"%",null,{"$f":" IF( INDEX(J225:AS225, I$5) = \"\", IF( INDEX(J225:AS225, I$6) = F225, \"vw\", \"tu\"), IF(INDEX(J225:AS225, I$5) = F225, \"vw\", \"tu\"))","v":"tu"},0.4]
[null,null,null,null,"Aurelius target IRR ",0.12,"%",null,{"$f":" IF( INDEX(J226:AS226, I$5) = \"\", IF( INDEX(J226:AS226, I$6) = F226, \"vw\", \"tu\"), IF(INDEX(J226:AS226, I$5) = F226, \"vw\", \"tu\"))","v":"tu"},0.12]
[]
[null,null,null,null,"Share capital amount",100,"$ 000s",null,{"$f":" IF( INDEX(J228:AS228, I$5) = \"\", IF( INDEX(J228:AS228, I$6) = F228, \"vw\", \"tu\"), IF(INDEX(J228:AS228, I$5) = F228, \"vw\", \"tu\"))","v":"tu"},100]
[null,null,null,null,"Shareholder loan annual interest rate",0.09,"% p.a.",null,{"$f":" IF( INDEX(J229:AS229, I$5) = \"\", IF( INDEX(J229:AS229, I$6) = F229, \"vw\", \"tu\"), IF(INDEX(J229:AS229, I$5) = F229, \"vw\", \"tu\"))","v":"tu"},0.09]
[]
[]
["WORKING CAPITAL"]
[]
[null,null,null,null,"Accounts receivable days",45,"days",null,{"$f":" IF( INDEX(J234:AS234, I$5) = \"\", IF( INDEX(J234:AS234, I$6) = F234, \"vw\", \"tu\"), IF(INDEX(J234:AS234, I$5) = F234, \"vw\", \"tu\"))","v":"tu"},45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Accounts payable days",45,"days",null,{"$f":" IF( INDEX(J235:AS235, I$5) = \"\", IF( INDEX(J235:AS235, I$6) = F235, \"vw\", \"tu\"), IF(INDEX(J235:AS235, I$5) = F235, \"vw\", \"tu\"))","v":"tu"},45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"EGR payment delay (months)",2,"months",null,{"$f":" IF( INDEX(J236:AS236, I$5) = \"\", IF( INDEX(J236:AS236, I$6) = F236, \"vw\", \"tu\"), IF(INDEX(J236:AS236, I$5) = F236, \"vw\", \"tu\"))","v":"tu"},2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"EG O&M costs payment delay (months)",2,"months",null,{"$f":" IF( INDEX(J237:AS237, I$5) = \"\", IF( INDEX(J237:AS237, I$6) = F237, \"vw\", \"tu\"), IF(INDEX(J237:AS237, I$5) = F237, \"vw\", \"tu\"))","v":"tu"},2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,"Cash pre-funding of working capital",1,"1 = yes, 0 = no",null,{"$f":" IF( INDEX(J239:AS239, I$5) = \"\", IF( INDEX(J239:AS239, I$6) = F239, \"vw\", \"tu\"), IF(INDEX(J239:AS239, I$5) = F239, \"vw\", \"tu\"))","v":"tu"},1]
[]
["ACCOUNTING"]
[]
[null,"Depreciation"]
[null,null,null,null,"Useful life of solar asset",20,"years",null,{"$f":" IF( INDEX(J244:AS244, I$5) = \"\", IF( INDEX(J244:AS244, I$6) = F244, \"vw\", \"tu\"), IF(INDEX(J244:AS244, I$5) = F244, \"vw\", \"tu\"))","v":"tu"},20]
[null,null,null,null,"Solar asset book value",100000,{"$f":" SMU","v":"$ 000s"},null,{"$f":" IF( INDEX(J245:AS245, I$5) = \"\", IF( INDEX(J245:AS245, I$6) = F245, \"vw\", \"tu\"), IF(INDEX(J245:AS245, I$5) = F245, \"vw\", \"tu\"))","v":"tu"},100000]
[]
[null,"Initial balances"]
[null,null,"Assets"]
[null,null,null,null,"Retained cash - initial balance ",0,{"$f":" SMU","v":"$ 000s"},null,{"$f":" IF( INDEX(J249:AS249, I$5) = \"\", IF( INDEX(J249:AS249, I$6) = F249, \"vw\", \"tu\"), IF(INDEX(J249:AS249, I$5) = F249, \"vw\", \"tu\"))","v":"vw"},0]
[null,null,null,null,"Accounts receivable - initial balance ",0,{"$f":" SMU","v":"$ 000s"},null,{"$f":" IF( INDEX(J250:AS250, I$5) = \"\", IF( INDEX(J250:AS250, I$6) = F250, \"vw\", \"tu\"), IF(INDEX(J250:AS250, I$5) = F250, \"vw\", \"tu\"))","v":"vw"}]
[]
[null,null,"Liabilities"]
[null,null,null,null,"Accounts payable - initial balance ",0,{"$f":" SMU","v":"$ 000s"},null,{"$f":" IF( INDEX(J253:AS253, I$5) = \"\", IF( INDEX(J253:AS253, I$6) = F253, \"vw\", \"tu\"), IF(INDEX(J253:AS253, I$5) = F253, \"vw\", \"tu\"))","v":"vw"}]
[null,null,null,null,"Retained earnings - initial balance ",0,{"$f":" SMU","v":"$ 000s"},null,{"$f":" IF( INDEX(J254:AS254, I$5) = \"\", IF( INDEX(J254:AS254, I$6) = F254, \"vw\", \"tu\"), IF(INDEX(J254:AS254, I$5) = F254, \"vw\", \"tu\"))","v":"vw"},0]
[null,null,null,null,"Deferred tax - initial balance ",0,{"$f":" SMU","v":"$ 000s"},null,{"$f":" IF( INDEX(J255:AS255, I$5) = \"\", IF( INDEX(J255:AS255, I$6) = F255, \"vw\", \"tu\"), IF(INDEX(J255:AS255, I$5) = F255, \"vw\", \"tu\"))","v":"vw"}]
[]
[null,null,null,null,"Incoming investor years after COD",2,"years",null,{"$f":" IF( INDEX(J257:AS257, I$5) = \"\", IF( INDEX(J257:AS257, I$6) = F257, \"vw\", \"tu\"), IF(INDEX(J257:AS257, I$5) = F257, \"vw\", \"tu\"))","v":"tu"},2]
[]
["SELL DOWN CASE"]
[null,null,null,null,"Investor's stake",0.25,"%",null,{"$f":" IF( INDEX(J260:AS260, I$5) = \"\", IF( INDEX(J260:AS260, I$6) = F260, \"vw\", \"tu\"), IF(INDEX(J260:AS260, I$5) = F260, \"vw\", \"tu\"))","v":"tu"},0.25]
[null,null,null,null,"Incoming investor years after COD",2,"years",null,{"$f":" IF( INDEX(J261:AS261, I$5) = \"\", IF( INDEX(J261:AS261, I$6) = F261, \"vw\", \"tu\"), IF(INDEX(J261:AS261, I$5) = F261, \"vw\", \"tu\"))","v":"tu"},2]
[null,null,null,null,"Incoming investor equity IRR ",0.08,"%",null,{"$f":" IF( INDEX(J262:AS262, I$5) = \"\", IF( INDEX(J262:AS262, I$6) = F262, \"vw\", \"tu\"), IF(INDEX(J262:AS262, I$5) = F262, \"vw\", \"tu\"))","v":"tu"},0.08]
[]
[]
["TAX"]
[null,null,null,null,"Corporate income tax rate",0.2,"%",null,{"$f":" IF( INDEX(J266:AS266, I$5) = \"\", IF( INDEX(J266:AS266, I$6) = F266, \"vw\", \"tu\"), IF(INDEX(J266:AS266, I$5) = F266, \"vw\", \"tu\"))","v":"tu"},0.2]
[null,null,null,null,"Tax depreciation rate",0.05,"per period",null,{"$f":" IF( INDEX(J267:AS267, I$5) = \"\", IF( INDEX(J267:AS267, I$6) = F267, \"vw\", \"tu\"), IF(INDEX(J267:AS267, I$5) = F267, \"vw\", \"tu\"))","v":"tu"},0.05]
[null,null,null,null,"Tax losses carried forward - initial balance ",0,{"$f":" SMU","v":"$ 000s"},null,{"$f":" IF( INDEX(J268:AS268, I$5) = \"\", IF( INDEX(J268:AS268, I$6) = F268, \"vw\", \"tu\"), IF(INDEX(J268:AS268, I$5) = F268, \"vw\", \"tu\"))","v":"vw"},0]
[null,null,null,null,"Tax depreciation follows accounting depreciation switch",1,"1 = yes, 0 = no",null,{"$f":" IF( INDEX(J269:AS269, I$5) = \"\", IF( INDEX(J269:AS269, I$6) = F269, \"vw\", \"tu\"), IF(INDEX(J269:AS269, I$5) = F269, \"vw\", \"tu\"))","v":"tu"},1]
[null,null,null,null,"Senior debt witholding tax rate",{"$f":" IF( INDEX(J270:AS270, $I$4) = \"\", INDEX(J270:AR270, 1), INDEX(J270:AS270, $I$5))","v":0.02},"per period",null,{"$f":" IF( INDEX(J270:AS270, I$5) = \"\", IF( INDEX(J270:AS270, I$6) = F270, \"vw\", \"tu\"), IF(INDEX(J270:AS270, I$5) = F270, \"vw\", \"tu\"))","v":"tu"},0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Equity cash flows withholding tax rate",0.03,"per period",null,{"$f":" IF( INDEX(J271:AS271, I$5) = \"\", IF( INDEX(J271:AS271, I$6) = F271, \"vw\", \"tu\"), IF(INDEX(J271:AS271, I$5) = F271, \"vw\", \"tu\"))","v":"tu"},0.03]
[]
[]
[]
["MODEL TECHNICAL INPUTS - DO NOT CHANGE"]
[null,null,null,null,"Model track tolerance level",0.01,"tolerance"]
[null,null,null,null,"Model check tolerance level",1E-3,"tolerance"]
[null,null,null,null,"Tariff check precision adjustment",1E-3,"factor"]
[null,null,null,null,"Months in year",12,"months"]
[null,null,null,null,"Days in year",365,"days"]
[null,null,null,null,"Number of periods in a year",2,"periods"]
[null,null,null,null,"Standard Monetary Unit","$ 000s","named \"SMU\""]
[null,null,null,null,"US$c / US$",100,"US$c / US$"]
[null,null,null,null,"GWh to KWh conversion",1000000,"KWh / GWh"]
[null,null,null,null,"Units in a thousand",1000,"units"]
[null,null,null,null,"Small negative value for IRR",-9.9999999999999994E-12,{"$f":" SMU","v":"$ 000s"}]
[null,null,null,null,"Hours in a year",8760,"hours"]
[]
[null,"Timeline label",null,null,"Pre-forecast period","Pre-fcst","label"]
[null,null,null,null,"Financial Close","Fin Close","label"]
[null,null,null,null,"Construction","Construction","label"]
[null,null,null,null,"Operations","Operations","label"]
[null,null,null,null,"Post ops","Post ops","label"]
[]
[null,null,null,null,"Input row template for relocation macro",{"$f":" IF( INDEX(J295:AS295, $I$4) = \"\", INDEX(J295:AR295, $I$6), INDEX(J295:AS295, $I$4))","v":0},"unit",null,{"$f":" IF( INDEX(J295:AS295, I$5) = \"\", IF( INDEX(J295:AS295, I$6) = F295, \"vw\", \"tu\"), IF(INDEX(J295:AS295, I$5) = F295, \"vw\", \"tu\"))","v":"vw"}]
[]
[]
[]
["END"]

{"sheet":"InpS","index":2,"n_rows":16,"n_cols":192,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"InpS - Seasonal - Leverage Method"}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Check!$F$9","v":4},"Error chks",null,null,{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,{"$f":" Time!E$66","v":"Timeline label"},{"$f":" Output!J2","v":55},"Track chgs",null,null,{"$f":" Time!J$66","v":"Pre-fcst"},{"$f":" Time!K$66","v":"Pre-fcst"},{"$f":" Time!L$66","v":"Fin Close"},{"$f":" Time!M$66","v":"Construction"},{"$f":" Time!N$66","v":"Construction"},{"$f":" Time!O$66","v":"Construction"},{"$f":" Time!P$66","v":"Construction"},{"$f":" Time!Q$66","v":"Operations"},{"$f":" Time!R$66","v":"Operations"},{"$f":" Time!S$66","v":"Operations"},{"$f":" Time!T$66","v":"Operations"},{"$f":" Time!U$66","v":"Operations"},{"$f":" Time!V$66","v":"Operations"},{"$f":" Time!W$66","v":"Operations"},{"$f":" Time!X$66","v":"Operations"},{"$f":" Time!Y$66","v":"Operations"},{"$f":" Time!Z$66","v":"Operations"},{"$f":" Time!AA$66","v":"Operations"},{"$f":" Time!AB$66","v":"Operations"},{"$f":" Time!AC$66","v":"Operations"},{"$f":" Time!AD$66","v":"Operations"},{"$f":" Time!AE$66","v":"Operations"},{"$f":" Time!AF$66","v":"Operations"},{"$f":" Time!AG$66","v":"Operations"},{"$f":" Time!AH$66","v":"Operations"},{"$f":" Time!AI$66","v":"Operations"},{"$f":" Time!AJ$66","v":"Operations"},{"$f":" Time!AK$66","v":"Operations"},{"$f":" Time!AL$66","v":"Operations"},{"$f":" Time!AM$66","v":"Operations"},{"$f":" Time!AN$66","v":"Operations"},{"$f":" Time!AO$66","v":"Operations"},{"$f":" Time!AP$66","v":"Operations"},{"$f":" Time!AQ$66","v":"Operations"},{"$f":" Time!AR$66","v":"Operations"},{"$f":" Time!AS$66","v":"Operations"},{"$f":" Time!AT$66","v":"Operations"},{"$f":" Time!AU$66","v":"Operations"},{"$f":" Time!AV$66","v":"Operations"},{"$f":" Time!AW$66","v":"Operations"},{"$f":" Time!AX$66","v":"Operations"},{"$f":" Time!AY$66","v":"Operations"},{"$f":" Time!AZ$66","v":"Operations"},{"$f":" Time!BA$66","v":"Operations"},{"$f":" Time!BB$66","v":"Operations"},{"$f":" Time!BC$66","v":"Operations"},{"$f":" Time!BD$66","v":"Operations"},{"$f":" Time!BE$66","v":"Post ops"},{"$f":" Time!BF$66","v":"Post ops"},{"$f":" Time!BG$66","v":"Post ops"},{"$f":" Time!BH$66","v":"Post ops"},{"$f":" Time!BI$66","v":"Post ops"},{"$f":" Time!BJ$66","v":"Post ops"},{"$f":" Time!BK$66","v":"Post ops"},{"$f":" Time!BL$66","v":"Post ops"},{"$f":" Time!BM$66","v":"Post ops"},{"$f":" Time!BN$66","v":"Post ops"},{"$f":" Time!BO$66","v":"Post ops"},{"$f":" Time!BP$66","v":"Post ops"},{"$f":" Time!BQ$66","v":"Post ops"},{"$f":" Time!BR$66","v":"Post ops"},{"$f":" Time!BS$66","v":"Post ops"},{"$f":" Time!BT$66","v":"Post ops"},{"$f":" Time!BU$66","v":"Post ops"},{"$f":" Time!BV$66","v":"Post ops"},{"$f":" Time!BW$66","v":"Post ops"},{"$f":" Time!BX$66","v":"Post ops"},{"$f":" Time!BY$66","v":"Post ops"},{"$f":" Time!BZ$66","v":"Post ops"},{"$f":" Time!CA$66","v":"Post ops"},{"$f":" Time!CB$66","v":"Post ops"},{"$f":" Time!CC$66","v":"Post ops"},{"$f":" Time!CD$66","v":"Post ops"},{"$f":" Time!CE$66","v":"Post ops"},{"$f":" Time!CF$66","v":"Post ops"},{"$f":" Time!CG$66","v":"Post ops"},{"$f":" Time!CH$66","v":"Post ops"},{"$f":" Time!CI$66","v":"Post ops"},{"$f":" Time!CJ$66","v":"Post ops"},{"$f":" Time!CK$66","v":"Post ops"},{"$f":" Time!CL$66","v":"Post ops"},{"$f":" Time!CM$66","v":"Post ops"},{"$f":" Time!CN$66","v":"Post ops"},{"$f":" Time!CO$66","v":"Post ops"},{"$f":" Time!CP$66","v":"Post ops"},{"$f":" Time!CQ$66","v":"Post ops"},{"$f":" Time!CR$66","v":"Post ops"},{"$f":" Time!CS$66","v":"Post ops"},{"$f":" Time!CT$66","v":"Post ops"},{"$f":" Time!CU$66","v":"Post ops"},{"$f":" Time!CV$66","v":"Post ops"},{"$f":" Time!CW$66","v":"Post ops"},{"$f":" Time!CX$66","v":"Post ops"},{"$f":" Time!CY$66","v":"Post ops"},{"$f":" Time!CZ$66","v":"Post ops"},{"$f":" Time!DA$66","v":"Post ops"},{"$f":" Time!DB$66","v":"Post ops"},{"$f":" Time!DC$66","v":"Post ops"},{"$f":" Time!DD$66","v":"Post ops"},{"$f":" Time!DE$66","v":"Post ops"},{"$f":" Time!DF$66","v":"Post ops"},{"$f":" Time!DG$66","v":"Post ops"},{"$f":" Time!DH$66","v":"Post ops"},{"$f":" Time!DI$66","v":"Post ops"},{"$f":" Time!DJ$66","v":"Post ops"},{"$f":" Time!DK$66","v":"Post ops"},{"$f":" Time!DL$66","v":"Post ops"},{"$f":" Time!DM$66","v":"Post ops"},{"$f":" Time!DN$66","v":"Post ops"},{"$f":" Time!DO$66","v":"Post ops"},{"$f":" Time!DP$66","v":"Post ops"},{"$f":" Time!DQ$66","v":"Post ops"},{"$f":" Time!DR$66","v":"Post ops"},{"$f":" Time!DS$66","v":"Post ops"},{"$f":" Time!DT$66","v":"Post ops"},{"$f":" Time!DU$66","v":"Post ops"},{"$f":" Time!DV$66","v":"Post ops"},{"$f":" Time!DW$66","v":"Post ops"},{"$f":" Time!DX$66","v":"Post ops"},{"$f":" Time!DY$66","v":"Post ops"},{"$f":" Time!DZ$66","v":"Post ops"},{"$f":" Time!EA$66","v":"Post ops"},{"$f":" Time!EB$66","v":"Post ops"},{"$f":" Time!EC$66","v":"Post ops"},{"$f":" Time!ED$66","v":"Post ops"},{"$f":" Time!EE$66","v":"Post ops"},{"$f":" Time!EF$66","v":"Post ops"},{"$f":" Time!EG$66","v":"Post ops"},{"$f":" Time!EH$66","v":"Post ops"},{"$f":" Time!EI$66","v":"Post ops"},{"$f":" Time!EJ$66","v":"Post ops"},{"$f":" Time!EK$66","v":"Post ops"},{"$f":" Time!EL$66","v":"Post ops"},{"$f":" Time!EM$66","v":"Post ops"},{"$f":" Time!EN$66","v":"Post ops"},{"$f":" Time!EO$66","v":"Post ops"},{"$f":" Time!EP$66","v":"Post ops"},{"$f":" Time!EQ$66","v":"Post ops"},{"$f":" Time!ER$66","v":"Post ops"},{"$f":" Time!ES$66","v":"Post ops"},{"$f":" Time!ET$66","v":"Post ops"},{"$f":" Time!EU$66","v":"Post ops"},{"$f":" Time!EV$66","v":"Post ops"},{"$f":" Time!EW$66","v":"Post ops"},{"$f":" Time!EX$66","v":"Post ops"},{"$f":" Time!EY$66","v":"Post ops"},{"$f":" Time!EZ$66","v":"Post ops"},{"$f":" Time!FA$66","v":"Post ops"},{"$f":" Time!FB$66","v":"Post ops"},{"$f":" Time!FC$66","v":"Post ops"},{"$f":" Time!FD$66","v":"Post ops"},{"$f":" Time!FE$66","v":"Post ops"},{"$f":" Time!FF$66","v":"Post ops"},{"$f":" Time!FG$66","v":"Post ops"},{"$f":" Time!FH$66","v":"Post ops"},{"$f":" Time!FI$66","v":"Post ops"},{"$f":" Time!FJ$66","v":"Post ops"},{"$f":" Time!FK$66","v":"Post ops"},{"$f":" Time!FL$66","v":"Post ops"},{"$f":" Time!FM$66","v":"Post ops"},{"$f":" Time!FN$66","v":"Post ops"},{"$f":" Time!FO$66","v":"Post ops"},{"$f":" Time!FP$66","v":"Post ops"},{"$f":" Time!FQ$66","v":"Post ops"},{"$f":" Time!FR$66","v":"Post ops"},{"$f":" Time!FS$66","v":"Post ops"},{"$f":" Time!FT$66","v":"Post ops"},{"$f":" Time!FU$66","v":"Post ops"},{"$f":" Time!FV$66","v":"Post ops"},{"$f":" Time!FW$66","v":"Post ops"},{"$f":" Time!FX$66","v":"Post ops"},{"$f":" Time!FY$66","v":"Post ops"},{"$f":" Time!FZ$66","v":"Post ops"},{"$f":" Time!GA$66","v":"Post ops"},{"$f":" Time!GB$66","v":"Post ops"},{"$f":" Time!GC$66","v":"Post ops"},{"$f":" Time!GD$66","v":"Post ops"},{"$f":" Time!GE$66","v":"Post ops"},{"$f":" Time!GF$66","v":"Post ops"},{"$f":" Time!GG$66","v":"Post ops"},{"$f":" Time!GH$66","v":"Post ops"},{"$f":" Time!GI$66","v":"Post ops"},{"$f":" Time!GJ$66","v":"Post ops"}]
[null,null,null,null,{"$f":" Time!E$39","v":"Financial year"},{"$f":" Check!$F$28","v":0},"Alerts",null,null,{"$f":" Time!J$39","v":2021},{"$f":" Time!K$39","v":2021},{"$f":" Time!L$39","v":2022},{"$f":" Time!M$39","v":2022},{"$f":" Time!N$39","v":2023},{"$f":" Time!O$39","v":2023},{"$f":" Time!P$39","v":2024},{"$f":" Time!Q$39","v":2024},{"$f":" Time!R$39","v":2025},{"$f":" Time!S$39","v":2025},{"$f":" Time!T$39","v":2026},{"$f":" Time!U$39","v":2026},{"$f":" Time!V$39","v":2027},{"$f":" Time!W$39","v":2027},{"$f":" Time!X$39","v":2028},{"$f":" Time!Y$39","v":2028},{"$f":" Time!Z$39","v":2029},{"$f":" Time!AA$39","v":2029},{"$f":" Time!AB$39","v":2030},{"$f":" Time!AC$39","v":2030},{"$f":" Time!AD$39","v":2031},{"$f":" Time!AE$39","v":2031},{"$f":" Time!AF$39","v":2032},{"$f":" Time!AG$39","v":2032},{"$f":" Time!AH$39","v":2033},{"$f":" Time!AI$39","v":2033},{"$f":" Time!AJ$39","v":2034},{"$f":" Time!AK$39","v":2034},{"$f":" Time!AL$39","v":2035},{"$f":" Time!AM$39","v":2035},{"$f":" Time!AN$39","v":2036},{"$f":" Time!AO$39","v":2036},{"$f":" Time!AP$39","v":2037},{"$f":" Time!AQ$39","v":2037},{"$f":" Time!AR$39","v":2038},{"$f":" Time!AS$39","v":2038},{"$f":" Time!AT$39","v":2039},{"$f":" Time!AU$39","v":2039},{"$f":" Time!AV$39","v":2040},{"$f":" Time!AW$39","v":2040},{"$f":" Time!AX$39","v":2041},{"$f":" Time!AY$39","v":2041},{"$f":" Time!AZ$39","v":2042},{"$f":" Time!BA$39","v":2042},{"$f":" Time!BB$39","v":2043},{"$f":" Time!BC$39","v":2043},{"$f":" Time!BD$39","v":2044},{"$f":" Time!BE$39","v":2044},{"$f":" Time!BF$39","v":2045},{"$f":" Time!BG$39","v":2045},{"$f":" Time!BH$39","v":2046},{"$f":" Time!BI$39","v":2046},{"$f":" Time!BJ$39","v":2047},{"$f":" Time!BK$39","v":2047},{"$f":" Time!BL$39","v":2048},{"$f":" Time!BM$39","v":2048},{"$f":" Time!BN$39","v":2049},{"$f":" Time!BO$39","v":2049},{"$f":" Time!BP$39","v":2050},{"$f":" Time!BQ$39","v":2050},{"$f":" Time!BR$39","v":2051},{"$f":" Time!BS$39","v":2051},{"$f":" Time!BT$39","v":2052},{"$f":" Time!BU$39","v":2052},{"$f":" Time!BV$39","v":2053},{"$f":" Time!BW$39","v":2053},{"$f":" Time!BX$39","v":2054},{"$f":" Time!BY$39","v":2054},{"$f":" Time!BZ$39","v":2055},{"$f":" Time!CA$39","v":2055},{"$f":" Time!CB$39","v":2056},{"$f":" Time!CC$39","v":2056},{"$f":" Time!CD$39","v":2057},{"$f":" Time!CE$39","v":2057},{"$f":" Time!CF$39","v":2058},{"$f":" Time!CG$39","v":2058},{"$f":" Time!CH$39","v":2059},{"$f":" Time!CI$39","v":2059},{"$f":" Time!CJ$39","v":2060},{"$f":" Time!CK$39","v":2060},{"$f":" Time!CL$39","v":2061},{"$f":" Time!CM$39","v":2061},{"$f":" Time!CN$39","v":2062},{"$f":" Time!CO$39","v":2062},{"$f":" Time!CP$39","v":2063},{"$f":" Time!CQ$39","v":2063},{"$f":" Time!CR$39","v":2064},{"$f":" Time!CS$39","v":2064},{"$f":" Time!CT$39","v":2065},{"$f":" Time!CU$39","v":2065},{"$f":" Time!CV$39","v":2066},{"$f":" Time!CW$39","v":2066},{"$f":" Time!CX$39","v":2067},{"$f":" Time!CY$39","v":2067},{"$f":" Time!CZ$39","v":2068},{"$f":" Time!DA$39","v":2068},{"$f":" Time!DB$39","v":2069},{"$f":" Time!DC$39","v":2069},{"$f":" Time!DD$39","v":2070},{"$f":" Time!DE$39","v":2070},{"$f":" Time!DF$39","v":2071},{"$f":" Time!DG$39","v":2071},{"$f":" Time!DH$39","v":2072},{"$f":" Time!DI$39","v":2072},{"$f":" Time!DJ$39","v":2073},{"$f":" Time!DK$39","v":2073},{"$f":" Time!DL$39","v":2074},{"$f":" Time!DM$39","v":2074},{"$f":" Time!DN$39","v":2075},{"$f":" Time!DO$39","v":2075},{"$f":" Time!DP$39","v":2076},{"$f":" Time!DQ$39","v":2076},{"$f":" Time!DR$39","v":2077},{"$f":" Time!DS$39","v":2077},{"$f":" Time!DT$39","v":2078},{"$f":" Time!DU$39","v":2078},{"$f":" Time!DV$39","v":2079},{"$f":" Time!DW$39","v":2079},{"$f":" Time!DX$39","v":2080},{"$f":" Time!DY$39","v":2080},{"$f":" Time!DZ$39","v":2081},{"$f":" Time!EA$39","v":2081},{"$f":" Time!EB$39","v":2082},{"$f":" Time!EC$39","v":2082},{"$f":" Time!ED$39","v":2083},{"$f":" Time!EE$39","v":2083},{"$f":" Time!EF$39","v":2084},{"$f":" Time!EG$39","v":2084},{"$f":" Time!EH$39","v":2085},{"$f":" Time!EI$39","v":2085},{"$f":" Time!EJ$39","v":2086},{"$f":" Time!EK$39","v":2086},{"$f":" Time!EL$39","v":2087},{"$f":" Time!EM$39","v":2087},{"$f":" Time!EN$39","v":2088},{"$f":" Time!EO$39","v":2088},{"$f":" Time!EP$39","v":2089},{"$f":" Time!EQ$39","v":2089},{"$f":" Time!ER$39","v":2090},{"$f":" Time!ES$39","v":2090},{"$f":" Time!ET$39","v":2091},{"$f":" Time!EU$39","v":2091},{"$f":" Time!EV$39","v":2092},{"$f":" Time!EW$39","v":2092},{"$f":" Time!EX$39","v":2093},{"$f":" Time!EY$39","v":2093},{"$f":" Time!EZ$39","v":2094},{"$f":" Time!FA$39","v":2094},{"$f":" Time!FB$39","v":2095},{"$f":" Time!FC$39","v":2095},{"$f":" Time!FD$39","v":2096},{"$f":" Time!FE$39","v":2096},{"$f":" Time!FF$39","v":2097},{"$f":" Time!FG$39","v":2097},{"$f":" Time!FH$39","v":2098},{"$f":" Time!FI$39","v":2098},{"$f":" Time!FJ$39","v":2099},{"$f":" Time!FK$39","v":2099},{"$f":" Time!FL$39","v":2100},{"$f":" Time!FM$39","v":2100},{"$f":" Time!FN$39","v":2101},{"$f":" Time!FO$39","v":2101},{"$f":" Time!FP$39","v":2102},{"$f":" Time!FQ$39","v":2102},{"$f":" Time!FR$39","v":2103},{"$f":" Time!FS$39","v":2103},{"$f":" Time!FT$39","v":2104},{"$f":" Time!FU$39","v":2104},{"$f":" Time!FV$39","v":2105},{"$f":" Time!FW$39","v":2105},{"$f":" Time!FX$39","v":2106},{"$f":" Time!FY$39","v":2106},{"$f":" Time!FZ$39","v":2107},{"$f":" Time!GA$39","v":2107},{"$f":" Time!GB$39","v":2108},{"$f":" Time!GC$39","v":2108},{"$f":" Time!GD$39","v":2109},{"$f":" Time!GE$39","v":2109},{"$f":" Time!GF$39","v":2110},{"$f":" Time!GG$39","v":2110},{"$f":" Time!GH$39","v":2111},{"$f":" Time!GI$39","v":2111},{"$f":" Time!GJ$39","v":2112}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48},{"$f":" Time!BF$10","v":49},{"$f":" Time!BG$10","v":50},{"$f":" Time!BH$10","v":51},{"$f":" Time!BI$10","v":52},{"$f":" Time!BJ$10","v":53},{"$f":" Time!BK$10","v":54},{"$f":" Time!BL$10","v":55},{"$f":" Time!BM$10","v":56},{"$f":" Time!BN$10","v":57},{"$f":" Time!BO$10","v":58},{"$f":" Time!BP$10","v":59},{"$f":" Time!BQ$10","v":60},{"$f":" Time!BR$10","v":61},{"$f":" Time!BS$10","v":62},{"$f":" Time!BT$10","v":63},{"$f":" Time!BU$10","v":64},{"$f":" Time!BV$10","v":65},{"$f":" Time!BW$10","v":66},{"$f":" Time!BX$10","v":67},{"$f":" Time!BY$10","v":68},{"$f":" Time!BZ$10","v":69},{"$f":" Time!CA$10","v":70},{"$f":" Time!CB$10","v":71},{"$f":" Time!CC$10","v":72},{"$f":" Time!CD$10","v":73},{"$f":" Time!CE$10","v":74},{"$f":" Time!CF$10","v":75},{"$f":" Time!CG$10","v":76},{"$f":" Time!CH$10","v":77},{"$f":" Time!CI$10","v":78},{"$f":" Time!CJ$10","v":79},{"$f":" Time!CK$10","v":80},{"$f":" Time!CL$10","v":81},{"$f":" Time!CM$10","v":82},{"$f":" Time!CN$10","v":83},{"$f":" Time!CO$10","v":84},{"$f":" Time!CP$10","v":85},{"$f":" Time!CQ$10","v":86},{"$f":" Time!CR$10","v":87},{"$f":" Time!CS$10","v":88},{"$f":" Time!CT$10","v":89},{"$f":" Time!CU$10","v":90},{"$f":" Time!CV$10","v":91},{"$f":" Time!CW$10","v":92},{"$f":" Time!CX$10","v":93},{"$f":" Time!CY$10","v":94},{"$f":" Time!CZ$10","v":95},{"$f":" Time!DA$10","v":96},{"$f":" Time!DB$10","v":97},{"$f":" Time!DC$10","v":98},{"$f":" Time!DD$10","v":99},{"$f":" Time!DE$10","v":100},{"$f":" Time!DF$10","v":101},{"$f":" Time!DG$10","v":102},{"$f":" Time!DH$10","v":103},{"$f":" Time!DI$10","v":104},{"$f":" Time!DJ$10","v":105},{"$f":" Time!DK$10","v":106},{"$f":" Time!DL$10","v":107},{"$f":" Time!DM$10","v":108},{"$f":" Time!DN$10","v":109},{"$f":" Time!DO$10","v":110},{"$f":" Time!DP$10","v":111},{"$f":" Time!DQ$10","v":112},{"$f":" Time!DR$10","v":113},{"$f":" Time!DS$10","v":114},{"$f":" Time!DT$10","v":115},{"$f":" Time!DU$10","v":116},{"$f":" Time!DV$10","v":117},{"$f":" Time!DW$10","v":118},{"$f":" Time!DX$10","v":119},{"$f":" Time!DY$10","v":120},{"$f":" Time!DZ$10","v":121},{"$f":" Time!EA$10","v":122},{"$f":" Time!EB$10","v":123},{"$f":" Time!EC$10","v":124},{"$f":" Time!ED$10","v":125},{"$f":" Time!EE$10","v":126},{"$f":" Time!EF$10","v":127},{"$f":" Time!EG$10","v":128},{"$f":" Time!EH$10","v":129},{"$f":" Time!EI$10","v":130},{"$f":" Time!EJ$10","v":131},{"$f":" Time!EK$10","v":132},{"$f":" Time!EL$10","v":133},{"$f":" Time!EM$10","v":134},{"$f":" Time!EN$10","v":135},{"$f":" Time!EO$10","v":136},{"$f":" Time!EP$10","v":137},{"$f":" Time!EQ$10","v":138},{"$f":" Time!ER$10","v":139},{"$f":" Time!ES$10","v":140},{"$f":" Time!ET$10","v":141},{"$f":" Time!EU$10","v":142},{"$f":" Time!EV$10","v":143},{"$f":" Time!EW$10","v":144},{"$f":" Time!EX$10","v":145},{"$f":" Time!EY$10","v":146},{"$f":" Time!EZ$10","v":147},{"$f":" Time!FA$10","v":148},{"$f":" Time!FB$10","v":149},{"$f":" Time!FC$10","v":150},{"$f":" Time!FD$10","v":151},{"$f":" Time!FE$10","v":152},{"$f":" Time!FF$10","v":153},{"$f":" Time!FG$10","v":154},{"$f":" Time!FH$10","v":155},{"$f":" Time!FI$10","v":156},{"$f":" Time!FJ$10","v":157},{"$f":" Time!FK$10","v":158},{"$f":" Time!FL$10","v":159},{"$f":" Time!FM$10","v":160},{"$f":" Time!FN$10","v":161},{"$f":" Time!FO$10","v":162},{"$f":" Time!FP$10","v":163},{"$f":" Time!FQ$10","v":164},{"$f":" Time!FR$10","v":165},{"$f":" Time!FS$10","v":166},{"$f":" Time!FT$10","v":167},{"$f":" Time!FU$10","v":168},{"$f":" Time!FV$10","v":169},{"$f":" Time!FW$10","v":170},{"$f":" Time!FX$10","v":171},{"$f":" Time!FY$10","v":172},{"$f":" Time!FZ$10","v":173},{"$f":" Time!GA$10","v":174},{"$f":" Time!GB$10","v":175},{"$f":" Time!GC$10","v":176},{"$f":" Time!GD$10","v":177},{"$f":" Time!GE$10","v":178},{"$f":" Time!GF$10","v":179},{"$f":" Time!GG$10","v":180},{"$f":" Time!GH$10","v":181},{"$f":" Time!GI$10","v":182},{"$f":" Time!GJ$10","v":183}]
[]
["SENIOR DEBT FORWARD CURVE"]
[]
[null,null,null,null,{"$f":" InpC!E$118","v":"Senior debt forward curve selection"},{"$f":" InpC!F$118","v":1},{"$f":" InpC!G$118","v":"profile"}]
[null,null,null,null,"Senior debt forward curve as at April 27th",null,"% p.a.",null,null,0.02,2.0062E-2,2.0124E-2,2.0184000000000001E-2,2.0241000000000002E-2,2.0308000000000003E-2,2.0375000000000004E-2,2.0434000000000004E-2,2.0506000000000003E-2,2.0569000000000004E-2,2.0620000000000003E-2,2.0666000000000004E-2,2.0719000000000005E-2,2.0757000000000005E-2,2.0795000000000004E-2,2.0850000000000004E-2,2.0888000000000004E-2,2.0954000000000004E-2,2.1024000000000004E-2,2.1091000000000006E-2,2.1134000000000007E-2,2.1205000000000009E-2,2.127900000000001E-2,2.1316000000000009E-2,2.1367000000000008E-2,2.1421000000000006E-2,2.1470000000000006E-2,2.1516000000000007E-2,2.1570000000000006E-2,2.1639000000000005E-2,2.1709000000000006E-2,2.1772000000000007E-2,2.1813000000000006E-2,2.1858000000000006E-2,2.1913000000000005E-2,2.1986000000000006E-2,2.2041000000000005E-2,2.2089000000000004E-2,2.2148000000000004E-2,2.2216000000000003E-2,2.2282000000000003E-2,2.2351000000000003E-2,2.2409000000000002E-2,2.2445000000000003E-2,2.2489000000000002E-2,2.2535000000000003E-2,2.2607000000000002E-2,2.2647E-2,2.2683999999999999E-2,2.2734000000000001E-2,2.2806E-2,2.2852000000000001E-2,2.2898999999999999E-2,2.2952999999999998E-2,2.3027999999999996E-2,2.3093999999999996E-2,2.3145999999999996E-2,2.3211999999999997E-2,2.3253999999999997E-2,2.3288999999999997E-2,2.3333999999999997E-2,2.3372999999999998E-2,2.3413999999999997E-2,2.3472999999999997E-2,2.3519999999999996E-2,2.3592999999999996E-2,2.3660999999999995E-2,2.3728999999999993E-2,2.3785999999999995E-2,2.3841999999999995E-2,2.3907999999999995E-2,2.3961999999999994E-2,2.4011999999999995E-2,2.4070999999999995E-2,2.4119999999999996E-2,2.4166999999999994E-2,2.4215999999999994E-2,2.4263999999999994E-2,2.4301999999999994E-2,2.4365999999999995E-2,2.4408999999999997E-2,2.4462999999999995E-2,2.4530999999999994E-2,2.4586999999999994E-2,2.4622999999999996E-2,2.4688999999999996E-2,2.4738999999999997E-2,2.4789999999999996E-2,2.4834999999999996E-2,2.4872999999999996E-2,2.4930999999999995E-2,2.4983999999999996E-2,2.5048999999999995E-2,2.5111999999999995E-2,2.5181999999999996E-2,2.5251999999999997E-2,2.5289999999999997E-2,2.5332999999999998E-2,2.5393999999999996E-2,2.5438999999999996E-2,2.5490999999999996E-2,2.5561999999999998E-2,2.5623999999999997E-2,2.5665999999999998E-2,2.5738999999999998E-2,2.5798999999999999E-2,2.5836999999999999E-2,2.5906999999999999E-2,2.5946999999999998E-2,2.5985999999999999E-2,2.6058999999999999E-2,2.6103999999999999E-2,2.6176999999999999E-2,2.622E-2,2.6291000000000002E-2,2.6347000000000002E-2,2.6388000000000002E-2,2.6447000000000002E-2,2.6511000000000003E-2,2.6547000000000005E-2,2.6589000000000005E-2,2.6655000000000005E-2,2.6693000000000005E-2,2.6738000000000005E-2,2.6811000000000005E-2,2.6864000000000006E-2,2.6917000000000007E-2,2.6985000000000006E-2,2.7028000000000007E-2,2.7090000000000006E-2,2.7134000000000005E-2,2.7205000000000007E-2,2.7270000000000006E-2,2.7308000000000006E-2,2.7346000000000006E-2,2.7391000000000006E-2,2.7437000000000007E-2,2.7496000000000007E-2,2.7551000000000006E-2,2.7621000000000007E-2,2.7689000000000005E-2,2.7753000000000007E-2,2.7788000000000007E-2,2.7828000000000006E-2,2.7891000000000006E-2,2.7952000000000005E-2,2.8004000000000005E-2,2.8051000000000003E-2,2.8117000000000003E-2,2.8162000000000003E-2,2.8226000000000005E-2,2.8283000000000006E-2,2.8351000000000005E-2,2.8407000000000005E-2,2.8452000000000005E-2,2.8495000000000006E-2,2.8570000000000005E-2,2.8613000000000006E-2,2.8678000000000006E-2,2.8726000000000005E-2,2.8797000000000007E-2,2.8861000000000008E-2,2.8935000000000009E-2,2.899500000000001E-2,2.905000000000001E-2,2.910900000000001E-2,2.9181000000000009E-2,2.9232000000000008E-2,2.9283000000000007E-2,2.9322000000000008E-2,2.9382000000000009E-2,2.9447000000000008E-2,2.9488000000000007E-2,2.9557000000000007E-2,2.9595000000000007E-2,2.9670000000000005E-2,2.9737000000000006E-2,2.9788000000000005E-2,2.9841000000000006E-2,2.9881000000000005E-2,2.9955000000000006E-2,3.0029000000000007E-2,3.0092000000000008E-2]
[null,null,null,null,"Spare",null,"% p.a."]
[null,null,null,null,"Spare",null,"% p.a."]
[null,null,null,null,"Active senior debt forward curve",null,"% p.a.",null,null,{"$f":" INDEX(J10:J12, $F9)","v":0.02},2.0062E-2,2.0124E-2,2.0184000000000001E-2,2.0241000000000002E-2,2.0308000000000003E-2,2.0375000000000004E-2,2.0434000000000004E-2,2.0506000000000003E-2,2.0569000000000004E-2,2.0620000000000003E-2,2.0666000000000004E-2,2.0719000000000005E-2,2.0757000000000005E-2,2.0795000000000004E-2,2.0850000000000004E-2,2.0888000000000004E-2,2.0954000000000004E-2,2.1024000000000004E-2,2.1091000000000006E-2,2.1134000000000007E-2,2.1205000000000009E-2,2.127900000000001E-2,2.1316000000000009E-2,2.1367000000000008E-2,2.1421000000000006E-2,2.1470000000000006E-2,2.1516000000000007E-2,2.1570000000000006E-2,2.1639000000000005E-2,2.1709000000000006E-2,2.1772000000000007E-2,{"$f":" INDEX(AP10:AP12, $F9)","v":2.1813000000000006E-2},2.1858000000000006E-2,2.1913000000000005E-2,2.1986000000000006E-2,2.2041000000000005E-2,2.2089000000000004E-2,2.2148000000000004E-2,2.2216000000000003E-2,2.2282000000000003E-2,2.2351000000000003E-2,2.2409000000000002E-2,2.2445000000000003E-2,2.2489000000000002E-2,2.2535000000000003E-2,2.2607000000000002E-2,2.2647E-2,2.2683999999999999E-2,2.2734000000000001E-2,2.2806E-2,2.2852000000000001E-2,2.2898999999999999E-2,2.2952999999999998E-2,2.3027999999999996E-2,2.3093999999999996E-2,2.3145999999999996E-2,2.3211999999999997E-2,2.3253999999999997E-2,2.3288999999999997E-2,2.3333999999999997E-2,2.3372999999999998E-2,2.3413999999999997E-2,2.3472999999999997E-2,{"$f":" INDEX(BV10:BV12, $F9)","v":2.3519999999999996E-2},2.3592999999999996E-2,2.3660999999999995E-2,2.3728999999999993E-2,2.3785999999999995E-2,2.3841999999999995E-2,2.3907999999999995E-2,2.3961999999999994E-2,2.4011999999999995E-2,2.4070999999999995E-2,2.4119999999999996E-2,2.4166999999999994E-2,2.4215999999999994E-2,2.4263999999999994E-2,2.4301999999999994E-2,2.4365999999999995E-2,2.4408999999999997E-2,2.4462999999999995E-2,2.4530999999999994E-2,2.4586999999999994E-2,2.4622999999999996E-2,2.4688999999999996E-2,2.4738999999999997E-2,2.4789999999999996E-2,2.4834999999999996E-2,2.4872999999999996E-2,2.4930999999999995E-2,2.4983999999999996E-2,2.5048999999999995E-2,2.5111999999999995E-2,2.5181999999999996E-2,2.5251999999999997E-2,{"$f":" INDEX(DB10:DB12, $F9)","v":2.5289999999999997E-2},2.5332999999999998E-2,2.5393999999999996E-2,2.5438999999999996E-2,2.5490999999999996E-2,2.5561999999999998E-2,2.5623999999999997E-2,2.5665999999999998E-2,2.5738999999999998E-2,2.5798999999999999E-2,2.5836999999999999E-2,2.5906999999999999E-2,2.5946999999999998E-2,2.5985999999999999E-2,2.6058999999999999E-2,2.6103999999999999E-2,2.6176999999999999E-2,2.622E-2,2.6291000000000002E-2,2.6347000000000002E-2,2.6388000000000002E-2,2.6447000000000002E-2,2.6511000000000003E-2,2.6547000000000005E-2,2.6589000000000005E-2,2.6655000000000005E-2,2.6693000000000005E-2,2.6738000000000005E-2,2.6811000000000005E-2,2.6864000000000006E-2,2.6917000000000007E-2,2.6985000000000006E-2,{"$f":" INDEX(EH10:EH12, $F9)","v":2.7028000000000007E-2},2.7090000000000006E-2,2.7134000000000005E-2,2.7205000000000007E-2,2.7270000000000006E-2,2.7308000000000006E-2,2.7346000000000006E-2,2.7391000000000006E-2,2.7437000000000007E-2,2.7496000000000007E-2,2.7551000000000006E-2,2.7621000000000007E-2,2.7689000000000005E-2,2.7753000000000007E-2,2.7788000000000007E-2,2.7828000000000006E-2,2.7891000000000006E-2,2.7952000000000005E-2,2.8004000000000005E-2,2.8051000000000003E-2,2.8117000000000003E-2,2.8162000000000003E-2,2.8226000000000005E-2,2.8283000000000006E-2,2.8351000000000005E-2,2.8407000000000005E-2,2.8452000000000005E-2,2.8495000000000006E-2,2.8570000000000005E-2,2.8613000000000006E-2,2.8678000000000006E-2,2.8726000000000005E-2,{"$f":" INDEX(FN10:FN12, $F9)","v":2.8797000000000007E-2},2.8861000000000008E-2,2.8935000000000009E-2,2.899500000000001E-2,2.905000000000001E-2,2.910900000000001E-2,2.9181000000000009E-2,2.9232000000000008E-2,2.9283000000000007E-2,2.9322000000000008E-2,2.9382000000000009E-2,2.9447000000000008E-2,2.9488000000000007E-2,2.9557000000000007E-2,2.9595000000000007E-2,2.9670000000000005E-2,2.9737000000000006E-2,2.9788000000000005E-2,2.9841000000000006E-2,2.9881000000000005E-2,2.9955000000000006E-2,3.0029000000000007E-2,3.0092000000000008E-2]
[]
[]
["END"]

{"sheet":"InpS -m","index":3,"n_rows":26,"n_cols":192,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"InpS -m - Seasonal - Leverage Method"}]
[null,null,null,null,{"$f":" ConTime!E$23","v":"Model period ending - m"},{"$f":" Check!$F$9","v":4},"Error chks",null,null,{"$f":" ConTime!J$23","v":"2021-01-31"},{"$f":" ConTime!K$23","v":"2021-02-28"},{"$f":" ConTime!L$23","v":"2021-03-31"},{"$f":" ConTime!M$23","v":"2021-04-30"},{"$f":" ConTime!N$23","v":"2021-05-31"},{"$f":" ConTime!O$23","v":"2021-06-30"},{"$f":" ConTime!P$23","v":"2021-07-31"},{"$f":" ConTime!Q$23","v":"2021-08-31"},{"$f":" ConTime!R$23","v":"2021-09-30"},{"$f":" ConTime!S$23","v":"2021-10-31"},{"$f":" ConTime!T$23","v":"2021-11-30"},{"$f":" ConTime!U$23","v":"2021-12-31"},{"$f":" ConTime!V$23","v":"2022-01-31"},{"$f":" ConTime!W$23","v":"2022-02-28"},{"$f":" ConTime!X$23","v":"2022-03-31"},{"$f":" ConTime!Y$23","v":"2022-04-30"},{"$f":" ConTime!Z$23","v":"2022-05-31"},{"$f":" ConTime!AA$23","v":"2022-06-30"},{"$f":" ConTime!AB$23","v":"2022-07-31"},{"$f":" ConTime!AC$23","v":"2022-08-31"},{"$f":" ConTime!AD$23","v":"2022-09-30"},{"$f":" ConTime!AE$23","v":"2022-10-31"},{"$f":" ConTime!AF$23","v":"2022-11-30"},{"$f":" ConTime!AG$23","v":"2022-12-31"},{"$f":" ConTime!AH$23","v":"2023-01-31"},{"$f":" ConTime!AI$23","v":"2023-02-28"},{"$f":" ConTime!AJ$23","v":"2023-03-31"},{"$f":" ConTime!AK$23","v":"2023-04-30"},{"$f":" ConTime!AL$23","v":"2023-05-31"},{"$f":" ConTime!AM$23","v":"2023-06-30"},{"$f":" ConTime!AN$23","v":"2023-07-31"},{"$f":" ConTime!AO$23","v":"2023-08-31"},{"$f":" ConTime!AP$23","v":"2023-09-30"},{"$f":" ConTime!AQ$23","v":"2023-10-31"},{"$f":" ConTime!AR$23","v":"2023-11-30"},{"$f":" ConTime!AS$23","v":"2023-12-31"},{"$f":" ConTime!AT$23","v":"2024-01-31"},{"$f":" ConTime!AU$23","v":"2024-02-29"},{"$f":" ConTime!AV$23","v":"2024-03-31"},{"$f":" ConTime!AW$23","v":"2024-04-30"},{"$f":" ConTime!AX$23","v":"2024-05-31"},{"$f":" ConTime!AY$23","v":"2024-06-30"},{"$f":" ConTime!AZ$23","v":"2024-07-31"},{"$f":" ConTime!BA$23","v":"2024-08-31"},{"$f":" ConTime!BB$23","v":"2024-09-30"},{"$f":" ConTime!BC$23","v":"2024-10-31"},{"$f":" ConTime!BD$23","v":"2024-11-30"},{"$f":" ConTime!BE$23","v":"2024-12-31"}]
[null,null,null,null,{"$f":" ConTime!E$50","v":"Timeline label - m"},{"$f":" Output!J2","v":55},"Track chgs",null,null,{"$f":" ConTime!J$50","v":"Pre-fcst"},{"$f":" ConTime!K$50","v":"Pre-fcst"},{"$f":" ConTime!L$50","v":"Pre-fcst"},{"$f":" ConTime!M$50","v":"Pre-fcst"},{"$f":" ConTime!N$50","v":"Pre-fcst"},{"$f":" ConTime!O$50","v":"Pre-fcst"},{"$f":" ConTime!P$50","v":"Pre-fcst"},{"$f":" ConTime!Q$50","v":"Pre-fcst"},{"$f":" ConTime!R$50","v":"Pre-fcst"},{"$f":" ConTime!S$50","v":"Pre-fcst"},{"$f":" ConTime!T$50","v":"Pre-fcst"},{"$f":" ConTime!U$50","v":"Pre-fcst"},{"$f":" ConTime!V$50","v":"Pre-fcst"},{"$f":" ConTime!W$50","v":"Pre-fcst"},{"$f":" ConTime!X$50","v":"Pre-fcst"},{"$f":" ConTime!Y$50","v":"Fin Close"},{"$f":" ConTime!Z$50","v":"Construction"},{"$f":" ConTime!AA$50","v":"Construction"},{"$f":" ConTime!AB$50","v":"Construction"},{"$f":" ConTime!AC$50","v":"Construction"},{"$f":" ConTime!AD$50","v":"Construction"},{"$f":" ConTime!AE$50","v":"Construction"},{"$f":" ConTime!AF$50","v":"Construction"},{"$f":" ConTime!AG$50","v":"Construction"},{"$f":" ConTime!AH$50","v":"Construction"},{"$f":" ConTime!AI$50","v":"Construction"},{"$f":" ConTime!AJ$50","v":"Construction"},{"$f":" ConTime!AK$50","v":"Construction"},{"$f":" ConTime!AL$50","v":"Construction"},{"$f":" ConTime!AM$50","v":"Construction"},{"$f":" ConTime!AN$50","v":"Construction"},{"$f":" ConTime!AO$50","v":"Construction"},{"$f":" ConTime!AP$50","v":"Construction"},{"$f":" ConTime!AQ$50","v":"Construction"},{"$f":" ConTime!AR$50","v":"Construction"},{"$f":" ConTime!AS$50","v":"Construction"},{"$f":" ConTime!AT$50","v":"Construction"},{"$f":" ConTime!AU$50","v":"Construction"},{"$f":" ConTime!AV$50","v":"Construction"},{"$f":" ConTime!AW$50","v":"Construction"},{"$f":" ConTime!AX$50","v":"Construction"},{"$f":" ConTime!AY$50","v":"Construction"},{"$f":" ConTime!AZ$50","v":"Operations"},{"$f":" ConTime!BA$50","v":"Operations"},{"$f":" ConTime!BB$50","v":"Operations"},{"$f":" ConTime!BC$50","v":"Operations"},{"$f":" ConTime!BD$50","v":"Operations"},{"$f":" ConTime!BE$50","v":"Operations"}]
[null,null,null,null,{"$f":" Time!E$39","v":"Financial year"},{"$f":" Check!$F$28","v":0},"Alerts",null,null,{"$f":" Time!J$39","v":2021},{"$f":" Time!K$39","v":2021},{"$f":" Time!L$39","v":2022},{"$f":" Time!M$39","v":2022},{"$f":" Time!N$39","v":2023},{"$f":" Time!O$39","v":2023},{"$f":" Time!P$39","v":2024},{"$f":" Time!Q$39","v":2024},{"$f":" Time!R$39","v":2025},{"$f":" Time!S$39","v":2025},{"$f":" Time!T$39","v":2026},{"$f":" Time!U$39","v":2026},{"$f":" Time!V$39","v":2027},{"$f":" Time!W$39","v":2027},{"$f":" Time!X$39","v":2028},{"$f":" Time!Y$39","v":2028},{"$f":" Time!Z$39","v":2029},{"$f":" Time!AA$39","v":2029},{"$f":" Time!AB$39","v":2030},{"$f":" Time!AC$39","v":2030},{"$f":" Time!AD$39","v":2031},{"$f":" Time!AE$39","v":2031},{"$f":" Time!AF$39","v":2032},{"$f":" Time!AG$39","v":2032},{"$f":" Time!AH$39","v":2033},{"$f":" Time!AI$39","v":2033},{"$f":" Time!AJ$39","v":2034},{"$f":" Time!AK$39","v":2034},{"$f":" Time!AL$39","v":2035},{"$f":" Time!AM$39","v":2035},{"$f":" Time!AN$39","v":2036},{"$f":" Time!AO$39","v":2036},{"$f":" Time!AP$39","v":2037},{"$f":" Time!AQ$39","v":2037},{"$f":" Time!AR$39","v":2038},{"$f":" Time!AS$39","v":2038},{"$f":" Time!AT$39","v":2039},{"$f":" Time!AU$39","v":2039},{"$f":" Time!AV$39","v":2040},{"$f":" Time!AW$39","v":2040},{"$f":" Time!AX$39","v":2041},{"$f":" Time!AY$39","v":2041},{"$f":" Time!AZ$39","v":2042},{"$f":" Time!BA$39","v":2042},{"$f":" Time!BB$39","v":2043},{"$f":" Time!BC$39","v":2043},{"$f":" Time!BD$39","v":2044},{"$f":" Time!BE$39","v":2044}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[]
["EPC PROFILE"]
[]
[null,null,null,null,"Base EPC spend curve",null,"%",{"$f":" SUM(J9:BE9)","v":0.99999999999999956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2]
[]
["EGRs"]
[]
[null,null,null,null,"% of plant completed - during EGR period",null,"%",null,null,{"$f":"J26","v":0},{"$f":"K26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0,0,0,0,0,0]
[]
["SENIOR DEBT FORWARD CURVE"]
[]
[null,null,null,null,{"$f":" InpC!E$118","v":"Senior debt forward curve selection"},{"$f":" InpC!F$118","v":1},{"$f":" InpC!G$118","v":"profile"}]
[null,null,null,null,"Senior debt forward curve as at April 27th",null,"% p.a.",null,null,1.9172E-3,1.8992E-3,1.5041E-3,1.0983E-3,1.0581E-3,1.5092E-3,1.4649999999999999E-3,1.3595999999999999E-3,1.4169E-3,1.4812E-3,1.4021000000000001E-3,1.6615E-3,2.0192000000000001E-3,2.0403999999999999E-3,2.0627000000000002E-3,2.0866000000000001E-3,2.1135999999999998E-3,2.2486999999999997E-3,2.2722000000000003E-3,2.2961000000000001E-3,2.3203999999999998E-3,2.3438999999999999E-3,2.3666E-3,2.3907999999999998E-3,2.4146000000000003E-3,2.4364E-3,2.4598999999999997E-3,2.4835999999999999E-3,2.5635999999999996E-3,3.4166999999999999E-3,3.4851999999999999E-3,3.5525000000000001E-3,3.6220000000000002E-3,3.6902000000000003E-3,3.7572999999999999E-3,3.8265999999999999E-3,3.8E-3,3.8999999999999998E-3,4.0000000000000001E-3,4.1000000000000003E-3,4.1999999999999997E-3,4.4000000000000003E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,2.2683999999999999E-2,2.2734000000000001E-2,2.2806E-2,2.2852000000000001E-2,2.2898999999999999E-2,2.2952999999999998E-2,2.3027999999999996E-2,2.3093999999999996E-2,2.3145999999999996E-2,2.3211999999999997E-2,2.3253999999999997E-2,2.3288999999999997E-2,2.3333999999999997E-2,2.3372999999999998E-2,2.3413999999999997E-2,2.3472999999999997E-2,2.3519999999999996E-2,2.3592999999999996E-2,2.3660999999999995E-2,2.3728999999999993E-2,2.3785999999999995E-2,2.3841999999999995E-2,2.3907999999999995E-2,2.3961999999999994E-2,2.4011999999999995E-2,2.4070999999999995E-2,2.4119999999999996E-2,2.4166999999999994E-2,2.4215999999999994E-2,2.4263999999999994E-2,2.4301999999999994E-2,2.4365999999999995E-2,2.4408999999999997E-2,2.4462999999999995E-2,2.4530999999999994E-2,2.4586999999999994E-2,2.4622999999999996E-2,2.4688999999999996E-2,2.4738999999999997E-2,2.4789999999999996E-2,2.4834999999999996E-2,2.4872999999999996E-2,2.4930999999999995E-2,2.4983999999999996E-2,2.5048999999999995E-2,2.5111999999999995E-2,2.5181999999999996E-2,2.5251999999999997E-2,2.5289999999999997E-2,2.5332999999999998E-2,2.5393999999999996E-2,2.5438999999999996E-2,2.5490999999999996E-2,2.5561999999999998E-2,2.5623999999999997E-2,2.5665999999999998E-2,2.5738999999999998E-2,2.5798999999999999E-2,2.5836999999999999E-2,2.5906999999999999E-2,2.5946999999999998E-2,2.5985999999999999E-2,2.6058999999999999E-2,2.6103999999999999E-2,2.6176999999999999E-2,2.622E-2,2.6291000000000002E-2,2.6347000000000002E-2,2.6388000000000002E-2,2.6447000000000002E-2,2.6511000000000003E-2,2.6547000000000005E-2,2.6589000000000005E-2,2.6655000000000005E-2,2.6693000000000005E-2,2.6738000000000005E-2,2.6811000000000005E-2,2.6864000000000006E-2,2.6917000000000007E-2,2.6985000000000006E-2,2.7028000000000007E-2,2.7090000000000006E-2,2.7134000000000005E-2,2.7205000000000007E-2,2.7270000000000006E-2,2.7308000000000006E-2,2.7346000000000006E-2,2.7391000000000006E-2,2.7437000000000007E-2,2.7496000000000007E-2,2.7551000000000006E-2,2.7621000000000007E-2,2.7689000000000005E-2,2.7753000000000007E-2,2.7788000000000007E-2,2.7828000000000006E-2,2.7891000000000006E-2,2.7952000000000005E-2,2.8004000000000005E-2,2.8051000000000003E-2,2.8117000000000003E-2,2.8162000000000003E-2,2.8226000000000005E-2,2.8283000000000006E-2,2.8351000000000005E-2,2.8407000000000005E-2,2.8452000000000005E-2,2.8495000000000006E-2,2.8570000000000005E-2,2.8613000000000006E-2,2.8678000000000006E-2,2.8726000000000005E-2,2.8797000000000007E-2,2.8861000000000008E-2,2.8935000000000009E-2,2.899500000000001E-2,2.905000000000001E-2,2.910900000000001E-2,2.9181000000000009E-2,2.9232000000000008E-2,2.9283000000000007E-2,2.9322000000000008E-2,2.9382000000000009E-2,2.9447000000000008E-2,2.9488000000000007E-2,2.9557000000000007E-2,2.9595000000000007E-2,2.9670000000000005E-2,2.9737000000000006E-2,2.9788000000000005E-2,2.9841000000000006E-2,2.9881000000000005E-2,2.9955000000000006E-2,3.0029000000000007E-2,3.0092000000000008E-2]
[null,null,null,null,"Spare",null,"% p.a."]
[null,null,null,null,"Spare",null,"% p.a."]
[null,null,null,null,"Active senior debt forward curve -m",null,"% p.a.",null,null,{"$f":" INDEX(J18:J20, $F17)","v":1.9172E-3},1.8992E-3,1.5041E-3,1.0983E-3,1.0581E-3,1.5092E-3,1.4649999999999999E-3,1.3595999999999999E-3,1.4169E-3,1.4812E-3,1.4021000000000001E-3,1.6615E-3,2.0192000000000001E-3,2.0403999999999999E-3,2.0627000000000002E-3,2.0866000000000001E-3,2.1135999999999998E-3,2.2486999999999997E-3,2.2722000000000003E-3,2.2961000000000001E-3,2.3203999999999998E-3,2.3438999999999999E-3,2.3666E-3,2.3907999999999998E-3,2.4146000000000003E-3,2.4364E-3,2.4598999999999997E-3,2.4835999999999999E-3,2.5635999999999996E-3,3.4166999999999999E-3,3.4851999999999999E-3,3.5525000000000001E-3,3.6220000000000002E-3,3.6902000000000003E-3,3.7572999999999999E-3,3.8265999999999999E-3,3.8E-3,3.8999999999999998E-3,4.0000000000000001E-3,4.1000000000000003E-3,4.1999999999999997E-3,4.4000000000000003E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.4000000000000003E-3,2.2683999999999999E-2,2.2734000000000001E-2,2.2806E-2,2.2852000000000001E-2,2.2898999999999999E-2,2.2952999999999998E-2,2.3027999999999996E-2,2.3093999999999996E-2,2.3145999999999996E-2,2.3211999999999997E-2,2.3253999999999997E-2,2.3288999999999997E-2,2.3333999999999997E-2,2.3372999999999998E-2,2.3413999999999997E-2,2.3472999999999997E-2,{"$f":" INDEX(BV18:BV20, $F17)","v":2.3519999999999996E-2},2.3592999999999996E-2,2.3660999999999995E-2,2.3728999999999993E-2,2.3785999999999995E-2,2.3841999999999995E-2,2.3907999999999995E-2,2.3961999999999994E-2,2.4011999999999995E-2,2.4070999999999995E-2,2.4119999999999996E-2,2.4166999999999994E-2,2.4215999999999994E-2,2.4263999999999994E-2,2.4301999999999994E-2,2.4365999999999995E-2,2.4408999999999997E-2,2.4462999999999995E-2,2.4530999999999994E-2,2.4586999999999994E-2,2.4622999999999996E-2,2.4688999999999996E-2,2.4738999999999997E-2,2.4789999999999996E-2,2.4834999999999996E-2,2.4872999999999996E-2,2.4930999999999995E-2,2.4983999999999996E-2,2.5048999999999995E-2,2.5111999999999995E-2,2.5181999999999996E-2,2.5251999999999997E-2,2.5289999999999997E-2,2.5332999999999998E-2,2.5393999999999996E-2,2.5438999999999996E-2,2.5490999999999996E-2,2.5561999999999998E-2,2.5623999999999997E-2,2.5665999999999998E-2,2.5738999999999998E-2,2.5798999999999999E-2,2.5836999999999999E-2,2.5906999999999999E-2,2.5946999999999998E-2,2.5985999999999999E-2,2.6058999999999999E-2,2.6103999999999999E-2,2.6176999999999999E-2,2.622E-2,2.6291000000000002E-2,2.6347000000000002E-2,2.6388000000000002E-2,2.6447000000000002E-2,2.6511000000000003E-2,2.6547000000000005E-2,2.6589000000000005E-2,2.6655000000000005E-2,2.6693000000000005E-2,2.6738000000000005E-2,2.6811000000000005E-2,2.6864000000000006E-2,2.6917000000000007E-2,2.6985000000000006E-2,{"$f":" INDEX(EH18:EH20, $F17)","v":2.7028000000000007E-2},2.7090000000000006E-2,2.7134000000000005E-2,2.7205000000000007E-2,2.7270000000000006E-2,2.7308000000000006E-2,2.7346000000000006E-2,2.7391000000000006E-2,2.7437000000000007E-2,2.7496000000000007E-2,2.7551000000000006E-2,2.7621000000000007E-2,2.7689000000000005E-2,2.7753000000000007E-2,2.7788000000000007E-2,2.7828000000000006E-2,2.7891000000000006E-2,2.7952000000000005E-2,2.8004000000000005E-2,2.8051000000000003E-2,2.8117000000000003E-2,2.8162000000000003E-2,2.8226000000000005E-2,2.8283000000000006E-2,2.8351000000000005E-2,2.8407000000000005E-2,2.8452000000000005E-2,2.8495000000000006E-2,2.8570000000000005E-2,2.8613000000000006E-2,2.8678000000000006E-2,2.8726000000000005E-2,2.8797000000000007E-2,2.8861000000000008E-2,2.8935000000000009E-2,2.899500000000001E-2,2.905000000000001E-2,2.910900000000001E-2,2.9181000000000009E-2,2.9232000000000008E-2,2.9283000000000007E-2,2.9322000000000008E-2,2.9382000000000009E-2,2.9447000000000008E-2,2.9488000000000007E-2,2.9557000000000007E-2,2.9595000000000007E-2,2.9670000000000005E-2,2.9737000000000006E-2,2.9788000000000005E-2,2.9841000000000006E-2,2.9881000000000005E-2,2.9955000000000006E-2,3.0029000000000007E-2,3.0092000000000008E-2]
[]
[]
["END"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331]

{"sheet":"Dashboard","index":4,"n_rows":96,"n_cols":23,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Key Project Assumptions",null,null,null,null,null,"Construction cost",null,null,null,null,null,"Debt balance"]
[]
[null,null,"Name",null,null,null,"Project Prima",null,{"$f":"+ConCost!E49","v":"EPC base cost"},null,null,{"$f":"+ConCost!G49","v":"$ 000s"},{"$f":"+ConCost!H49","v":300000}]
[null,null,"Technology",null,null,null,"Wind",null,{"$f":"+ConCost!E50","v":"EPC contingency"},null,null,{"$f":"+ConCost!G50","v":"$ 000s"},{"$f":"+ConCost!H50","v":5999.9999999999991}]
[null,null,"Project size DC",null,null,"[MWp]",{"$f":"+InpC!F45","v":300},null,{"$f":"+ConCost!E51","v":"SPV costs during construction"},null,null,{"$f":"+ConCost!G51","v":"$ 000s"},{"$f":"+ConCost!H51","v":1499.9999999999998}]
[null,null,"Capacity Factor",null,null,"%",{"$f":" InpC!F$46","v":0.4},null,{"$f":"+ConCost!E52","v":"Construction insurance cost"},null,null,{"$f":"+ConCost!G52","v":"$ 000s"},{"$f":"+ConCost!H52","v":1300}]
[null,null,{"$f":"+Ops!E21","v":"Year 1 P50 capacity factor"},null,null,"[GWh]",{"$f":"+Ops!F24","v":1051.2},null,{"$f":"+ConCost!E53","v":"Development costs"},null,null,{"$f":"+ConCost!G53","v":"$ 000s"},{"$f":"+ConCost!H53","v":5000}]
[null,null,{"$f":"+Time!E81","v":"End of construction period date"},null,null,"[Date]",{"$f":"+Time!F81","v":"2024-06-30"},null,{"$f":"+ConCost!E54","v":"Development fee"},null,null,{"$f":"+ConCost!G54","v":"$ 000s"},{"$f":"+ConCost!H54","v":2000}]
[null,null,null,null,null,null,null,null,{"$f":"+ConCost!E55","v":"O&M mobilisation"},null,null,{"$f":"+ConCost!G55","v":"$ 000s"},{"$f":"+ConCost!H55","v":0}]
[null,null,"IRR eq",null,null,"%",{"$f":"+Solve!F9","v":0.10227872729301454}]
[null,null,"Tariff Indexed",null,null,"US$c/kWh",{"$f":"+Ops!F65*100","v":0.78758369312867427}]
[null,null,"Tariff no Indexed",null,null,"US$c/kWh",{"$f":"+Solve!J87*100","v":3.5283158984888208}]
[null,null,"Total Tariff",null,null,"US$c/kWh",{"$f":"+G12+G13","v":4.3158995916174954}]
[null,null,null,null,null,null,null,null,{"$f":"+ConCost!E56","v":"Construction costs - m"},null,null,{"$f":"+ConCost!G56","v":"$ 000s"},{"$f":"+ConCost!H56","v":315799.99999999983}]
[]
[]
[null,null,"Sources",null,null,null,null,null,"Uses",null,null,null,null,null,"Debt Balance"]
[]
[null,null,{"$f":"+'S&U'!E9","v":"Share capital drawdown - m"},null,null,{"$f":"+'S&U'!G9","v":"$ 000s"},{"$f":"+'S&U'!H9","v":100},null,{"$f":"+I15","v":"Construction costs - m"},null,null,{"$f":"+L15","v":"$ 000s"},{"$f":"+M15","v":315799.99999999983}]
[null,null,{"$f":"+'S&U'!E13","v":"Shareholder drawdown - m"},null,null,{"$f":"+'S&U'!G13","v":"$ 000s"},{"$f":"+'S&U'!H13","v":121256.8267368075},null,{"$f":"+'S&U'!E25","v":"Equity bridge upfront fee - paid"},null,null,{"$f":"+'S&U'!G25","v":"$ 000s"},{"$f":"+'S&U'!H25","v":0}]
[null,null,{"$f":"+'S&U'!E10","v":"Equity bridge drawdown - m"},null,null,{"$f":"+'S&U'!G10","v":"$ 000s"},{"$f":"+'S&U'!H10","v":0},null,{"$f":"+'S&U'!E26","v":"Equity bridge commitment fee - paid"},null,null,{"$f":"+'S&U'!G26","v":"$ 000s"},{"$f":"+'S&U'!H26","v":0}]
[null,null,{"$f":"+'S&U'!E11","v":"Construction debt drawdown - m"},null,null,{"$f":"+'S&U'!G11","v":"$ 000s"},{"$f":"+'S&U'!H11","v":225376.96393978526},null,{"$f":"+'S&U'!E27","v":"Equity bridge interest - paid"},null,null,{"$f":"+'S&U'!G27","v":"$ 000s"},{"$f":"+'S&U'!H27","v":0}]
[null,null,{"$f":"+'S&U'!E12","v":"Cash received from EGRs - m P50"},null,null,{"$f":"+'S&U'!G12","v":"$ 000s"},{"$f":"+'S&U'!H15","v":0},null,{"$f":"+'S&U'!E28","v":"Repayment of equity bridge POS"},null,null,{"$f":"+'S&U'!G28","v":"$ 000s"},{"$f":"+'S&U'!H28","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"+'S&U'!E29","v":"Construction debt upfront fee "},null,null,{"$f":"+'S&U'!G29","v":"$ 000s"},{"$f":"+'S&U'!H29","v":5867.1276887443692}]
[null,null,null,null,null,null,null,null,{"$f":"+'S&U'!E30","v":"Construction debt commitment fee"},null,null,{"$f":"+'S&U'!G30","v":"$ 000s"},{"$f":"+'S&U'!H30","v":3622.9104249460265}]
[null,null,null,null,null,null,null,null,{"$f":"+'S&U'!E31","v":"Construction debt interest"},null,null,{"$f":"+'S&U'!G31","v":"$ 000s"},{"$f":"+'S&U'!H31","v":5860.0772450886179}]
[null,null,null,null,null,null,"",null,{"$f":"+'S&U'!E32","v":"Pre-funding of working capital - m P50"},null,null,{"$f":"+'S&U'!G32","v":"$ 000s"},{"$f":"+'S&U'!H32","v":4458.5904346803381}]
[null,null,null,null,null,null,"",null,{"$f":"+'S&U'!E33","v":"Pre-funding of DSRA - m"},null,null,{"$f":"+'S&U'!G33","v":"$ 000s"},{"$f":"+'S&U'!H33","v":11175.630627668808}]
[null,null,null,null,null,null,"",null,{"$f":"+'S&U'!E34","v":"Cash paid for EG O&M costs - m"},null,null,{"$f":"+'S&U'!G34","v":"$ 000s"},{"$f":"+'S&U'!H37","v":828.7671232876711}]
[]
[null,null,{"$f":"+'S&U'!E14","v":"Sources of cash"},null,null,{"$f":"+'S&U'!G14","v":"$ 000s"},{"$f":"SUM(G20:G24)","v":346733.79067659273},null,{"$f":"+'S&U'!E36","v":"Uses of cash"},{"$f":"+'S&U'!F36","v":0},null,{"$f":"+'S&U'!G36","v":"$ 000s"},{"$f":"SUM(M20:M30)","v":347613.10354441573}]
[]
[null,null,"Financing Assumptions",null,null,null,null,null,"Cash Flow",null,null,null,null,null,"Cash flow destination"]
[]
[null,null,"Construction",null,null,null,null,null,{"$f":"Output!E75","v":"Operating cashflow P50"},null,null,{"$f":"+Output!G75","v":"$ 000s"},{"$f":"+Output!H75","v":694409.42458285799}]
[null,null,"Equity bridge loan active",null,null,null,{"$f":"IF(+InpC!J77=1,\"yes\", \"no\")","v":"no"}]
[null,null,{"$f":"+InpC!E89","v":"Equity bridge margin - construction"},null,null,"%",{"$f":"+InpC!F89","v":2.5000000000000001E-2},null,{"$f":"Output!E77","v":"Construction costs"},null,null,{"$f":"Output!G77","v":"$ 000s"},{"$f":"Output!H77","v":-315800}]
[null,null,null,null,null,null,null,null,{"$f":"Output!E78","v":"Financing fees"},null,null,{"$f":"Output!G78","v":"$ 000s"},{"$f":"Output!H78","v":-15350.115358779012}]
[null,null,null,null,null,null,null,null,{"$f":"Output!E79","v":"Pre-funding of working capital P50 "},null,null,{"$f":"Output!G79","v":"$ 000s"},{"$f":"Output!H79","v":-4458.5904346803381}]
[null,null,{"$f":"+InpC!E95","v":"Senior debt - T1 - % of debt"},null,null,{"$f":"+InpC!G95","v":"%"},{"$f":"+InpC!F95","v":0.5},null,{"$f":"Output!E80","v":"Pre-funding of DSRA"},null,null,{"$f":"Output!G80","v":"$ 000s"},{"$f":"Output!H80","v":-11175.630627668808}]
[null,null,{"$f":"+InpC!E96","v":"Senior debt - T2 - % of debt"},null,null,{"$f":"+InpC!G96","v":"%"},{"$f":"+InpC!F96","v":0.5},null,{"$f":"Output!E81","v":"Equity bridge repayment"},null,null,{"$f":"Output!G81","v":"$ 000s"},{"$f":"Output!H81","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"Output!E82","v":"Share capital drawdown"},null,null,{"$f":"Output!G82","v":"$ 000s"},{"$f":"Output!H82","v":100}]
[null,null,"Operation",null,null,null,null,null,{"$f":"Output!E83","v":"Equity bridge drawdown "},null,null,{"$f":"Output!G83","v":"$ 000s"},{"$f":"Output!H83","v":0}]
[null,null,{"$f":"+Output!E35","v":"Leverage"},{"$f":"+Output!F35","v":0},null,{"$f":"+Output!G35","v":"%"},{"$f":"+Output!H35","v":0.65},null,{"$f":"Output!E84","v":"Shareholder loan drawdown"},null,null,{"$f":"Output!G84","v":"$ 000s"},{"$f":"Output!H84","v":121256.82673680749}]
[null,null,{"$f":"+InpC!E177","v":"Senior debt - T1 repayment term"},null,null,{"$f":"+InpC!G177","v":"years"},{"$f":"+InpC!F177","v":17},null,{"$f":"Output!E85","v":"Construction debt drawdown"},null,null,{"$f":"Output!G85","v":"$ 000s"},{"$f":"Output!H85","v":225376.96393978526}]
[null,null,{"$f":" InpC!E$210","v":"Senior debt - T2 repayment term"},null,null,{"$f":" InpC!G$210","v":"years"},{"$f":" InpC!F$210","v":17},null,{"$f":"Output!E86","v":"Cashflow available for senior debt P50"},null,null,{"$f":"Output!G86","v":"$ 000s"},{"$f":"Output!H86","v":694358.87883832259}]
[null,null,{"$f":"+Metrics!E173","v":"Average cost of debt T1"},null,null,{"$f":"+InpC!G101","v":"$ 000s"},{"$f":"+Metrics!F173","v":5.7217946648597723E-2}]
[null,null,{"$f":"+Metrics!E194","v":"Average cost of debt T2"},null,null,{"$f":"+InpC!G102","v":"% p.a."},{"$f":"+Metrics!F194","v":6.2630912661552449E-2},null,{"$f":"Output!E88","v":"Senior debt interest - T1"},null,null,{"$f":"Output!G88","v":"$ 000s"},{"$f":"Output!H88","v":-41486.927400469496}]
[null,null,{"$f":"+Metrics!E152","v":"Average cost of debt"},null,null,{"$f":"+InpC!G103","v":"% p.a."},{"$f":"+Metrics!F152","v":5.9916564822196955E-2},null,{"$f":"Output!E89","v":"Senior debt principal repayment - T1"},null,null,{"$f":"Output!G89","v":"$ 000s"},{"$f":"Output!H89","v":-126013.60995020178}]
[null,null,{"$f":"+Output!E17","v":"Min DSCR P50"},null,null,{"$f":"+Output!G17","v":"ratio"},{"$f":"+Output!H17","v":1.6138027327069053},null,{"$f":"Output!E90","v":"Senior debt interest - T2"},null,null,{"$f":"Output!G90","v":"$ 000s"},{"$f":"Output!H90","v":-46417.031655580708}]
[null,null,{"$f":"+Output!E20","v":"Min DSCR P99"},null,null,{"$f":"+Output!G20","v":"ratio"},{"$f":"+Output!H20","v":1.2989324612832596},null,{"$f":"Output!E91","v":"Senior debt principal repayment - T2"},null,null,{"$f":"Output!G91","v":"$ 000s"},{"$f":"Output!H91","v":-126013.60995020178}]
[null,null,{"$f":"+Output!E31","v":"Weighted average life of loan"},null,null,{"$f":"+Output!G31","v":"years"},{"$f":"+Output!H31","v":12.825203614693256},null,{"$f":"Output!E92","v":"Senior debt witholding tax - T1"},null,null,{"$f":"Output!G92","v":"$ 000s"},{"$f":"Output!H92","v":-846.67198776468433}]
[null,null,null,null,null,null,null,null,{"$f":"Output!E93","v":"Senior debt witholding tax  T2"},null,null,{"$f":"Output!G93","v":"$ 000s"},{"$f":"Output!H93","v":-947.28636031797407}]
[null,null,null,null,null,null,null,null,{"$f":"Output!E94","v":"Cashflow available for DSRA P50"},null,null,{"$f":"Output!G94","v":"$ 000s"},{"$f":"Output!H94","v":352633.74153378635}]
[null,null,"Tax Assumptions",null,null,null,null,null,null,null,null,{"$f":"Output!G95","v":0},{"$f":"Output!H95","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"Output!E96","v":"DSRA deposit"},null,null,{"$f":"Output!G96","v":"$ 000s"},{"$f":"Output!H96","v":0}]
[null,null,{"$f":" InpC!E$266","v":"Corporate income tax rate"},null,null,"%",{"$f":" InpC!F$266","v":0.2},null,{"$f":"Output!E97","v":"DSRA withdrawal"},null,null,{"$f":"Output!G97","v":"$ 000s"},{"$f":"Output!H97","v":11175.630627668808}]
[null,null,{"$f":" InpC!E$270","v":"Senior debt witholding tax rate"},null,null,"%",{"$f":" InpC!F$270","v":0.02},null,{"$f":"Output!E98","v":"Cashflow available for equity bridge loan P50"},null,null,{"$f":"Output!G98","v":"$ 000s"},{"$f":"Output!H98","v":363809.37216145516}]
[null,null,{"$f":" InpC!E$271","v":"Equity cash flows withholding tax rate"},null,null,"%",{"$f":" InpC!F$271","v":0.03}]
[null,null,null,null,null,null,null,null,{"$f":"Output!E100","v":"Equity bridge interest"},null,null,{"$f":"Output!G100","v":"$ 000s"},{"$f":"Output!H100","v":0}]
[null,null,{"$f":"+'FS semi'!E43","v":"Corporate income tax paid P50"},null,null,"$ 000s",{"$f":"-'FS semi'!H43","v":28338.785757640388},null,{"$f":"Output!E101","v":"Cashflow available for shareholder loan P50"},null,null,{"$f":"Output!G101","v":"$ 000s"},{"$f":"Output!H101","v":363809.37216145516}]
[]
[null,null,null,null,null,null,null,null,{"$f":"Output!E103","v":"Shareholder loan interest paid P50"},null,null,{"$f":"Output!G103","v":"$ 000s"},{"$f":"Output!H103","v":-153638.07784451306}]
[null,null,null,null,null,null,null,null,{"$f":"Output!E104","v":"Shareholder loan principal repayment P50 "},null,null,{"$f":"Output!G104","v":"$ 000s"},{"$f":"Output!H104","v":-135619.34347608688}]
[null,null,null,null,null,null,null,null,{"$f":"Output!E105","v":"Cashflow available for share capital redemption P50"},null,null,{"$f":"Output!G105","v":"$ 000s"},{"$f":"Output!H105","v":74551.950840855265}]
[]
[null,null,null,null,null,null,null,null,{"$f":"Output!E107","v":"Share capital redemption"},null,null,{"$f":"Output!G107","v":"$ 000s"},{"$f":"Output!H107","v":-100}]
[null,null,null,null,null,null,null,null,{"$f":"Output!E108","v":"Cash flow available for dividends P50"},null,null,{"$f":"Output!G108","v":"$ 000s"},{"$f":"Output!H108","v":74451.950840855265}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Output!G109","v":0},{"$f":"Output!H109","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"Output!E110","v":"Dividends paid P50"},null,null,{"$f":"Output!G110","v":"$ 000s"},{"$f":"Output!H110","v":-74451.950840855265}]
[null,null,null,null,null,null,null,null,{"$f":"Output!E111","v":"Net cash flow P50"},null,null,{"$f":"Output!G111","v":"$ 000s"},{"$f":"Output!H111","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"+'FS Ann'!M4","v":2024},{"$f":"+'FS Ann'!N4","v":2025},{"$f":"+'FS Ann'!O4","v":2026},{"$f":"+'FS Ann'!P4","v":2027},{"$f":"+'FS Ann'!Q4","v":2028},{"$f":"+'FS Ann'!R4","v":2029},{"$f":"+'FS Ann'!S4","v":2030},{"$f":"+'FS Ann'!T4","v":2031},{"$f":"+'FS Ann'!U4","v":2032},{"$f":"+'FS Ann'!V4","v":2033},{"$f":"+'FS Ann'!W4","v":2034},{"$f":"+'FS Ann'!X4","v":2035},{"$f":"+'FS Ann'!Y4","v":2036},{"$f":"+'FS Ann'!Z4","v":2037},{"$f":"+'FS Ann'!AA4","v":2038},{"$f":"+'FS Ann'!AB4","v":2039},{"$f":"+'FS Ann'!AC4","v":2040},{"$f":"+'FS Ann'!AD4","v":2041},{"$f":"+'FS Ann'!AE4","v":2042},{"$f":"+'FS Ann'!AF4","v":2043},{"$f":"+'FS Ann'!AG4","v":2044}]
[null,{"$f":"+'FS Ann'!E55","v":"Senior debt interest - T1"},{"$f":"(+'FS Ann'!M55)*-1","v":2419.046079620362},{"$f":"(+'FS Ann'!N55)*-1","v":4609.3493368650725},{"$f":"(+'FS Ann'!O55)*-1","v":4340.0913646375166},{"$f":"(+'FS Ann'!P55)*-1","v":4064.4221542652058},{"$f":"(+'FS Ann'!Q55)*-1","v":3793.4021091678524},{"$f":"(+'FS Ann'!R55)*-1","v":3577.4679929038839},{"$f":"(+'FS Ann'!S55)*-1","v":3356.7830558540463},{"$f":"(+'FS Ann'!T55)*-1","v":3045.6982044139731},{"$f":"(+'FS Ann'!U55)*-1","v":2734.9119809577701},{"$f":"(+'FS Ann'!V55)*-1","v":2401.6040100724731},{"$f":"(+'FS Ann'!W55)*-1","v":2113.6382931684789},{"$f":"(+'FS Ann'!X55)*-1","v":1808.0319615216804},{"$f":"(+'FS Ann'!Y55)*-1","v":1450.2930143921233},{"$f":"(+'FS Ann'!Z55)*-1","v":1075.8091565158784},{"$f":"(+'FS Ann'!AA55)*-1","v":695.33458224853462},{"$f":"(+'FS Ann'!AB55)*-1","v":303.50841888547797},{"$f":"(+'FS Ann'!AC55)*-1","v":-100.16667904639419},{"$f":"(+'FS Ann'!AD55)*-1","v":-202.29763597442869},{"$f":"(+'FS Ann'!AE55)*-1","v":0},{"$f":"(+'FS Ann'!AF55)*-1","v":0},{"$f":"(+'FS Ann'!AG55)*-1","v":0}]
[null,{"$f":"+'FS Ann'!E56","v":"Senior debt principal repayment - T1"},{"$f":"(+'FS Ann'!M56)*-1","v":2811.1021116355032},{"$f":"(+'FS Ann'!N56)*-1","v":6291.9152588474799},{"$f":"(+'FS Ann'!O56)*-1","v":6453.3100933283022},{"$f":"(+'FS Ann'!P56)*-1","v":6580.4106959502587},{"$f":"(+'FS Ann'!Q56)*-1","v":6713.5180616652597},{"$f":"(+'FS Ann'!R56)*-1","v":6822.5963398326976},{"$f":"(+'FS Ann'!S56)*-1","v":6932.3333004632805},{"$f":"(+'FS Ann'!T56)*-1","v":7096.6204803370238},{"$f":"(+'FS Ann'!U56)*-1","v":7257.9500637797237},{"$f":"(+'FS Ann'!V56)*-1","v":7431.2308428032811},{"$f":"(+'FS Ann'!W56)*-1","v":7566.9167001976948},{"$f":"(+'FS Ann'!X56)*-1","v":7712.7164950405149},{"$f":"(+'FS Ann'!Y56)*-1","v":7894.3183272762926},{"$f":"(+'FS Ann'!Z56)*-1","v":8097.8530747996965},{"$f":"(+'FS Ann'!AA56)*-1","v":8339.4427503538391},{"$f":"(+'FS Ann'!AB56)*-1","v":8588.2840052402753},{"$f":"(+'FS Ann'!AC56)*-1","v":8844.918563008172},{"$f":"(+'FS Ann'!AD56)*-1","v":4578.1727856424495},{"$f":"(+'FS Ann'!AE56)*-1","v":0},{"$f":"(+'FS Ann'!AF56)*-1","v":0},{"$f":"(+'FS Ann'!AG56)*-1","v":0}]
[null,{"$f":"+'FS Ann'!E57","v":"Senior debt interest - T2"},{"$f":"(+'FS Ann'!M57)*-1","v":2707.0277557656432},{"$f":"(+'FS Ann'!N57)*-1","v":5158.0814007775807},{"$f":"(+'FS Ann'!O57)*-1","v":4856.7689080467444},{"$f":"(+'FS Ann'!P57)*-1","v":4548.2819345348726},{"$f":"(+'FS Ann'!Q57)*-1","v":4244.997598354501},{"$f":"(+'FS Ann'!R57)*-1","v":3993.5784459235629},{"$f":"(+'FS Ann'!S57)*-1","v":3738.2356758374617},{"$f":"(+'FS Ann'!T57)*-1","v":3391.8002730973803},{"$f":"(+'FS Ann'!U57)*-1","v":3045.6974333393355},{"$f":"(+'FS Ann'!V57)*-1","v":2674.5135566716181},{"$f":"(+'FS Ann'!W57)*-1","v":2371.3820087922322},{"$f":"(+'FS Ann'!X57)*-1","v":2043.8622173723352},{"$f":"(+'FS Ann'!Y57)*-1","v":1639.4616684432701},{"$f":"(+'FS Ann'!Z57)*-1","v":1216.1320899744715},{"$f":"(+'FS Ann'!AA57)*-1","v":786.03039732443062},{"$f":"(+'FS Ann'!AB57)*-1","v":343.09647352271429},{"$f":"(+'FS Ann'!AC57)*-1","v":-113.23189805244563},{"$f":"(+'FS Ann'!AD57)*-1","v":-228.68428414500642},{"$f":"(+'FS Ann'!AE57)*-1","v":0},{"$f":"(+'FS Ann'!AF57)*-1","v":0},{"$f":"(+'FS Ann'!AG57)*-1","v":0}]
[null,{"$f":"+'FS Ann'!E58","v":"Senior debt principal repayment - T2"},{"$f":"(+'FS Ann'!M58)*-1","v":2811.1021116355032},{"$f":"(+'FS Ann'!N58)*-1","v":6291.9152588474799},{"$f":"(+'FS Ann'!O58)*-1","v":6453.3100933283022},{"$f":"(+'FS Ann'!P58)*-1","v":6580.4106959502587},{"$f":"(+'FS Ann'!Q58)*-1","v":6713.5180616652597},{"$f":"(+'FS Ann'!R58)*-1","v":6822.5963398326976},{"$f":"(+'FS Ann'!S58)*-1","v":6932.3333004632805},{"$f":"(+'FS Ann'!T58)*-1","v":7096.6204803370238},{"$f":"(+'FS Ann'!U58)*-1","v":7257.9500637797237},{"$f":"(+'FS Ann'!V58)*-1","v":7431.2308428032811},{"$f":"(+'FS Ann'!W58)*-1","v":7566.9167001976948},{"$f":"(+'FS Ann'!X58)*-1","v":7712.7164950405149},{"$f":"(+'FS Ann'!Y58)*-1","v":7894.3183272762926},{"$f":"(+'FS Ann'!Z58)*-1","v":8097.8530747996965},{"$f":"(+'FS Ann'!AA58)*-1","v":8339.4427503538391},{"$f":"(+'FS Ann'!AB58)*-1","v":8588.2840052402753},{"$f":"(+'FS Ann'!AC58)*-1","v":8844.918563008172},{"$f":"(+'FS Ann'!AD58)*-1","v":4578.1727856424495},{"$f":"(+'FS Ann'!AE58)*-1","v":0},{"$f":"(+'FS Ann'!AF58)*-1","v":0},{"$f":"(+'FS Ann'!AG58)*-1","v":0}]
[null,{"$f":"+'FS Ann'!E59","v":"Senior debt witholding tax - T1"},{"$f":"(+'FS Ann'!M59)*-1","v":49.368287339191284},{"$f":"(+'FS Ann'!N59)*-1","v":94.06835381357314},{"$f":"(+'FS Ann'!O59)*-1","v":88.573293155867759},{"$f":"(+'FS Ann'!P59)*-1","v":82.94739090337157},{"$f":"(+'FS Ann'!Q59)*-1","v":77.416369574854343},{"$f":"(+'FS Ann'!R59)*-1","v":73.009550875589412},{"$f":"(+'FS Ann'!S59)*-1","v":68.505776650082453},{"$f":"(+'FS Ann'!T59)*-1","v":62.157106212530152},{"$f":"(+'FS Ann'!U59)*-1","v":55.814530223628026},{"$f":"(+'FS Ann'!V59)*-1","v":49.012326736172781},{"$f":"(+'FS Ann'!W59)*-1","v":43.135475370785116},{"$f":"(+'FS Ann'!X59)*-1","v":36.898611459626181},{"$f":"(+'FS Ann'!Y59)*-1","v":29.597816620247499},{"$f":"(+'FS Ann'!Z59)*-1","v":21.955288908487319},{"$f":"(+'FS Ann'!AA59)*-1","v":14.190501678541523},{"$f":"(+'FS Ann'!AB59)*-1","v":6.1940493650097466},{"$f":"(+'FS Ann'!AC59)*-1","v":-2.0442179397223339},{"$f":"(+'FS Ann'!AD59)*-1","v":-4.1285231831516001},{"$f":"(+'FS Ann'!AE59)*-1","v":0},{"$f":"(+'FS Ann'!AF59)*-1","v":0},{"$f":"(+'FS Ann'!AG59)*-1","v":0}]
[null,{"$f":"+'FS Ann'!E60","v":"Senior debt witholding tax  T2"},{"$f":"(+'FS Ann'!M60)*-1","v":55.245464403380538},{"$f":"(+'FS Ann'!N60)*-1","v":105.26696736280792},{"$f":"(+'FS Ann'!O60)*-1","v":99.117732817280739},{"$f":"(+'FS Ann'!P60)*-1","v":92.822080296629792},{"$f":"(+'FS Ann'!Q60)*-1","v":86.63260404805078},{"$f":"(+'FS Ann'!R60)*-1","v":81.501600937215699},{"$f":"(+'FS Ann'!S60)*-1","v":76.29052399668285},{"$f":"(+'FS Ann'!T60)*-1","v":69.220413736681394},{"$f":"(+'FS Ann'!U60)*-1","v":62.157090476312987},{"$f":"(+'FS Ann'!V60)*-1","v":54.581909319829037},{"$f":"(+'FS Ann'!W60)*-1","v":48.39555119984152},{"$f":"(+'FS Ann'!X60)*-1","v":41.711473823925303},{"$f":"(+'FS Ann'!Y60)*-1","v":33.458401396801378},{"$f":"(+'FS Ann'!Z60)*-1","v":24.819022244377038},{"$f":"(+'FS Ann'!AA60)*-1","v":16.041436680090442},{"$f":"(+'FS Ann'!AB60)*-1","v":7.0019688474023383},{"$f":"(+'FS Ann'!AC60)*-1","v":-2.3108550622948161},{"$f":"(+'FS Ann'!AD60)*-1","v":-4.6670262070409478},{"$f":"(+'FS Ann'!AE60)*-1","v":0},{"$f":"(+'FS Ann'!AF60)*-1","v":0},{"$f":"(+'FS Ann'!AG60)*-1","v":0}]
[null,{"$f":"+'FS Ann'!E70","v":"Shareholder loan interest paid P50"},{"$f":"(+'FS Ann'!M70)*-1","v":8267.8193404079284},{"$f":"(+'FS Ann'!N70)*-1","v":11870.505974761993},{"$f":"(+'FS Ann'!O70)*-1","v":11667.818779792984},{"$f":"(+'FS Ann'!P70)*-1","v":11427.130604224822},{"$f":"(+'FS Ann'!Q70)*-1","v":11141.622474561671},{"$f":"(+'FS Ann'!R70)*-1","v":10814.514663263126},{"$f":"(+'FS Ann'!S70)*-1","v":10440.557537904302},{"$f":"(+'FS Ann'!T70)*-1","v":10011.208181865679},{"$f":"(+'FS Ann'!U70)*-1","v":9528.414204278437},{"$f":"(+'FS Ann'!V70)*-1","v":9034.8114357190025},{"$f":"(+'FS Ann'!W70)*-1","v":8496.7765683223879},{"$f":"(+'FS Ann'!X70)*-1","v":7904.8272136586775},{"$f":"(+'FS Ann'!Y70)*-1","v":7251.1257277716013},{"$f":"(+'FS Ann'!Z70)*-1","v":6535.7669116832149},{"$f":"(+'FS Ann'!AA70)*-1","v":5755.4811343486454},{"$f":"(+'FS Ann'!AB70)*-1","v":4908.2769980572557},{"$f":"(+'FS Ann'!AC70)*-1","v":3987.088104493293},{"$f":"(+'FS Ann'!AD70)*-1","v":2412.5049472987839},{"$f":"(+'FS Ann'!AE70)*-1","v":313.00680759593087},{"$f":"(+'FS Ann'!AF70)*-1","v":0},{"$f":"(+'FS Ann'!AG70)*-1","v":0}]
[null,{"$f":"+'FS Ann'!E71","v":"Shareholder loan principal repayment P50 "},{"$f":"(+'FS Ann'!M71)*-1","v":3333.9533873033279},{"$f":"(+'FS Ann'!N71)*-1","v":2131.3640708145003},{"$f":"(+'FS Ann'!O71)*-1","v":2547.5992626087209},{"$f":"(+'FS Ann'!P71)*-1","v":3031.8237058083887},{"$f":"(+'FS Ann'!Q71)*-1","v":3519.8281640873674},{"$f":"(+'FS Ann'!R71)*-1","v":4021.0033668489568},{"$f":"(+'FS Ann'!S71)*-1","v":4608.5801445472844},{"$f":"(+'FS Ann'!T71)*-1","v":5293.5753413872881},{"$f":"(+'FS Ann'!U71)*-1","v":5403.7119622934824},{"$f":"(+'FS Ann'!V71)*-1","v":5842.1430035223848},{"$f":"(+'FS Ann'!W71)*-1","v":6421.8211072805198},{"$f":"(+'FS Ann'!X71)*-1","v":7076.0402927709247},{"$f":"(+'FS Ann'!Y71)*-1","v":7780.0790104412908},{"$f":"(+'FS Ann'!Z71)*-1","v":8490.6096770691747},{"$f":"(+'FS Ann'!AA71)*-1","v":9223.3784475131943},{"$f":"(+'FS Ann'!AB71)*-1","v":10014.362115121497},{"$f":"(+'FS Ann'!AC71)*-1","v":15066.327461320172},{"$f":"(+'FS Ann'!AD71)*-1","v":24857.436119883256},{"$f":"(+'FS Ann'!AE71)*-1","v":6955.706835465131},{"$f":"(+'FS Ann'!AF71)*-1","v":0},{"$f":"(+'FS Ann'!AG71)*-1","v":0}]
[null,{"$f":"+'FS Ann'!E74","v":"Share capital redemption"},{"$f":"(+'FS Ann'!M74)*-1","v":0},{"$f":"(+'FS Ann'!N74)*-1","v":0},{"$f":"(+'FS Ann'!O74)*-1","v":0},{"$f":"(+'FS Ann'!P74)*-1","v":0},{"$f":"(+'FS Ann'!Q74)*-1","v":0},{"$f":"(+'FS Ann'!R74)*-1","v":0},{"$f":"(+'FS Ann'!S74)*-1","v":0},{"$f":"(+'FS Ann'!T74)*-1","v":0},{"$f":"(+'FS Ann'!U74)*-1","v":0},{"$f":"(+'FS Ann'!V74)*-1","v":0},{"$f":"(+'FS Ann'!W74)*-1","v":0},{"$f":"(+'FS Ann'!X74)*-1","v":0},{"$f":"(+'FS Ann'!Y74)*-1","v":0},{"$f":"(+'FS Ann'!Z74)*-1","v":0},{"$f":"(+'FS Ann'!AA74)*-1","v":0},{"$f":"(+'FS Ann'!AB74)*-1","v":0},{"$f":"(+'FS Ann'!AC74)*-1","v":0},{"$f":"(+'FS Ann'!AD74)*-1","v":0},{"$f":"(+'FS Ann'!AE74)*-1","v":0},{"$f":"(+'FS Ann'!AF74)*-1","v":0},{"$f":"(+'FS Ann'!AG74)*-1","v":100}]
[null,{"$f":"+'FS Ann'!E77","v":"Dividends paid P50"},{"$f":"(+'FS Ann'!M77)*-1","v":0},{"$f":"(+'FS Ann'!N77)*-1","v":0},{"$f":"(+'FS Ann'!O77)*-1","v":0},{"$f":"(+'FS Ann'!P77)*-1","v":0},{"$f":"(+'FS Ann'!Q77)*-1","v":0},{"$f":"(+'FS Ann'!R77)*-1","v":0},{"$f":"(+'FS Ann'!S77)*-1","v":0},{"$f":"(+'FS Ann'!T77)*-1","v":0},{"$f":"(+'FS Ann'!U77)*-1","v":0},{"$f":"(+'FS Ann'!V77)*-1","v":0},{"$f":"(+'FS Ann'!W77)*-1","v":0},{"$f":"(+'FS Ann'!X77)*-1","v":0},{"$f":"(+'FS Ann'!Y77)*-1","v":0},{"$f":"(+'FS Ann'!Z77)*-1","v":0},{"$f":"(+'FS Ann'!AA77)*-1","v":0},{"$f":"(+'FS Ann'!AB77)*-1","v":0},{"$f":"(+'FS Ann'!AC77)*-1","v":0},{"$f":"(+'FS Ann'!AD77)*-1","v":0},{"$f":"(+'FS Ann'!AE77)*-1","v":23855.757296425236},{"$f":"(+'FS Ann'!AF77)*-1","v":30984.127718712069},{"$f":"(+'FS Ann'!AG77)*-1","v":19612.065825717949}]
[null,null,{"$f":"+C82","v":2024},{"$f":"+D82","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,{"$f":"+'FS Ann'!E98","v":"Senior debt balance - T1"},{"$f":"+'FS Ann'!M98","v":109877.37985825713},{"$f":"+'FS Ann'!N98","v":103585.46459940965},{"$f":"+'FS Ann'!O98","v":97132.154506081351},{"$f":"+'FS Ann'!P98","v":90551.743810131084},{"$f":"+'FS Ann'!Q98","v":83838.225748465833},{"$f":"+'FS Ann'!R98","v":77015.629408633147},{"$f":"+'FS Ann'!S98","v":70083.296108169874},{"$f":"+'FS Ann'!T98","v":62986.675627832854},{"$f":"+'FS Ann'!U98","v":55728.725564053129},{"$f":"+'FS Ann'!V98","v":48297.494721249852},{"$f":"+'FS Ann'!W98","v":40730.578021052163},{"$f":"+'FS Ann'!X98","v":33017.861526011649},{"$f":"+'FS Ann'!Y98","v":25123.543198735355},{"$f":"+'FS Ann'!Z98","v":17025.690123935659},{"$f":"+'FS Ann'!AA98","v":8686.2473735818203},{"$f":"+'FS Ann'!AB98","v":97.963368341544992},{"$f":"+'FS Ann'!AC98","v":-8746.955194666627},{"$f":"+'FS Ann'!AD98","v":-13325.127980309077},{"$f":"+'FS Ann'!AE98","v":-13325.127980309077},{"$f":"+'FS Ann'!AF98","v":-13325.127980309077},{"$f":"+'FS Ann'!AG98","v":-13325.127980309077}]
[null,{"$f":"+'FS Ann'!E99","v":"Senior debt balance - T2"},{"$f":"+'FS Ann'!M99","v":109877.37985825713},{"$f":"+'FS Ann'!N99","v":103585.46459940965},{"$f":"+'FS Ann'!O99","v":97132.154506081351},{"$f":"+'FS Ann'!P99","v":90551.743810131084},{"$f":"+'FS Ann'!Q99","v":83838.225748465833},{"$f":"+'FS Ann'!R99","v":77015.629408633147},{"$f":"+'FS Ann'!S99","v":70083.296108169874},{"$f":"+'FS Ann'!T99","v":62986.675627832854},{"$f":"+'FS Ann'!U99","v":55728.725564053129},{"$f":"+'FS Ann'!V99","v":48297.494721249852},{"$f":"+'FS Ann'!W99","v":40730.578021052163},{"$f":"+'FS Ann'!X99","v":33017.861526011649},{"$f":"+'FS Ann'!Y99","v":25123.543198735355},{"$f":"+'FS Ann'!Z99","v":17025.690123935659},{"$f":"+'FS Ann'!AA99","v":8686.2473735818203},{"$f":"+'FS Ann'!AB99","v":97.963368341544992},{"$f":"+'FS Ann'!AC99","v":-8746.955194666627},{"$f":"+'FS Ann'!AD99","v":-13325.127980309077},{"$f":"+'FS Ann'!AE99","v":-13325.127980309077},{"$f":"+'FS Ann'!AF99","v":-13325.127980309077},{"$f":"+'FS Ann'!AG99","v":-13325.127980309077}]
[null,{"$f":"+'FS Ann'!E101","v":"Shareholder loan balance P50"},{"$f":"+'FS Ann'!M101","v":132285.39008878352},{"$f":"+'FS Ann'!N101","v":130154.02601796901},{"$f":"+'FS Ann'!O101","v":127606.42675536028},{"$f":"+'FS Ann'!P101","v":124574.60304955191},{"$f":"+'FS Ann'!Q101","v":121054.77488546453},{"$f":"+'FS Ann'!R101","v":117033.77151861558},{"$f":"+'FS Ann'!S101","v":112425.19137406829},{"$f":"+'FS Ann'!T101","v":107131.61603268101},{"$f":"+'FS Ann'!U101","v":101727.90407038752},{"$f":"+'FS Ann'!V101","v":95885.761066865147},{"$f":"+'FS Ann'!W101","v":89463.939959584633},{"$f":"+'FS Ann'!X101","v":82387.899666813712},{"$f":"+'FS Ann'!Y101","v":74607.820656372423},{"$f":"+'FS Ann'!Z101","v":66117.210979303243},{"$f":"+'FS Ann'!AA101","v":56893.832531790053},{"$f":"+'FS Ann'!AB101","v":46879.470416668555},{"$f":"+'FS Ann'!AC101","v":31813.142955348387},{"$f":"+'FS Ann'!AD101","v":6955.706835465131},{"$f":"+'FS Ann'!AE101","v":0},{"$f":"+'FS Ann'!AF101","v":0},{"$f":"+'FS Ann'!AG101","v":0}]

{"sheet":"Solve","index":5,"n_rows":120,"n_cols":193,"rows_kept":120,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Solve - Seasonal - Leverage Method"}]
[null,null,null,null,null,{"$f":" Check!$F$9","v":4},"Error chks",null,null,null,{"$f":"InpC!F3","v":"Seasonal - Leverage Method"}]
[null,null,null,null,null,{"$f":" Output!J2","v":55},"Track chgs"]
[null,null,null,null,null,{"$f":" Check!$F$28","v":0},"Alerts",null,null,false,"Flag for Applying UDF"]
[null,null,null,null,null,"Constant","Unit","Total"]
[]
["TARIFF SOLVING"]
[]
[null,null,null,null,{"$f":" Metrics!E$29","v":"Blended equity IRR"},{"$f":" Metrics!F$29","v":0.10227872729301454},{"$f":" Metrics!G$29","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$32","v":"Target IRR"},{"$f":" InpC!F$32","v":0.1},{"$f":" InpC!G$32","v":"%"}]
[null,null,null,null,"Target IRR as % of actual IRR",{"$f":" F10 / F9","v":0.97772041798597775},"%"]
[]
[null,null,null,null,{"$f":" InpC!E$31","v":"Tariff solving mode"},{"$f":" InpC!F$31","v":0},{"$f":" InpC!G$31","v":"1 = changes go to tariff, 2 = changes go to IRR"}]
[null,null,null,null,{"$f":" E$87","v":"Not indexed power tariff"},{"$f":"J66","v":0.04},{"$f":" G$87","v":"USD / kWh"}]
[null,null,null,null,{"$f":" E$11","v":"Target IRR as % of actual IRR"},{"$f":" F$11","v":0.97772041798597775},{"$f":" G$11","v":"%"}]
[null,null,null,null,"Not indexed power tariff",{"$f":" IF(F13 = 1, AVERAGE(F14 * F15, F14), F14)","v":0.04},"USD / kWh"]
[]
[]
["COPY LINE ITEMS"]
[]
[null,null,null,null,{"$f":" InpC!E$77","v":"EBL active switch"},{"$f":" InpC!F$77","v":0},{"$f":" InpC!G$77","v":"1 = yes; 0 = no"}]
[null,null,null,null,null,null,null,"From Model"]
[null,"Constants"]
[null,null,null,null,{"$f":" E$16","v":"Not indexed power tariff"},{"$f":" F$16","v":0.04},{"$f":" G$16","v":"USD / kWh"},null,null,{"$f":"AVERAGE(F24,J87)","v":3.7641579492444108E-2},"Bisectional"]
[null,null,null,null,{"$f":" ConFin!E$229","v":"EBL requirement"},{"$f":" ConFin!F$229","v":0},{"$f":" ConFin!G$229","v":"$ 000s"},null,null,{"$f":" AVERAGE(F25, J88) * $F$21","v":0}]
[null,null,null,null,{"$f":" ConFin!E$342","v":"Equity bridge interest and fees rolled up - total - calc"},{"$f":" ConFin!F$342","v":0},{"$f":" ConFin!G$342","v":"$ 000s"},null,null,{"$f":" AVERAGE(F26, J89) * $F$21","v":0}]
[null,null,null,null,{"$f":" ConFin!E$402","v":"Sum of construction debt drawdown - T1"},{"$f":" ConFin!F$402","v":112688.48196989263},{"$f":" ConFin!G$402","v":"$ 000s"},null,null,{"$f":"+F27","v":112688.48196989263}]
[null,null,null,null,{"$f":" ConFin!E$420","v":"Sum of construction debt drawdown - T2"},{"$f":" ConFin!F$420","v":112688.48196989263},{"$f":" ConFin!G$420","v":"$ 000s"},null,null,{"$f":"+F28","v":112688.48196989263}]
[null,null,null,null,{"$f":" Debt!E$64","v":"Debt capacity at target DSCR - Calc"},{"$f":" Debt!F$64","v":325608.09371112613},{"$f":" Debt!G$64","v":"$ 000s"},null,null,{"$f":"AVERAGE(F29,J92)","v":308392.61388382874}]
[null,null,null,null,{"$f":" Debt!E$93","v":"Debt repayment amount - all tranche active - Calc"},{"$f":" Debt!F$93","v":325608.09371112613},{"$f":" Debt!G$93","v":"$ 000s"},null,null,{"$f":"AVERAGE(F30,J93)","v":308392.61388382874}]
[]
[null,"Monthly line items"]
[null,null,null,null,{"$f":" ConTime!E$23","v":"Model period ending - m"},{"$f":" ConTime!F$23","v":"00:00:00"},{"$f":" ConTime!G$23","v":"date"},{"$f":" ConTime!H$23","v":"00:00:00"},{"$f":" ConTime!I$23","v":"00:00:00"},{"$f":" ConTime!J$23","v":"2021-01-31"},{"$f":" ConTime!K$23","v":"2021-02-28"},{"$f":" ConTime!L$23","v":"2021-03-31"},{"$f":" ConTime!M$23","v":"2021-04-30"},{"$f":" ConTime!M$23","v":"2021-04-30"},{"$f":" ConTime!N$23","v":"2021-05-31"},{"$f":" ConTime!O$23","v":"2021-06-30"},{"$f":" ConTime!P$23","v":"2021-07-31"},{"$f":" ConTime!Q$23","v":"2021-08-31"},{"$f":" ConTime!R$23","v":"2021-09-30"},{"$f":" ConTime!S$23","v":"2021-10-31"},{"$f":" ConTime!T$23","v":"2021-11-30"},{"$f":" ConTime!U$23","v":"2021-12-31"},{"$f":" ConTime!V$23","v":"2022-01-31"},{"$f":" ConTime!W$23","v":"2022-02-28"},{"$f":" ConTime!X$23","v":"2022-03-31"},{"$f":" ConTime!Y$23","v":"2022-04-30"},{"$f":" ConTime!Z$23","v":"2022-05-31"},{"$f":" ConTime!AA$23","v":"2022-06-30"},{"$f":" ConTime!AB$23","v":"2022-07-31"},{"$f":" ConTime!AC$23","v":"2022-08-31"},{"$f":" ConTime!AD$23","v":"2022-09-30"},{"$f":" ConTime!AE$23","v":"2022-10-31"},{"$f":" ConTime!AF$23","v":"2022-11-30"},{"$f":" ConTime!AG$23","v":"2022-12-31"},{"$f":" ConTime!AH$23","v":"2023-01-31"},{"$f":" ConTime!AI$23","v":"2023-02-28"},{"$f":" ConTime!AJ$23","v":"2023-03-31"},{"$f":" ConTime!AK$23","v":"2023-04-30"},{"$f":" ConTime!AL$23","v":"2023-05-31"},{"$f":" ConTime!AM$23","v":"2023-06-30"},{"$f":" ConTime!AN$23","v":"2023-07-31"},{"$f":" ConTime!AO$23","v":"2023-08-31"},{"$f":" ConTime!AP$23","v":"2023-09-30"},{"$f":" ConTime!AQ$23","v":"2023-10-31"},{"$f":" ConTime!AR$23","v":"2023-11-30"},{"$f":" ConTime!AS$23","v":"2023-12-31"},{"$f":" ConTime!AT$23","v":"2024-01-31"},{"$f":" ConTime!AU$23","v":"2024-02-29"},{"$f":" ConTime!AV$23","v":"2024-03-31"},{"$f":" ConTime!AW$23","v":"2024-04-30"},{"$f":" ConTime!AX$23","v":"2024-05-31"},{"$f":" ConTime!AY$23","v":"2024-06-30"},{"$f":" ConTime!AZ$23","v":"2024-07-31"},{"$f":" ConTime!BA$23","v":"2024-08-31"},{"$f":" ConTime!BB$23","v":"2024-09-30"},{"$f":" ConTime!BC$23","v":"2024-10-31"},{"$f":" ConTime!BD$23","v":"2024-11-30"},{"$f":" ConTime!BE$23","v":"2024-12-31"},{"$f":" ConTime!BF$23","v":"00:00:00"},{"$f":" ConTime!BG$23","v":"00:00:00"},{"$f":" ConTime!BH$23","v":"00:00:00"},{"$f":" ConTime!BI$23","v":"00:00:00"},{"$f":" ConTime!BJ$23","v":"00:00:00"},{"$f":" ConTime!BK$23","v":"00:00:00"},{"$f":" ConTime!BL$23","v":"00:00:00"},{"$f":" ConTime!BM$23","v":"00:00:00"},{"$f":" ConTime!BN$23","v":"00:00:00"},{"$f":" ConTime!BO$23","v":"00:00:00"},{"$f":" ConTime!BP$23","v":"00:00:00"},{"$f":" ConTime!BQ$23","v":"00:00:00"},{"$f":" ConTime!BR$23","v":"00:00:00"},{"$f":" ConTime!BS$23","v":"00:00:00"},{"$f":" ConTime!BT$23","v":"00:00:00"},{"$f":" ConTime!BU$23","v":"00:00:00"},{"$f":" ConTime!BV$23","v":"00:00:00"},{"$f":" ConTime!BW$23","v":"00:00:00"},{"$f":" ConTime!BX$23","v":"00:00:00"},{"$f":" ConTime!BY$23","v":"00:00:00"},{"$f":" ConTime!BZ$23","v":"00:00:00"},{"$f":" ConTime!CA$23","v":"00:00:00"},{"$f":" ConTime!CB$23","v":"00:00:00"},{"$f":" ConTime!CC$23","v":"00:00:00"},{"$f":" ConTime!CD$23","v":"00:00:00"},{"$f":" ConTime!CE$23","v":"00:00:00"},{"$f":" ConTime!CF$23","v":"00:00:00"},{"$f":" ConTime!CG$23","v":"00:00:00"},{"$f":" ConTime!CH$23","v":"00:00:00"},{"$f":" ConTime!CI$23","v":"00:00:00"},{"$f":" ConTime!CJ$23","v":"00:00:00"},{"$f":" ConTime!CK$23","v":"00:00:00"},{"$f":" ConTime!CL$23","v":"00:00:00"},{"$f":" ConTime!CM$23","v":"00:00:00"},{"$f":" ConTime!CN$23","v":"00:00:00"},{"$f":" ConTime!CO$23","v":"00:00:00"},{"$f":" ConTime!CP$23","v":"00:00:00"},{"$f":" ConTime!CQ$23","v":"00:00:00"},{"$f":" ConTime!CR$23","v":"00:00:00"},{"$f":" ConTime!CS$23","v":"00:00:00"},{"$f":" ConTime!CT$23","v":"00:00:00"},{"$f":" ConTime!CU$23","v":"00:00:00"},{"$f":" ConTime!CV$23","v":"00:00:00"},{"$f":" ConTime!CW$23","v":"00:00:00"},{"$f":" ConTime!CX$23","v":"00:00:00"},{"$f":" ConTime!CY$23","v":"00:00:00"},{"$f":" ConTime!CZ$23","v":"00:00:00"},{"$f":" ConTime!DA$23","v":"00:00:00"},{"$f":" ConTime!DB$23","v":"00:00:00"},{"$f":" ConTime!DC$23","v":"00:00:00"},{"$f":" ConTime!DD$23","v":"00:00:00"},{"$f":" ConTime!DE$23","v":"00:00:00"},{"$f":" ConTime!DF$23","v":"00:00:00"},{"$f":" ConTime!DG$23","v":"00:00:00"},{"$f":" ConTime!DH$23","v":"00:00:00"},{"$f":" ConTime!DI$23","v":"00:00:00"},{"$f":" ConTime!DJ$23","v":"00:00:00"},{"$f":" ConTime!DK$23","v":"00:00:00"},{"$f":" ConTime!DL$23","v":"00:00:00"},{"$f":" ConTime!DM$23","v":"00:00:00"},{"$f":" ConTime!DN$23","v":"00:00:00"},{"$f":" ConTime!DO$23","v":"00:00:00"},{"$f":" ConTime!DP$23","v":"00:00:00"},{"$f":" ConTime!DQ$23","v":"00:00:00"},{"$f":" ConTime!DR$23","v":"00:00:00"},{"$f":" ConTime!DS$23","v":"00:00:00"},{"$f":" ConTime!DT$23","v":"00:00:00"},{"$f":" ConTime!DU$23","v":"00:00:00"},{"$f":" ConTime!DV$23","v":"00:00:00"},{"$f":" ConTime!DW$23","v":"00:00:00"},{"$f":" ConTime!DX$23","v":"00:00:00"},{"$f":" ConTime!DY$23","v":"00:00:00"},{"$f":" ConTime!DZ$23","v":"00:00:00"},{"$f":" ConTime!EA$23","v":"00:00:00"},{"$f":" ConTime!EB$23","v":"00:00:00"},{"$f":" ConTime!EC$23","v":"00:00:00"},{"$f":" ConTime!ED$23","v":"00:00:00"},{"$f":" ConTime!EE$23","v":"00:00:00"},{"$f":" ConTime!EF$23","v":"00:00:00"},{"$f":" ConTime!EG$23","v":"00:00:00"},{"$f":" ConTime!EH$23","v":"00:00:00"},{"$f":" ConTime!EI$23","v":"00:00:00"},{"$f":" ConTime!EJ$23","v":"00:00:00"},{"$f":" ConTime!EK$23","v":"00:00:00"},{"$f":" ConTime!EL$23","v":"00:00:00"},{"$f":" ConTime!EM$23","v":"00:00:00"},{"$f":" ConTime!EN$23","v":"00:00:00"},{"$f":" ConTime!EO$23","v":"00:00:00"},{"$f":" ConTime!EP$23","v":"00:00:00"},{"$f":" ConTime!EQ$23","v":"00:00:00"},{"$f":" ConTime!ER$23","v":"00:00:00"},{"$f":" ConTime!ES$23","v":"00:00:00"},{"$f":" ConTime!ET$23","v":"00:00:00"},{"$f":" ConTime!EU$23","v":"00:00:00"},{"$f":" ConTime!EV$23","v":"00:00:00"},{"$f":" ConTime!EW$23","v":"00:00:00"},{"$f":" ConTime!EX$23","v":"00:00:00"},{"$f":" ConTime!EY$23","v":"00:00:00"},{"$f":" ConTime!EZ$23","v":"00:00:00"},{"$f":" ConTime!FA$23","v":"00:00:00"},{"$f":" ConTime!FB$23","v":"00:00:00"},{"$f":" ConTime!FC$23","v":"00:00:00"},{"$f":" ConTime!FD$23","v":"00:00:00"},{"$f":" ConTime!FE$23","v":"00:00:00"},{"$f":" ConTime!FF$23","v":"00:00:00"},{"$f":" ConTime!FG$23","v":"00:00:00"},{"$f":" ConTime!FH$23","v":"00:00:00"},{"$f":" ConTime!FI$23","v":"00:00:00"},{"$f":" ConTime!FJ$23","v":"00:00:00"},{"$f":" ConTime!FK$23","v":"00:00:00"},{"$f":" ConTime!FL$23","v":"00:00:00"},{"$f":" ConTime!FM$23","v":"00:00:00"},{"$f":" ConTime!FN$23","v":"00:00:00"},{"$f":" ConTime!FO$23","v":"00:00:00"},{"$f":" ConTime!FP$23","v":"00:00:00"},{"$f":" ConTime!FQ$23","v":"00:00:00"},{"$f":" ConTime!FR$23","v":"00:00:00"},{"$f":" ConTime!FS$23","v":"00:00:00"},{"$f":" ConTime!FT$23","v":"00:00:00"},{"$f":" ConTime!FU$23","v":"00:00:00"},{"$f":" ConTime!FV$23","v":"00:00:00"},{"$f":" ConTime!FW$23","v":"00:00:00"},{"$f":" ConTime!FX$23","v":"00:00:00"},{"$f":" ConTime!FY$23","v":"00:00:00"},{"$f":" ConTime!FZ$23","v":"00:00:00"},{"$f":" ConTime!GA$23","v":"00:00:00"},{"$f":" ConTime!GB$23","v":"00:00:00"},{"$f":" ConTime!GC$23","v":"00:00:00"},{"$f":" ConTime!GD$23","v":"00:00:00"},{"$f":" ConTime!GE$23","v":"00:00:00"},{"$f":" ConTime!GF$23","v":"00:00:00"},{"$f":" ConTime!GG$23","v":"00:00:00"},{"$f":" ConTime!GH$23","v":"00:00:00"},{"$f":" ConTime!GI$23","v":"00:00:00"},{"$f":" ConTime!GJ$23","v":"00:00:00"}]
[null,null,null,null,{"$f":" ConFin!E$162","v":"Project costs / funding requirement"},{"$f":" ConFin!F$162","v":0},{"$f":" ConFin!G$162","v":"$ 000s"},{"$f":" ConFin!H$162","v":342700.02155810536},{"$f":" ConFin!I$162","v":0},{"$f":" AVERAGE(ConFin!J$162, J97)","v":0},{"$f":" AVERAGE(ConFin!K$162, K97)","v":0},{"$f":" AVERAGE(ConFin!L$162, L97)","v":0},{"$f":" AVERAGE(ConFin!M$162, M97)","v":0},{"$f":" AVERAGE(ConFin!M$162, N97)","v":0},{"$f":" AVERAGE(ConFin!N$162, O97)","v":0},{"$f":" AVERAGE(ConFin!O$162, P97)","v":0},{"$f":" AVERAGE(ConFin!P$162, Q97)","v":0},{"$f":" AVERAGE(ConFin!Q$162, R97)","v":0},{"$f":" AVERAGE(ConFin!R$162, S97)","v":0},{"$f":" AVERAGE(ConFin!S$162, T97)","v":0},{"$f":" AVERAGE(ConFin!T$162, U97)","v":0},{"$f":" AVERAGE(ConFin!U$162, V97)","v":0},{"$f":" AVERAGE(ConFin!V$162, W97)","v":0},{"$f":" AVERAGE(ConFin!W$162, X97)","v":0},{"$f":" AVERAGE(ConFin!X$162, Y97)","v":0},{"$f":" AVERAGE(ConFin!Y$162, Z97)","v":14167.127664506444},{"$f":" AVERAGE(ConFin!Z$162, AA97)","v":12008.524647491135},{"$f":" AVERAGE(ConFin!AA$162, AB97)","v":12008.524647491135},{"$f":" AVERAGE(ConFin!AB$162, AC97)","v":12008.524647493185},{"$f":" AVERAGE(ConFin!AC$162, AD97)","v":12008.524647501261},{"$f":" AVERAGE(ConFin!AD$162, AE97)","v":12008.524647508639},{"$f":" AVERAGE(ConFin!AE$162, AF97)","v":12015.52870807591},{"$f":" AVERAGE(ConFin!AF$162, AG97)","v":12031.882957980633},{"$f":" AVERAGE(ConFin!AG$162, AH97)","v":12050.207390965814},{"$f":" AVERAGE(ConFin!AH$162, AI97)","v":12067.623071621176},{"$f":" AVERAGE(ConFin!AI$162, AJ97)","v":12077.466510217499},{"$f":" AVERAGE(ConFin!AJ$162, AK97)","v":12121.72424322543},{"$f":" AVERAGE(ConFin!AK$162, AL97)","v":12150.99267500257},{"$f":" AVERAGE(ConFin!AL$162, AM97)","v":12192.066180264374},{"$f":" AVERAGE(ConFin!AM$162, AN97)","v":12218.748106683728},{"$f":" AVERAGE(ConFin!AN$162, AO97)","v":12262.805914446939},{"$f":" AVERAGE(ConFin!AO$162, AP97)","v":12298.34538753573},{"$f":" AVERAGE(ConFin!AP$162, AQ97)","v":12321.119378652227},{"$f":" AVERAGE(ConFin!AQ$162, AR97)","v":12369.686151016958},{"$f":" AVERAGE(ConFin!AR$162, AS97)","v":12389.836909468326},{"$f":" AVERAGE(ConFin!AS$162, AT97)","v":12441.430360196995},{"$f":" AVERAGE(ConFin!AT$162, AU97)","v":12477.484370926715},{"$f":" AVERAGE(ConFin!AU$162, AV97)","v":12473.700441327113},{"$f":" AVERAGE(ConFin!AV$162, AW97)","v":11503.267850050635},{"$f":" AVERAGE(ConFin!AW$162, AX97)","v":11581.417538076774},{"$f":" AVERAGE(ConFin!AX$162, AY97)","v":11570.186985418648},{"$f":" AVERAGE(ConFin!AY$162, AZ97)","v":27891.634084203113},{"$f":" AVERAGE(ConFin!AZ$162, BA97)","v":0},{"$f":" AVERAGE(ConFin!BA$162, BB97)","v":0},{"$f":" AVERAGE(ConFin!BB$162, BC97)","v":0},{"$f":" AVERAGE(ConFin!BC$162, BD97)","v":0},{"$f":" AVERAGE(ConFin!BD$162, BE97)","v":0},{"$f":" AVERAGE(ConFin!BE$162, BF97)","v":0},{"$f":" AVERAGE(ConFin!BF$162, BG97)","v":0},{"$f":" AVERAGE(ConFin!BG$162, BH97)","v":0},{"$f":" AVERAGE(ConFin!BH$162, BI97)","v":0},{"$f":" AVERAGE(ConFin!BI$162, BJ97)","v":0},{"$f":" AVERAGE(ConFin!BJ$162, BK97)","v":0},{"$f":" AVERAGE(ConFin!BK$162, BL97)","v":0},{"$f":" AVERAGE(ConFin!BL$162, BM97)","v":0},{"$f":" AVERAGE(ConFin!BM$162, BN97)","v":0},{"$f":" AVERAGE(ConFin!BN$162, BO97)","v":0},{"$f":" AVERAGE(ConFin!BO$162, BP97)","v":0},{"$f":" AVERAGE(ConFin!BP$162, BQ97)","v":0},{"$f":" AVERAGE(ConFin!BQ$162, BR97)","v":0},{"$f":" AVERAGE(ConFin!BR$162, BS97)","v":0},{"$f":" AVERAGE(ConFin!BS$162, BT97)","v":0},{"$f":" AVERAGE(ConFin!BT$162, BU97)","v":0},{"$f":" AVERAGE(ConFin!BU$162, BV97)","v":0},{"$f":" AVERAGE(ConFin!BV$162, BW97)","v":0},{"$f":" AVERAGE(ConFin!BW$162, BX97)","v":0},{"$f":" AVERAGE(ConFin!BX$162, BY97)","v":0},{"$f":" AVERAGE(ConFin!BY$162, BZ97)","v":0},{"$f":" AVERAGE(ConFin!BZ$162, CA97)","v":0},{"$f":" AVERAGE(ConFin!CA$162, CB97)","v":0},{"$f":" AVERAGE(ConFin!CB$162, CC97)","v":0},{"$f":" AVERAGE(ConFin!CC$162, CD97)","v":0},{"$f":" AVERAGE(ConFin!CD$162, CE97)","v":0},{"$f":" AVERAGE(ConFin!CE$162, CF97)","v":0},{"$f":" AVERAGE(ConFin!CF$162, CG97)","v":0},{"$f":" AVERAGE(ConFin!CG$162, CH97)","v":0},{"$f":" AVERAGE(ConFin!CH$162, CI97)","v":0},{"$f":" AVERAGE(ConFin!CI$162, CJ97)","v":0},{"$f":" AVERAGE(ConFin!CJ$162, CK97)","v":0},{"$f":" AVERAGE(ConFin!CK$162, CL97)","v":0},{"$f":" AVERAGE(ConFin!CL$162, CM97)","v":0},{"$f":" AVERAGE(ConFin!CM$162, CN97)","v":0},{"$f":" AVERAGE(ConFin!CN$162, CO97)","v":0},{"$f":" AVERAGE(ConFin!CO$162, CP97)","v":0},{"$f":" AVERAGE(ConFin!CP$162, CQ97)","v":0},{"$f":" AVERAGE(ConFin!CQ$162, CR97)","v":0},{"$f":" AVERAGE(ConFin!CR$162, CS97)","v":0},{"$f":" AVERAGE(ConFin!CS$162, CT97)","v":0},{"$f":" AVERAGE(ConFin!CT$162, CU97)","v":0},{"$f":" AVERAGE(ConFin!CU$162, CV97)","v":0},{"$f":" AVERAGE(ConFin!CV$162, CW97)","v":0},{"$f":" AVERAGE(ConFin!CW$162, CX97)","v":0},{"$f":" AVERAGE(ConFin!CX$162, CY97)","v":0},{"$f":" AVERAGE(ConFin!CY$162, CZ97)","v":0},{"$f":" AVERAGE(ConFin!CZ$162, DA97)","v":0},{"$f":" AVERAGE(ConFin!DA$162, DB97)","v":0},{"$f":" AVERAGE(ConFin!DB$162, DC97)","v":0},{"$f":" AVERAGE(ConFin!DC$162, DD97)","v":0},{"$f":" AVERAGE(ConFin!DD$162, DE97)","v":0},{"$f":" AVERAGE(ConFin!DE$162, DF97)","v":0},{"$f":" AVERAGE(ConFin!DF$162, DG97)","v":0},{"$f":" AVERAGE(ConFin!DG$162, DH97)","v":0},{"$f":" AVERAGE(ConFin!DH$162, DI97)","v":0},{"$f":" AVERAGE(ConFin!DI$162, DJ97)","v":0},{"$f":" AVERAGE(ConFin!DJ$162, DK97)","v":0},{"$f":" AVERAGE(ConFin!DK$162, DL97)","v":0},{"$f":" AVERAGE(ConFin!DL$162, DM97)","v":0},{"$f":" AVERAGE(ConFin!DM$162, DN97)","v":0},{"$f":" AVERAGE(ConFin!DN$162, DO97)","v":0},{"$f":" AVERAGE(ConFin!DO$162, DP97)","v":0},{"$f":" AVERAGE(ConFin!DP$162, DQ97)","v":0},{"$f":" AVERAGE(ConFin!DQ$162, DR97)","v":0},{"$f":" AVERAGE(ConFin!DR$162, DS97)","v":0},{"$f":" AVERAGE(ConFin!DS$162, DT97)","v":0},{"$f":" AVERAGE(ConFin!DT$162, DU97)","v":0},{"$f":" AVERAGE(ConFin!DU$162, DV97)","v":0},{"$f":" AVERAGE(ConFin!DV$162, DW97)","v":0},{"$f":" AVERAGE(ConFin!DW$162, DX97)","v":0},{"$f":" AVERAGE(ConFin!DX$162, DY97)","v":0},{"$f":" AVERAGE(ConFin!DY$162, DZ97)","v":0},{"$f":" AVERAGE(ConFin!DZ$162, EA97)","v":0},{"$f":" AVERAGE(ConFin!EA$162, EB97)","v":0},{"$f":" AVERAGE(ConFin!EB$162, EC97)","v":0},{"$f":" AVERAGE(ConFin!EC$162, ED97)","v":0},{"$f":" AVERAGE(ConFin!ED$162, EE97)","v":0},{"$f":" AVERAGE(ConFin!EE$162, EF97)","v":0},{"$f":" AVERAGE(ConFin!EF$162, EG97)","v":0},{"$f":" AVERAGE(ConFin!EG$162, EH97)","v":0},{"$f":" AVERAGE(ConFin!EH$162, EI97)","v":0},{"$f":" AVERAGE(ConFin!EI$162, EJ97)","v":0},{"$f":" AVERAGE(ConFin!EJ$162, EK97)","v":0},{"$f":" AVERAGE(ConFin!EK$162, EL97)","v":0},{"$f":" AVERAGE(ConFin!EL$162, EM97)","v":0},{"$f":" AVERAGE(ConFin!EM$162, EN97)","v":0},{"$f":" AVERAGE(ConFin!EN$162, EO97)","v":0},{"$f":" AVERAGE(ConFin!EO$162, EP97)","v":0},{"$f":" AVERAGE(ConFin!EP$162, EQ97)","v":0},{"$f":" AVERAGE(ConFin!EQ$162, ER97)","v":0},{"$f":" AVERAGE(ConFin!ER$162, ES97)","v":0},{"$f":" AVERAGE(ConFin!ES$162, ET97)","v":0},{"$f":" AVERAGE(ConFin!ET$162, EU97)","v":0},{"$f":" AVERAGE(ConFin!EU$162, EV97)","v":0},{"$f":" AVERAGE(ConFin!EV$162, EW97)","v":0},{"$f":" AVERAGE(ConFin!EW$162, EX97)","v":0},{"$f":" AVERAGE(ConFin!EX$162, EY97)","v":0},{"$f":" AVERAGE(ConFin!EY$162, EZ97)","v":0},{"$f":" AVERAGE(ConFin!EZ$162, FA97)","v":0},{"$f":" AVERAGE(ConFin!FA$162, FB97)","v":0},{"$f":" AVERAGE(ConFin!FB$162, FC97)","v":0},{"$f":" AVERAGE(ConFin!FC$162, FD97)","v":0},{"$f":" AVERAGE(ConFin!FD$162, FE97)","v":0},{"$f":" AVERAGE(ConFin!FE$162, FF97)","v":0},{"$f":" AVERAGE(ConFin!FF$162, FG97)","v":0},{"$f":" AVERAGE(ConFin!FG$162, FH97)","v":0},{"$f":" AVERAGE(ConFin!FH$162, FI97)","v":0},{"$f":" AVERAGE(ConFin!FI$162, FJ97)","v":0},{"$f":" AVERAGE(ConFin!FJ$162, FK97)","v":0},{"$f":" AVERAGE(ConFin!FK$162, FL97)","v":0},{"$f":" AVERAGE(ConFin!FL$162, FM97)","v":0},{"$f":" AVERAGE(ConFin!FM$162, FN97)","v":0},{"$f":" AVERAGE(ConFin!FN$162, FO97)","v":0},{"$f":" AVERAGE(ConFin!FO$162, FP97)","v":0},{"$f":" AVERAGE(ConFin!FP$162, FQ97)","v":0},{"$f":" AVERAGE(ConFin!FQ$162, FR97)","v":0},{"$f":" AVERAGE(ConFin!FR$162, FS97)","v":0},{"$f":" AVERAGE(ConFin!FS$162, FT97)","v":0},{"$f":" AVERAGE(ConFin!FT$162, FU97)","v":0},{"$f":" AVERAGE(ConFin!FU$162, FV97)","v":0},{"$f":" AVERAGE(ConFin!FV$162, FW97)","v":0},{"$f":" AVERAGE(ConFin!FW$162, FX97)","v":0},{"$f":" AVERAGE(ConFin!FX$162, FY97)","v":0},{"$f":" AVERAGE(ConFin!FY$162, FZ97)","v":0},{"$f":" AVERAGE(ConFin!FZ$162, GA97)","v":0},{"$f":" AVERAGE(ConFin!GA$162, GB97)","v":0},{"$f":" AVERAGE(ConFin!GB$162, GC97)","v":0},{"$f":" AVERAGE(ConFin!GC$162, GD97)","v":0},{"$f":" AVERAGE(ConFin!GD$162, GE97)","v":0},{"$f":" AVERAGE(ConFin!GE$162, GF97)","v":0},{"$f":" AVERAGE(ConFin!GF$162, GG97)","v":0},{"$f":" AVERAGE(ConFin!GG$162, GH97)","v":0},{"$f":" AVERAGE(ConFin!GH$162, GI97)","v":0},{"$f":" AVERAGE(ConFin!GI$162, GJ97)","v":0},{"$f":" AVERAGE(ConFin!GJ$162, GK97)","v":0}]
[]
[null,"Quarterly line items"]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Time!F$25","v":"00:00:00"},{"$f":" Time!G$25","v":"date"},{"$f":" Time!H$25","v":"00:00:00"},{"$f":" Time!I$25","v":"00:00:00"},{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,{"$f":" 'FS semi'!E$55","v":"Cashflow available for senior debt P50"},{"$f":" 'FS semi'!F$55","v":0},{"$f":" 'FS semi'!G$55","v":"$ 000s"},{"$f":" 'FS semi'!H$55","v":694358.87883832259},{"$f":" 'FS semi'!I$55","v":0},{"$f":" AVERAGE('FS semi'!J$55, J101)","v":0},{"$f":" AVERAGE('FS semi'!K$55, K101)","v":0},{"$f":" AVERAGE('FS semi'!L$55, L101)","v":-7.2095154918180897E-5},{"$f":" AVERAGE('FS semi'!M$55, M101)","v":72.045111286000051},{"$f":" AVERAGE('FS semi'!M$55, N101)","v":72.045111286000051},{"$f":" AVERAGE('FS semi'!N$55, O101)","v":418.83473885923638},{"$f":" AVERAGE('FS semi'!O$55, P101)","v":443.5303178910263},{"$f":" AVERAGE('FS semi'!P$55, Q101)","v":1082.4738919549591},{"$f":" AVERAGE('FS semi'!Q$55, R101)","v":19847.175461368635},{"$f":" AVERAGE('FS semi'!R$55, S101)","v":18384.085501062778},{"$f":" AVERAGE('FS semi'!S$55, T101)","v":18047.833382747831},{"$f":" AVERAGE('FS semi'!T$55, U101)","v":18277.222882184084},{"$f":" AVERAGE('FS semi'!U$55, V101)","v":18003.735631261043},{"$f":" AVERAGE('FS semi'!V$55, W101)","v":18126.31171658681},{"$f":" AVERAGE('FS semi'!W$55, X101)","v":17931.92541851963},{"$f":" AVERAGE('FS semi'!X$55, Y101)","v":18041.707374032751},{"$f":" AVERAGE('FS semi'!Y$55, Z101)","v":17811.339433779613},{"$f":" AVERAGE('FS semi'!Z$55, AA101)","v":17918.435850313374},{"$f":" AVERAGE('FS semi'!AA$55, AB101)","v":17760.584908973815},{"$f":" AVERAGE('FS semi'!AB$55, AC101)","v":17841.372670934128},{"$f":" AVERAGE('FS semi'!AC$55, AD101)","v":17658.491637479907},{"$f":" AVERAGE('FS semi'!AD$55, AE101)","v":17739.114021074631},{"$f":" AVERAGE('FS semi'!AE$55, AF101)","v":17552.958236144477},{"$f":" AVERAGE('FS semi'!AF$55, AG101)","v":17534.159610971605},{"$f":" AVERAGE('FS semi'!AG$55, AH101)","v":17223.821653463678},{"$f":" AVERAGE('FS semi'!AH$55, AI101)","v":17294.371088139625},{"$f":" AVERAGE('FS semi'!AI$55, AJ101)","v":17079.696980391593},{"$f":" AVERAGE('FS semi'!AJ$55, AK101)","v":17123.60132686486},{"$f":" AVERAGE('FS semi'!AK$55, AL101)","v":16931.595880671652},{"$f":" AVERAGE('FS semi'!AL$55, AM101)","v":16971.764120628068},{"$f":" AVERAGE('FS semi'!AM$55, AN101)","v":16743.517353918509},{"$f":" AVERAGE('FS semi'!AN$55, AO101)","v":16808.885655342903},{"$f":" AVERAGE('FS semi'!AO$55, AP101)","v":16521.340133402471},{"$f":" AVERAGE('FS semi'!AP$55, AQ101)","v":16584.368599375081},{"$f":" AVERAGE('FS semi'!AQ$55, AR101)","v":16365.438671799895},{"$f":" AVERAGE('FS semi'!AR$55, AS101)","v":16422.969357410722},{"$f":" AVERAGE('FS semi'!AS$55, AT101)","v":16198.258756856274},{"$f":" AVERAGE('FS semi'!AT$55, AU101)","v":16255.062159238991},{"$f":" AVERAGE('FS semi'!AU$55, AV101)","v":16024.341470429099},{"$f":" AVERAGE('FS semi'!AV$55, AW101)","v":16105.309734404405},{"$f":" AVERAGE('FS semi'!AW$55, AX101)","v":15818.436634885089},{"$f":" AVERAGE('FS semi'!AX$55, AY101)","v":15879.301235863617},{"$f":" AVERAGE('FS semi'!AY$55, AZ101)","v":15585.45155717729},{"$f":" AVERAGE('FS semi'!AZ$55, BA101)","v":15648.543061867418},{"$f":" AVERAGE('FS semi'!BA$55, BB101)","v":15448.137297911986},{"$f":" AVERAGE('FS semi'!BB$55, BC101)","v":15579.106801904494},{"$f":" AVERAGE('FS semi'!BC$55, BD101)","v":15408.586283571356},{"$f":" AVERAGE('FS semi'!BD$55, BE101)","v":15565.016955690418},{"$f":" AVERAGE('FS semi'!BE$55, BF101)","v":4407.5326194949903},{"$f":" AVERAGE('FS semi'!BF$55, BG101)","v":0},{"$f":" AVERAGE('FS semi'!BG$55, BH101)","v":0},{"$f":" AVERAGE('FS semi'!BH$55, BI101)","v":0},{"$f":" AVERAGE('FS semi'!BI$55, BJ101)","v":0},{"$f":" AVERAGE('FS semi'!BJ$55, BK101)","v":0},{"$f":" AVERAGE('FS semi'!BK$55, BL101)","v":0},{"$f":" AVERAGE('FS semi'!BL$55, BM101)","v":0},{"$f":" AVERAGE('FS semi'!BM$55, BN101)","v":0},{"$f":" AVERAGE('FS semi'!BN$55, BO101)","v":0},{"$f":" AVERAGE('FS semi'!BO$55, BP101)","v":0},{"$f":" AVERAGE('FS semi'!BP$55, BQ101)","v":0},{"$f":" AVERAGE('FS semi'!BQ$55, BR101)","v":0},{"$f":" AVERAGE('FS semi'!BR$55, BS101)","v":0},{"$f":" AVERAGE('FS semi'!BS$55, BT101)","v":0},{"$f":" AVERAGE('FS semi'!BT$55, BU101)","v":0},{"$f":" AVERAGE('FS semi'!BU$55, BV101)","v":0},{"$f":" AVERAGE('FS semi'!BV$55, BW101)","v":0},{"$f":" AVERAGE('FS semi'!BW$55, BX101)","v":0},{"$f":" AVERAGE('FS semi'!BX$55, BY101)","v":0},{"$f":" AVERAGE('FS semi'!BY$55, BZ101)","v":0},{"$f":" AVERAGE('FS semi'!BZ$55, CA101)","v":0},{"$f":" AVERAGE('FS semi'!CA$55, CB101)","v":0},{"$f":" AVERAGE('FS semi'!CB$55, CC101)","v":0},{"$f":" AVERAGE('FS semi'!CC$55, CD101)","v":0},{"$f":" AVERAGE('FS semi'!CD$55, CE101)","v":0},{"$f":" AVERAGE('FS semi'!CE$55, CF101)","v":0},{"$f":" AVERAGE('FS semi'!CF$55, CG101)","v":0},{"$f":" AVERAGE('FS semi'!CG$55, CH101)","v":0},{"$f":" AVERAGE('FS semi'!CH$55, CI101)","v":0},{"$f":" AVERAGE('FS semi'!CI$55, CJ101)","v":0},{"$f":" AVERAGE('FS semi'!CJ$55, CK101)","v":0},{"$f":" AVERAGE('FS semi'!CK$55, CL101)","v":0},{"$f":" AVERAGE('FS semi'!CL$55, CM101)","v":0},{"$f":" AVERAGE('FS semi'!CM$55, CN101)","v":0},{"$f":" AVERAGE('FS semi'!CN$55, CO101)","v":0},{"$f":" AVERAGE('FS semi'!CO$55, CP101)","v":0},{"$f":" AVERAGE('FS semi'!CP$55, CQ101)","v":0},{"$f":" AVERAGE('FS semi'!CQ$55, CR101)","v":0},{"$f":" AVERAGE('FS semi'!CR$55, CS101)","v":0},{"$f":" AVERAGE('FS semi'!CS$55, CT101)","v":0},{"$f":" AVERAGE('FS semi'!CT$55, CU101)","v":0},{"$f":" AVERAGE('FS semi'!CU$55, CV101)","v":0},{"$f":" AVERAGE('FS semi'!CV$55, CW101)","v":0},{"$f":" AVERAGE('FS semi'!CW$55, CX101)","v":0},{"$f":" AVERAGE('FS semi'!CX$55, CY101)","v":0},{"$f":" AVERAGE('FS semi'!CY$55, CZ101)","v":0},{"$f":" AVERAGE('FS semi'!CZ$55, DA101)","v":0},{"$f":" AVERAGE('FS semi'!DA$55, DB101)","v":0},{"$f":" AVERAGE('FS semi'!DB$55, DC101)","v":0},{"$f":" AVERAGE('FS semi'!DC$55, DD101)","v":0},{"$f":" AVERAGE('FS semi'!DD$55, DE101)","v":0},{"$f":" AVERAGE('FS semi'!DE$55, DF101)","v":0},{"$f":" AVERAGE('FS semi'!DF$55, DG101)","v":0},{"$f":" AVERAGE('FS semi'!DG$55, DH101)","v":0},{"$f":" AVERAGE('FS semi'!DH$55, DI101)","v":0},{"$f":" AVERAGE('FS semi'!DI$55, DJ101)","v":0},{"$f":" AVERAGE('FS semi'!DJ$55, DK101)","v":0},{"$f":" AVERAGE('FS semi'!DK$55, DL101)","v":0},{"$f":" AVERAGE('FS semi'!DL$55, DM101)","v":0},{"$f":" AVERAGE('FS semi'!DM$55, DN101)","v":0},{"$f":" AVERAGE('FS semi'!DN$55, DO101)","v":0},{"$f":" AVERAGE('FS semi'!DO$55, DP101)","v":0},{"$f":" AVERAGE('FS semi'!DP$55, DQ101)","v":0},{"$f":" AVERAGE('FS semi'!DQ$55, DR101)","v":0},{"$f":" AVERAGE('FS semi'!DR$55, DS101)","v":0},{"$f":" AVERAGE('FS semi'!DS$55, DT101)","v":0},{"$f":" AVERAGE('FS semi'!DT$55, DU101)","v":0},{"$f":" AVERAGE('FS semi'!DU$55, DV101)","v":0},{"$f":" AVERAGE('FS semi'!DV$55, DW101)","v":0},{"$f":" AVERAGE('FS semi'!DW$55, DX101)","v":0},{"$f":" AVERAGE('FS semi'!DX$55, DY101)","v":0},{"$f":" AVERAGE('FS semi'!DY$55, DZ101)","v":0},{"$f":" AVERAGE('FS semi'!DZ$55, EA101)","v":0},{"$f":" AVERAGE('FS semi'!EA$55, EB101)","v":0},{"$f":" AVERAGE('FS semi'!EB$55, EC101)","v":0},{"$f":" AVERAGE('FS semi'!EC$55, ED101)","v":0},{"$f":" AVERAGE('FS semi'!ED$55, EE101)","v":0},{"$f":" AVERAGE('FS semi'!EE$55, EF101)","v":0},{"$f":" AVERAGE('FS semi'!EF$55, EG101)","v":0},{"$f":" AVERAGE('FS semi'!EG$55, EH101)","v":0},{"$f":" AVERAGE('FS semi'!EH$55, EI101)","v":0},{"$f":" AVERAGE('FS semi'!EI$55, EJ101)","v":0},{"$f":" AVERAGE('FS semi'!EJ$55, EK101)","v":0},{"$f":" AVERAGE('FS semi'!EK$55, EL101)","v":0},{"$f":" AVERAGE('FS semi'!EL$55, EM101)","v":0},{"$f":" AVERAGE('FS semi'!EM$55, EN101)","v":0},{"$f":" AVERAGE('FS semi'!EN$55, EO101)","v":0},{"$f":" AVERAGE('FS semi'!EO$55, EP101)","v":0},{"$f":" AVERAGE('FS semi'!EP$55, EQ101)","v":0},{"$f":" AVERAGE('FS semi'!EQ$55, ER101)","v":0},{"$f":" AVERAGE('FS semi'!ER$55, ES101)","v":0},{"$f":" AVERAGE('FS semi'!ES$55, ET101)","v":0},{"$f":" AVERAGE('FS semi'!ET$55, EU101)","v":0},{"$f":" AVERAGE('FS semi'!EU$55, EV101)","v":0},{"$f":" AVERAGE('FS semi'!EV$55, EW101)","v":0},{"$f":" AVERAGE('FS semi'!EW$55, EX101)","v":0},{"$f":" AVERAGE('FS semi'!EX$55, EY101)","v":0},{"$f":" AVERAGE('FS semi'!EY$55, EZ101)","v":0},{"$f":" AVERAGE('FS semi'!EZ$55, FA101)","v":0},{"$f":" AVERAGE('FS semi'!FA$55, FB101)","v":0},{"$f":" AVERAGE('FS semi'!FB$55, FC101)","v":0},{"$f":" AVERAGE('FS semi'!FC$55, FD101)","v":0},{"$f":" AVERAGE('FS semi'!FD$55, FE101)","v":0},{"$f":" AVERAGE('FS semi'!FE$55, FF101)","v":0},{"$f":" AVERAGE('FS semi'!FF$55, FG101)","v":0},{"$f":" AVERAGE('FS semi'!FG$55, FH101)","v":0},{"$f":" AVERAGE('FS semi'!FH$55, FI101)","v":0},{"$f":" AVERAGE('FS semi'!FI$55, FJ101)","v":0},{"$f":" AVERAGE('FS semi'!FJ$55, FK101)","v":0},{"$f":" AVERAGE('FS semi'!FK$55, FL101)","v":0},{"$f":" AVERAGE('FS semi'!FL$55, FM101)","v":0},{"$f":" AVERAGE('FS semi'!FM$55, FN101)","v":0},{"$f":" AVERAGE('FS semi'!FN$55, FO101)","v":0},{"$f":" AVERAGE('FS semi'!FO$55, FP101)","v":0},{"$f":" AVERAGE('FS semi'!FP$55, FQ101)","v":0},{"$f":" AVERAGE('FS semi'!FQ$55, FR101)","v":0},{"$f":" AVERAGE('FS semi'!FR$55, FS101)","v":0},{"$f":" AVERAGE('FS semi'!FS$55, FT101)","v":0},{"$f":" AVERAGE('FS semi'!FT$55, FU101)","v":0},{"$f":" AVERAGE('FS semi'!FU$55, FV101)","v":0},{"$f":" AVERAGE('FS semi'!FV$55, FW101)","v":0},{"$f":" AVERAGE('FS semi'!FW$55, FX101)","v":0},{"$f":" AVERAGE('FS semi'!FX$55, FY101)","v":0},{"$f":" AVERAGE('FS semi'!FY$55, FZ101)","v":0},{"$f":" AVERAGE('FS semi'!FZ$55, GA101)","v":0},{"$f":" AVERAGE('FS semi'!GA$55, GB101)","v":0},{"$f":" AVERAGE('FS semi'!GB$55, GC101)","v":0},{"$f":" AVERAGE('FS semi'!GC$55, GD101)","v":0},{"$f":" AVERAGE('FS semi'!GD$55, GE101)","v":0},{"$f":" AVERAGE('FS semi'!GE$55, GF101)","v":0},{"$f":" AVERAGE('FS semi'!GF$55, GG101)","v":0},{"$f":" AVERAGE('FS semi'!GG$55, GH101)","v":0},{"$f":" AVERAGE('FS semi'!GH$55, GI101)","v":0},{"$f":" AVERAGE('FS semi'!GI$55, GJ101)","v":0},{"$f":" AVERAGE('FS semi'!GJ$55, GK101)","v":0}]
[]
[]
[]
["Range Name with Pasted Items (Replace SolvePaste, CNTL F3)"]
[null,null,null,null,null,null,null,null,null,"Range Name: SolvePaste"]
[null,"Constants"]
[null,null,null,null,"Not indexed power tariff",{"$f":"J45","v":3.5283158984888208E-2},"USD / kWh",null,null,3.5283158984888208E-2,"Bisectional"]
[null,null,null,null,"EBL requirement fixed",{"$f":"J46","v":0},"$ 000s",null,null,0]
[null,null,null,null,"Equity bridge interest and fees rolled up - total - fixed",{"$f":"J47","v":0},"$ 000s",null,null,0]
[null,null,null,null,"Sum of construction debt drawdown - T1 - Paste",{"$f":"J48+500","v":139193.51639867545},{"$f":"SMU","v":"$ 000s"},null,null,138693.51639867545]
[null,null,null,null,"Sum of construction debt drawdown - T2 - Paste",{"$f":"J49+500","v":139193.51639867545},{"$f":"SMU","v":"$ 000s"},null,null,138693.51639867545]
[null,null,null,null,"Debt capacity at target DSCR - Paste",{"$f":"J50","v":291177.1340565313},"$ 000s",null,null,291177.1340565313]
[null,null,null,null,"Debt repayment amount - all tranche active - Paste",{"$f":"J51","v":291177.1340565313},"$ 000s",null,null,291177.1340565313]
[]
[null,"Monthly line items"]
[null,null,null,null,"Model period ending - m",null,"date",null,null,"2021-01-31","2021-02-28","2021-03-31","2021-04-30","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","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,"Project costs / funding requirement - paste",null,"$ 000s",{"$f":" SUM(J55:GK55)","v":346733.79067659285},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14167.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,12126.721495000995,12143.490402308606,12196.633188733398,12222.939936044288,12266.97512578241,12290.695367735549,12337.714859975938,12373.254333070752,12393.06663972105,12444.595096564364,12461.784170549525,12516.339305757781,12552.393316494799,12542.686017955115,11578.067221521454,11653.262294404334,11644.986356957439,28608.770504661876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quarterly line items"]
[null,null,null,null,"Model period ending",null,"date",null,null,"2021-06-30","2021-12-31","2022-06-30","2022-12-31","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30","2082-12-31","2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30","2098-12-31","2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31","2109-06-30","2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30"]
[null,null,null,null,"Cash flow available for senior debt - paste",null,"$ 000s",{"$f":" SUM(J59:GK59)","v":678616.70739616605},null,0,0,-9.2713579104114575E-5,2.4174023305233966E-6,2.4174023305233966E-6,2.0537530629627071E-5,2.7137577586671241E-5,-1.1000741034992087E-3,19404.635268610455,18611.389402627436,17823.872140901665,18440.887822505854,17779.417165988809,18182.506712743852,17679.76312045908,18032.240378504197,17507.516150175728,17854.32326826785,17425.726842826181,17744.343695464511,17266.238552863466,17584.226450075221,17100.132531139832,17447.508989503811,16900.811354991296,17243.074547027954,16745.796437383717,17061.164772401906,16591.010504832004,16902.969557532924,16390.256546665569,16728.999151642154,16154.172102879791,16492.302071141883,16010.212633117622,16364.472534924687,15877.180481804136,16232.920023105749,15740.246378936143,16123.593277151936,15573.937868574121,15958.059902931338,15347.618339775896,15760.856544110447,15308.033235962062,15723.149220810625,15268.109231429005,15710.136987017493,4522.8963376353749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Range Name with UDF Items"]
[null,null,null,null,null,null,null,null,null,"Range Name: SolvePaste"]
[null,"Constants"]
[null,null,null,null,"Not indexed power tariff",{"$f":"J66","v":0.04},"USD / kWh",null,null,0.04]
[null,null,null,null,"EBL requirement fixed",{"$f":"J67","v":0},"$ 000s",null,null,{"$f":"UDF_Output2!F23","v":0}]
[null,null,null,null,"Equity bridge interest and fees rolled up - total - fixed",{"$f":"J68","v":0},"$ 000s",null,null,{"$f":"UDF_Output2!F24","v":0}]
[null,null,null,null,"Sum of construction debt drawdown - T1 - Paste",{"$f":"J69+500","v":113188.48196989263},{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"UDF_Output2!F25","v":112688.48196989263}]
[null,null,null,null,"Sum of construction debt drawdown - T2 - Paste",{"$f":"J70+500","v":113188.48196989263},{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"UDF_Output2!F26","v":112688.48196989263}]
[null,null,null,null,"Debt capacity at target DSCR - Paste",{"$f":"J71","v":225376.96393978526},"$ 000s",null,null,{"$f":"UDF_Output2!F27","v":225376.96393978526}]
[null,null,null,null,"Debt repayment amount - all tranche active - Paste",{"$f":"J72","v":252027.21990040355},"$ 000s",null,null,{"$f":"UDF_Output2!F28","v":252027.21990040355}]
[]
[null,"Monthly line items"]
[null,null,null,null,"Model period ending - m",null,"date",null,null,"2021-01-31","2021-02-28","2021-03-31","2021-04-30","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","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,"Project costs / funding requirement - paste",null,"$ 000s",{"$f":" SUM(J76:GK76)","v":340728.83994840353},null,{"$f":"UDF_Output2!J32","v":0},{"$f":"UDF_Output2!K32","v":0},{"$f":"UDF_Output2!L32","v":0},{"$f":"UDF_Output2!M32","v":0},{"$f":"UDF_Output2!N32","v":0},{"$f":"UDF_Output2!O32","v":0},{"$f":"UDF_Output2!P32","v":0},{"$f":"UDF_Output2!Q32","v":0},{"$f":"UDF_Output2!R32","v":0},{"$f":"UDF_Output2!S32","v":0},{"$f":"UDF_Output2!T32","v":0},{"$f":"UDF_Output2!U32","v":0},{"$f":"UDF_Output2!V32","v":0},{"$f":"UDF_Output2!W32","v":0},{"$f":"UDF_Output2!X32","v":0},{"$f":"UDF_Output2!Y32","v":13074.916242735491},{"$f":"UDF_Output2!Z32","v":11974.718103483938},{"$f":"UDF_Output2!AA32","v":11974.718103483938},{"$f":"UDF_Output2!AB32","v":11974.718103483938},{"$f":"UDF_Output2!AC32","v":11974.718103483938},{"$f":"UDF_Output2!AD32","v":11974.718103483938},{"$f":"UDF_Output2!AE32","v":11974.718103483938},{"$f":"UDF_Output2!AF32","v":11974.718103483938},{"$f":"UDF_Output2!AG32","v":11974.718103483938},{"$f":"UDF_Output2!AH32","v":11974.718103483938},{"$f":"UDF_Output2!AI32","v":11977.636073368976},{"$f":"UDF_Output2!AJ32","v":12013.008752960042},{"$f":"UDF_Output2!AK32","v":12045.238869203433},{"$f":"UDF_Output2!AL32","v":12083.350689988916},{"$f":"UDF_Output2!AM32","v":12112.994300874489},{"$f":"UDF_Output2!AN32","v":12154.090424160522},{"$f":"UDF_Output2!AO32","v":12189.629897243287},{"$f":"UDF_Output2!AP32","v":12215.365572825984},{"$f":"UDF_Output2!AQ32","v":12260.970660712135},{"$f":"UDF_Output2!AR32","v":12284.083103629708},{"$f":"UDF_Output2!AS32","v":12332.714869878793},{"$f":"UDF_Output2!AT32","v":12368.768880601212},{"$f":"UDF_Output2!AU32","v":12370.908319941693},{"$f":"UDF_Output2!AV32","v":11394.661933822399},{"$f":"UDF_Output2!AW32","v":11475.766236991796},{"$f":"UDF_Output2!AX32","v":11461.58106912244},{"$f":"UDF_Output2!AY32","v":27140.691118986935},{"$f":"UDF_Output2!AZ32","v":0},{"$f":"UDF_Output2!BA32","v":0},{"$f":"UDF_Output2!BB32","v":0},{"$f":"UDF_Output2!BC32","v":0},{"$f":"UDF_Output2!BD32","v":0},{"$f":"UDF_Output2!BE32","v":0},{"$f":"UDF_Output2!BF32","v":0},{"$f":"UDF_Output2!BG32","v":0},{"$f":"UDF_Output2!BH32","v":0},{"$f":"UDF_Output2!BI32","v":0},{"$f":"UDF_Output2!BJ32","v":0},{"$f":"UDF_Output2!BK32","v":0},{"$f":"UDF_Output2!BL32","v":0},{"$f":"UDF_Output2!BM32","v":0},{"$f":"UDF_Output2!BN32","v":0},{"$f":"UDF_Output2!BO32","v":0},{"$f":"UDF_Output2!BP32","v":0},{"$f":"UDF_Output2!BQ32","v":0},{"$f":"UDF_Output2!BR32","v":0},{"$f":"UDF_Output2!BS32","v":0},{"$f":"UDF_Output2!BT32","v":0},{"$f":"UDF_Output2!BU32","v":0},{"$f":"UDF_Output2!BV32","v":0},{"$f":"UDF_Output2!BW32","v":0},{"$f":"UDF_Output2!BX32","v":0},{"$f":"UDF_Output2!BY32","v":0},{"$f":"UDF_Output2!BZ32","v":0},{"$f":"UDF_Output2!CA32","v":0},{"$f":"UDF_Output2!CB32","v":0},{"$f":"UDF_Output2!CC32","v":0},{"$f":"UDF_Output2!CD32","v":0},{"$f":"UDF_Output2!CE32","v":0},{"$f":"UDF_Output2!CF32","v":0},{"$f":"UDF_Output2!CG32","v":0},{"$f":"UDF_Output2!CH32","v":0},{"$f":"UDF_Output2!CI32","v":0},{"$f":"UDF_Output2!CJ32","v":0},{"$f":"UDF_Output2!CK32","v":0},{"$f":"UDF_Output2!CL32","v":0},{"$f":"UDF_Output2!CM32","v":0},{"$f":"UDF_Output2!CN32","v":0},{"$f":"UDF_Output2!CO32","v":0},{"$f":"UDF_Output2!CP32","v":0},{"$f":"UDF_Output2!CQ32","v":0},{"$f":"UDF_Output2!CR32","v":0},{"$f":"UDF_Output2!CS32","v":0},{"$f":"UDF_Output2!CT32","v":0},{"$f":"UDF_Output2!CU32","v":0},{"$f":"UDF_Output2!CV32","v":0},{"$f":"UDF_Output2!CW32","v":0},{"$f":"UDF_Output2!CX32","v":0},{"$f":"UDF_Output2!CY32","v":0},{"$f":"UDF_Output2!CZ32","v":0},{"$f":"UDF_Output2!DA32","v":0},{"$f":"UDF_Output2!DB32","v":0},{"$f":"UDF_Output2!DC32","v":0},{"$f":"UDF_Output2!DD32","v":0},{"$f":"UDF_Output2!DE32","v":0},{"$f":"UDF_Output2!DF32","v":0},{"$f":"UDF_Output2!DG32","v":0},{"$f":"UDF_Output2!DH32","v":0},{"$f":"UDF_Output2!DI32","v":0},{"$f":"UDF_Output2!DJ32","v":0},{"$f":"UDF_Output2!DK32","v":0},{"$f":"UDF_Output2!DL32","v":0},{"$f":"UDF_Output2!DM32","v":0},{"$f":"UDF_Output2!DN32","v":0},{"$f":"UDF_Output2!DO32","v":0},{"$f":"UDF_Output2!DP32","v":0},{"$f":"UDF_Output2!DQ32","v":0},{"$f":"UDF_Output2!DR32","v":0},{"$f":"UDF_Output2!DS32","v":0},{"$f":"UDF_Output2!DT32","v":0},{"$f":"UDF_Output2!DU32","v":0},{"$f":"UDF_Output2!DV32","v":0},{"$f":"UDF_Output2!DW32","v":0},{"$f":"UDF_Output2!DX32","v":0},{"$f":"UDF_Output2!DY32","v":0},{"$f":"UDF_Output2!DZ32","v":0},{"$f":"UDF_Output2!EA32","v":0},{"$f":"UDF_Output2!EB32","v":0},{"$f":"UDF_Output2!EC32","v":0},{"$f":"UDF_Output2!ED32","v":0},{"$f":"UDF_Output2!EE32","v":0},{"$f":"UDF_Output2!EF32","v":0},{"$f":"UDF_Output2!EG32","v":0},{"$f":"UDF_Output2!EH32","v":0},{"$f":"UDF_Output2!EI32","v":0},{"$f":"UDF_Output2!EJ32","v":0},{"$f":"UDF_Output2!EK32","v":0},{"$f":"UDF_Output2!EL32","v":0},{"$f":"UDF_Output2!EM32","v":0},{"$f":"UDF_Output2!EN32","v":0},{"$f":"UDF_Output2!EO32","v":0},{"$f":"UDF_Output2!EP32","v":0},{"$f":"UDF_Output2!EQ32","v":0},{"$f":"UDF_Output2!ER32","v":0},{"$f":"UDF_Output2!ES32","v":0},{"$f":"UDF_Output2!ET32","v":0},{"$f":"UDF_Output2!EU32","v":0},{"$f":"UDF_Output2!EV32","v":0},{"$f":"UDF_Output2!EW32","v":0},{"$f":"UDF_Output2!EX32","v":0},{"$f":"UDF_Output2!EY32","v":0},{"$f":"UDF_Output2!EZ32","v":0},{"$f":"UDF_Output2!FA32","v":0},{"$f":"UDF_Output2!FB32","v":0},{"$f":"UDF_Output2!FC32","v":0},{"$f":"UDF_Output2!FD32","v":0},{"$f":"UDF_Output2!FE32","v":0},{"$f":"UDF_Output2!FF32","v":0},{"$f":"UDF_Output2!FG32","v":0},{"$f":"UDF_Output2!FH32","v":0},{"$f":"UDF_Output2!FI32","v":0},{"$f":"UDF_Output2!FJ32","v":0},{"$f":"UDF_Output2!FK32","v":0},{"$f":"UDF_Output2!FL32","v":0},{"$f":"UDF_Output2!FM32","v":0},{"$f":"UDF_Output2!FN32","v":0},{"$f":"UDF_Output2!FO32","v":0},{"$f":"UDF_Output2!FP32","v":0},{"$f":"UDF_Output2!FQ32","v":0},{"$f":"UDF_Output2!FR32","v":0},{"$f":"UDF_Output2!FS32","v":0},{"$f":"UDF_Output2!FT32","v":0},{"$f":"UDF_Output2!FU32","v":0},{"$f":"UDF_Output2!FV32","v":0},{"$f":"UDF_Output2!FW32","v":0},{"$f":"UDF_Output2!FX32","v":0},{"$f":"UDF_Output2!FY32","v":0},{"$f":"UDF_Output2!FZ32","v":0},{"$f":"UDF_Output2!GA32","v":0},{"$f":"UDF_Output2!GB32","v":0},{"$f":"UDF_Output2!GC32","v":0},{"$f":"UDF_Output2!GD32","v":0},{"$f":"UDF_Output2!GE32","v":0},{"$f":"UDF_Output2!GF32","v":0},{"$f":"UDF_Output2!GG32","v":0},{"$f":"UDF_Output2!GH32","v":0},{"$f":"UDF_Output2!GI32","v":0},{"$f":"UDF_Output2!GJ32","v":0},{"$f":"UDF_Output2!GK32","v":0}]
[]
[null,"Quarterly line items"]
[null,null,null,null,"Model period ending",null,"date",null,null,"2021-06-30","2021-12-31","2022-06-30","2022-12-31","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30","2082-12-31","2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30","2098-12-31","2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31","2109-06-30","2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30"]
[null,null,null,null,"Cash flow available for senior debt - paste",null,"$ 000s",{"$f":" SUM(J80:GK80)","v":676560.82313254185},null,{"$f":"UDF_Output2!J36","v":0},{"$f":"UDF_Output2!K36","v":0},{"$f":"UDF_Output2!L36","v":0},{"$f":"UDF_Output2!M36","v":0},{"$f":"UDF_Output2!N36","v":0},{"$f":"UDF_Output2!O36","v":0},{"$f":"UDF_Output2!P36","v":0},{"$f":"UDF_Output2!Q36","v":0},{"$f":"UDF_Output2!R36","v":0},{"$f":"UDF_Output2!S36","v":0},{"$f":"UDF_Output2!T36","v":0},{"$f":"UDF_Output2!U36","v":0},{"$f":"UDF_Output2!V36","v":0},{"$f":"UDF_Output2!W36","v":0},{"$f":"UDF_Output2!X36","v":0},{"$f":"UDF_Output2!Y36","v":0},{"$f":"UDF_Output2!Z36","v":0},{"$f":"UDF_Output2!AA36","v":0},{"$f":"UDF_Output2!AB36","v":0},{"$f":"UDF_Output2!AC36","v":0},{"$f":"UDF_Output2!AD36","v":0},{"$f":"UDF_Output2!AE36","v":0},{"$f":"UDF_Output2!AF36","v":0},{"$f":"UDF_Output2!AG36","v":0},{"$f":"UDF_Output2!AH36","v":0},{"$f":"UDF_Output2!AI36","v":0},{"$f":"UDF_Output2!AJ36","v":0},{"$f":"UDF_Output2!AK36","v":0},{"$f":"UDF_Output2!AL36","v":0},{"$f":"UDF_Output2!AM36","v":0},{"$f":"UDF_Output2!AN36","v":0},{"$f":"UDF_Output2!AO36","v":0},{"$f":"UDF_Output2!AP36","v":0},{"$f":"UDF_Output2!AQ36","v":0},{"$f":"UDF_Output2!AR36","v":0},{"$f":"UDF_Output2!AS36","v":0},{"$f":"UDF_Output2!AT36","v":0},{"$f":"UDF_Output2!AU36","v":0},{"$f":"UDF_Output2!AV36","v":0},{"$f":"UDF_Output2!AW36","v":0},{"$f":"UDF_Output2!AX36","v":0},{"$f":"UDF_Output2!AY36","v":0},{"$f":"UDF_Output2!AZ36","v":17345.600502954356},{"$f":"UDF_Output2!BA36","v":18611.389402627436},{"$f":"UDF_Output2!BB36","v":17823.872140901665},{"$f":"UDF_Output2!BC36","v":18440.887822505854},{"$f":"UDF_Output2!BD36","v":17779.417165988809},{"$f":"UDF_Output2!BE36","v":18182.506712743852},{"$f":"UDF_Output2!BF36","v":17679.76312045908},{"$f":"UDF_Output2!BG36","v":18032.240378504197},{"$f":"UDF_Output2!BH36","v":17507.516150175728},{"$f":"UDF_Output2!BI36","v":17854.32326826785},{"$f":"UDF_Output2!BJ36","v":17425.726842826181},{"$f":"UDF_Output2!BK36","v":17744.343695464511},{"$f":"UDF_Output2!BL36","v":17266.238552863466},{"$f":"UDF_Output2!BM36","v":17584.226450075221},{"$f":"UDF_Output2!BN36","v":17100.132531139832},{"$f":"UDF_Output2!BO36","v":17447.508989503811},{"$f":"UDF_Output2!BP36","v":16900.811354991296},{"$f":"UDF_Output2!BQ36","v":17243.074547027954},{"$f":"UDF_Output2!BR36","v":16745.796437383717},{"$f":"UDF_Output2!BS36","v":17061.164772401906},{"$f":"UDF_Output2!BT36","v":16591.010504832004},{"$f":"UDF_Output2!BU36","v":16902.969557532924},{"$f":"UDF_Output2!BV36","v":16390.256546665569},{"$f":"UDF_Output2!BW36","v":16728.999151642154},{"$f":"UDF_Output2!BX36","v":16154.172102879791},{"$f":"UDF_Output2!BY36","v":16492.302071141883},{"$f":"UDF_Output2!BZ36","v":16010.212633117622},{"$f":"UDF_Output2!CA36","v":16364.472534924687},{"$f":"UDF_Output2!CB36","v":15877.180481804136},{"$f":"UDF_Output2!CC36","v":16232.920023105749},{"$f":"UDF_Output2!CD36","v":15740.246378936143},{"$f":"UDF_Output2!CE36","v":16123.593277151936},{"$f":"UDF_Output2!CF36","v":15573.937868574121},{"$f":"UDF_Output2!CG36","v":15958.059902931338},{"$f":"UDF_Output2!CH36","v":15823.284774578682},{"$f":"UDF_Output2!CI36","v":15536.229579624385},{"$f":"UDF_Output2!CJ36","v":15588.241359861899},{"$f":"UDF_Output2!CK36","v":15435.064382998356},{"$f":"UDF_Output2!CL36","v":15549.063335713694},{"$f":"UDF_Output2!CM36","v":15419.896924363335},{"$f":"UDF_Output2!CN36","v":4292.168901354602},{"$f":"UDF_Output2!CO36","v":0},{"$f":"UDF_Output2!CP36","v":0},{"$f":"UDF_Output2!CQ36","v":0},{"$f":"UDF_Output2!CR36","v":0},{"$f":"UDF_Output2!CS36","v":0},{"$f":"UDF_Output2!CT36","v":0},{"$f":"UDF_Output2!CU36","v":0},{"$f":"UDF_Output2!CV36","v":0},{"$f":"UDF_Output2!CW36","v":0},{"$f":"UDF_Output2!CX36","v":0},{"$f":"UDF_Output2!CY36","v":0},{"$f":"UDF_Output2!CZ36","v":0},{"$f":"UDF_Output2!DA36","v":0},{"$f":"UDF_Output2!DB36","v":0},{"$f":"UDF_Output2!DC36","v":0},{"$f":"UDF_Output2!DD36","v":0},{"$f":"UDF_Output2!DE36","v":0},{"$f":"UDF_Output2!DF36","v":0},{"$f":"UDF_Output2!DG36","v":0},{"$f":"UDF_Output2!DH36","v":0},{"$f":"UDF_Output2!DI36","v":0},{"$f":"UDF_Output2!DJ36","v":0},{"$f":"UDF_Output2!DK36","v":0},{"$f":"UDF_Output2!DL36","v":0},{"$f":"UDF_Output2!DM36","v":0},{"$f":"UDF_Output2!DN36","v":0},{"$f":"UDF_Output2!DO36","v":0},{"$f":"UDF_Output2!DP36","v":0},{"$f":"UDF_Output2!DQ36","v":0},{"$f":"UDF_Output2!DR36","v":0},{"$f":"UDF_Output2!DS36","v":0},{"$f":"UDF_Output2!DT36","v":0},{"$f":"UDF_Output2!DU36","v":0},{"$f":"UDF_Output2!DV36","v":0},{"$f":"UDF_Output2!DW36","v":0},{"$f":"UDF_Output2!DX36","v":0},{"$f":"UDF_Output2!DY36","v":0},{"$f":"UDF_Output2!DZ36","v":0},{"$f":"UDF_Output2!EA36","v":0},{"$f":"UDF_Output2!EB36","v":0},{"$f":"UDF_Output2!EC36","v":0},{"$f":"UDF_Output2!ED36","v":0},{"$f":"UDF_Output2!EE36","v":0},{"$f":"UDF_Output2!EF36","v":0},{"$f":"UDF_Output2!EG36","v":0},{"$f":"UDF_Output2!EH36","v":0},{"$f":"UDF_Output2!EI36","v":0},{"$f":"UDF_Output2!EJ36","v":0},{"$f":"UDF_Output2!EK36","v":0},{"$f":"UDF_Output2!EL36","v":0},{"$f":"UDF_Output2!EM36","v":0},{"$f":"UDF_Output2!EN36","v":0},{"$f":"UDF_Output2!EO36","v":0},{"$f":"UDF_Output2!EP36","v":0},{"$f":"UDF_Output2!EQ36","v":0},{"$f":"UDF_Output2!ER36","v":0},{"$f":"UDF_Output2!ES36","v":0},{"$f":"UDF_Output2!ET36","v":0},{"$f":"UDF_Output2!EU36","v":0},{"$f":"UDF_Output2!EV36","v":0},{"$f":"UDF_Output2!EW36","v":0},{"$f":"UDF_Output2!EX36","v":0},{"$f":"UDF_Output2!EY36","v":0},{"$f":"UDF_Output2!EZ36","v":0},{"$f":"UDF_Output2!FA36","v":0},{"$f":"UDF_Output2!FB36","v":0},{"$f":"UDF_Output2!FC36","v":0},{"$f":"UDF_Output2!FD36","v":0},{"$f":"UDF_Output2!FE36","v":0},{"$f":"UDF_Output2!FF36","v":0},{"$f":"UDF_Output2!FG36","v":0},{"$f":"UDF_Output2!FH36","v":0},{"$f":"UDF_Output2!FI36","v":0},{"$f":"UDF_Output2!FJ36","v":0},{"$f":"UDF_Output2!FK36","v":0},{"$f":"UDF_Output2!FL36","v":0},{"$f":"UDF_Output2!FM36","v":0},{"$f":"UDF_Output2!FN36","v":0},{"$f":"UDF_Output2!FO36","v":0},{"$f":"UDF_Output2!FP36","v":0},{"$f":"UDF_Output2!FQ36","v":0},{"$f":"UDF_Output2!FR36","v":0},{"$f":"UDF_Output2!FS36","v":0},{"$f":"UDF_Output2!FT36","v":0},{"$f":"UDF_Output2!FU36","v":0},{"$f":"UDF_Output2!FV36","v":0},{"$f":"UDF_Output2!FW36","v":0},{"$f":"UDF_Output2!FX36","v":0},{"$f":"UDF_Output2!FY36","v":0},{"$f":"UDF_Output2!FZ36","v":0},{"$f":"UDF_Output2!GA36","v":0},{"$f":"UDF_Output2!GB36","v":0},{"$f":"UDF_Output2!GC36","v":0},{"$f":"UDF_Output2!GD36","v":0},{"$f":"UDF_Output2!GE36","v":0},{"$f":"UDF_Output2!GF36","v":0},{"$f":"UDF_Output2!GG36","v":0},{"$f":"UDF_Output2!GH36","v":0},{"$f":"UDF_Output2!GI36","v":0},{"$f":"UDF_Output2!GJ36","v":0},{"$f":"UDF_Output2!GK36","v":0}]
[]
[]
[]
["PASTE OR UDF LINE ITEMS Going To Model with IF statement"]
[null,null,null,null,null,null,null,"To Model",null,"Range Name: SolvePaste"]
[null,"Constants"]
[null,null,null,null,"Not indexed power tariff",{"$f":"J87","v":3.5283158984888208E-2},"USD / kWh",null,null,{"$f":"IF(Flag_for_Applying_UDF,J66,J45)","v":3.5283158984888208E-2},"Bisectional"]
[null,null,null,null,"EBL requirement fixed",{"$f":"J88","v":0},"$ 000s",null,null,0]
[null,null,null,null,"Equity bridge interest and fees rolled up - total - fixed",{"$f":"J89","v":0},"$ 000s",null,null,0]
[null,null,null,null,"Sum of construction debt drawdown - T1 - Paste",{"$f":"J90+500","v":139193.51639867545},{"$f":"SMU","v":"$ 000s"},null,null,138693.51639867545]
[null,null,null,null,"Sum of construction debt drawdown - T2 - Paste",{"$f":"J91+500","v":139193.51639867545},{"$f":"SMU","v":"$ 000s"},null,null,138693.51639867545]
[null,null,null,null,"Debt capacity at target DSCR - Paste",{"$f":"J92","v":291177.1340565313},"$ 000s",null,null,291177.1340565313]
[null,null,null,null,"Debt repayment amount - all tranche active - Paste",{"$f":"J93","v":291177.1340565313},"$ 000s",null,null,291177.1340565313]
[]
[null,"Monthly line items"]
[null,null,null,null,"Model period ending - m",null,"date",null,null,"2021-01-31","2021-02-28","2021-03-31","2021-04-30","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","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,"Project costs / funding requirement - paste",null,"$ 000s",{"$f":" SUM(J97:GK97)","v":346733.79067659285},null,{"$f":"IF(Flag_for_Applying_UDF,J76,J55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14167.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,12126.721495000995,12143.490402308606,12196.633188733398,12222.939936044288,12266.97512578241,12290.695367735549,12337.714859975938,{"$f":"IF(Flag_for_Applying_UDF,AP76,AP55)","v":12373.254333070752},12393.06663972105,12444.595096564364,12461.784170549525,12516.339305757781,12552.393316494799,12542.686017955115,11578.067221521454,11653.262294404334,11644.986356957439,28608.770504661876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Flag_for_Applying_UDF,BV76,BV55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Flag_for_Applying_UDF,DB76,DB55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Flag_for_Applying_UDF,EH76,EH55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Flag_for_Applying_UDF,FN76,FN55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quarterly line items"]
[null,null,null,null,"Model period ending",null,"date",null,null,"2021-06-30","2021-12-31","2022-06-30","2022-12-31","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30","2082-12-31","2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30","2098-12-31","2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31","2109-06-30","2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30"]
[null,null,null,null,"Cash flow available for senior debt - paste",null,"$ 000s",{"$f":" SUM(J101:GK101)","v":678616.70739616605},null,{"$f":"IF(Flag_for_Applying_UDF,J80,J59)","v":0},0,-9.2713579104114575E-5,2.4174023305233966E-6,2.4174023305233966E-6,2.0537530629627071E-5,2.7137577586671241E-5,-1.1000741034992087E-3,19404.635268610455,18611.389402627436,17823.872140901665,18440.887822505854,17779.417165988809,18182.506712743852,17679.76312045908,18032.240378504197,17507.516150175728,17854.32326826785,17425.726842826181,17744.343695464511,17266.238552863466,17584.226450075221,17100.132531139832,17447.508989503811,16900.811354991296,17243.074547027954,16745.796437383717,17061.164772401906,16591.010504832004,16902.969557532924,16390.256546665569,16728.999151642154,{"$f":"IF(Flag_for_Applying_UDF,AP80,AP59)","v":16154.172102879791},16492.302071141883,16010.212633117622,16364.472534924687,15877.180481804136,16232.920023105749,15740.246378936143,16123.593277151936,15573.937868574121,15958.059902931338,15347.618339775896,15760.856544110447,15308.033235962062,15723.149220810625,15268.109231429005,15710.136987017493,4522.8963376353749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Flag_for_Applying_UDF,BV80,BV59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Flag_for_Applying_UDF,DB80,DB59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Flag_for_Applying_UDF,EH80,EH59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Flag_for_Applying_UDF,FN80,FN59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["CHECKS"]
[]
[null,null,null,null,{"$f":" InpC!E$278","v":"Tariff check precision adjustment"},{"$f":" InpC!F$278","v":1E-3},{"$f":" InpC!G$278","v":"factor"}]
[]
[null,null,null,null,"Tariff adjustment check",{"$f":" IF(J112 > CHK_TOL* $F$110, 1, 0)","v":1},"check",null,null,{"$f":" ABS(J24 - J87)","v":2.3584205075559E-3}]
[null,null,null,null,"EBL requirement check",{"$f":" IF(J113 > CHK_TOL, 1, 0)","v":0},"check",null,null,{"$f":" ABS(J25 - J88)","v":0}]
[null,null,null,null,"Equity bridge interest and fees rolled up - total check",{"$f":" IF(J114 > CHK_TOL, 1, 0)","v":0},"check",null,null,{"$f":" ABS(J26 - J89)","v":0}]
[null,null,null,null,"Project costs / funding requirement - check",{"$f":" IF( MAX(J115:GK115) > CHK_TOL, 1, 0)","v":1},"check",null,null,{"$f":" ABS(J34 - J97)","v":0},{"$f":" ABS(K34 - K97)","v":0},{"$f":" ABS(L34 - L97)","v":0},{"$f":" ABS(M34 - M97)","v":0},{"$f":" ABS(N34 - N97)","v":0},null,{"$f":" ABS(P34 - P97)","v":0},0,0,0,0,0,0,0,0,0,2.4237924662884325E-5,7.502221706090495E-7,7.502221706090495E-7,7.4817398854065686E-7,7.4009585659950972E-7,7.3271621658932418E-7,7.004059834553118,23.358309739276592,41.682742724457057,59.098423379818996,66.023892091106973,74.908945507968383,71.947261041717866,74.908945518036489,71.947261051820533,74.908945528999539,74.908945535022212,71.947261068822627,74.908945547405892,71.947261081199031,74.908945560786378,74.908945568084164,{"$f":" ABS(AV34 - AV97)","v":68.985576628001581},74.799371470819096,71.84475632756039,74.799371538791092,717.13642045876259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ABS(CB34 - CB97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ABS(DH34 - DH97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ABS(EN34 - EN97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ABS(FT34 - FT97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash flow available for senior debt service - check",{"$f":" IF( MAX(J116:GK116) > CHK_TOL, 1, 0)","v":1},"check",null,null,{"$f":" ABS(J38 - J101)","v":0},{"$f":" ABS(K38 - K101)","v":0},{"$f":" ABS(L38 - L101)","v":2.0618424185933677E-5},{"$f":" ABS(M38 - M101)","v":72.045108868597723},{"$f":" ABS(N38 - N101)","v":72.045108868597723},null,{"$f":" ABS(P38 - P101)","v":443.5302907534487},1082.4749920290626,442.54019275818064,227.30390156465728,223.96124184616565,163.6649403217707,224.31846527223388,56.194996157042624,252.1622980605498,9.4669955285535252,303.82328360388419,64.112582045523595,334.85806614763351,97.028975469616853,392.2530846164409,154.88757099940995,452.82570500464499,86.650621467793826,323.01029847238169,51.296541111671104,333.90054300787597,62.436554462954518,340.5853758396479,68.794563095143531,353.26080725294014,79.886503700749017,367.16803052268006,92.066528233197459,355.2260386822727,58.496822486034944,321.07827505213754,22.142136133241365,{"$f":" ABS(AV38 - AV101)","v":284.09509149295627},18.283542747531101,244.49876631096777,78.758667067721035,237.83321740139399,112.31348224302928,140.10406194992356,144.04241890613048,140.47705214235066,145.12003132707468,115.36371814038466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ABS(CB38 - CB101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ABS(DH38 - DH101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ABS(EN38 - EN101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ABS(FT38 - FT101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Master solve check",{"$f":" MAX(F111:F117)","v":1},"check"]
[]
["END"]

{"sheet":"ConFin","index":6,"n_rows":586,"n_cols":192,"rows_kept":586,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"ConFin - Seasonal - Leverage Method"}]
[null,null,null,null,{"$f":" ConTime!E$23","v":"Model period ending - m"},{"$f":" Check!$F$9","v":4},"Error chks",null,null,{"$f":" ConTime!J$23","v":"2021-01-31"},{"$f":" ConTime!K$23","v":"2021-02-28"},{"$f":" ConTime!L$23","v":"2021-03-31"},{"$f":" ConTime!M$23","v":"2021-04-30"},{"$f":" ConTime!N$23","v":"2021-05-31"},{"$f":" ConTime!O$23","v":"2021-06-30"},{"$f":" ConTime!P$23","v":"2021-07-31"},{"$f":" ConTime!Q$23","v":"2021-08-31"},{"$f":" ConTime!R$23","v":"2021-09-30"},{"$f":" ConTime!S$23","v":"2021-10-31"},{"$f":" ConTime!T$23","v":"2021-11-30"},{"$f":" ConTime!U$23","v":"2021-12-31"},{"$f":" ConTime!V$23","v":"2022-01-31"},{"$f":" ConTime!W$23","v":"2022-02-28"},{"$f":" ConTime!X$23","v":"2022-03-31"},{"$f":" ConTime!Y$23","v":"2022-04-30"},{"$f":" ConTime!Z$23","v":"2022-05-31"},{"$f":" ConTime!AA$23","v":"2022-06-30"},{"$f":" ConTime!AB$23","v":"2022-07-31"},{"$f":" ConTime!AC$23","v":"2022-08-31"},{"$f":" ConTime!AD$23","v":"2022-09-30"},{"$f":" ConTime!AE$23","v":"2022-10-31"},{"$f":" ConTime!AF$23","v":"2022-11-30"},{"$f":" ConTime!AG$23","v":"2022-12-31"},{"$f":" ConTime!AH$23","v":"2023-01-31"},{"$f":" ConTime!AI$23","v":"2023-02-28"},{"$f":" ConTime!AJ$23","v":"2023-03-31"},{"$f":" ConTime!AK$23","v":"2023-04-30"},{"$f":" ConTime!AL$23","v":"2023-05-31"},{"$f":" ConTime!AM$23","v":"2023-06-30"},{"$f":" ConTime!AN$23","v":"2023-07-31"},{"$f":" ConTime!AO$23","v":"2023-08-31"},{"$f":" ConTime!AP$23","v":"2023-09-30"},{"$f":" ConTime!AQ$23","v":"2023-10-31"},{"$f":" ConTime!AR$23","v":"2023-11-30"},{"$f":" ConTime!AS$23","v":"2023-12-31"},{"$f":" ConTime!AT$23","v":"2024-01-31"},{"$f":" ConTime!AU$23","v":"2024-02-29"},{"$f":" ConTime!AV$23","v":"2024-03-31"},{"$f":" ConTime!AW$23","v":"2024-04-30"},{"$f":" ConTime!AX$23","v":"2024-05-31"},{"$f":" ConTime!AY$23","v":"2024-06-30"},{"$f":" ConTime!AZ$23","v":"2024-07-31"},{"$f":" ConTime!BA$23","v":"2024-08-31"},{"$f":" ConTime!BB$23","v":"2024-09-30"},{"$f":" ConTime!BC$23","v":"2024-10-31"},{"$f":" ConTime!BD$23","v":"2024-11-30"},{"$f":" ConTime!BE$23","v":"2024-12-31"}]
[null,null,null,null,{"$f":" ConTime!E$50","v":"Timeline label - m"},{"$f":" Output!J2","v":55},"Track chgs",null,null,{"$f":" ConTime!J$50","v":"Pre-fcst"},{"$f":" ConTime!K$50","v":"Pre-fcst"},{"$f":" ConTime!L$50","v":"Pre-fcst"},{"$f":" ConTime!M$50","v":"Pre-fcst"},{"$f":" ConTime!N$50","v":"Pre-fcst"},{"$f":" ConTime!O$50","v":"Pre-fcst"},{"$f":" ConTime!P$50","v":"Pre-fcst"},{"$f":" ConTime!Q$50","v":"Pre-fcst"},{"$f":" ConTime!R$50","v":"Pre-fcst"},{"$f":" ConTime!S$50","v":"Pre-fcst"},{"$f":" ConTime!T$50","v":"Pre-fcst"},{"$f":" ConTime!U$50","v":"Pre-fcst"},{"$f":" ConTime!V$50","v":"Pre-fcst"},{"$f":" ConTime!W$50","v":"Pre-fcst"},{"$f":" ConTime!X$50","v":"Pre-fcst"},{"$f":" ConTime!Y$50","v":"Fin Close"},{"$f":" ConTime!Z$50","v":"Construction"},{"$f":" ConTime!AA$50","v":"Construction"},{"$f":" ConTime!AB$50","v":"Construction"},{"$f":" ConTime!AC$50","v":"Construction"},{"$f":" ConTime!AD$50","v":"Construction"},{"$f":" ConTime!AE$50","v":"Construction"},{"$f":" ConTime!AF$50","v":"Construction"},{"$f":" ConTime!AG$50","v":"Construction"},{"$f":" ConTime!AH$50","v":"Construction"},{"$f":" ConTime!AI$50","v":"Construction"},{"$f":" ConTime!AJ$50","v":"Construction"},{"$f":" ConTime!AK$50","v":"Construction"},{"$f":" ConTime!AL$50","v":"Construction"},{"$f":" ConTime!AM$50","v":"Construction"},{"$f":" ConTime!AN$50","v":"Construction"},{"$f":" ConTime!AO$50","v":"Construction"},{"$f":" ConTime!AP$50","v":"Construction"},{"$f":" ConTime!AQ$50","v":"Construction"},{"$f":" ConTime!AR$50","v":"Construction"},{"$f":" ConTime!AS$50","v":"Construction"},{"$f":" ConTime!AT$50","v":"Construction"},{"$f":" ConTime!AU$50","v":"Construction"},{"$f":" ConTime!AV$50","v":"Construction"},{"$f":" ConTime!AW$50","v":"Construction"},{"$f":" ConTime!AX$50","v":"Construction"},{"$f":" ConTime!AY$50","v":"Construction"},{"$f":" ConTime!AZ$50","v":"Operations"},{"$f":" ConTime!BA$50","v":"Operations"},{"$f":" ConTime!BB$50","v":"Operations"},{"$f":" ConTime!BC$50","v":"Operations"},{"$f":" ConTime!BD$50","v":"Operations"},{"$f":" ConTime!BE$50","v":"Operations"}]
[null,null,null,null,{"$f":" Time!E$39","v":"Financial year"},{"$f":" Check!$F$28","v":0},"Alerts",null,null,{"$f":" Time!J$39","v":2021},{"$f":" Time!K$39","v":2021},{"$f":" Time!L$39","v":2022},{"$f":" Time!M$39","v":2022},{"$f":" Time!N$39","v":2023},{"$f":" Time!O$39","v":2023},{"$f":" Time!P$39","v":2024},{"$f":" Time!Q$39","v":2024},{"$f":" Time!R$39","v":2025},{"$f":" Time!S$39","v":2025},{"$f":" Time!T$39","v":2026},{"$f":" Time!U$39","v":2026},{"$f":" Time!V$39","v":2027},{"$f":" Time!W$39","v":2027},{"$f":" Time!X$39","v":2028},{"$f":" Time!Y$39","v":2028},{"$f":" Time!Z$39","v":2029},{"$f":" Time!AA$39","v":2029},{"$f":" Time!AB$39","v":2030},{"$f":" Time!AC$39","v":2030},{"$f":" Time!AD$39","v":2031},{"$f":" Time!AE$39","v":2031},{"$f":" Time!AF$39","v":2032},{"$f":" Time!AG$39","v":2032},{"$f":" Time!AH$39","v":2033},{"$f":" Time!AI$39","v":2033},{"$f":" Time!AJ$39","v":2034},{"$f":" Time!AK$39","v":2034},{"$f":" Time!AL$39","v":2035},{"$f":" Time!AM$39","v":2035},{"$f":" Time!AN$39","v":2036},{"$f":" Time!AO$39","v":2036},{"$f":" Time!AP$39","v":2037},{"$f":" Time!AQ$39","v":2037},{"$f":" Time!AR$39","v":2038},{"$f":" Time!AS$39","v":2038},{"$f":" Time!AT$39","v":2039},{"$f":" Time!AU$39","v":2039},{"$f":" Time!AV$39","v":2040},{"$f":" Time!AW$39","v":2040},{"$f":" Time!AX$39","v":2041},{"$f":" Time!AY$39","v":2041},{"$f":" Time!AZ$39","v":2042},{"$f":" Time!BA$39","v":2042},{"$f":" Time!BB$39","v":2043},{"$f":" Time!BC$39","v":2043},{"$f":" Time!BD$39","v":2044},{"$f":" Time!BE$39","v":2044}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[]
["EARLY GENERATION REVENUE"]
[]
[null,"EGR revenue P50"]
[null,null,null,null,{"$f":" Ops!E$24","v":"Year 1 P50 production"},{"$f":" Ops!F$24","v":1051.2},{"$f":" Ops!G$24","v":"GWh"}]
[null,null,null,null,{"$f":" InpC!E$280","v":"Days in year"},{"$f":" InpC!F$280","v":365},{"$f":" InpC!G$280","v":"days"}]
[null,null,null,null,"Production per day",{"$f":"+F10/F11","v":2.8800000000000003},"GWh / day"]
[null,null,null,null,{"$f":" InpC!E$47","v":"Availability "},{"$f":" InpC!F$47","v":0.98},{"$f":" InpC!G$47","v":"%"},{"$f":"F13*F12","v":2.8224000000000005}]
[null,null,null,null,{"$f":" 'InpS -m'!E$13","v":"% of plant completed - during EGR period"},{"$f":" 'InpS -m'!F$13","v":0},{"$f":" 'InpS -m'!G$13","v":"%"},{"$f":" 'InpS -m'!H$13","v":0},{"$f":" 'InpS -m'!I$13","v":0},{"$f":" 'InpS -m'!J$13","v":0},{"$f":" 'InpS -m'!K$13","v":0},{"$f":" 'InpS -m'!L$13","v":0},{"$f":" 'InpS -m'!M$13","v":0},{"$f":" 'InpS -m'!N$13","v":0},{"$f":" 'InpS -m'!O$13","v":0},{"$f":" 'InpS -m'!P$13","v":0},{"$f":" 'InpS -m'!Q$13","v":0},{"$f":" 'InpS -m'!R$13","v":0},{"$f":" 'InpS -m'!S$13","v":0},{"$f":" 'InpS -m'!T$13","v":0},{"$f":" 'InpS -m'!U$13","v":0},{"$f":" 'InpS -m'!V$13","v":0},{"$f":" 'InpS -m'!W$13","v":0},{"$f":" 'InpS -m'!X$13","v":0},{"$f":" 'InpS -m'!Y$13","v":0},{"$f":" 'InpS -m'!Z$13","v":0},{"$f":" 'InpS -m'!AA$13","v":0},{"$f":" 'InpS -m'!AB$13","v":0},{"$f":" 'InpS -m'!AC$13","v":0},{"$f":" 'InpS -m'!AD$13","v":0},{"$f":" 'InpS -m'!AE$13","v":0},{"$f":" 'InpS -m'!AF$13","v":0},{"$f":" 'InpS -m'!AG$13","v":0},{"$f":" 'InpS -m'!AH$13","v":0},{"$f":" 'InpS -m'!AI$13","v":0},{"$f":" 'InpS -m'!AJ$13","v":0},{"$f":" 'InpS -m'!AK$13","v":0},{"$f":" 'InpS -m'!AL$13","v":0},{"$f":" 'InpS -m'!AM$13","v":0},{"$f":" 'InpS -m'!AN$13","v":0},{"$f":" 'InpS -m'!AO$13","v":0},{"$f":" 'InpS -m'!AP$13","v":0},{"$f":" 'InpS -m'!AQ$13","v":0},{"$f":" 'InpS -m'!AR$13","v":0},{"$f":" 'InpS -m'!AS$13","v":0},{"$f":" 'InpS -m'!AT$13","v":0.33333333333333331},{"$f":" 'InpS -m'!AU$13","v":0.33333333333333331},{"$f":" 'InpS -m'!AV$13","v":0.33333333333333331},{"$f":" 'InpS -m'!AW$13","v":0.33333333333333331},{"$f":" 'InpS -m'!AX$13","v":0.33333333333333331},{"$f":" 'InpS -m'!AY$13","v":0.33333333333333331},{"$f":" 'InpS -m'!AZ$13","v":0},{"$f":" 'InpS -m'!BA$13","v":0},{"$f":" 'InpS -m'!BB$13","v":0},{"$f":" 'InpS -m'!BC$13","v":0},{"$f":" 'InpS -m'!BD$13","v":0},{"$f":" 'InpS -m'!BE$13","v":0}]
[null,null,null,null,{"$f":" ConTime!E$93","v":"Days in period - m"},{"$f":" ConTime!F$93","v":0},{"$f":" ConTime!G$93","v":"days"},{"$f":" ConTime!H$93","v":0},{"$f":" ConTime!I$93","v":0},{"$f":" ConTime!J$93","v":31},{"$f":" ConTime!K$93","v":28},{"$f":" ConTime!L$93","v":31},{"$f":" ConTime!M$93","v":30},{"$f":" ConTime!N$93","v":31},{"$f":" ConTime!O$93","v":30},{"$f":" ConTime!P$93","v":31},{"$f":" ConTime!Q$93","v":31},{"$f":" ConTime!R$93","v":30},{"$f":" ConTime!S$93","v":31},{"$f":" ConTime!T$93","v":30},{"$f":" ConTime!U$93","v":31},{"$f":" ConTime!V$93","v":31},{"$f":" ConTime!W$93","v":28},{"$f":" ConTime!X$93","v":31},{"$f":" ConTime!Y$93","v":30},{"$f":" ConTime!Z$93","v":31},{"$f":" ConTime!AA$93","v":30},{"$f":" ConTime!AB$93","v":31},{"$f":" ConTime!AC$93","v":31},{"$f":" ConTime!AD$93","v":30},{"$f":" ConTime!AE$93","v":31},{"$f":" ConTime!AF$93","v":30},{"$f":" ConTime!AG$93","v":31},{"$f":" ConTime!AH$93","v":31},{"$f":" ConTime!AI$93","v":28},{"$f":" ConTime!AJ$93","v":31},{"$f":" ConTime!AK$93","v":30},{"$f":" ConTime!AL$93","v":31},{"$f":" ConTime!AM$93","v":30},{"$f":" ConTime!AN$93","v":31},{"$f":" ConTime!AO$93","v":31},{"$f":" ConTime!AP$93","v":30},{"$f":" ConTime!AQ$93","v":31},{"$f":" ConTime!AR$93","v":30},{"$f":" ConTime!AS$93","v":31},{"$f":" ConTime!AT$93","v":31},{"$f":" ConTime!AU$93","v":29},{"$f":" ConTime!AV$93","v":31},{"$f":" ConTime!AW$93","v":30},{"$f":" ConTime!AX$93","v":31},{"$f":" ConTime!AY$93","v":30},{"$f":" ConTime!AZ$93","v":31},{"$f":" ConTime!BA$93","v":31},{"$f":" ConTime!BB$93","v":30},{"$f":" ConTime!BC$93","v":31},{"$f":" ConTime!BD$93","v":30},{"$f":" ConTime!BE$93","v":31}]
[null,null,null,null,"EGR production P50",null,"GWh",{"$f":" SUM(J16:BE16)","v":171.22560000000001},null,{"$f":"+$F12    *    J15   *   $F13   *   J14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.164800000000003,27.283200000000001,29.164800000000003,28.223999999999997,29.164800000000003,28.223999999999997,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Ops!E$125","v":"Indexed + not indexed power tariff"},{"$f":" Ops!F$125","v":4.3158995916174947E-2},{"$f":" Ops!G$125","v":"USD / kWh"},null,null,{"$f":" F18 * 100","v":4.3158995916174945}]
[null,null,null,null,{"$f":" InpC!E$285","v":"Units in a thousand"},{"$f":" InpC!F$285","v":1000},{"$f":" InpC!G$285","v":"units"}]
[null,null,null,null,{"$f":" InpC!E$284","v":"GWh to KWh conversion"},{"$f":" InpC!F$284","v":1000000},{"$f":" InpC!G$284","v":"KWh / GWh"}]
[null,null,null,null,{"$f":" E$16","v":"EGR production P50"},0,"GWh",171.22560000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$16","v":0},0,0,0,0,0,0,0,0,29.164800000000003,27.283200000000001,29.164800000000003,28.223999999999997,29.164800000000003,28.223999999999997,0,0,0,0,0,0]
[null,null,null,null,"Early generation revenue - m P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J22:BE22)","v":7389.9249711446046},null,{"$f":" $F18 / $F19 * J21 * $F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1258.7234840960593,1177.5155173801843,1258.7234840960593,1218.1195007381216,1258.7234840960593,1218.1195007381216,0,0,0,0,0,0]
[null,null,null,null,"Sum of Electricity generation revenue P50",{"$f":" SUM(J22:BE22)","v":7389.9249711446046},"$ 000s"]
[]
[null,"EGR cash received P50"]
[null,null,null,null,{"$f":" InpC!E$236","v":"EGR payment delay (months)"},{"$f":" InpC!F$236","v":2},{"$f":" InpC!G$236","v":"months"}]
[null,null,null,null,{"$f":" E$22","v":"Early generation revenue - m P50"},0,"$ 000s",7389.9249711446046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$22","v":0},0,0,0,0,0,0,0,0,1258.7234840960593,1177.5155173801843,1258.7234840960593,1218.1195007381216,1258.7234840960593,1218.1195007381216,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,"Cash received from EGRs - m P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J29:BE29)","v":7389.9249711446046},null,{"$f":" IFERROR( _xlfn.XLOOKUP(J28 - $F26, $J$28:$BE$28, $J$27:$BE$27), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR( _xlfn.XLOOKUP(AV28 - $F26, $J$28:$BE$28, $J$27:$BE$27), 0)","v":1258.7234840960593},1177.5155173801843,1258.7234840960593,1218.1195007381216,1258.7234840960593,1218.1195007381216,0,0,0,0]
[null,null,null,null,"Sum of Cash received from EGRs P50",{"$f":" SUM(J29:BE29)","v":7389.9249711446046},"$ 000s"]
[]
[null,"EGR receivable P50"]
[]
[null,null,null,null,"Accounts receivable during construction balance BEG P50",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" I37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1258.7234840960593,2436.2390014762436,2436.2390014762441,2476.8429848341812,2476.8429848341812,2476.8429848341812,1218.1195007381218,0,0,0,0]
[null,null,null,null,{"$f":" E$22","v":"Early generation revenue - m P50"},0,"$ 000s",7389.9249711446046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$22","v":0},0,0,0,0,0,0,0,0,1258.7234840960593,1177.5155173801843,1258.7234840960593,1218.1195007381216,1258.7234840960593,1218.1195007381216,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Cash received from EGRs - m P50"},0,"$ 000s",7389.9249711446046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$29","v":0},0,0,0,0,0,0,0,0,0,0,1258.7234840960593,1177.5155173801843,1258.7234840960593,1218.1195007381216,1258.7234840960593,1218.1195007381216,0,0,0,0]
[null,null,null,null,"Accounts receivable during construction balance P50",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J34 + J35 - J36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1258.7234840960593,2436.2390014762436,2436.2390014762441,2476.8429848341812,2476.8429848341812,2476.8429848341812,1218.1195007381218,0,0,0,0,0]
[]
[null,"Aggregation of EGRs P50"]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,{"$f":" ConTime!E$56","v":"Model ops period counter - m"},{"$f":" ConTime!F$56","v":0},{"$f":" ConTime!G$56","v":"counter"},{"$f":" ConTime!H$56","v":0},{"$f":" ConTime!I$56","v":0},{"$f":" ConTime!J$56","v":1},{"$f":" ConTime!K$56","v":1},{"$f":" ConTime!L$56","v":1},{"$f":" ConTime!M$56","v":1},{"$f":" ConTime!N$56","v":1},{"$f":" ConTime!O$56","v":1},{"$f":" ConTime!P$56","v":2},{"$f":" ConTime!Q$56","v":2},{"$f":" ConTime!R$56","v":2},{"$f":" ConTime!S$56","v":2},{"$f":" ConTime!T$56","v":2},{"$f":" ConTime!U$56","v":2},{"$f":" ConTime!V$56","v":3},{"$f":" ConTime!W$56","v":3},{"$f":" ConTime!X$56","v":3},{"$f":" ConTime!Y$56","v":3},{"$f":" ConTime!Z$56","v":3},{"$f":" ConTime!AA$56","v":3},{"$f":" ConTime!AB$56","v":4},{"$f":" ConTime!AC$56","v":4},{"$f":" ConTime!AD$56","v":4},{"$f":" ConTime!AE$56","v":4},{"$f":" ConTime!AF$56","v":4},{"$f":" ConTime!AG$56","v":4},{"$f":" ConTime!AH$56","v":5},{"$f":" ConTime!AI$56","v":5},{"$f":" ConTime!AJ$56","v":5},{"$f":" ConTime!AK$56","v":5},{"$f":" ConTime!AL$56","v":5},{"$f":" ConTime!AM$56","v":5},{"$f":" ConTime!AN$56","v":6},{"$f":" ConTime!AO$56","v":6},{"$f":" ConTime!AP$56","v":6},{"$f":" ConTime!AQ$56","v":6},{"$f":" ConTime!AR$56","v":6},{"$f":" ConTime!AS$56","v":6},{"$f":" ConTime!AT$56","v":7},{"$f":" ConTime!AU$56","v":7},{"$f":" ConTime!AV$56","v":7},{"$f":" ConTime!AW$56","v":7},{"$f":" ConTime!AX$56","v":7},{"$f":" ConTime!AY$56","v":7},{"$f":" ConTime!AZ$56","v":8},{"$f":" ConTime!BA$56","v":8},{"$f":" ConTime!BB$56","v":8},{"$f":" ConTime!BC$56","v":8},{"$f":" ConTime!BD$56","v":8},{"$f":" ConTime!BE$56","v":8}]
[null,null,null,null,{"$f":" E$22","v":"Early generation revenue - m P50"},0,"$ 000s",7389.9249711446046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$22","v":0},0,0,0,0,0,0,0,0,1258.7234840960593,1177.5155173801843,1258.7234840960593,1218.1195007381216,1258.7234840960593,1218.1195007381216,0,0,0,0,0,0]
[null,null,null,null,"Early generation revenue P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J43:BE43)","v":7389.9249711446046},null,{"$f":" SUMIF($J41:$BE41, J40, $J42:$BE42)","v":0},0,0,0,0,0,7389.9249711446046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,{"$f":" ConTime!E$56","v":"Model ops period counter - m"},{"$f":" ConTime!F$56","v":0},{"$f":" ConTime!G$56","v":"counter"},{"$f":" ConTime!H$56","v":0},{"$f":" ConTime!I$56","v":0},{"$f":" ConTime!J$56","v":1},{"$f":" ConTime!K$56","v":1},{"$f":" ConTime!L$56","v":1},{"$f":" ConTime!M$56","v":1},{"$f":" ConTime!N$56","v":1},{"$f":" ConTime!O$56","v":1},{"$f":" ConTime!P$56","v":2},{"$f":" ConTime!Q$56","v":2},{"$f":" ConTime!R$56","v":2},{"$f":" ConTime!S$56","v":2},{"$f":" ConTime!T$56","v":2},{"$f":" ConTime!U$56","v":2},{"$f":" ConTime!V$56","v":3},{"$f":" ConTime!W$56","v":3},{"$f":" ConTime!X$56","v":3},{"$f":" ConTime!Y$56","v":3},{"$f":" ConTime!Z$56","v":3},{"$f":" ConTime!AA$56","v":3},{"$f":" ConTime!AB$56","v":4},{"$f":" ConTime!AC$56","v":4},{"$f":" ConTime!AD$56","v":4},{"$f":" ConTime!AE$56","v":4},{"$f":" ConTime!AF$56","v":4},{"$f":" ConTime!AG$56","v":4},{"$f":" ConTime!AH$56","v":5},{"$f":" ConTime!AI$56","v":5},{"$f":" ConTime!AJ$56","v":5},{"$f":" ConTime!AK$56","v":5},{"$f":" ConTime!AL$56","v":5},{"$f":" ConTime!AM$56","v":5},{"$f":" ConTime!AN$56","v":6},{"$f":" ConTime!AO$56","v":6},{"$f":" ConTime!AP$56","v":6},{"$f":" ConTime!AQ$56","v":6},{"$f":" ConTime!AR$56","v":6},{"$f":" ConTime!AS$56","v":6},{"$f":" ConTime!AT$56","v":7},{"$f":" ConTime!AU$56","v":7},{"$f":" ConTime!AV$56","v":7},{"$f":" ConTime!AW$56","v":7},{"$f":" ConTime!AX$56","v":7},{"$f":" ConTime!AY$56","v":7},{"$f":" ConTime!AZ$56","v":8},{"$f":" ConTime!BA$56","v":8},{"$f":" ConTime!BB$56","v":8},{"$f":" ConTime!BC$56","v":8},{"$f":" ConTime!BD$56","v":8},{"$f":" ConTime!BE$56","v":8}]
[null,null,null,null,{"$f":" E$29","v":"Cash received from EGRs - m P50"},0,"$ 000s",7389.9249711446046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$29","v":0},0,0,0,0,0,0,0,0,0,0,1258.7234840960593,1177.5155173801843,1258.7234840960593,1218.1195007381216,1258.7234840960593,1218.1195007381216,0,0,0,0]
[null,null,null,null,"Cash received from EGRs P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J48:BE48)","v":7389.9249711446055},null,{"$f":" SUMIF($J46:$BE46, J45, $J47:$BE47)","v":0},0,0,0,0,0,4913.0819863104243,2476.8429848341812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EGR revenue P99"]
[null,null,null,null,{"$f":" Ops!E$36","v":"Year 1 P99 production"},{"$f":" Ops!F$36","v":892.24530246253744},{"$f":" Ops!G$36","v":"GWh"}]
[null,null,null,null,{"$f":" InpC!E$280","v":"Days in year"},{"$f":" InpC!F$280","v":365},{"$f":" InpC!G$280","v":"days"}]
[null,null,null,null,"Production per day",{"$f":"+F51/F52","v":2.4445076779795545},"GWh / day",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$F53    *    AT56   *   $F54   *   AT55","v":24.754714419006284}]
[null,null,null,null,{"$f":" InpC!E$47","v":"Availability "},{"$f":" InpC!F$47","v":0.98},{"$f":" InpC!G$47","v":"%"}]
[null,null,null,null,{"$f":" 'InpS -m'!E$13","v":"% of plant completed - during EGR period"},{"$f":" 'InpS -m'!F$13","v":0},{"$f":" 'InpS -m'!G$13","v":"%"},{"$f":" 'InpS -m'!H$13","v":0},{"$f":" 'InpS -m'!I$13","v":0},{"$f":" 'InpS -m'!J$13","v":0},{"$f":" 'InpS -m'!K$13","v":0},{"$f":" 'InpS -m'!L$13","v":0},{"$f":" 'InpS -m'!M$13","v":0},{"$f":" 'InpS -m'!N$13","v":0},{"$f":" 'InpS -m'!O$13","v":0},{"$f":" 'InpS -m'!P$13","v":0},{"$f":" 'InpS -m'!Q$13","v":0},{"$f":" 'InpS -m'!R$13","v":0},{"$f":" 'InpS -m'!S$13","v":0},{"$f":" 'InpS -m'!T$13","v":0},{"$f":" 'InpS -m'!U$13","v":0},{"$f":" 'InpS -m'!V$13","v":0},{"$f":" 'InpS -m'!W$13","v":0},{"$f":" 'InpS -m'!X$13","v":0},{"$f":" 'InpS -m'!Y$13","v":0},{"$f":" 'InpS -m'!Z$13","v":0},{"$f":" 'InpS -m'!AA$13","v":0},{"$f":" 'InpS -m'!AB$13","v":0},{"$f":" 'InpS -m'!AC$13","v":0},{"$f":" 'InpS -m'!AD$13","v":0},{"$f":" 'InpS -m'!AE$13","v":0},{"$f":" 'InpS -m'!AF$13","v":0},{"$f":" 'InpS -m'!AG$13","v":0},{"$f":" 'InpS -m'!AH$13","v":0},{"$f":" 'InpS -m'!AI$13","v":0},{"$f":" 'InpS -m'!AJ$13","v":0},{"$f":" 'InpS -m'!AK$13","v":0},{"$f":" 'InpS -m'!AL$13","v":0},{"$f":" 'InpS -m'!AM$13","v":0},{"$f":" 'InpS -m'!AN$13","v":0},{"$f":" 'InpS -m'!AO$13","v":0},{"$f":" 'InpS -m'!AP$13","v":0},{"$f":" 'InpS -m'!AQ$13","v":0},{"$f":" 'InpS -m'!AR$13","v":0},{"$f":" 'InpS -m'!AS$13","v":0},{"$f":" 'InpS -m'!AT$13","v":0.33333333333333331},{"$f":" 'InpS -m'!AU$13","v":0.33333333333333331},{"$f":" 'InpS -m'!AV$13","v":0.33333333333333331},{"$f":" 'InpS -m'!AW$13","v":0.33333333333333331},{"$f":" 'InpS -m'!AX$13","v":0.33333333333333331},{"$f":" 'InpS -m'!AY$13","v":0.33333333333333331},{"$f":" 'InpS -m'!AZ$13","v":0},{"$f":" 'InpS -m'!BA$13","v":0},{"$f":" 'InpS -m'!BB$13","v":0},{"$f":" 'InpS -m'!BC$13","v":0},{"$f":" 'InpS -m'!BD$13","v":0},{"$f":" 'InpS -m'!BE$13","v":0}]
[null,null,null,null,{"$f":" ConTime!E$93","v":"Days in period - m"},{"$f":" ConTime!F$93","v":0},{"$f":" ConTime!G$93","v":"days"},{"$f":" ConTime!H$93","v":0},{"$f":" ConTime!I$93","v":0},{"$f":" ConTime!J$93","v":31},{"$f":" ConTime!K$93","v":28},{"$f":" ConTime!L$93","v":31},{"$f":" ConTime!M$93","v":30},{"$f":" ConTime!N$93","v":31},{"$f":" ConTime!O$93","v":30},{"$f":" ConTime!P$93","v":31},{"$f":" ConTime!Q$93","v":31},{"$f":" ConTime!R$93","v":30},{"$f":" ConTime!S$93","v":31},{"$f":" ConTime!T$93","v":30},{"$f":" ConTime!U$93","v":31},{"$f":" ConTime!V$93","v":31},{"$f":" ConTime!W$93","v":28},{"$f":" ConTime!X$93","v":31},{"$f":" ConTime!Y$93","v":30},{"$f":" ConTime!Z$93","v":31},{"$f":" ConTime!AA$93","v":30},{"$f":" ConTime!AB$93","v":31},{"$f":" ConTime!AC$93","v":31},{"$f":" ConTime!AD$93","v":30},{"$f":" ConTime!AE$93","v":31},{"$f":" ConTime!AF$93","v":30},{"$f":" ConTime!AG$93","v":31},{"$f":" ConTime!AH$93","v":31},{"$f":" ConTime!AI$93","v":28},{"$f":" ConTime!AJ$93","v":31},{"$f":" ConTime!AK$93","v":30},{"$f":" ConTime!AL$93","v":31},{"$f":" ConTime!AM$93","v":30},{"$f":" ConTime!AN$93","v":31},{"$f":" ConTime!AO$93","v":31},{"$f":" ConTime!AP$93","v":30},{"$f":" ConTime!AQ$93","v":31},{"$f":" ConTime!AR$93","v":30},{"$f":" ConTime!AS$93","v":31},{"$f":" ConTime!AT$93","v":31},{"$f":" ConTime!AU$93","v":29},{"$f":" ConTime!AV$93","v":31},{"$f":" ConTime!AW$93","v":30},{"$f":" ConTime!AX$93","v":31},{"$f":" ConTime!AY$93","v":30},{"$f":" ConTime!AZ$93","v":31},{"$f":" ConTime!BA$93","v":31},{"$f":" ConTime!BB$93","v":30},{"$f":" ConTime!BC$93","v":31},{"$f":" ConTime!BD$93","v":30},{"$f":" ConTime!BE$93","v":31}]
[null,null,null,null,"EGR production P99",null,"GWh",{"$f":" SUM(J57:BE57)","v":145.33412981481112},null,{"$f":"+$F53    *    J56   *   $F54   *   J55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24.754714419006284,23.157636069392979,24.754714419006284,23.956175244199635,24.754714419006284,23.956175244199635,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Ops!E$125","v":"Indexed + not indexed power tariff"},{"$f":" Ops!F$125","v":4.3158995916174947E-2},{"$f":" Ops!G$125","v":"USD / kWh"}]
[null,null,null,null,{"$f":" InpC!E$285","v":"Units in a thousand"},{"$f":" InpC!F$285","v":1000},{"$f":" InpC!G$285","v":"units"}]
[null,null,null,null,{"$f":" InpC!E$284","v":"GWh to KWh conversion"},{"$f":" InpC!F$284","v":1000000},{"$f":" InpC!G$284","v":"KWh / GWh"}]
[null,null,null,null,{"$f":" E$57","v":"EGR production P99"},0,"GWh",145.33412981481112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$57","v":0},0,0,0,0,0,0,0,0,24.754714419006284,23.157636069392979,24.754714419006284,23.956175244199635,24.754714419006284,23.956175244199635,0,0,0,0,0,0]
[null,null,null,null,"Early generation revenue - m P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J63:BE63)","v":6272.4751151582714},null,{"$f":" $F59 / $F60 * J62 * $F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1068.3886185159693,999.46032054719728,1068.3886185159693,1033.9244695315833,1068.3886185159693,1033.9244695315833,0,0,0,0,0,0]
[null,null,null,null,"Sum of Electricity generation revenue P99",{"$f":" SUM(J63:BE63)","v":6272.4751151582714},"$ 000s"]
[]
[null,"EGR cash received P50"]
[null,null,null,null,{"$f":" InpC!E$236","v":"EGR payment delay (months)"},{"$f":" InpC!F$236","v":2},{"$f":" InpC!G$236","v":"months"}]
[null,null,null,null,{"$f":" E$63","v":"Early generation revenue - m P99"},0,"$ 000s",6272.4751151582714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$63","v":0},0,0,0,0,0,0,0,0,1068.3886185159693,999.46032054719728,1068.3886185159693,1033.9244695315833,1068.3886185159693,1033.9244695315833,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,"Cash received from EGRs - m P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J70:BE70)","v":6272.4751151582714},null,{"$f":" IFERROR( _xlfn.XLOOKUP(J69 - $F67, $J$69:$BE$69, $J$68:$BE$68), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1068.3886185159693,999.46032054719728,1068.3886185159693,1033.9244695315833,1068.3886185159693,1033.9244695315833,0,0,0,0]
[null,null,null,null,"Sum of Cash received from EGRs P99",{"$f":" SUM(J70:BE70)","v":6272.4751151582714},"$ 000s"]
[]
[null,"EGR receivable P99"]
[]
[null,null,null,null,"Accounts receivable during construction balance BEG P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" I78","v":0},{"$f":" J78","v":0},{"$f":" K78","v":0},{"$f":" L78","v":0},{"$f":" M78","v":0},{"$f":" N78","v":0},{"$f":" O78","v":0},{"$f":" P78","v":0},{"$f":" Q78","v":0},{"$f":" R78","v":0},{"$f":" S78","v":0},{"$f":" T78","v":0},{"$f":" U78","v":0},{"$f":" V78","v":0},{"$f":" W78","v":0},{"$f":" X78","v":0},{"$f":" Y78","v":0},{"$f":" Z78","v":0},{"$f":" AA78","v":0},{"$f":" AB78","v":0},{"$f":" AC78","v":0},{"$f":" AD78","v":0},{"$f":" AE78","v":0},{"$f":" AF78","v":0},{"$f":" AG78","v":0},{"$f":" AH78","v":0},{"$f":" AI78","v":0},{"$f":" AJ78","v":0},{"$f":" AK78","v":0},{"$f":" AL78","v":0},{"$f":" AM78","v":0},{"$f":" AN78","v":0},{"$f":" AO78","v":0},{"$f":" AP78","v":0},{"$f":" AQ78","v":0},{"$f":" AR78","v":0},{"$f":" AS78","v":0},{"$f":" AT78","v":1068.3886185159693},{"$f":" AU78","v":2067.8489390631667},{"$f":" AV78","v":2067.8489390631667},{"$f":" AW78","v":2102.3130880475528},{"$f":" AX78","v":2102.3130880475528},{"$f":" AY78","v":2102.3130880475528},{"$f":" AZ78","v":1033.9244695315836},{"$f":" BA78","v":0},{"$f":" BB78","v":0},{"$f":" BC78","v":0},{"$f":" BD78","v":0}]
[null,null,null,null,{"$f":" E$63","v":"Early generation revenue - m P99"},0,"$ 000s",6272.4751151582714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$63","v":0},0,0,0,0,0,0,0,0,1068.3886185159693,999.46032054719728,1068.3886185159693,1033.9244695315833,1068.3886185159693,1033.9244695315833,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$70","v":"Cash received from EGRs - m P99"},0,"$ 000s",6272.4751151582714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$70","v":0},0,0,0,0,0,0,0,0,0,0,1068.3886185159693,999.46032054719728,1068.3886185159693,1033.9244695315833,1068.3886185159693,1033.9244695315833,0,0,0,0]
[null,null,null,null,"Accounts receivable during construction balance P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J75 + J76 - J77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1068.3886185159693,2067.8489390631667,2067.8489390631667,2102.3130880475528,2102.3130880475528,2102.3130880475528,1033.9244695315836,0,0,0,0,0]
[]
[null,"Aggregation of EGRs P99"]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,{"$f":" ConTime!E$56","v":"Model ops period counter - m"},{"$f":" ConTime!F$56","v":0},{"$f":" ConTime!G$56","v":"counter"},{"$f":" ConTime!H$56","v":0},{"$f":" ConTime!I$56","v":0},{"$f":" ConTime!J$56","v":1},{"$f":" ConTime!K$56","v":1},{"$f":" ConTime!L$56","v":1},{"$f":" ConTime!M$56","v":1},{"$f":" ConTime!N$56","v":1},{"$f":" ConTime!O$56","v":1},{"$f":" ConTime!P$56","v":2},{"$f":" ConTime!Q$56","v":2},{"$f":" ConTime!R$56","v":2},{"$f":" ConTime!S$56","v":2},{"$f":" ConTime!T$56","v":2},{"$f":" ConTime!U$56","v":2},{"$f":" ConTime!V$56","v":3},{"$f":" ConTime!W$56","v":3},{"$f":" ConTime!X$56","v":3},{"$f":" ConTime!Y$56","v":3},{"$f":" ConTime!Z$56","v":3},{"$f":" ConTime!AA$56","v":3},{"$f":" ConTime!AB$56","v":4},{"$f":" ConTime!AC$56","v":4},{"$f":" ConTime!AD$56","v":4},{"$f":" ConTime!AE$56","v":4},{"$f":" ConTime!AF$56","v":4},{"$f":" ConTime!AG$56","v":4},{"$f":" ConTime!AH$56","v":5},{"$f":" ConTime!AI$56","v":5},{"$f":" ConTime!AJ$56","v":5},{"$f":" ConTime!AK$56","v":5},{"$f":" ConTime!AL$56","v":5},{"$f":" ConTime!AM$56","v":5},{"$f":" ConTime!AN$56","v":6},{"$f":" ConTime!AO$56","v":6},{"$f":" ConTime!AP$56","v":6},{"$f":" ConTime!AQ$56","v":6},{"$f":" ConTime!AR$56","v":6},{"$f":" ConTime!AS$56","v":6},{"$f":" ConTime!AT$56","v":7},{"$f":" ConTime!AU$56","v":7},{"$f":" ConTime!AV$56","v":7},{"$f":" ConTime!AW$56","v":7},{"$f":" ConTime!AX$56","v":7},{"$f":" ConTime!AY$56","v":7},{"$f":" ConTime!AZ$56","v":8},{"$f":" ConTime!BA$56","v":8},{"$f":" ConTime!BB$56","v":8},{"$f":" ConTime!BC$56","v":8},{"$f":" ConTime!BD$56","v":8},{"$f":" ConTime!BE$56","v":8}]
[null,null,null,null,{"$f":" E$63","v":"Early generation revenue - m P99"},0,"$ 000s",6272.4751151582714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$63","v":0},0,0,0,0,0,0,0,0,1068.3886185159693,999.46032054719728,1068.3886185159693,1033.9244695315833,1068.3886185159693,1033.9244695315833,0,0,0,0,0,0]
[null,null,null,null,"Early generation revenue P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J84:BE84)","v":6272.4751151582714},null,{"$f":" SUMIF($J82:$BE82, J81, $J83:$BE83)","v":0},0,0,0,0,0,6272.4751151582714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,{"$f":" ConTime!E$56","v":"Model ops period counter - m"},{"$f":" ConTime!F$56","v":0},{"$f":" ConTime!G$56","v":"counter"},{"$f":" ConTime!H$56","v":0},{"$f":" ConTime!I$56","v":0},{"$f":" ConTime!J$56","v":1},{"$f":" ConTime!K$56","v":1},{"$f":" ConTime!L$56","v":1},{"$f":" ConTime!M$56","v":1},{"$f":" ConTime!N$56","v":1},{"$f":" ConTime!O$56","v":1},{"$f":" ConTime!P$56","v":2},{"$f":" ConTime!Q$56","v":2},{"$f":" ConTime!R$56","v":2},{"$f":" ConTime!S$56","v":2},{"$f":" ConTime!T$56","v":2},{"$f":" ConTime!U$56","v":2},{"$f":" ConTime!V$56","v":3},{"$f":" ConTime!W$56","v":3},{"$f":" ConTime!X$56","v":3},{"$f":" ConTime!Y$56","v":3},{"$f":" ConTime!Z$56","v":3},{"$f":" ConTime!AA$56","v":3},{"$f":" ConTime!AB$56","v":4},{"$f":" ConTime!AC$56","v":4},{"$f":" ConTime!AD$56","v":4},{"$f":" ConTime!AE$56","v":4},{"$f":" ConTime!AF$56","v":4},{"$f":" ConTime!AG$56","v":4},{"$f":" ConTime!AH$56","v":5},{"$f":" ConTime!AI$56","v":5},{"$f":" ConTime!AJ$56","v":5},{"$f":" ConTime!AK$56","v":5},{"$f":" ConTime!AL$56","v":5},{"$f":" ConTime!AM$56","v":5},{"$f":" ConTime!AN$56","v":6},{"$f":" ConTime!AO$56","v":6},{"$f":" ConTime!AP$56","v":6},{"$f":" ConTime!AQ$56","v":6},{"$f":" ConTime!AR$56","v":6},{"$f":" ConTime!AS$56","v":6},{"$f":" ConTime!AT$56","v":7},{"$f":" ConTime!AU$56","v":7},{"$f":" ConTime!AV$56","v":7},{"$f":" ConTime!AW$56","v":7},{"$f":" ConTime!AX$56","v":7},{"$f":" ConTime!AY$56","v":7},{"$f":" ConTime!AZ$56","v":8},{"$f":" ConTime!BA$56","v":8},{"$f":" ConTime!BB$56","v":8},{"$f":" ConTime!BC$56","v":8},{"$f":" ConTime!BD$56","v":8},{"$f":" ConTime!BE$56","v":8}]
[null,null,null,null,{"$f":" E$70","v":"Cash received from EGRs - m P99"},0,"$ 000s",6272.4751151582714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$70","v":0},0,0,0,0,0,0,0,0,0,0,1068.3886185159693,999.46032054719728,1068.3886185159693,1033.9244695315833,1068.3886185159693,1033.9244695315833,0,0,0,0]
[null,null,null,null,"Cash received from EGRs P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J89:BE89)","v":6272.4751151582714},null,{"$f":" SUMIF($J87:$BE87, J86, $J88:$BE88)","v":0},0,0,0,0,0,4170.1620271107186,2102.3130880475528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["EARLY GENERATION O&M COSTS"]
[]
[null,"EG O&M cost"]
[null,null,null,null,{"$f":" InpC!E$53","v":"Annual fixed O&M per MW"},{"$f":" InpC!F$53","v":25},{"$f":" InpC!G$53","v":"$ 000s / MW"}]
[null,null,null,null,{"$f":" InpC!E$45","v":"Production capacity"},{"$f":" InpC!F$45","v":300},{"$f":" InpC!G$45","v":"MW"}]
[null,null,null,null,"Annual fixed O&M ",{"$f":"+F94  *  F95","v":7500},{"$f":"SMU","v":"$ 000s"}]
[null,null,null,null,{"$f":" InpC!E$280","v":"Days in year"},{"$f":" InpC!F$280","v":365},{"$f":" InpC!G$280","v":"days"}]
[null,null,null,null,"Annual fixed O&M  per day",{"$f":"+F96/F97","v":20.547945205479451},"$ 000s / day"]
[null,null,null,null,{"$f":" 'InpS -m'!E$13","v":"% of plant completed - during EGR period"},{"$f":" 'InpS -m'!F$13","v":0},{"$f":" 'InpS -m'!G$13","v":"%"},{"$f":" 'InpS -m'!H$13","v":0},{"$f":" 'InpS -m'!I$13","v":0},{"$f":" 'InpS -m'!J$13","v":0},{"$f":" 'InpS -m'!K$13","v":0},{"$f":" 'InpS -m'!L$13","v":0},{"$f":" 'InpS -m'!M$13","v":0},{"$f":" 'InpS -m'!N$13","v":0},{"$f":" 'InpS -m'!O$13","v":0},{"$f":" 'InpS -m'!P$13","v":0},{"$f":" 'InpS -m'!Q$13","v":0},{"$f":" 'InpS -m'!R$13","v":0},{"$f":" 'InpS -m'!S$13","v":0},{"$f":" 'InpS -m'!T$13","v":0},{"$f":" 'InpS -m'!U$13","v":0},{"$f":" 'InpS -m'!V$13","v":0},{"$f":" 'InpS -m'!W$13","v":0},{"$f":" 'InpS -m'!X$13","v":0},{"$f":" 'InpS -m'!Y$13","v":0},{"$f":" 'InpS -m'!Z$13","v":0},{"$f":" 'InpS -m'!AA$13","v":0},{"$f":" 'InpS -m'!AB$13","v":0},{"$f":" 'InpS -m'!AC$13","v":0},{"$f":" 'InpS -m'!AD$13","v":0},{"$f":" 'InpS -m'!AE$13","v":0},{"$f":" 'InpS -m'!AF$13","v":0},{"$f":" 'InpS -m'!AG$13","v":0},{"$f":" 'InpS -m'!AH$13","v":0},{"$f":" 'InpS -m'!AI$13","v":0},{"$f":" 'InpS -m'!AJ$13","v":0},{"$f":" 'InpS -m'!AK$13","v":0},{"$f":" 'InpS -m'!AL$13","v":0},{"$f":" 'InpS -m'!AM$13","v":0},{"$f":" 'InpS -m'!AN$13","v":0},{"$f":" 'InpS -m'!AO$13","v":0},{"$f":" 'InpS -m'!AP$13","v":0},{"$f":" 'InpS -m'!AQ$13","v":0},{"$f":" 'InpS -m'!AR$13","v":0},{"$f":" 'InpS -m'!AS$13","v":0},{"$f":" 'InpS -m'!AT$13","v":0.33333333333333331},{"$f":" 'InpS -m'!AU$13","v":0.33333333333333331},{"$f":" 'InpS -m'!AV$13","v":0.33333333333333331},{"$f":" 'InpS -m'!AW$13","v":0.33333333333333331},{"$f":" 'InpS -m'!AX$13","v":0.33333333333333331},{"$f":" 'InpS -m'!AY$13","v":0.33333333333333331},{"$f":" 'InpS -m'!AZ$13","v":0},{"$f":" 'InpS -m'!BA$13","v":0},{"$f":" 'InpS -m'!BB$13","v":0},{"$f":" 'InpS -m'!BC$13","v":0},{"$f":" 'InpS -m'!BD$13","v":0},{"$f":" 'InpS -m'!BE$13","v":0}]
[null,null,null,null,{"$f":" ConTime!E$93","v":"Days in period - m"},{"$f":" ConTime!F$93","v":0},{"$f":" ConTime!G$93","v":"days"},{"$f":" ConTime!H$93","v":0},{"$f":" ConTime!I$93","v":0},{"$f":" ConTime!J$93","v":31},{"$f":" ConTime!K$93","v":28},{"$f":" ConTime!L$93","v":31},{"$f":" ConTime!M$93","v":30},{"$f":" ConTime!N$93","v":31},{"$f":" ConTime!O$93","v":30},{"$f":" ConTime!P$93","v":31},{"$f":" ConTime!Q$93","v":31},{"$f":" ConTime!R$93","v":30},{"$f":" ConTime!S$93","v":31},{"$f":" ConTime!T$93","v":30},{"$f":" ConTime!U$93","v":31},{"$f":" ConTime!V$93","v":31},{"$f":" ConTime!W$93","v":28},{"$f":" ConTime!X$93","v":31},{"$f":" ConTime!Y$93","v":30},{"$f":" ConTime!Z$93","v":31},{"$f":" ConTime!AA$93","v":30},{"$f":" ConTime!AB$93","v":31},{"$f":" ConTime!AC$93","v":31},{"$f":" ConTime!AD$93","v":30},{"$f":" ConTime!AE$93","v":31},{"$f":" ConTime!AF$93","v":30},{"$f":" ConTime!AG$93","v":31},{"$f":" ConTime!AH$93","v":31},{"$f":" ConTime!AI$93","v":28},{"$f":" ConTime!AJ$93","v":31},{"$f":" ConTime!AK$93","v":30},{"$f":" ConTime!AL$93","v":31},{"$f":" ConTime!AM$93","v":30},{"$f":" ConTime!AN$93","v":31},{"$f":" ConTime!AO$93","v":31},{"$f":" ConTime!AP$93","v":30},{"$f":" ConTime!AQ$93","v":31},{"$f":" ConTime!AR$93","v":30},{"$f":" ConTime!AS$93","v":31},{"$f":" ConTime!AT$93","v":31},{"$f":" ConTime!AU$93","v":29},{"$f":" ConTime!AV$93","v":31},{"$f":" ConTime!AW$93","v":30},{"$f":" ConTime!AX$93","v":31},{"$f":" ConTime!AY$93","v":30},{"$f":" ConTime!AZ$93","v":31},{"$f":" ConTime!BA$93","v":31},{"$f":" ConTime!BB$93","v":30},{"$f":" ConTime!BC$93","v":31},{"$f":" ConTime!BD$93","v":30},{"$f":" ConTime!BE$93","v":31}]
[null,null,null,null,"Early generation O&M cost - m",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J101:BE101)","v":1246.5753424657535},null,{"$f":"$F98   *   J100   *   J99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212.32876712328766,198.63013698630135,212.32876712328766,205.47945205479451,212.32876712328766,205.47945205479451,0,0,0,0,0,0]
[null,null,null,null,"Sum of Early generation O&M cost - m",{"$f":" SUM(J101:BE101)","v":1246.5753424657535},"$ 000s"]
[]
[null,"EG O&M costs cash paid"]
[null,null,null,null,{"$f":" InpC!E$237","v":"EG O&M costs payment delay (months)"},{"$f":" InpC!F$237","v":2},{"$f":" InpC!G$237","v":"months"}]
[null,null,null,null,{"$f":" E$101","v":"Early generation O&M cost - m"},0,"$ 000s",1246.5753424657535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$101","v":0},0,0,0,0,0,0,0,0,212.32876712328766,198.63013698630135,212.32876712328766,205.47945205479451,212.32876712328766,205.47945205479451,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,"Cash paid for EG O&M costs - m",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J108:BE108)","v":1246.5753424657535},null,{"$f":" IFERROR( _xlfn.XLOOKUP(J107 - $F105, $J$107:$BE$107, $J$106:$BE$106), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR( _xlfn.XLOOKUP(AT107 - $F105, $J$107:$BE$107, $J$106:$BE$106), 0)","v":0},0,212.32876712328766,198.63013698630135,212.32876712328766,205.47945205479451,212.32876712328766,205.47945205479451,0,0,0,0]
[null,null,null,null,"Sum of Cash paid from EG O&M costs",{"$f":" SUM(J108:BE108)","v":1246.5753424657535},"$ 000s"]
[]
[null,"EG O&M costs payable"]
[]
[null,null,null,null,"Accounts payable during construction balance BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" I116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212.32876712328766,410.95890410958901,410.95890410958896,417.80821917808208,417.80821917808203,417.80821917808203,205.47945205479436,0,0,0,0]
[null,null,null,null,{"$f":" E$101","v":"Early generation O&M cost - m"},0,"$ 000s",1246.5753424657535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$101","v":0},0,0,0,0,0,0,0,0,212.32876712328766,198.63013698630135,212.32876712328766,205.47945205479451,212.32876712328766,205.47945205479451,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$108","v":"Cash paid for EG O&M costs - m"},0,"$ 000s",1246.5753424657535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$108","v":0},0,0,0,0,0,0,0,0,0,0,212.32876712328766,198.63013698630135,212.32876712328766,205.47945205479451,212.32876712328766,205.47945205479451,0,0,0,0]
[null,null,null,null,"Accounts payable during construction balance",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J113 + J114 - J115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212.32876712328766,410.95890410958901,410.95890410958896,417.80821917808208,417.80821917808203,417.80821917808203,205.47945205479436,0,0,0,0,0]
[]
[null,"Aggregation of EG O&M costs"]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,{"$f":" ConTime!E$56","v":"Model ops period counter - m"},{"$f":" ConTime!F$56","v":0},{"$f":" ConTime!G$56","v":"counter"},{"$f":" ConTime!H$56","v":0},{"$f":" ConTime!I$56","v":0},{"$f":" ConTime!J$56","v":1},{"$f":" ConTime!K$56","v":1},{"$f":" ConTime!L$56","v":1},{"$f":" ConTime!M$56","v":1},{"$f":" ConTime!N$56","v":1},{"$f":" ConTime!O$56","v":1},{"$f":" ConTime!P$56","v":2},{"$f":" ConTime!Q$56","v":2},{"$f":" ConTime!R$56","v":2},{"$f":" ConTime!S$56","v":2},{"$f":" ConTime!T$56","v":2},{"$f":" ConTime!U$56","v":2},{"$f":" ConTime!V$56","v":3},{"$f":" ConTime!W$56","v":3},{"$f":" ConTime!X$56","v":3},{"$f":" ConTime!Y$56","v":3},{"$f":" ConTime!Z$56","v":3},{"$f":" ConTime!AA$56","v":3},{"$f":" ConTime!AB$56","v":4},{"$f":" ConTime!AC$56","v":4},{"$f":" ConTime!AD$56","v":4},{"$f":" ConTime!AE$56","v":4},{"$f":" ConTime!AF$56","v":4},{"$f":" ConTime!AG$56","v":4},{"$f":" ConTime!AH$56","v":5},{"$f":" ConTime!AI$56","v":5},{"$f":" ConTime!AJ$56","v":5},{"$f":" ConTime!AK$56","v":5},{"$f":" ConTime!AL$56","v":5},{"$f":" ConTime!AM$56","v":5},{"$f":" ConTime!AN$56","v":6},{"$f":" ConTime!AO$56","v":6},{"$f":" ConTime!AP$56","v":6},{"$f":" ConTime!AQ$56","v":6},{"$f":" ConTime!AR$56","v":6},{"$f":" ConTime!AS$56","v":6},{"$f":" ConTime!AT$56","v":7},{"$f":" ConTime!AU$56","v":7},{"$f":" ConTime!AV$56","v":7},{"$f":" ConTime!AW$56","v":7},{"$f":" ConTime!AX$56","v":7},{"$f":" ConTime!AY$56","v":7},{"$f":" ConTime!AZ$56","v":8},{"$f":" ConTime!BA$56","v":8},{"$f":" ConTime!BB$56","v":8},{"$f":" ConTime!BC$56","v":8},{"$f":" ConTime!BD$56","v":8},{"$f":" ConTime!BE$56","v":8}]
[null,null,null,null,{"$f":" E$101","v":"Early generation O&M cost - m"},0,"$ 000s",1246.5753424657535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212.32876712328766,198.63013698630135,212.32876712328766,205.47945205479451,212.32876712328766,205.47945205479451,0,0,0,0,0,0]
[null,null,null,null,"Early generation O&M cost POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J122:BE122)","v":1246.5753424657535},null,{"$f":" SUMIF($J120:$BE120, J119, $J121:$BE121)","v":0},0,0,0,0,0,1246.5753424657535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E122, LEN(E122) - 4)","v":"Early generation O&M cost"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J123:GJ123)","v":-1246.5753424657535},null,{"$f":" -1 * J122","v":0},0,0,0,0,0,-1246.5753424657535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * EH122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,{"$f":" ConTime!E$56","v":"Model ops period counter - m"},{"$f":" ConTime!F$56","v":0},{"$f":" ConTime!G$56","v":"counter"},{"$f":" ConTime!H$56","v":0},{"$f":" ConTime!I$56","v":0},{"$f":" ConTime!J$56","v":1},{"$f":" ConTime!K$56","v":1},{"$f":" ConTime!L$56","v":1},{"$f":" ConTime!M$56","v":1},{"$f":" ConTime!N$56","v":1},{"$f":" ConTime!O$56","v":1},{"$f":" ConTime!P$56","v":2},{"$f":" ConTime!Q$56","v":2},{"$f":" ConTime!R$56","v":2},{"$f":" ConTime!S$56","v":2},{"$f":" ConTime!T$56","v":2},{"$f":" ConTime!U$56","v":2},{"$f":" ConTime!V$56","v":3},{"$f":" ConTime!W$56","v":3},{"$f":" ConTime!X$56","v":3},{"$f":" ConTime!Y$56","v":3},{"$f":" ConTime!Z$56","v":3},{"$f":" ConTime!AA$56","v":3},{"$f":" ConTime!AB$56","v":4},{"$f":" ConTime!AC$56","v":4},{"$f":" ConTime!AD$56","v":4},{"$f":" ConTime!AE$56","v":4},{"$f":" ConTime!AF$56","v":4},{"$f":" ConTime!AG$56","v":4},{"$f":" ConTime!AH$56","v":5},{"$f":" ConTime!AI$56","v":5},{"$f":" ConTime!AJ$56","v":5},{"$f":" ConTime!AK$56","v":5},{"$f":" ConTime!AL$56","v":5},{"$f":" ConTime!AM$56","v":5},{"$f":" ConTime!AN$56","v":6},{"$f":" ConTime!AO$56","v":6},{"$f":" ConTime!AP$56","v":6},{"$f":" ConTime!AQ$56","v":6},{"$f":" ConTime!AR$56","v":6},{"$f":" ConTime!AS$56","v":6},{"$f":" ConTime!AT$56","v":7},{"$f":" ConTime!AU$56","v":7},{"$f":" ConTime!AV$56","v":7},{"$f":" ConTime!AW$56","v":7},{"$f":" ConTime!AX$56","v":7},{"$f":" ConTime!AY$56","v":7},{"$f":" ConTime!AZ$56","v":8},{"$f":" ConTime!BA$56","v":8},{"$f":" ConTime!BB$56","v":8},{"$f":" ConTime!BC$56","v":8},{"$f":" ConTime!BD$56","v":8},{"$f":" ConTime!BE$56","v":8}]
[null,null,null,null,{"$f":" E$108","v":"Cash paid for EG O&M costs - m"},0,"$ 000s",1246.5753424657535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212.32876712328766,198.63013698630135,212.32876712328766,205.47945205479451,212.32876712328766,205.47945205479451,0,0,0,0]
[null,null,null,null,"Cash paid for EG O&M costs POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J128:BE128)","v":1246.5753424657532},null,{"$f":" SUMIF($J126:$BE126, J125, $J127:$BE127)","v":0},0,0,0,0,0,828.7671232876711,417.80821917808214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E128, LEN(E128) - 4)","v":"Cash paid for EG O&M costs"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J129:GJ129)","v":-1246.5753424657532},null,{"$f":" -1 * J128","v":0},0,0,0,0,0,-828.7671232876711,-417.80821917808214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * EH128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$48","v":"Cash received from EGRs P50"},0,"$ 000s",7389.9249711446055,0,0,0,0,0,0,0,4913.0819863104243,2476.8429848341812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$129","v":"Cash paid for EG O&M costs"},0,"$ 000s",-1246.5753424657532,0,0,0,0,0,0,0,-828.7671232876711,-417.80821917808214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cash received from EG P50",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J133:BE133)","v":6143.3496286788522},null,{"$f":"SUM(J131:J132)","v":0},0,0,0,0,0,4084.3148630227533,2059.0347656560989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$89","v":"Cash received from EGRs P99"},0,"$ 000s",6272.4751151582714,0,0,0,0,0,0,0,4170.1620271107186,2102.3130880475528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$129","v":"Cash paid for EG O&M costs"},0,"$ 000s",-1246.5753424657532,0,0,0,0,0,0,0,-828.7671232876711,-417.80821917808214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cash received from EG P99",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J137:BE137)","v":5025.8997726925181},null,{"$f":"SUM(J135:J136)","v":0},0,0,0,0,0,3341.3949038230476,1684.5048688694706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["PROJECT COSTS"]
[]
[null,null,null,null,{"$f":" ConCost!E$11","v":"EPC base cost"},{"$f":" ConCost!F$11","v":0},{"$f":" ConCost!G$11","v":"$ 000s"},{"$f":" ConCost!H$11","v":300000},{"$f":" ConCost!I$11","v":0},{"$f":" ConCost!J$11","v":0},{"$f":" ConCost!K$11","v":0},{"$f":" ConCost!L$11","v":0},{"$f":" ConCost!M$11","v":0},{"$f":" ConCost!N$11","v":0},{"$f":" ConCost!O$11","v":0},{"$f":" ConCost!P$11","v":0},{"$f":" ConCost!Q$11","v":0},{"$f":" ConCost!R$11","v":0},{"$f":" ConCost!S$11","v":0},{"$f":" ConCost!T$11","v":0},{"$f":" ConCost!U$11","v":0},{"$f":" ConCost!V$11","v":0},{"$f":" ConCost!W$11","v":0},{"$f":" ConCost!X$11","v":0},{"$f":" ConCost!Y$11","v":0},{"$f":" ConCost!Z$11","v":11538.461538461539},{"$f":" ConCost!AA$11","v":11538.461538461539},{"$f":" ConCost!AB$11","v":11538.461538461539},{"$f":" ConCost!AC$11","v":11538.461538461539},{"$f":" ConCost!AD$11","v":11538.461538461539},{"$f":" ConCost!AE$11","v":11538.461538461539},{"$f":" ConCost!AF$11","v":11538.461538461539},{"$f":" ConCost!AG$11","v":11538.461538461539},{"$f":" ConCost!AH$11","v":11538.461538461539},{"$f":" ConCost!AI$11","v":11538.461538461539},{"$f":" ConCost!AJ$11","v":11538.461538461539},{"$f":" ConCost!AK$11","v":11538.461538461539},{"$f":" ConCost!AL$11","v":11538.461538461539},{"$f":" ConCost!AM$11","v":11538.461538461539},{"$f":" ConCost!AN$11","v":11538.461538461539},{"$f":" ConCost!AO$11","v":11538.461538461539},{"$f":" ConCost!AP$11","v":11538.461538461539},{"$f":" ConCost!AQ$11","v":11538.461538461539},{"$f":" ConCost!AR$11","v":11538.461538461539},{"$f":" ConCost!AS$11","v":11538.461538461539},{"$f":" ConCost!AT$11","v":11538.461538461539},{"$f":" ConCost!AU$11","v":11538.461538461539},{"$f":" ConCost!AV$11","v":11538.461538461539},{"$f":" ConCost!AW$11","v":11538.461538461539},{"$f":" ConCost!AX$11","v":11538.461538461539},{"$f":" ConCost!AY$11","v":11538.461538461539},{"$f":" ConCost!AZ$11","v":0},{"$f":" ConCost!BA$11","v":0},{"$f":" ConCost!BB$11","v":0},{"$f":" ConCost!BC$11","v":0},{"$f":" ConCost!BD$11","v":0},{"$f":" ConCost!BE$11","v":0}]
[null,null,null,null,{"$f":" ConCost!E$15","v":"EPC contingency"},{"$f":" ConCost!F$15","v":0},{"$f":" ConCost!G$15","v":"$ 000s"},{"$f":" ConCost!H$15","v":5999.9999999999991},{"$f":" ConCost!I$15","v":0},{"$f":" ConCost!J$15","v":0},{"$f":" ConCost!K$15","v":0},{"$f":" ConCost!L$15","v":0},{"$f":" ConCost!M$15","v":0},{"$f":" ConCost!N$15","v":0},{"$f":" ConCost!O$15","v":0},{"$f":" ConCost!P$15","v":0},{"$f":" ConCost!Q$15","v":0},{"$f":" ConCost!R$15","v":0},{"$f":" ConCost!S$15","v":0},{"$f":" ConCost!T$15","v":0},{"$f":" ConCost!U$15","v":0},{"$f":" ConCost!V$15","v":0},{"$f":" ConCost!W$15","v":0},{"$f":" ConCost!X$15","v":0},{"$f":" ConCost!Y$15","v":0},{"$f":" ConCost!Z$15","v":230.76923076923077},{"$f":" ConCost!AA$15","v":230.76923076923077},{"$f":" ConCost!AB$15","v":230.76923076923077},{"$f":" ConCost!AC$15","v":230.76923076923077},{"$f":" ConCost!AD$15","v":230.76923076923077},{"$f":" ConCost!AE$15","v":230.76923076923077},{"$f":" ConCost!AF$15","v":230.76923076923077},{"$f":" ConCost!AG$15","v":230.76923076923077},{"$f":" ConCost!AH$15","v":230.76923076923077},{"$f":" ConCost!AI$15","v":230.76923076923077},{"$f":" ConCost!AJ$15","v":230.76923076923077},{"$f":" ConCost!AK$15","v":230.76923076923077},{"$f":" ConCost!AL$15","v":230.76923076923077},{"$f":" ConCost!AM$15","v":230.76923076923077},{"$f":" ConCost!AN$15","v":230.76923076923077},{"$f":" ConCost!AO$15","v":230.76923076923077},{"$f":" ConCost!AP$15","v":230.76923076923077},{"$f":" ConCost!AQ$15","v":230.76923076923077},{"$f":" ConCost!AR$15","v":230.76923076923077},{"$f":" ConCost!AS$15","v":230.76923076923077},{"$f":" ConCost!AT$15","v":230.76923076923077},{"$f":" ConCost!AU$15","v":230.76923076923077},{"$f":" ConCost!AV$15","v":230.76923076923077},{"$f":" ConCost!AW$15","v":230.76923076923077},{"$f":" ConCost!AX$15","v":230.76923076923077},{"$f":" ConCost!AY$15","v":230.76923076923077},{"$f":" ConCost!AZ$15","v":0},{"$f":" ConCost!BA$15","v":0},{"$f":" ConCost!BB$15","v":0},{"$f":" ConCost!BC$15","v":0},{"$f":" ConCost!BD$15","v":0},{"$f":" ConCost!BE$15","v":0}]
[null,null,null,null,{"$f":" ConCost!E$24","v":"SPV costs during construction"},{"$f":" ConCost!F$24","v":0},{"$f":" ConCost!G$24","v":"$ 000s"},{"$f":" ConCost!H$24","v":1499.9999999999998},{"$f":" ConCost!I$24","v":0},{"$f":" ConCost!J$24","v":0},{"$f":" ConCost!K$24","v":0},{"$f":" ConCost!L$24","v":0},{"$f":" ConCost!M$24","v":0},{"$f":" ConCost!N$24","v":0},{"$f":" ConCost!O$24","v":0},{"$f":" ConCost!P$24","v":0},{"$f":" ConCost!Q$24","v":0},{"$f":" ConCost!R$24","v":0},{"$f":" ConCost!S$24","v":0},{"$f":" ConCost!T$24","v":0},{"$f":" ConCost!U$24","v":0},{"$f":" ConCost!V$24","v":0},{"$f":" ConCost!W$24","v":0},{"$f":" ConCost!X$24","v":0},{"$f":" ConCost!Y$24","v":0},{"$f":" ConCost!Z$24","v":57.692307692307693},{"$f":" ConCost!AA$24","v":57.692307692307693},{"$f":" ConCost!AB$24","v":57.692307692307693},{"$f":" ConCost!AC$24","v":57.692307692307693},{"$f":" ConCost!AD$24","v":57.692307692307693},{"$f":" ConCost!AE$24","v":57.692307692307693},{"$f":" ConCost!AF$24","v":57.692307692307693},{"$f":" ConCost!AG$24","v":57.692307692307693},{"$f":" ConCost!AH$24","v":57.692307692307693},{"$f":" ConCost!AI$24","v":57.692307692307693},{"$f":" ConCost!AJ$24","v":57.692307692307693},{"$f":" ConCost!AK$24","v":57.692307692307693},{"$f":" ConCost!AL$24","v":57.692307692307693},{"$f":" ConCost!AM$24","v":57.692307692307693},{"$f":" ConCost!AN$24","v":57.692307692307693},{"$f":" ConCost!AO$24","v":57.692307692307693},{"$f":" ConCost!AP$24","v":57.692307692307693},{"$f":" ConCost!AQ$24","v":57.692307692307693},{"$f":" ConCost!AR$24","v":57.692307692307693},{"$f":" ConCost!AS$24","v":57.692307692307693},{"$f":" ConCost!AT$24","v":57.692307692307693},{"$f":" ConCost!AU$24","v":57.692307692307693},{"$f":" ConCost!AV$24","v":57.692307692307693},{"$f":" ConCost!AW$24","v":57.692307692307693},{"$f":" ConCost!AX$24","v":57.692307692307693},{"$f":" ConCost!AY$24","v":57.692307692307693},{"$f":" ConCost!AZ$24","v":0},{"$f":" ConCost!BA$24","v":0},{"$f":" ConCost!BB$24","v":0},{"$f":" ConCost!BC$24","v":0},{"$f":" ConCost!BD$24","v":0},{"$f":" ConCost!BE$24","v":0}]
[null,null,null,null,{"$f":" ConCost!E$29","v":"Construction insurance cost"},{"$f":" ConCost!F$29","v":0},{"$f":" ConCost!G$29","v":"$ 000s"},{"$f":" ConCost!H$29","v":1300},{"$f":" ConCost!I$29","v":0},{"$f":" ConCost!J$29","v":0},{"$f":" ConCost!K$29","v":0},{"$f":" ConCost!L$29","v":0},{"$f":" ConCost!M$29","v":0},{"$f":" ConCost!N$29","v":0},{"$f":" ConCost!O$29","v":0},{"$f":" ConCost!P$29","v":0},{"$f":" ConCost!Q$29","v":0},{"$f":" ConCost!R$29","v":0},{"$f":" ConCost!S$29","v":0},{"$f":" ConCost!T$29","v":0},{"$f":" ConCost!U$29","v":0},{"$f":" ConCost!V$29","v":0},{"$f":" ConCost!W$29","v":0},{"$f":" ConCost!X$29","v":0},{"$f":" ConCost!Y$29","v":1300},{"$f":" ConCost!Z$29","v":0},{"$f":" ConCost!AA$29","v":0},{"$f":" ConCost!AB$29","v":0},{"$f":" ConCost!AC$29","v":0},{"$f":" ConCost!AD$29","v":0},{"$f":" ConCost!AE$29","v":0},{"$f":" ConCost!AF$29","v":0},{"$f":" ConCost!AG$29","v":0},{"$f":" ConCost!AH$29","v":0},{"$f":" ConCost!AI$29","v":0},{"$f":" ConCost!AJ$29","v":0},{"$f":" ConCost!AK$29","v":0},{"$f":" ConCost!AL$29","v":0},{"$f":" ConCost!AM$29","v":0},{"$f":" ConCost!AN$29","v":0},{"$f":" ConCost!AO$29","v":0},{"$f":" ConCost!AP$29","v":0},{"$f":" ConCost!AQ$29","v":0},{"$f":" ConCost!AR$29","v":0},{"$f":" ConCost!AS$29","v":0},{"$f":" ConCost!AT$29","v":0},{"$f":" ConCost!AU$29","v":0},{"$f":" ConCost!AV$29","v":0},{"$f":" ConCost!AW$29","v":0},{"$f":" ConCost!AX$29","v":0},{"$f":" ConCost!AY$29","v":0},{"$f":" ConCost!AZ$29","v":0},{"$f":" ConCost!BA$29","v":0},{"$f":" ConCost!BB$29","v":0},{"$f":" ConCost!BC$29","v":0},{"$f":" ConCost!BD$29","v":0},{"$f":" ConCost!BE$29","v":0}]
[null,null,null,null,{"$f":" ConCost!E$34","v":"Development costs"},{"$f":" ConCost!F$34","v":0},{"$f":" ConCost!G$34","v":"$ 000s"},{"$f":" ConCost!H$34","v":5000},{"$f":" ConCost!I$34","v":0},{"$f":" ConCost!J$34","v":0},{"$f":" ConCost!K$34","v":0},{"$f":" ConCost!L$34","v":0},{"$f":" ConCost!M$34","v":0},{"$f":" ConCost!N$34","v":0},{"$f":" ConCost!O$34","v":0},{"$f":" ConCost!P$34","v":0},{"$f":" ConCost!Q$34","v":0},{"$f":" ConCost!R$34","v":0},{"$f":" ConCost!S$34","v":0},{"$f":" ConCost!T$34","v":0},{"$f":" ConCost!U$34","v":0},{"$f":" ConCost!V$34","v":0},{"$f":" ConCost!W$34","v":0},{"$f":" ConCost!X$34","v":0},{"$f":" ConCost!Y$34","v":5000},{"$f":" ConCost!Z$34","v":0},{"$f":" ConCost!AA$34","v":0},{"$f":" ConCost!AB$34","v":0},{"$f":" ConCost!AC$34","v":0},{"$f":" ConCost!AD$34","v":0},{"$f":" ConCost!AE$34","v":0},{"$f":" ConCost!AF$34","v":0},{"$f":" ConCost!AG$34","v":0},{"$f":" ConCost!AH$34","v":0},{"$f":" ConCost!AI$34","v":0},{"$f":" ConCost!AJ$34","v":0},{"$f":" ConCost!AK$34","v":0},{"$f":" ConCost!AL$34","v":0},{"$f":" ConCost!AM$34","v":0},{"$f":" ConCost!AN$34","v":0},{"$f":" ConCost!AO$34","v":0},{"$f":" ConCost!AP$34","v":0},{"$f":" ConCost!AQ$34","v":0},{"$f":" ConCost!AR$34","v":0},{"$f":" ConCost!AS$34","v":0},{"$f":" ConCost!AT$34","v":0},{"$f":" ConCost!AU$34","v":0},{"$f":" ConCost!AV$34","v":0},{"$f":" ConCost!AW$34","v":0},{"$f":" ConCost!AX$34","v":0},{"$f":" ConCost!AY$34","v":0},{"$f":" ConCost!AZ$34","v":0},{"$f":" ConCost!BA$34","v":0},{"$f":" ConCost!BB$34","v":0},{"$f":" ConCost!BC$34","v":0},{"$f":" ConCost!BD$34","v":0},{"$f":" ConCost!BE$34","v":0}]
[null,null,null,null,{"$f":" ConCost!E$39","v":"Development fee"},{"$f":" ConCost!F$39","v":0},{"$f":" ConCost!G$39","v":"$ 000s"},{"$f":" ConCost!H$39","v":2000},{"$f":" ConCost!I$39","v":0},{"$f":" ConCost!J$39","v":0},{"$f":" ConCost!K$39","v":0},{"$f":" ConCost!L$39","v":0},{"$f":" ConCost!M$39","v":0},{"$f":" ConCost!N$39","v":0},{"$f":" ConCost!O$39","v":0},{"$f":" ConCost!P$39","v":0},{"$f":" ConCost!Q$39","v":0},{"$f":" ConCost!R$39","v":0},{"$f":" ConCost!S$39","v":0},{"$f":" ConCost!T$39","v":0},{"$f":" ConCost!U$39","v":0},{"$f":" ConCost!V$39","v":0},{"$f":" ConCost!W$39","v":0},{"$f":" ConCost!X$39","v":0},{"$f":" ConCost!Y$39","v":2000},{"$f":" ConCost!Z$39","v":0},{"$f":" ConCost!AA$39","v":0},{"$f":" ConCost!AB$39","v":0},{"$f":" ConCost!AC$39","v":0},{"$f":" ConCost!AD$39","v":0},{"$f":" ConCost!AE$39","v":0},{"$f":" ConCost!AF$39","v":0},{"$f":" ConCost!AG$39","v":0},{"$f":" ConCost!AH$39","v":0},{"$f":" ConCost!AI$39","v":0},{"$f":" ConCost!AJ$39","v":0},{"$f":" ConCost!AK$39","v":0},{"$f":" ConCost!AL$39","v":0},{"$f":" ConCost!AM$39","v":0},{"$f":" ConCost!AN$39","v":0},{"$f":" ConCost!AO$39","v":0},{"$f":" ConCost!AP$39","v":0},{"$f":" ConCost!AQ$39","v":0},{"$f":" ConCost!AR$39","v":0},{"$f":" ConCost!AS$39","v":0},{"$f":" ConCost!AT$39","v":0},{"$f":" ConCost!AU$39","v":0},{"$f":" ConCost!AV$39","v":0},{"$f":" ConCost!AW$39","v":0},{"$f":" ConCost!AX$39","v":0},{"$f":" ConCost!AY$39","v":0},{"$f":" ConCost!AZ$39","v":0},{"$f":" ConCost!BA$39","v":0},{"$f":" ConCost!BB$39","v":0},{"$f":" ConCost!BC$39","v":0},{"$f":" ConCost!BD$39","v":0},{"$f":" ConCost!BE$39","v":0}]
[null,null,null,null,{"$f":" ConCost!E$44","v":"O&M mobilisation"},{"$f":" ConCost!F$44","v":0},{"$f":" ConCost!G$44","v":"$ 000s"},{"$f":" ConCost!H$44","v":0},{"$f":" ConCost!I$44","v":0},{"$f":" ConCost!J$44","v":0},{"$f":" ConCost!K$44","v":0},{"$f":" ConCost!L$44","v":0},{"$f":" ConCost!M$44","v":0},{"$f":" ConCost!N$44","v":0},{"$f":" ConCost!O$44","v":0},{"$f":" ConCost!P$44","v":0},{"$f":" ConCost!Q$44","v":0},{"$f":" ConCost!R$44","v":0},{"$f":" ConCost!S$44","v":0},{"$f":" ConCost!T$44","v":0},{"$f":" ConCost!U$44","v":0},{"$f":" ConCost!V$44","v":0},{"$f":" ConCost!W$44","v":0},{"$f":" ConCost!X$44","v":0},{"$f":" ConCost!Y$44","v":0},{"$f":" ConCost!Z$44","v":0},{"$f":" ConCost!AA$44","v":0},{"$f":" ConCost!AB$44","v":0},{"$f":" ConCost!AC$44","v":0},{"$f":" ConCost!AD$44","v":0},{"$f":" ConCost!AE$44","v":0},{"$f":" ConCost!AF$44","v":0},{"$f":" ConCost!AG$44","v":0},{"$f":" ConCost!AH$44","v":0},{"$f":" ConCost!AI$44","v":0},{"$f":" ConCost!AJ$44","v":0},{"$f":" ConCost!AK$44","v":0},{"$f":" ConCost!AL$44","v":0},{"$f":" ConCost!AM$44","v":0},{"$f":" ConCost!AN$44","v":0},{"$f":" ConCost!AO$44","v":0},{"$f":" ConCost!AP$44","v":0},{"$f":" ConCost!AQ$44","v":0},{"$f":" ConCost!AR$44","v":0},{"$f":" ConCost!AS$44","v":0},{"$f":" ConCost!AT$44","v":0},{"$f":" ConCost!AU$44","v":0},{"$f":" ConCost!AV$44","v":0},{"$f":" ConCost!AW$44","v":0},{"$f":" ConCost!AX$44","v":0},{"$f":" ConCost!AY$44","v":0},{"$f":" ConCost!AZ$44","v":0},{"$f":" ConCost!BA$44","v":0},{"$f":" ConCost!BB$44","v":0},{"$f":" ConCost!BC$44","v":0},{"$f":" ConCost!BD$44","v":0},{"$f":" ConCost!BE$44","v":0}]
[null,null,null,null,{"$f":" E$301","v":"Equity bridge upfront fee - paid"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$324","v":"Equity bridge commitment fee - paid"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$287","v":"Equity bridge interest - paid"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$457","v":"Construction debt upfront fee "},0,"$ 000s",5867.1276887443692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5867.1276887443692,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$485","v":"Construction debt commitment fee"},0,"$ 000s",3622.9104249460265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,180.85451994727276,172.9612511857722,{"$f":" AK$485","v":165.03343961309548},157.0885286546667,149.11499482290813,141.12604283388004,133.10652817489566,125.06391285839968,117.00841954258101,108.91943272981416,100.81927301895695,92.683652470214398,84.524596814492782,76.371850902821961,68.846107208833018,61.271486717470211,53.702245585447869,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$515","v":"Construction debt interest"},0,"$ 000s",5860.0772450886179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6650212560430302,46.930969608610994,{"$f":" AK$515","v":87.088897424677711},133.14562916858998,170.76277388591893,219.84784916098255,263.40683690273096,297.18512780192498,350.84570900389309,382.04713873423344,438.77906469417576,482.9686959653373,493.26719096154147,571.56826772668683,592.68897801118555,653.58776721208028,672.29132757000491,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConCost!E$65","v":"Pre-funding of working capital - m P50"},{"$f":" ConCost!F$65","v":0},{"$f":" ConCost!G$65","v":"$ 000s"},{"$f":" ConCost!H$65","v":4458.5904346803381},{"$f":" ConCost!I$65","v":0},{"$f":" ConCost!J$65","v":0},{"$f":" ConCost!K$65","v":0},{"$f":" ConCost!L$65","v":0},{"$f":" ConCost!M$65","v":0},{"$f":" ConCost!N$65","v":0},{"$f":" ConCost!O$65","v":0},{"$f":" ConCost!P$65","v":0},{"$f":" ConCost!Q$65","v":0},{"$f":" ConCost!R$65","v":0},{"$f":" ConCost!S$65","v":0},{"$f":" ConCost!T$65","v":0},{"$f":" ConCost!U$65","v":0},{"$f":" ConCost!V$65","v":0},{"$f":" ConCost!W$65","v":0},{"$f":" ConCost!X$65","v":0},{"$f":" ConCost!Y$65","v":0},{"$f":" ConCost!Z$65","v":0},{"$f":" ConCost!AA$65","v":0},{"$f":" ConCost!AB$65","v":0},{"$f":" ConCost!AC$65","v":0},{"$f":" ConCost!AD$65","v":0},{"$f":" ConCost!AE$65","v":0},{"$f":" ConCost!AF$65","v":0},{"$f":" ConCost!AG$65","v":0},{"$f":" ConCost!AH$65","v":0},{"$f":" ConCost!AI$65","v":0},{"$f":" ConCost!AJ$65","v":0},{"$f":" ConCost!AK$65","v":0},{"$f":" ConCost!AL$65","v":0},{"$f":" ConCost!AM$65","v":0},{"$f":" ConCost!AN$65","v":0},{"$f":" ConCost!AO$65","v":0},{"$f":" ConCost!AP$65","v":0},{"$f":" ConCost!AQ$65","v":0},{"$f":" ConCost!AR$65","v":0},{"$f":" ConCost!AS$65","v":0},{"$f":" ConCost!AT$65","v":0},{"$f":" ConCost!AU$65","v":0},{"$f":" ConCost!AV$65","v":0},{"$f":" ConCost!AW$65","v":0},{"$f":" ConCost!AX$65","v":0},{"$f":" ConCost!AY$65","v":4458.5904346803381},{"$f":" ConCost!AZ$65","v":0},{"$f":" ConCost!BA$65","v":0},{"$f":" ConCost!BB$65","v":0},{"$f":" ConCost!BC$65","v":0},{"$f":" ConCost!BD$65","v":0},{"$f":" ConCost!BE$65","v":0}]
[null,null,null,null,{"$f":" ConCost!E$75","v":"Pre-funding of DSRA - m"},{"$f":" ConCost!F$75","v":0},{"$f":" ConCost!G$75","v":"$ 000s"},{"$f":" ConCost!H$75","v":11175.630627668808},{"$f":" ConCost!I$75","v":0},{"$f":" ConCost!J$75","v":0},{"$f":" ConCost!K$75","v":0},{"$f":" ConCost!L$75","v":0},{"$f":" ConCost!M$75","v":0},{"$f":" ConCost!N$75","v":0},{"$f":" ConCost!O$75","v":0},{"$f":" ConCost!P$75","v":0},{"$f":" ConCost!Q$75","v":0},{"$f":" ConCost!R$75","v":0},{"$f":" ConCost!S$75","v":0},{"$f":" ConCost!T$75","v":0},{"$f":" ConCost!U$75","v":0},{"$f":" ConCost!V$75","v":0},{"$f":" ConCost!W$75","v":0},{"$f":" ConCost!X$75","v":0},{"$f":" ConCost!Y$75","v":0},{"$f":" ConCost!Z$75","v":0},{"$f":" ConCost!AA$75","v":0},{"$f":" ConCost!AB$75","v":0},{"$f":" ConCost!AC$75","v":0},{"$f":" ConCost!AD$75","v":0},{"$f":" ConCost!AE$75","v":0},{"$f":" ConCost!AF$75","v":0},{"$f":" ConCost!AG$75","v":0},{"$f":" ConCost!AH$75","v":0},{"$f":" ConCost!AI$75","v":0},{"$f":" ConCost!AJ$75","v":0},{"$f":" ConCost!AK$75","v":0},{"$f":" ConCost!AL$75","v":0},{"$f":" ConCost!AM$75","v":0},{"$f":" ConCost!AN$75","v":0},{"$f":" ConCost!AO$75","v":0},{"$f":" ConCost!AP$75","v":0},{"$f":" ConCost!AQ$75","v":0},{"$f":" ConCost!AR$75","v":0},{"$f":" ConCost!AS$75","v":0},{"$f":" ConCost!AT$75","v":0},{"$f":" ConCost!AU$75","v":0},{"$f":" ConCost!AV$75","v":0},{"$f":" ConCost!AW$75","v":0},{"$f":" ConCost!AX$75","v":0},{"$f":" ConCost!AY$75","v":11175.630627668808},{"$f":" ConCost!AZ$75","v":0},{"$f":" ConCost!BA$75","v":0},{"$f":" ConCost!BB$75","v":0},{"$f":" ConCost!BC$75","v":0},{"$f":" ConCost!BD$75","v":0},{"$f":" ConCost!BE$75","v":0}]
[null,null,null,null,"[financing costs]"]
[null,null,null,null,"[financing costs]"]
[null,null,null,"less",{"$f":" E$29","v":"Cash received from EGRs - m P50"},{"$f":" F$29","v":0},"$ 000s",7389.9249711446046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$29","v":0},0,0,0,0,0,0,0,0,0,0,1258.7234840960593,1177.5155173801843,1258.7234840960593,1218.1195007381216,1258.7234840960593,1218.1195007381216,0,0,0,0]
[null,null,null,"pus",{"$f":" E$108","v":"Cash paid for EG O&M costs - m"},0,"$ 000s",1246.5753424657535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$108","v":0},0,0,0,0,0,0,0,0,0,0,212.32876712328766,198.63013698630135,212.32876712328766,205.47945205479451,212.32876712328766,205.47945205479451,0,0,0,0]
[null,null,null,null,{"$f":" ConTime!E$82","v":"Construction period flag"},{"$f":" ConTime!F$82","v":0},{"$f":" ConTime!G$82","v":"flag"},{"$f":" ConTime!H$82","v":26},{"$f":" ConTime!I$82","v":0},{"$f":" ConTime!J$82","v":0},{"$f":" ConTime!K$82","v":0},{"$f":" ConTime!L$82","v":0},{"$f":" ConTime!M$82","v":0},{"$f":" ConTime!N$82","v":0},{"$f":" ConTime!O$82","v":0},{"$f":" ConTime!P$82","v":0},{"$f":" ConTime!Q$82","v":0},{"$f":" ConTime!R$82","v":0},{"$f":" ConTime!S$82","v":0},{"$f":" ConTime!T$82","v":0},{"$f":" ConTime!U$82","v":0},{"$f":" ConTime!V$82","v":0},{"$f":" ConTime!W$82","v":0},{"$f":" ConTime!X$82","v":0},{"$f":" ConTime!Y$82","v":0},{"$f":" ConTime!Z$82","v":1},{"$f":" ConTime!AA$82","v":1},{"$f":" ConTime!AB$82","v":1},{"$f":" ConTime!AC$82","v":1},{"$f":" ConTime!AD$82","v":1},{"$f":" ConTime!AE$82","v":1},{"$f":" ConTime!AF$82","v":1},{"$f":" ConTime!AG$82","v":1},{"$f":" ConTime!AH$82","v":1},{"$f":" ConTime!AI$82","v":1},{"$f":" ConTime!AJ$82","v":1},{"$f":" ConTime!AK$82","v":1},{"$f":" ConTime!AL$82","v":1},{"$f":" ConTime!AM$82","v":1},{"$f":" ConTime!AN$82","v":1},{"$f":" ConTime!AO$82","v":1},{"$f":" ConTime!AP$82","v":1},{"$f":" ConTime!AQ$82","v":1},{"$f":" ConTime!AR$82","v":1},{"$f":" ConTime!AS$82","v":1},{"$f":" ConTime!AT$82","v":1},{"$f":" ConTime!AU$82","v":1},{"$f":" ConTime!AV$82","v":1},{"$f":" ConTime!AW$82","v":1},{"$f":" ConTime!AX$82","v":1},{"$f":" ConTime!AY$82","v":1},{"$f":" ConTime!AZ$82","v":0},{"$f":" ConTime!BA$82","v":0},{"$f":" ConTime!BB$82","v":0},{"$f":" ConTime!BC$82","v":0},{"$f":" ConTime!BD$82","v":0},{"$f":" ConTime!BE$82","v":0}]
[null,null,null,null,"Project costs / funding requirement",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J162:BE162)","v":342700.02155810536},null,{"$f":"SUM(J142:J158) - J159 * J161 + J160 * J161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,14167.127688744369,12008.524648241357,12008.524648241357,12008.524648241357,12008.524648241357,12008.524648241357,12008.524648241357,12008.524648241357,12008.524648241357,12008.524648241357,12011.442618126393,12046.815297717461,12079.04541396085,12117.157234746335,12146.800845631906,12187.896968917939,12223.436442000706,12249.172117583403,12294.777205469552,12317.889648387125,12366.52141463621,12402.575425358629,12404.714864699114,11428.468478579816,11509.572781749212,11495.387613879859,27174.497663744351,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Solve!E$97","v":"Project costs / funding requirement - paste"},{"$f":" Solve!F$97","v":0},{"$f":" Solve!G$97","v":"$ 000s"},{"$f":" Solve!H$97","v":346733.79067659285},{"$f":" Solve!I$97","v":0},{"$f":" Solve!J$97","v":0},{"$f":" Solve!K$97","v":0},{"$f":" Solve!L$97","v":0},{"$f":" Solve!M$97","v":0},{"$f":" Solve!O$97","v":0},{"$f":" Solve!P$97","v":0},{"$f":" Solve!Q$97","v":0},{"$f":" Solve!R$97","v":0},{"$f":" Solve!S$97","v":0},{"$f":" Solve!T$97","v":0},{"$f":" Solve!U$97","v":0},{"$f":" Solve!V$97","v":0},{"$f":" Solve!W$97","v":0},{"$f":" Solve!X$97","v":0},{"$f":" Solve!Y$97","v":0},{"$f":" Solve!Z$97","v":14167.12764026852},{"$f":" Solve!AA$97","v":12008.524646740912},{"$f":" Solve!AB$97","v":12008.524646740912},{"$f":" Solve!AC$97","v":12008.524646745011},{"$f":" Solve!AD$97","v":12008.524646761165},{"$f":" Solve!AE$97","v":12008.524646775923},{"$f":" Solve!AF$97","v":12022.532767910463},{"$f":" Solve!AG$97","v":12055.24126771991},{"$f":" Solve!AH$97","v":12091.890133690271},{"$f":" Solve!AI$97","v":12126.721495000995},{"$f":" Solve!AJ$97","v":12143.490402308606},{"$f":" Solve!AK$97","v":12196.633188733398},{"$f":" Solve!AL$97","v":12222.939936044288},{"$f":" Solve!AM$97","v":12266.97512578241},{"$f":" Solve!AN$97","v":12290.695367735549},{"$f":" Solve!AO$97","v":12337.714859975938},{"$f":" Solve!AP$97","v":12373.254333070752},{"$f":" Solve!AQ$97","v":12393.06663972105},{"$f":" Solve!AR$97","v":12444.595096564364},{"$f":" Solve!AS$97","v":12461.784170549525},{"$f":" Solve!AT$97","v":12516.339305757781},{"$f":" Solve!AU$97","v":12552.393316494799},{"$f":" Solve!AV$97","v":12542.686017955115},{"$f":" Solve!AW$97","v":11578.067221521454},{"$f":" Solve!AX$97","v":11653.262294404334},{"$f":" Solve!AY$97","v":11644.986356957439},{"$f":" Solve!AZ$97","v":28608.770504661876},{"$f":" Solve!BA$97","v":0},{"$f":" Solve!BB$97","v":0},{"$f":" Solve!BC$97","v":0},{"$f":" Solve!BD$97","v":0},{"$f":" Solve!BE$97","v":0},{"$f":" Solve!BF$97","v":0}]
[null,null,null,null,{"$f":" \"Sum of \" & LOWER(E162)","v":"Sum of project costs / funding requirement"},{"$f":" SUM(J163:BE163)","v":346733.79067659285},{"$f":" SMU","v":"$ 000s"}]
[]
[null,null,null,null,null,null,null,{"$f":" SUM(J166:BE166)","v":314115.2408060013},null,{"$f":"SUM(J142:J148)+J155-J159+J160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,8300,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,10780.528359950307,10848.037696529194,10780.528359950307,15272.87346292009,-1046.3947169727717,-1012.6400486833271,0,0,0,0]
[]
[]
["SHARE CAPITAL DRAWDOWN"]
[]
[null,null,null,null,{"$f":" E$164","v":"Sum of project costs / funding requirement"},{"$f":" F$164","v":346733.79067659285},{"$f":" G$164","v":"$ 000s"}]
[null,null,null,null,{"$f":" Debt!E$74","v":"Senior debt drawdown"},{"$f":" Debt!F$74","v":225376.96393978535},{"$f":" Debt!G$74","v":"$ 000s"}]
[null,null,null,null,{"$f":" Solve!E$89","v":"Equity bridge interest and fees rolled up - total - fixed"},{"$f":" Solve!F$89","v":0},{"$f":" Solve!G$89","v":"$ 000s"}]
[null,null,null,null,"Total equity requirement",{"$f":" MAX(0, F171 - F172 + F173)","v":121356.8267368075},{"$f":" SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" InpC!E$228","v":"Share capital amount"},{"$f":" InpC!F$228","v":100},{"$f":" InpC!G$228","v":"$ 000s"}]
[null,null,null,null,{"$f":" E$185","v":"Share capital during construction balance BEG"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,100,100,100,100,100,100,100,100,100,100,{"$f":" AK$185","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,null,"Undrawn share capital ",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" ($F176 - J177)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$178","v":"Undrawn share capital "},0,"$ 000s",0,0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Solve!E$97","v":"Project costs / funding requirement - paste"},{"$f":" Solve!F$97","v":0},{"$f":" Solve!G$97","v":"$ 000s"},{"$f":" Solve!H$97","v":346733.79067659285},{"$f":" Solve!I$97","v":0},{"$f":" Solve!J$97","v":0},{"$f":" Solve!K$97","v":0},{"$f":" Solve!L$97","v":0},{"$f":" Solve!M$97","v":0},{"$f":" Solve!O$97","v":0},{"$f":" Solve!P$97","v":0},{"$f":" Solve!Q$97","v":0},{"$f":" Solve!R$97","v":0},{"$f":" Solve!S$97","v":0},{"$f":" Solve!T$97","v":0},{"$f":" Solve!U$97","v":0},{"$f":" Solve!V$97","v":0},{"$f":" Solve!W$97","v":0},{"$f":" Solve!X$97","v":0},{"$f":" Solve!Y$97","v":0},{"$f":" Solve!Z$97","v":14167.12764026852},{"$f":" Solve!AA$97","v":12008.524646740912},{"$f":" Solve!AB$97","v":12008.524646740912},{"$f":" Solve!AC$97","v":12008.524646745011},{"$f":" Solve!AD$97","v":12008.524646761165},{"$f":" Solve!AE$97","v":12008.524646775923},{"$f":" Solve!AF$97","v":12022.532767910463},{"$f":" Solve!AG$97","v":12055.24126771991},{"$f":" Solve!AH$97","v":12091.890133690271},{"$f":" Solve!AI$97","v":12126.721495000995},{"$f":" Solve!AJ$97","v":12143.490402308606},{"$f":" Solve!AK$97","v":12196.633188733398},{"$f":" Solve!AL$97","v":12222.939936044288},{"$f":" Solve!AM$97","v":12266.97512578241},{"$f":" Solve!AN$97","v":12290.695367735549},{"$f":" Solve!AO$97","v":12337.714859975938},{"$f":" Solve!AP$97","v":12373.254333070752},{"$f":" Solve!AQ$97","v":12393.06663972105},{"$f":" Solve!AR$97","v":12444.595096564364},{"$f":" Solve!AS$97","v":12461.784170549525},{"$f":" Solve!AT$97","v":12516.339305757781},{"$f":" Solve!AU$97","v":12552.393316494799},{"$f":" Solve!AV$97","v":12542.686017955115},{"$f":" Solve!AW$97","v":11578.067221521454},{"$f":" Solve!AX$97","v":11653.262294404334},{"$f":" Solve!AY$97","v":11644.986356957439},{"$f":" Solve!AZ$97","v":28608.770504661876},{"$f":" Solve!BA$97","v":0},{"$f":" Solve!BB$97","v":0},{"$f":" Solve!BC$97","v":0},{"$f":" Solve!BD$97","v":0},{"$f":" Solve!BE$97","v":0},{"$f":" Solve!BF$97","v":0}]
[null,null,null,null,"Share capital drawdown - m",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J182:BE182)","v":100},null,{"$f":" MIN(J180:J181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Sum of \" & LOWER(E182)","v":"Sum of share capital drawdown - m"},{"$f":" SUM(J182:BE182)","v":100},{"$f":" SMU","v":"$ 000s"}]
[]
[null,null,null,null,"Share capital during construction balance BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" I188","v":0},{"$f":" J188","v":0},{"$f":" K188","v":0},{"$f":" L188","v":0},{"$f":" M188","v":0},{"$f":" N188","v":0},0,0,0,0,0,0,0,0,0,0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,null,{"$f":" E$182","v":"Share capital drawdown - m"},0,"$ 000s",100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[downward flow]"]
[null,null,null,null,"Share capital during construction balance",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J185 + J186 - J187","v":0},{"$f":" K185 + K186 - K187","v":0},{"$f":" L185 + L186 - L187","v":0},{"$f":" M185 + M186 - M187","v":0},{"$f":" N185 + N186 - N187","v":0},{"$f":" O185 + O186 - O187","v":0},0,0,0,0,0,0,0,0,0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[]
["SHAREHOLDER LOAN"]
[]
[null,null,null,null,{"$f":" InpC!E$77","v":"EBL active switch"},{"$f":" InpC!F$77","v":0},{"$f":" InpC!G$77","v":"1 = yes; 0 = no"}]
[null,null,null,null,{"$f":" E$174","v":"Total equity requirement"},{"$f":" F$174","v":121356.8267368075},{"$f":" G$174","v":"$ 000s"}]
[null,null,null,null,{"$f":" InpC!E$228","v":"Share capital amount"},{"$f":" InpC!F$228","v":100},{"$f":" InpC!G$228","v":"$ 000s"}]
[null,null,null,null,"Shareholder loan requirement",{"$f":" (F194 - F195) * (1 - F193)","v":121256.8267368075},{"$f":" SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" Solve!E$97","v":"Project costs / funding requirement - paste"},{"$f":" Solve!F$97","v":0},{"$f":" Solve!G$97","v":"$ 000s"},{"$f":" Solve!H$97","v":346733.79067659285},{"$f":" Solve!I$97","v":0},{"$f":" Solve!J$97","v":0},{"$f":" Solve!K$97","v":0},{"$f":" Solve!L$97","v":0},{"$f":" Solve!M$97","v":0},{"$f":" Solve!O$97","v":0},{"$f":" Solve!P$97","v":0},{"$f":" Solve!Q$97","v":0},{"$f":" Solve!R$97","v":0},{"$f":" Solve!S$97","v":0},{"$f":" Solve!T$97","v":0},{"$f":" Solve!U$97","v":0},{"$f":" Solve!V$97","v":0},{"$f":" Solve!W$97","v":0},{"$f":" Solve!X$97","v":0},{"$f":" Solve!Y$97","v":0},{"$f":" Solve!Z$97","v":14167.12764026852},{"$f":" Solve!AA$97","v":12008.524646740912},{"$f":" Solve!AB$97","v":12008.524646740912},{"$f":" Solve!AC$97","v":12008.524646745011},{"$f":" Solve!AD$97","v":12008.524646761165},{"$f":" Solve!AE$97","v":12008.524646775923},{"$f":" Solve!AF$97","v":12022.532767910463},{"$f":" Solve!AG$97","v":12055.24126771991},{"$f":" Solve!AH$97","v":12091.890133690271},{"$f":" Solve!AI$97","v":12126.721495000995},{"$f":" Solve!AJ$97","v":12143.490402308606},{"$f":" Solve!AK$97","v":12196.633188733398},{"$f":" Solve!AL$97","v":12222.939936044288},{"$f":" Solve!AM$97","v":12266.97512578241},{"$f":" Solve!AN$97","v":12290.695367735549},{"$f":" Solve!AO$97","v":12337.714859975938},{"$f":" Solve!AP$97","v":12373.254333070752},{"$f":" Solve!AQ$97","v":12393.06663972105},{"$f":" Solve!AR$97","v":12444.595096564364},{"$f":" Solve!AS$97","v":12461.784170549525},{"$f":" Solve!AT$97","v":12516.339305757781},{"$f":" Solve!AU$97","v":12552.393316494799},{"$f":" Solve!AV$97","v":12542.686017955115},{"$f":" Solve!AW$97","v":11578.067221521454},{"$f":" Solve!AX$97","v":11653.262294404334},{"$f":" Solve!AY$97","v":11644.986356957439},{"$f":" Solve!AZ$97","v":28608.770504661876},{"$f":" Solve!BA$97","v":0},{"$f":" Solve!BB$97","v":0},{"$f":" Solve!BC$97","v":0},{"$f":" Solve!BD$97","v":0},{"$f":" Solve!BE$97","v":0},{"$f":" Solve!BF$97","v":0}]
[null,null,null,null,{"$f":" E$182","v":"Share capital drawdown - m"},0,"$ 000s",100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Funding requirement for shareholder loan",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J200:BE200)","v":346633.79067659285},null,{"$f":" J198 - J199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,14067.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,12126.721495000995,12143.490402308606,12196.633188733398,12222.939936044288,12266.97512578241,12290.695367735549,12337.714859975938,12373.254333070752,12393.06663972105,12444.595096564364,12461.784170549525,12516.339305757781,12552.393316494799,12542.686017955115,11578.067221521454,11653.262294404334,11644.986356957439,28608.770504661876,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$196","v":"Shareholder loan requirement"},{"$f":" F$196","v":121256.8267368075},{"$f":" G$196","v":"$ 000s"}]
[null,null,null,null,{"$f":" E$218","v":"Shareholder loan during construction balance BEG"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14067.12764026852,26075.652287009434,38084.17693375035,50092.701580495363,62101.226227256528,74109.750874032456,86132.283641942922,98187.524909662839,110279.4150433531,121256.8267368075,121256.8267368075,{"$f":" AK$218","v":121256.8267368075},121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075]
[null,null,null,null,"Undrawn shareholder loan",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" MAX(0, $F202 - J203)","v":121256.8267368075},{"$f":" MAX(0, $F202 - K203)","v":121256.8267368075},121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,107189.69909653899,95181.174449798069,83172.649803057153,71164.125156312133,59155.600509550975,47147.075862775047,35124.543094864581,23069.301827144664,10977.4116934544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$200","v":"Funding requirement for shareholder loan"},0,"$ 000s",346633.79067659285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14067.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,12126.721495000995,12143.490402308606,12196.633188733398,{"$f":" AK$200","v":12222.939936044288},12266.97512578241,12290.695367735549,12337.714859975938,12373.254333070752,12393.06663972105,12444.595096564364,12461.784170549525,12516.339305757781,12552.393316494799,12542.686017955115,11578.067221521454,11653.262294404334,11644.986356957439,28608.770504661876,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$204","v":"Undrawn shareholder loan"},0,"$ 000s",0,0,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,107189.69909653899,95181.174449798069,83172.649803057153,71164.125156312133,59155.600509550975,47147.075862775047,35124.543094864581,23069.301827144664,10977.4116934544,0,0,{"$f":" AK$204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Shareholder loan drawdown excluding EBL repayment - m",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J208:BE208)","v":121256.8267368075},null,{"$f":" MIN(J206:J207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,14067.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,10977.4116934544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$350","v":"Repayment of equity bridge POS"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Shareholder loan drawdown for EBL repayment - m",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J211:BE211)","v":0},null,{"$f":" J210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E211","v":"Shareholder loan drawdown for EBL repayment - m"},{"$f":" F211","v":0},"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E208","v":"Shareholder loan drawdown excluding EBL repayment - m"},0,"$ 000s",121256.8267368075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14067.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,10977.4116934544,0,0,{"$f":" AK208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Shareholder drawdown - m",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J215:BE215)","v":121256.8267368075},null,{"$f":"SUM(J213:J214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,14067.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,10977.4116934544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Sum of \" & LOWER(E215)","v":"Sum of shareholder drawdown - m"},{"$f":" SUM(J215:BE215)","v":121256.8267368075},{"$f":" SMU","v":"$ 000s"}]
[]
[null,null,null,null,"Shareholder loan during construction balance BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" I220","v":0},{"$f":" J220","v":0},{"$f":" K220","v":0},{"$f":" L220","v":0},{"$f":" M220","v":0},{"$f":" N220","v":0},0,0,0,0,0,0,0,0,0,0,14067.12764026852,26075.652287009434,38084.17693375035,50092.701580495363,62101.226227256528,74109.750874032456,86132.283641942922,98187.524909662839,110279.4150433531,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075]
[null,null,null,null,{"$f":" E$215","v":"Shareholder drawdown - m"},0,"$ 000s",121256.8267368075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14067.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,10977.4116934544,0,0,{"$f":" AK$215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Shareholder loan during construction balance",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J218 + J219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,14067.12764026852,26075.652287009434,38084.17693375035,50092.701580495363,62101.226227256528,74109.750874032456,86132.283641942922,98187.524909662839,110279.4150433531,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075,121256.8267368075]
[]
[]
["EQUITY BRIDGE"]
[]
[null,"Equity bridge drawdown"]
[null,null,null,null,{"$f":" InpC!E$77","v":"EBL active switch"},{"$f":" InpC!F$77","v":0},{"$f":" InpC!G$77","v":"1 = yes; 0 = no"}]
[null,null,null,null,{"$f":" E$174","v":"Total equity requirement"},{"$f":" F$174","v":121356.8267368075},{"$f":" G$174","v":"$ 000s"}]
[null,null,null,null,{"$f":" InpC!E$228","v":"Share capital amount"},{"$f":" InpC!F$228","v":100},{"$f":" InpC!G$228","v":"$ 000s"}]
[null,null,null,null,"EBL requirement",{"$f":" (F227 - F228) * F226","v":0},{"$f":" SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" Solve!E$97","v":"Project costs / funding requirement - paste"},{"$f":" Solve!F$97","v":0},{"$f":" Solve!G$97","v":"$ 000s"},{"$f":" Solve!H$97","v":346733.79067659285},{"$f":" Solve!I$97","v":0},{"$f":" Solve!J$97","v":0},{"$f":" Solve!K$97","v":0},{"$f":" Solve!L$97","v":0},{"$f":" Solve!M$97","v":0},{"$f":" Solve!O$97","v":0},{"$f":" Solve!P$97","v":0},{"$f":" Solve!Q$97","v":0},{"$f":" Solve!R$97","v":0},{"$f":" Solve!S$97","v":0},{"$f":" Solve!T$97","v":0},{"$f":" Solve!U$97","v":0},{"$f":" Solve!V$97","v":0},{"$f":" Solve!W$97","v":0},{"$f":" Solve!X$97","v":0},{"$f":" Solve!Y$97","v":0},{"$f":" Solve!Z$97","v":14167.12764026852},{"$f":" Solve!AA$97","v":12008.524646740912},{"$f":" Solve!AB$97","v":12008.524646740912},{"$f":" Solve!AC$97","v":12008.524646745011},{"$f":" Solve!AD$97","v":12008.524646761165},{"$f":" Solve!AE$97","v":12008.524646775923},{"$f":" Solve!AF$97","v":12022.532767910463},{"$f":" Solve!AG$97","v":12055.24126771991},{"$f":" Solve!AH$97","v":12091.890133690271},{"$f":" Solve!AI$97","v":12126.721495000995},{"$f":" Solve!AJ$97","v":12143.490402308606},{"$f":" Solve!AK$97","v":12196.633188733398},{"$f":" Solve!AL$97","v":12222.939936044288},{"$f":" Solve!AM$97","v":12266.97512578241},{"$f":" Solve!AN$97","v":12290.695367735549},{"$f":" Solve!AO$97","v":12337.714859975938},{"$f":" Solve!AP$97","v":12373.254333070752},{"$f":" Solve!AQ$97","v":12393.06663972105},{"$f":" Solve!AR$97","v":12444.595096564364},{"$f":" Solve!AS$97","v":12461.784170549525},{"$f":" Solve!AT$97","v":12516.339305757781},{"$f":" Solve!AU$97","v":12552.393316494799},{"$f":" Solve!AV$97","v":12542.686017955115},{"$f":" Solve!AW$97","v":11578.067221521454},{"$f":" Solve!AX$97","v":11653.262294404334},{"$f":" Solve!AY$97","v":11644.986356957439},{"$f":" Solve!AZ$97","v":28608.770504661876},{"$f":" Solve!BA$97","v":0},{"$f":" Solve!BB$97","v":0},{"$f":" Solve!BC$97","v":0},{"$f":" Solve!BD$97","v":0},{"$f":" Solve!BE$97","v":0},{"$f":" Solve!BF$97","v":0}]
[null,null,null,null,{"$f":" E$182","v":"Share capital drawdown - m"},0,"$ 000s",100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Funding requirement for EBL",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J233:BE233)","v":346633.79067659285},null,{"$f":" J231 - J232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,14067.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,12126.721495000995,12143.490402308606,12196.633188733398,12222.939936044288,12266.97512578241,12290.695367735549,12337.714859975938,12373.254333070752,12393.06663972105,12444.595096564364,12461.784170549525,12516.339305757781,12552.393316494799,12542.686017955115,11578.067221521454,11653.262294404334,11644.986356957439,28608.770504661876,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$229","v":"EBL requirement"},{"$f":" F$229","v":0},{"$f":" G$229","v":"$ 000s"}]
[null,null,null,null,{"$f":" Solve!E$89","v":"Equity bridge interest and fees rolled up - total - fixed"},{"$f":" Solve!F$89","v":0},{"$f":" Solve!G$89","v":"$ 000s"}]
[null,null,null,null,"EBL available for drawdown for costs",{"$f":" F235 - F236","v":0},{"$f":" SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" E$237","v":"EBL available for drawdown for costs"},{"$f":" F$237","v":0},{"$f":" G$237","v":"$ 000s"}]
[null,null,null,null,{"$f":" E$245","v":"Equity bridge drawdown - m"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Undrawn equity bridge loan",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":" ($F239 - SUM($I240:I240))","v":0},{"$f":" ($F239 - SUM($I240:J240))","v":0},{"$f":" ($F239 - SUM($I240:K240))","v":0},{"$f":" ($F239 - SUM($I240:L240))","v":0},{"$f":" ($F239 - SUM($I240:M240))","v":0},{"$f":" ($F239 - SUM($I240:N240))","v":0},{"$f":" ($F239 - SUM($I240:O240))","v":0},{"$f":" ($F239 - SUM($I240:P240))","v":0},{"$f":" ($F239 - SUM($I240:Q240))","v":0},{"$f":" ($F239 - SUM($I240:R240))","v":0},{"$f":" ($F239 - SUM($I240:S240))","v":0},{"$f":" ($F239 - SUM($I240:T240))","v":0},{"$f":" ($F239 - SUM($I240:U240))","v":0},{"$f":" ($F239 - SUM($I240:V240))","v":0},{"$f":" ($F239 - SUM($I240:W240))","v":0},{"$f":" ($F239 - SUM($I240:X240))","v":0},{"$f":" ($F239 - SUM($I240:Y240))","v":0},{"$f":" ($F239 - SUM($I240:Z240))","v":0},{"$f":" ($F239 - SUM($I240:AA240))","v":0},{"$f":" ($F239 - SUM($I240:AB240))","v":0},{"$f":" ($F239 - SUM($I240:AC240))","v":0},{"$f":" ($F239 - SUM($I240:AD240))","v":0},{"$f":" ($F239 - SUM($I240:AE240))","v":0},{"$f":" ($F239 - SUM($I240:AF240))","v":0},{"$f":" ($F239 - SUM($I240:AG240))","v":0},{"$f":" ($F239 - SUM($I240:AH240))","v":0},{"$f":" ($F239 - SUM($I240:AI240))","v":0},{"$f":" ($F239 - SUM($I240:AJ240))","v":0},{"$f":" ($F239 - SUM($I240:AK240))","v":0},{"$f":" ($F239 - SUM($I240:AL240))","v":0},{"$f":" ($F239 - SUM($I240:AM240))","v":0},{"$f":" ($F239 - SUM($I240:AN240))","v":0},{"$f":" ($F239 - SUM($I240:AO240))","v":0},{"$f":" ($F239 - SUM($I240:AP240))","v":0},{"$f":" ($F239 - SUM($I240:AQ240))","v":0},{"$f":" ($F239 - SUM($I240:AR240))","v":0},{"$f":" ($F239 - SUM($I240:AS240))","v":0},{"$f":" ($F239 - SUM($I240:AT240))","v":0},{"$f":" ($F239 - SUM($I240:AU240))","v":0},{"$f":" ($F239 - SUM($I240:AV240))","v":0},{"$f":" ($F239 - SUM($I240:AW240))","v":0},{"$f":" ($F239 - SUM($I240:AX240))","v":0},{"$f":" ($F239 - SUM($I240:AY240))","v":0},{"$f":" ($F239 - SUM($I240:AZ240))","v":0},{"$f":" ($F239 - SUM($I240:BA240))","v":0},{"$f":" ($F239 - SUM($I240:BB240))","v":0},{"$f":" ($F239 - SUM($I240:BC240))","v":0},{"$f":" ($F239 - SUM($I240:BD240))","v":0}]
[]
[null,null,null,null,{"$f":" E$233","v":"Funding requirement for EBL"},0,"$ 000s",346633.79067659285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14067.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,12126.721495000995,12143.490402308606,12196.633188733398,{"$f":" AK$233","v":12222.939936044288},12266.97512578241,12290.695367735549,12337.714859975938,12373.254333070752,12393.06663972105,12444.595096564364,12461.784170549525,12516.339305757781,12552.393316494799,12542.686017955115,11578.067221521454,11653.262294404334,11644.986356957439,28608.770504661876,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$241","v":"Undrawn equity bridge loan"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity bridge drawdown - m",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J245:BE245)","v":0},null,{"$f":" MAX(0, MIN(J243:J244))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(0, MIN(AP243:AP244))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Sum of \" & LOWER(E245)","v":"Sum of equity bridge drawdown - m"},{"$f":" SUM(J245:BE245)","v":0},{"$f":" SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" E$342","v":"Equity bridge interest and fees rolled up - total - calc"},{"$f":" F$342","v":0},{"$f":" G$342","v":"$ 000s"}]
[null,null,null,null,{"$f":" E$246","v":"Sum of equity bridge drawdown - m"},{"$f":" F$246","v":0},{"$f":" G$246","v":"$ 000s"}]
[null,null,null,null,"Total EBL drawdown including rolled up costs - m",{"$f":"SUM(F248:F249)","v":0},{"$f":" SMU","v":"$ 000s"}]
[]
[]
[null,null,null,null,"Equity bridge balance BEG",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"I259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$245","v":"Equity bridge drawdown - m"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$291","v":"Equity bridge interest - rolled up"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$305","v":"Equity bridge upfront fee - rolled up"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$328","v":"Equity bridge commitment fee - rolled up"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$350","v":"Repayment of equity bridge POS"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity bridge balance",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":" J253 + SUM(J254:J257) - J258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP253 + SUM(AP254:AP257) - AP258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity bridge interest"]
[null,null,null,null,{"$f":" InpC!E$86","v":"% of EBL hedged"},{"$f":" InpC!F$86","v":1},{"$f":" InpC!G$86","v":"%"}]
[null,null,null,null,{"$f":" E$253","v":"Equity bridge balance BEG"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConTime!E$82","v":"Construction period flag"},{"$f":" ConTime!F$82","v":0},{"$f":" ConTime!G$82","v":"flag"},{"$f":" ConTime!H$82","v":26},{"$f":" ConTime!I$82","v":0},{"$f":" ConTime!J$82","v":0},{"$f":" ConTime!K$82","v":0},{"$f":" ConTime!L$82","v":0},{"$f":" ConTime!M$82","v":0},{"$f":" ConTime!N$82","v":0},{"$f":" ConTime!O$82","v":0},{"$f":" ConTime!P$82","v":0},{"$f":" ConTime!Q$82","v":0},{"$f":" ConTime!R$82","v":0},{"$f":" ConTime!S$82","v":0},{"$f":" ConTime!T$82","v":0},{"$f":" ConTime!U$82","v":0},{"$f":" ConTime!V$82","v":0},{"$f":" ConTime!W$82","v":0},{"$f":" ConTime!X$82","v":0},{"$f":" ConTime!Y$82","v":0},{"$f":" ConTime!Z$82","v":1},{"$f":" ConTime!AA$82","v":1},{"$f":" ConTime!AB$82","v":1},{"$f":" ConTime!AC$82","v":1},{"$f":" ConTime!AD$82","v":1},{"$f":" ConTime!AE$82","v":1},{"$f":" ConTime!AF$82","v":1},{"$f":" ConTime!AG$82","v":1},{"$f":" ConTime!AH$82","v":1},{"$f":" ConTime!AI$82","v":1},{"$f":" ConTime!AJ$82","v":1},{"$f":" ConTime!AK$82","v":1},{"$f":" ConTime!AL$82","v":1},{"$f":" ConTime!AM$82","v":1},{"$f":" ConTime!AN$82","v":1},{"$f":" ConTime!AO$82","v":1},{"$f":" ConTime!AP$82","v":1},{"$f":" ConTime!AQ$82","v":1},{"$f":" ConTime!AR$82","v":1},{"$f":" ConTime!AS$82","v":1},{"$f":" ConTime!AT$82","v":1},{"$f":" ConTime!AU$82","v":1},{"$f":" ConTime!AV$82","v":1},{"$f":" ConTime!AW$82","v":1},{"$f":" ConTime!AX$82","v":1},{"$f":" ConTime!AY$82","v":1},{"$f":" ConTime!AZ$82","v":0},{"$f":" ConTime!BA$82","v":0},{"$f":" ConTime!BB$82","v":0},{"$f":" ConTime!BC$82","v":0},{"$f":" ConTime!BD$82","v":0},{"$f":" ConTime!BE$82","v":0}]
[null,null,null,null,"% of EBL hedged during construction",null,"%",null,null,{"$f":" IF(AND(J264 = 1, J263 > 0), $F262, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(AP264 = 1, AP263 > 0), $F262, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$87","v":"Equity bridge swap rate"},{"$f":" InpC!F$87","v":1.4999999999999999E-2},{"$f":" InpC!G$87","v":"% p.a."}]
[null,null,null,null,{"$f":" E$265","v":"% of EBL hedged during construction"},0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'InpS -m'!E$21","v":"Active senior debt forward curve -m"},{"$f":" 'InpS -m'!F$21","v":0},{"$f":" 'InpS -m'!G$21","v":"% p.a."},{"$f":" 'InpS -m'!H$21","v":0},{"$f":" 'InpS -m'!I$21","v":0},{"$f":" 'InpS -m'!J$21","v":1.9172E-3},{"$f":" 'InpS -m'!K$21","v":1.8992E-3},{"$f":" 'InpS -m'!L$21","v":1.5041E-3},{"$f":" 'InpS -m'!M$21","v":1.0983E-3},{"$f":" 'InpS -m'!N$21","v":1.0581E-3},{"$f":" 'InpS -m'!O$21","v":1.5092E-3},{"$f":" 'InpS -m'!P$21","v":1.4649999999999999E-3},{"$f":" 'InpS -m'!Q$21","v":1.3595999999999999E-3},{"$f":" 'InpS -m'!R$21","v":1.4169E-3},{"$f":" 'InpS -m'!S$21","v":1.4812E-3},{"$f":" 'InpS -m'!T$21","v":1.4021000000000001E-3},{"$f":" 'InpS -m'!U$21","v":1.6615E-3},{"$f":" 'InpS -m'!V$21","v":2.0192000000000001E-3},{"$f":" 'InpS -m'!W$21","v":2.0403999999999999E-3},{"$f":" 'InpS -m'!X$21","v":2.0627000000000002E-3},{"$f":" 'InpS -m'!Y$21","v":2.0866000000000001E-3},{"$f":" 'InpS -m'!Z$21","v":2.1135999999999998E-3},{"$f":" 'InpS -m'!AA$21","v":2.2486999999999997E-3},{"$f":" 'InpS -m'!AB$21","v":2.2722000000000003E-3},{"$f":" 'InpS -m'!AC$21","v":2.2961000000000001E-3},{"$f":" 'InpS -m'!AD$21","v":2.3203999999999998E-3},{"$f":" 'InpS -m'!AE$21","v":2.3438999999999999E-3},{"$f":" 'InpS -m'!AF$21","v":2.3666E-3},{"$f":" 'InpS -m'!AG$21","v":2.3907999999999998E-3},{"$f":" 'InpS -m'!AH$21","v":2.4146000000000003E-3},{"$f":" 'InpS -m'!AI$21","v":2.4364E-3},{"$f":" 'InpS -m'!AJ$21","v":2.4598999999999997E-3},{"$f":" 'InpS -m'!AK$21","v":2.4835999999999999E-3},{"$f":" 'InpS -m'!AL$21","v":2.5635999999999996E-3},{"$f":" 'InpS -m'!AM$21","v":3.4166999999999999E-3},{"$f":" 'InpS -m'!AN$21","v":3.4851999999999999E-3},{"$f":" 'InpS -m'!AO$21","v":3.5525000000000001E-3},{"$f":" 'InpS -m'!AP$21","v":3.6220000000000002E-3},{"$f":" 'InpS -m'!AQ$21","v":3.6902000000000003E-3},{"$f":" 'InpS -m'!AR$21","v":3.7572999999999999E-3},{"$f":" 'InpS -m'!AS$21","v":3.8265999999999999E-3},{"$f":" 'InpS -m'!AT$21","v":3.8E-3},{"$f":" 'InpS -m'!AU$21","v":3.8999999999999998E-3},{"$f":" 'InpS -m'!AV$21","v":4.0000000000000001E-3},{"$f":" 'InpS -m'!AW$21","v":4.1000000000000003E-3},{"$f":" 'InpS -m'!AX$21","v":4.1999999999999997E-3},{"$f":" 'InpS -m'!AY$21","v":4.4000000000000003E-3},{"$f":" 'InpS -m'!AZ$21","v":4.4999999999999997E-3},{"$f":" 'InpS -m'!BA$21","v":4.4999999999999997E-3},{"$f":" 'InpS -m'!BB$21","v":4.4000000000000003E-3},{"$f":" 'InpS -m'!BC$21","v":4.4000000000000003E-3},{"$f":" 'InpS -m'!BD$21","v":4.4000000000000003E-3},{"$f":" 'InpS -m'!BE$21","v":4.4000000000000003E-3}]
[null,null,null,null,{"$f":" ConTime!E$82","v":"Construction period flag"},{"$f":" ConTime!F$82","v":0},{"$f":" ConTime!G$82","v":"flag"},{"$f":" ConTime!H$82","v":26},{"$f":" ConTime!I$82","v":0},{"$f":" ConTime!J$82","v":0},{"$f":" ConTime!K$82","v":0},{"$f":" ConTime!L$82","v":0},{"$f":" ConTime!M$82","v":0},{"$f":" ConTime!N$82","v":0},{"$f":" ConTime!O$82","v":0},{"$f":" ConTime!P$82","v":0},{"$f":" ConTime!Q$82","v":0},{"$f":" ConTime!R$82","v":0},{"$f":" ConTime!S$82","v":0},{"$f":" ConTime!T$82","v":0},{"$f":" ConTime!U$82","v":0},{"$f":" ConTime!V$82","v":0},{"$f":" ConTime!W$82","v":0},{"$f":" ConTime!X$82","v":0},{"$f":" ConTime!Y$82","v":0},{"$f":" ConTime!Z$82","v":1},{"$f":" ConTime!AA$82","v":1},{"$f":" ConTime!AB$82","v":1},{"$f":" ConTime!AC$82","v":1},{"$f":" ConTime!AD$82","v":1},{"$f":" ConTime!AE$82","v":1},{"$f":" ConTime!AF$82","v":1},{"$f":" ConTime!AG$82","v":1},{"$f":" ConTime!AH$82","v":1},{"$f":" ConTime!AI$82","v":1},{"$f":" ConTime!AJ$82","v":1},{"$f":" ConTime!AK$82","v":1},{"$f":" ConTime!AL$82","v":1},{"$f":" ConTime!AM$82","v":1},{"$f":" ConTime!AN$82","v":1},{"$f":" ConTime!AO$82","v":1},{"$f":" ConTime!AP$82","v":1},{"$f":" ConTime!AQ$82","v":1},{"$f":" ConTime!AR$82","v":1},{"$f":" ConTime!AS$82","v":1},{"$f":" ConTime!AT$82","v":1},{"$f":" ConTime!AU$82","v":1},{"$f":" ConTime!AV$82","v":1},{"$f":" ConTime!AW$82","v":1},{"$f":" ConTime!AX$82","v":1},{"$f":" ConTime!AY$82","v":1},{"$f":" ConTime!AZ$82","v":0},{"$f":" ConTime!BA$82","v":0},{"$f":" ConTime!BB$82","v":0},{"$f":" ConTime!BC$82","v":0},{"$f":" ConTime!BD$82","v":0},{"$f":" ConTime!BE$82","v":0}]
[null,null,null,null,"Equity bridge - availability period base rate",null,"% p.a.",null,null,{"$f":" IF(J270 = 1, (J268 * $F267) + ((1 - J268) * (J269)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1135999999999998E-3,2.2486999999999997E-3,2.2722000000000003E-3,2.2961000000000001E-3,2.3203999999999998E-3,2.3438999999999999E-3,2.3666E-3,2.3907999999999998E-3,2.4146000000000003E-3,2.4364E-3,2.4598999999999997E-3,2.4835999999999999E-3,2.5635999999999996E-3,3.4166999999999999E-3,3.4851999999999999E-3,3.5525000000000001E-3,3.6220000000000002E-3,3.6902000000000003E-3,3.7572999999999999E-3,3.8265999999999999E-3,3.8E-3,3.8999999999999998E-3,4.0000000000000001E-3,4.1000000000000003E-3,4.1999999999999997E-3,4.4000000000000003E-3,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$89","v":"Equity bridge margin - construction"},{"$f":" InpC!F$89","v":2.5000000000000001E-2},{"$f":" InpC!G$89","v":"% p.a."}]
[null,null,null,null,{"$f":" InpC!E$81","v":"Equity bridge day count convention"},{"$f":" InpC!F$81","v":360},{"$f":" InpC!G$81","v":"days"}]
[null,null,null,null,{"$f":" E$271","v":"Equity bridge - availability period base rate"},0,"% p.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1135999999999998E-3,2.2486999999999997E-3,2.2722000000000003E-3,2.2961000000000001E-3,2.3203999999999998E-3,2.3438999999999999E-3,2.3666E-3,2.3907999999999998E-3,2.4146000000000003E-3,2.4364E-3,2.4598999999999997E-3,{"$f":" AK$271","v":2.4835999999999999E-3},2.5635999999999996E-3,3.4166999999999999E-3,3.4851999999999999E-3,3.5525000000000001E-3,3.6220000000000002E-3,3.6902000000000003E-3,3.7572999999999999E-3,3.8265999999999999E-3,3.8E-3,3.8999999999999998E-3,4.0000000000000001E-3,4.1000000000000003E-3,4.1999999999999997E-3,4.4000000000000003E-3,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConTime!E$93","v":"Days in period - m"},{"$f":" ConTime!F$93","v":0},{"$f":" ConTime!G$93","v":"days"},{"$f":" ConTime!H$93","v":0},{"$f":" ConTime!I$93","v":0},{"$f":" ConTime!J$93","v":31},{"$f":" ConTime!K$93","v":28},{"$f":" ConTime!L$93","v":31},{"$f":" ConTime!M$93","v":30},{"$f":" ConTime!N$93","v":31},{"$f":" ConTime!O$93","v":30},{"$f":" ConTime!P$93","v":31},{"$f":" ConTime!Q$93","v":31},{"$f":" ConTime!R$93","v":30},{"$f":" ConTime!S$93","v":31},{"$f":" ConTime!T$93","v":30},{"$f":" ConTime!U$93","v":31},{"$f":" ConTime!V$93","v":31},{"$f":" ConTime!W$93","v":28},{"$f":" ConTime!X$93","v":31},{"$f":" ConTime!Y$93","v":30},{"$f":" ConTime!Z$93","v":31},{"$f":" ConTime!AA$93","v":30},{"$f":" ConTime!AB$93","v":31},{"$f":" ConTime!AC$93","v":31},{"$f":" ConTime!AD$93","v":30},{"$f":" ConTime!AE$93","v":31},{"$f":" ConTime!AF$93","v":30},{"$f":" ConTime!AG$93","v":31},{"$f":" ConTime!AH$93","v":31},{"$f":" ConTime!AI$93","v":28},{"$f":" ConTime!AJ$93","v":31},{"$f":" ConTime!AK$93","v":30},{"$f":" ConTime!AL$93","v":31},{"$f":" ConTime!AM$93","v":30},{"$f":" ConTime!AN$93","v":31},{"$f":" ConTime!AO$93","v":31},{"$f":" ConTime!AP$93","v":30},{"$f":" ConTime!AQ$93","v":31},{"$f":" ConTime!AR$93","v":30},{"$f":" ConTime!AS$93","v":31},{"$f":" ConTime!AT$93","v":31},{"$f":" ConTime!AU$93","v":29},{"$f":" ConTime!AV$93","v":31},{"$f":" ConTime!AW$93","v":30},{"$f":" ConTime!AX$93","v":31},{"$f":" ConTime!AY$93","v":30},{"$f":" ConTime!AZ$93","v":31},{"$f":" ConTime!BA$93","v":31},{"$f":" ConTime!BB$93","v":30},{"$f":" ConTime!BC$93","v":31},{"$f":" ConTime!BD$93","v":30},{"$f":" ConTime!BE$93","v":31}]
[null,null,null,null,{"$f":" ConTime!E$82","v":"Construction period flag"},{"$f":" ConTime!F$82","v":0},{"$f":" ConTime!G$82","v":"flag"},{"$f":" ConTime!H$82","v":26},{"$f":" ConTime!I$82","v":0},{"$f":" ConTime!J$82","v":0},{"$f":" ConTime!K$82","v":0},{"$f":" ConTime!L$82","v":0},{"$f":" ConTime!M$82","v":0},{"$f":" ConTime!N$82","v":0},{"$f":" ConTime!O$82","v":0},{"$f":" ConTime!P$82","v":0},{"$f":" ConTime!Q$82","v":0},{"$f":" ConTime!R$82","v":0},{"$f":" ConTime!S$82","v":0},{"$f":" ConTime!T$82","v":0},{"$f":" ConTime!U$82","v":0},{"$f":" ConTime!V$82","v":0},{"$f":" ConTime!W$82","v":0},{"$f":" ConTime!X$82","v":0},{"$f":" ConTime!Y$82","v":0},{"$f":" ConTime!Z$82","v":1},{"$f":" ConTime!AA$82","v":1},{"$f":" ConTime!AB$82","v":1},{"$f":" ConTime!AC$82","v":1},{"$f":" ConTime!AD$82","v":1},{"$f":" ConTime!AE$82","v":1},{"$f":" ConTime!AF$82","v":1},{"$f":" ConTime!AG$82","v":1},{"$f":" ConTime!AH$82","v":1},{"$f":" ConTime!AI$82","v":1},{"$f":" ConTime!AJ$82","v":1},{"$f":" ConTime!AK$82","v":1},{"$f":" ConTime!AL$82","v":1},{"$f":" ConTime!AM$82","v":1},{"$f":" ConTime!AN$82","v":1},{"$f":" ConTime!AO$82","v":1},{"$f":" ConTime!AP$82","v":1},{"$f":" ConTime!AQ$82","v":1},{"$f":" ConTime!AR$82","v":1},{"$f":" ConTime!AS$82","v":1},{"$f":" ConTime!AT$82","v":1},{"$f":" ConTime!AU$82","v":1},{"$f":" ConTime!AV$82","v":1},{"$f":" ConTime!AW$82","v":1},{"$f":" ConTime!AX$82","v":1},{"$f":" ConTime!AY$82","v":1},{"$f":" ConTime!AZ$82","v":0},{"$f":" ConTime!BA$82","v":0},{"$f":" ConTime!BB$82","v":0},{"$f":" ConTime!BC$82","v":0},{"$f":" ConTime!BD$82","v":0},{"$f":" ConTime!BE$82","v":0}]
[null,null,null,null,"Equity bridge period interest rate",null,"%",null,null,{"$f":" ($F273 + J275) / $F274 * J276 * J277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3347822222222225E-3,2.2707249999999999E-3,2.3484394444444451E-3,2.3504975000000002E-3,2.2767000000000004E-3,2.3546136111111111E-3,2.2805500000000001E-3,2.3586522222222221E-3,2.3607016666666665E-3,2.1339422222222222E-3,2.3646025000000001E-3,2.2902999999999999E-3,2.3735322222222226E-3,2.3680583333333337E-3,2.4528922222222223E-3,2.4586875000000004E-3,{"$f":" ($F273 + AP275) / $F274 * AP276 * AP277","v":2.3851666666666665E-3},2.4705450000000002E-3,2.3964416666666663E-3,2.4822905555555554E-3,2.48E-3,2.3280555555555559E-3,2.4972222222222223E-3,2.4250000000000001E-3,2.5144444444444441E-3,2.4499999999999999E-3,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$278","v":"Equity bridge period interest rate"},0,"%",0,0,0,0,0,0,0,0,0,0,{"$f":" R$278","v":0},0,0,0,0,0,0,0,2.3347822222222225E-3,2.2707249999999999E-3,2.3484394444444451E-3,2.3504975000000002E-3,2.2767000000000004E-3,2.3546136111111111E-3,2.2805500000000001E-3,2.3586522222222221E-3,2.3607016666666665E-3,2.1339422222222222E-3,2.3646025000000001E-3,2.2902999999999999E-3,2.3735322222222226E-3,2.3680583333333337E-3,2.4528922222222223E-3,2.4586875000000004E-3,2.3851666666666665E-3,2.4705450000000002E-3,2.3964416666666663E-3,2.4822905555555554E-3,2.48E-3,2.3280555555555559E-3,2.4972222222222223E-3,2.4250000000000001E-3,2.5144444444444441E-3,2.4499999999999999E-3,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$253","v":"Equity bridge balance BEG"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,{"$f":" R$253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConTime!E$82","v":"Construction period flag"},{"$f":" ConTime!F$82","v":0},{"$f":" ConTime!G$82","v":"flag"},{"$f":" ConTime!H$82","v":26},{"$f":" ConTime!I$82","v":0},{"$f":" ConTime!J$82","v":0},{"$f":" ConTime!K$82","v":0},{"$f":" ConTime!L$82","v":0},{"$f":" ConTime!M$82","v":0},{"$f":" ConTime!N$82","v":0},{"$f":" ConTime!O$82","v":0},{"$f":" ConTime!P$82","v":0},{"$f":" ConTime!Q$82","v":0},{"$f":" ConTime!R$82","v":0},{"$f":" ConTime!S$82","v":0},{"$f":" ConTime!T$82","v":0},{"$f":" ConTime!U$82","v":0},{"$f":" ConTime!V$82","v":0},{"$f":" ConTime!W$82","v":0},{"$f":" ConTime!X$82","v":0},{"$f":" ConTime!Y$82","v":0},{"$f":" ConTime!Z$82","v":1},{"$f":" ConTime!AA$82","v":1},{"$f":" ConTime!AB$82","v":1},{"$f":" ConTime!AC$82","v":1},{"$f":" ConTime!AD$82","v":1},{"$f":" ConTime!AE$82","v":1},{"$f":" ConTime!AF$82","v":1},{"$f":" ConTime!AG$82","v":1},{"$f":" ConTime!AH$82","v":1},{"$f":" ConTime!AI$82","v":1},{"$f":" ConTime!AJ$82","v":1},{"$f":" ConTime!AK$82","v":1},{"$f":" ConTime!AL$82","v":1},{"$f":" ConTime!AM$82","v":1},{"$f":" ConTime!AN$82","v":1},{"$f":" ConTime!AO$82","v":1},{"$f":" ConTime!AP$82","v":1},{"$f":" ConTime!AQ$82","v":1},{"$f":" ConTime!AR$82","v":1},{"$f":" ConTime!AS$82","v":1},{"$f":" ConTime!AT$82","v":1},{"$f":" ConTime!AU$82","v":1},{"$f":" ConTime!AV$82","v":1},{"$f":" ConTime!AW$82","v":1},{"$f":" ConTime!AX$82","v":1},{"$f":" ConTime!AY$82","v":1},{"$f":" ConTime!AZ$82","v":0},{"$f":" ConTime!BA$82","v":0},{"$f":" ConTime!BB$82","v":0},{"$f":" ConTime!BC$82","v":0},{"$f":" ConTime!BD$82","v":0},{"$f":" ConTime!BE$82","v":0}]
[null,null,null,null,"Equity bridge interest",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J283:BE283)","v":0},null,{"$f":" J281 * J280 * J282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$79","v":"EBL interest & fee pre-PCOD paid vs rolled-up switch"},{"$f":" InpC!F$79","v":0},{"$f":" InpC!G$79","v":"0 = paid, 1 = rolled-up"}]
[null,null,null,null,{"$f":" E$283","v":"Equity bridge interest"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity bridge interest - paid",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J287:BE287)","v":0},null,{"$f":" (1 - $F285) * J286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (1 - $F285) * AP286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$283","v":"Equity bridge interest"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$287","v":"Equity bridge interest - paid"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity bridge interest - rolled up",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J291:BE291)","v":0},null,{"$f":" J289 - J290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP289 - AP290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity bridge fees"]
[null,null,null,null,{"$f":" InpC!E$91","v":"Equity bridge upfront fee"},{"$f":" InpC!F$91","v":1.4999999999999999E-2},{"$f":" InpC!G$91","v":"%"}]
[null,null,null,null,{"$f":" Solve!E$88","v":"EBL requirement fixed"},{"$f":" Solve!F$88","v":0},{"$f":" Solve!G$88","v":"$ 000s"}]
[null,null,null,null,{"$f":" ConTime!E$64","v":"Financial close date flag - m"},{"$f":" ConTime!F$64","v":0},{"$f":" ConTime!G$64","v":"flag"},{"$f":" ConTime!H$64","v":1},{"$f":" ConTime!I$64","v":0},{"$f":" ConTime!J$64","v":0},{"$f":" ConTime!K$64","v":0},{"$f":" ConTime!L$64","v":0},{"$f":" ConTime!M$64","v":0},{"$f":" ConTime!N$64","v":0},{"$f":" ConTime!O$64","v":0},{"$f":" ConTime!P$64","v":0},{"$f":" ConTime!Q$64","v":0},{"$f":" ConTime!R$64","v":0},{"$f":" ConTime!S$64","v":0},{"$f":" ConTime!T$64","v":0},{"$f":" ConTime!U$64","v":0},{"$f":" ConTime!V$64","v":0},{"$f":" ConTime!W$64","v":0},{"$f":" ConTime!X$64","v":0},{"$f":" ConTime!Y$64","v":1},{"$f":" ConTime!Z$64","v":0},{"$f":" ConTime!AA$64","v":0},{"$f":" ConTime!AB$64","v":0},{"$f":" ConTime!AC$64","v":0},{"$f":" ConTime!AD$64","v":0},{"$f":" ConTime!AE$64","v":0},{"$f":" ConTime!AF$64","v":0},{"$f":" ConTime!AG$64","v":0},{"$f":" ConTime!AH$64","v":0},{"$f":" ConTime!AI$64","v":0},{"$f":" ConTime!AJ$64","v":0},{"$f":" ConTime!AK$64","v":0},{"$f":" ConTime!AL$64","v":0},{"$f":" ConTime!AM$64","v":0},{"$f":" ConTime!AN$64","v":0},{"$f":" ConTime!AO$64","v":0},{"$f":" ConTime!AP$64","v":0},{"$f":" ConTime!AQ$64","v":0},{"$f":" ConTime!AR$64","v":0},{"$f":" ConTime!AS$64","v":0},{"$f":" ConTime!AT$64","v":0},{"$f":" ConTime!AU$64","v":0},{"$f":" ConTime!AV$64","v":0},{"$f":" ConTime!AW$64","v":0},{"$f":" ConTime!AX$64","v":0},{"$f":" ConTime!AY$64","v":0},{"$f":" ConTime!AZ$64","v":0},{"$f":" ConTime!BA$64","v":0},{"$f":" ConTime!BB$64","v":0},{"$f":" ConTime!BC$64","v":0},{"$f":" ConTime!BD$64","v":0},{"$f":" ConTime!BE$64","v":0}]
[null,null,null,null,"Equity bridge upfront fee",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J297:BE297)","v":0},null,{"$f":" $F294 * SUM($F295:$F295) * J296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F294 * SUM($F295:$F295) * AP296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$79","v":"EBL interest & fee pre-PCOD paid vs rolled-up switch"},{"$f":" InpC!F$79","v":0},{"$f":" InpC!G$79","v":"0 = paid, 1 = rolled-up"}]
[null,null,null,null,{"$f":" E$297","v":"Equity bridge upfront fee"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity bridge upfront fee - paid",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J301:BE301)","v":0},null,{"$f":" (1 - $F299) * J300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (1 - $F299) * AP300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$297","v":"Equity bridge upfront fee"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$301","v":"Equity bridge upfront fee - paid"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity bridge upfront fee - rolled up",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J305:BE305)","v":0},null,{"$f":" J303 - J304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP303 - AP304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity bridge commitment fee"]
[null,null,null,null,{"$f":" Solve!E$88","v":"EBL requirement fixed"},{"$f":" Solve!F$88","v":0},{"$f":" Solve!G$88","v":"$ 000s"}]
[null,null,null,null,{"$f":" E$253","v":"Equity bridge balance BEG"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$245","v":"Equity bridge drawdown - m"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConTime!E$64","v":"Financial close date flag - m"},{"$f":" ConTime!F$64","v":0},{"$f":" ConTime!G$64","v":"flag"},{"$f":" ConTime!H$64","v":1},{"$f":" ConTime!I$64","v":0},{"$f":" ConTime!J$64","v":0},{"$f":" ConTime!K$64","v":0},{"$f":" ConTime!L$64","v":0},{"$f":" ConTime!M$64","v":0},{"$f":" ConTime!N$64","v":0},{"$f":" ConTime!O$64","v":0},{"$f":" ConTime!P$64","v":0},{"$f":" ConTime!Q$64","v":0},{"$f":" ConTime!R$64","v":0},{"$f":" ConTime!S$64","v":0},{"$f":" ConTime!T$64","v":0},{"$f":" ConTime!U$64","v":0},{"$f":" ConTime!V$64","v":0},{"$f":" ConTime!W$64","v":0},{"$f":" ConTime!X$64","v":0},{"$f":" ConTime!Y$64","v":1},{"$f":" ConTime!Z$64","v":0},{"$f":" ConTime!AA$64","v":0},{"$f":" ConTime!AB$64","v":0},{"$f":" ConTime!AC$64","v":0},{"$f":" ConTime!AD$64","v":0},{"$f":" ConTime!AE$64","v":0},{"$f":" ConTime!AF$64","v":0},{"$f":" ConTime!AG$64","v":0},{"$f":" ConTime!AH$64","v":0},{"$f":" ConTime!AI$64","v":0},{"$f":" ConTime!AJ$64","v":0},{"$f":" ConTime!AK$64","v":0},{"$f":" ConTime!AL$64","v":0},{"$f":" ConTime!AM$64","v":0},{"$f":" ConTime!AN$64","v":0},{"$f":" ConTime!AO$64","v":0},{"$f":" ConTime!AP$64","v":0},{"$f":" ConTime!AQ$64","v":0},{"$f":" ConTime!AR$64","v":0},{"$f":" ConTime!AS$64","v":0},{"$f":" ConTime!AT$64","v":0},{"$f":" ConTime!AU$64","v":0},{"$f":" ConTime!AV$64","v":0},{"$f":" ConTime!AW$64","v":0},{"$f":" ConTime!AX$64","v":0},{"$f":" ConTime!AY$64","v":0},{"$f":" ConTime!AZ$64","v":0},{"$f":" ConTime!BA$64","v":0},{"$f":" ConTime!BB$64","v":0},{"$f":" ConTime!BC$64","v":0},{"$f":" ConTime!BD$64","v":0},{"$f":" ConTime!BE$64","v":0}]
[null,null,null,null,"Equity bridge undrawn balance",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":" (SUM($F308:$F308) - IF(J311 = 1, SUM(J309:J310), J309))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (SUM($F308:$F308) - IF(AP311 = 1, SUM(AP309:AP310), AP309))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$89","v":"Equity bridge margin - construction"},{"$f":" InpC!F$89","v":2.5000000000000001E-2},{"$f":" InpC!G$89","v":"% p.a."}]
[null,null,null,null,{"$f":" InpC!E$92","v":"Equity bridge commitment fee"},{"$f":" InpC!F$92","v":0.3},{"$f":" InpC!G$92","v":"% of margin"}]
[null,null,null,null,{"$f":" InpC!E$81","v":"Equity bridge day count convention"},{"$f":" InpC!F$81","v":360},{"$f":" InpC!G$81","v":"days"}]
[null,null,null,null,{"$f":" E$312","v":"Equity bridge undrawn balance"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConTime!E$93","v":"Days in period - m"},{"$f":" ConTime!F$93","v":0},{"$f":" ConTime!G$93","v":"days"},{"$f":" ConTime!H$93","v":0},{"$f":" ConTime!I$93","v":0},{"$f":" ConTime!J$93","v":31},{"$f":" ConTime!K$93","v":28},{"$f":" ConTime!L$93","v":31},{"$f":" ConTime!M$93","v":30},{"$f":" ConTime!N$93","v":31},{"$f":" ConTime!O$93","v":30},{"$f":" ConTime!P$93","v":31},{"$f":" ConTime!Q$93","v":31},{"$f":" ConTime!R$93","v":30},{"$f":" ConTime!S$93","v":31},{"$f":" ConTime!T$93","v":30},{"$f":" ConTime!U$93","v":31},{"$f":" ConTime!V$93","v":31},{"$f":" ConTime!W$93","v":28},{"$f":" ConTime!X$93","v":31},{"$f":" ConTime!Y$93","v":30},{"$f":" ConTime!Z$93","v":31},{"$f":" ConTime!AA$93","v":30},{"$f":" ConTime!AB$93","v":31},{"$f":" ConTime!AC$93","v":31},{"$f":" ConTime!AD$93","v":30},{"$f":" ConTime!AE$93","v":31},{"$f":" ConTime!AF$93","v":30},{"$f":" ConTime!AG$93","v":31},{"$f":" ConTime!AH$93","v":31},{"$f":" ConTime!AI$93","v":28},{"$f":" ConTime!AJ$93","v":31},{"$f":" ConTime!AK$93","v":30},{"$f":" ConTime!AL$93","v":31},{"$f":" ConTime!AM$93","v":30},{"$f":" ConTime!AN$93","v":31},{"$f":" ConTime!AO$93","v":31},{"$f":" ConTime!AP$93","v":30},{"$f":" ConTime!AQ$93","v":31},{"$f":" ConTime!AR$93","v":30},{"$f":" ConTime!AS$93","v":31},{"$f":" ConTime!AT$93","v":31},{"$f":" ConTime!AU$93","v":29},{"$f":" ConTime!AV$93","v":31},{"$f":" ConTime!AW$93","v":30},{"$f":" ConTime!AX$93","v":31},{"$f":" ConTime!AY$93","v":30},{"$f":" ConTime!AZ$93","v":31},{"$f":" ConTime!BA$93","v":31},{"$f":" ConTime!BB$93","v":30},{"$f":" ConTime!BC$93","v":31},{"$f":" ConTime!BD$93","v":30},{"$f":" ConTime!BE$93","v":31}]
[null,null,null,null,{"$f":" ConTime!E$82","v":"Construction period flag"},{"$f":" ConTime!F$82","v":0},{"$f":" ConTime!G$82","v":"flag"},{"$f":" ConTime!H$82","v":26},{"$f":" ConTime!I$82","v":0},{"$f":" ConTime!J$82","v":0},{"$f":" ConTime!K$82","v":0},{"$f":" ConTime!L$82","v":0},{"$f":" ConTime!M$82","v":0},{"$f":" ConTime!N$82","v":0},{"$f":" ConTime!O$82","v":0},{"$f":" ConTime!P$82","v":0},{"$f":" ConTime!Q$82","v":0},{"$f":" ConTime!R$82","v":0},{"$f":" ConTime!S$82","v":0},{"$f":" ConTime!T$82","v":0},{"$f":" ConTime!U$82","v":0},{"$f":" ConTime!V$82","v":0},{"$f":" ConTime!W$82","v":0},{"$f":" ConTime!X$82","v":0},{"$f":" ConTime!Y$82","v":0},{"$f":" ConTime!Z$82","v":1},{"$f":" ConTime!AA$82","v":1},{"$f":" ConTime!AB$82","v":1},{"$f":" ConTime!AC$82","v":1},{"$f":" ConTime!AD$82","v":1},{"$f":" ConTime!AE$82","v":1},{"$f":" ConTime!AF$82","v":1},{"$f":" ConTime!AG$82","v":1},{"$f":" ConTime!AH$82","v":1},{"$f":" ConTime!AI$82","v":1},{"$f":" ConTime!AJ$82","v":1},{"$f":" ConTime!AK$82","v":1},{"$f":" ConTime!AL$82","v":1},{"$f":" ConTime!AM$82","v":1},{"$f":" ConTime!AN$82","v":1},{"$f":" ConTime!AO$82","v":1},{"$f":" ConTime!AP$82","v":1},{"$f":" ConTime!AQ$82","v":1},{"$f":" ConTime!AR$82","v":1},{"$f":" ConTime!AS$82","v":1},{"$f":" ConTime!AT$82","v":1},{"$f":" ConTime!AU$82","v":1},{"$f":" ConTime!AV$82","v":1},{"$f":" ConTime!AW$82","v":1},{"$f":" ConTime!AX$82","v":1},{"$f":" ConTime!AY$82","v":1},{"$f":" ConTime!AZ$82","v":0},{"$f":" ConTime!BA$82","v":0},{"$f":" ConTime!BB$82","v":0},{"$f":" ConTime!BC$82","v":0},{"$f":" ConTime!BD$82","v":0},{"$f":" ConTime!BE$82","v":0}]
[null,null,null,null,"Equity bridge commitment fee",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J320:BE320)","v":0},null,{"$f":" J317 * J319 * $F314 * $F315 / $F316 * J318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP317 * AP319 * $F314 * $F315 / $F316 * AP318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$79","v":"EBL interest & fee pre-PCOD paid vs rolled-up switch"},{"$f":" InpC!F$79","v":0},{"$f":" InpC!G$79","v":"0 = paid, 1 = rolled-up"}]
[null,null,null,null,{"$f":" E$320","v":"Equity bridge commitment fee"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity bridge commitment fee - paid",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J324:BE324)","v":0},null,{"$f":" (1 - $F322) * J323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (1 - $F322) * AP323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$320","v":"Equity bridge commitment fee"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$324","v":"Equity bridge commitment fee - paid"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity bridge commitment fee - rolled up",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J328:BE328)","v":0},null,{"$f":" J326 - J327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP326 - AP327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity bridge interest and fees - paid"]
[null,null,null,null,{"$f":" E$287","v":"Equity bridge interest - paid"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$301","v":"Equity bridge upfront fee - paid"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$324","v":"Equity bridge commitment fee - paid"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity bridge interest and fees paid POS",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J334:BE334)","v":0},null,{"$f":"SUM(J331:J333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP331:AP333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E334, LEN(E334) - 4)","v":"Equity bridge interest and fees paid"},null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J335:BE335)","v":0},null,{"$f":" -1 * J334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * AP334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity bridge interest and fees - rolled up"]
[null,null,null,null,{"$f":" E$291","v":"Equity bridge interest - rolled up"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$305","v":"Equity bridge upfront fee - rolled up"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$328","v":"Equity bridge commitment fee - rolled up"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity bridge interest and fees rolled up - m",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J341:BE341)","v":0},null,{"$f":"SUM(J338:J340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP338:AP340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity bridge interest and fees rolled up - total - calc",{"$f":" SUM(J341:BE341)","v":0},{"$f":"SMU","v":"$ 000s"}]
[]
[null,"Equity bridge repayment"]
[null,null,null,null,{"$f":" InpC!E$83","v":"Equity bridge repaid at end construction?"},{"$f":" InpC!F$83","v":1},{"$f":" InpC!G$83","v":"1 = yes, 0 = no"}]
[null,null,null,null,{"$f":" E$253","v":"Equity bridge balance BEG"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$245","v":"Equity bridge drawdown - m"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$341","v":"Equity bridge interest and fees rolled up - m"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConTime!E$77","v":"Last construction period flag - m"},{"$f":" ConTime!F$77","v":0},{"$f":" ConTime!G$77","v":"flag"},{"$f":" ConTime!H$77","v":1},{"$f":" ConTime!I$77","v":0},{"$f":" ConTime!J$77","v":0},{"$f":" ConTime!K$77","v":0},{"$f":" ConTime!L$77","v":0},{"$f":" ConTime!M$77","v":0},{"$f":" ConTime!N$77","v":0},{"$f":" ConTime!O$77","v":0},{"$f":" ConTime!P$77","v":0},{"$f":" ConTime!Q$77","v":0},{"$f":" ConTime!R$77","v":0},{"$f":" ConTime!S$77","v":0},{"$f":" ConTime!T$77","v":0},{"$f":" ConTime!U$77","v":0},{"$f":" ConTime!V$77","v":0},{"$f":" ConTime!W$77","v":0},{"$f":" ConTime!X$77","v":0},{"$f":" ConTime!Y$77","v":0},{"$f":" ConTime!Z$77","v":0},{"$f":" ConTime!AA$77","v":0},{"$f":" ConTime!AB$77","v":0},{"$f":" ConTime!AC$77","v":0},{"$f":" ConTime!AD$77","v":0},{"$f":" ConTime!AE$77","v":0},{"$f":" ConTime!AF$77","v":0},{"$f":" ConTime!AG$77","v":0},{"$f":" ConTime!AH$77","v":0},{"$f":" ConTime!AI$77","v":0},{"$f":" ConTime!AJ$77","v":0},{"$f":" ConTime!AK$77","v":0},{"$f":" ConTime!AL$77","v":0},{"$f":" ConTime!AM$77","v":0},{"$f":" ConTime!AN$77","v":0},{"$f":" ConTime!AO$77","v":0},{"$f":" ConTime!AP$77","v":0},{"$f":" ConTime!AQ$77","v":0},{"$f":" ConTime!AR$77","v":0},{"$f":" ConTime!AS$77","v":0},{"$f":" ConTime!AT$77","v":0},{"$f":" ConTime!AU$77","v":0},{"$f":" ConTime!AV$77","v":0},{"$f":" ConTime!AW$77","v":0},{"$f":" ConTime!AX$77","v":0},{"$f":" ConTime!AY$77","v":1},{"$f":" ConTime!AZ$77","v":0},{"$f":" ConTime!BA$77","v":0},{"$f":" ConTime!BB$77","v":0},{"$f":" ConTime!BC$77","v":0},{"$f":" ConTime!BD$77","v":0},{"$f":" ConTime!BE$77","v":0}]
[null,null,null,null,"Repayment of equity bridge POS",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J350:BE350)","v":0},null,{"$f":" $F345 * SUM(J346:J348) * J349","v":0},{"$f":" $F345 * SUM(K346:K348) * K349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Quarterly timeline conversion"]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,{"$f":" ConTime!E$56","v":"Model ops period counter - m"},{"$f":" ConTime!F$56","v":0},{"$f":" ConTime!G$56","v":"counter"},{"$f":" ConTime!H$56","v":0},{"$f":" ConTime!I$56","v":0},{"$f":" ConTime!J$56","v":1},{"$f":" ConTime!K$56","v":1},{"$f":" ConTime!L$56","v":1},{"$f":" ConTime!M$56","v":1},{"$f":" ConTime!N$56","v":1},{"$f":" ConTime!O$56","v":1},{"$f":" ConTime!P$56","v":2},{"$f":" ConTime!Q$56","v":2},{"$f":" ConTime!R$56","v":2},{"$f":" ConTime!S$56","v":2},{"$f":" ConTime!T$56","v":2},{"$f":" ConTime!U$56","v":2},{"$f":" ConTime!V$56","v":3},{"$f":" ConTime!W$56","v":3},{"$f":" ConTime!X$56","v":3},{"$f":" ConTime!Y$56","v":3},{"$f":" ConTime!Z$56","v":3},{"$f":" ConTime!AA$56","v":3},{"$f":" ConTime!AB$56","v":4},{"$f":" ConTime!AC$56","v":4},{"$f":" ConTime!AD$56","v":4},{"$f":" ConTime!AE$56","v":4},{"$f":" ConTime!AF$56","v":4},{"$f":" ConTime!AG$56","v":4},{"$f":" ConTime!AH$56","v":5},{"$f":" ConTime!AI$56","v":5},{"$f":" ConTime!AJ$56","v":5},{"$f":" ConTime!AK$56","v":5},{"$f":" ConTime!AL$56","v":5},{"$f":" ConTime!AM$56","v":5},{"$f":" ConTime!AN$56","v":6},{"$f":" ConTime!AO$56","v":6},{"$f":" ConTime!AP$56","v":6},{"$f":" ConTime!AQ$56","v":6},{"$f":" ConTime!AR$56","v":6},{"$f":" ConTime!AS$56","v":6},{"$f":" ConTime!AT$56","v":7},{"$f":" ConTime!AU$56","v":7},{"$f":" ConTime!AV$56","v":7},{"$f":" ConTime!AW$56","v":7},{"$f":" ConTime!AX$56","v":7},{"$f":" ConTime!AY$56","v":7},{"$f":" ConTime!AZ$56","v":8},{"$f":" ConTime!BA$56","v":8},{"$f":" ConTime!BB$56","v":8},{"$f":" ConTime!BC$56","v":8},{"$f":" ConTime!BD$56","v":8},{"$f":" ConTime!BE$56","v":8}]
[]
[null,null,null,null,{"$f":" E245","v":"Equity bridge drawdown - m"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E334","v":"Equity bridge interest and fees paid POS"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E335","v":"Equity bridge interest and fees paid"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E341","v":"Equity bridge interest and fees rolled up - m"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$350","v":"Repayment of equity bridge POS"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Equity bridge drawdown ",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J362:BE362)","v":0},null,{"$f":" SUMIF($J354:$BE354, J353, $J356:$BE356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E357","v":"Equity bridge interest and fees paid POS"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J363:BE363)","v":0},null,{"$f":" SUMIF($J354:$BE354, J353, $J357:$BE357)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E358","v":"Equity bridge interest and fees paid"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J364:BE364)","v":0},null,{"$f":" SUMIF($J354:$BE354, J353, $J358:$BE358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E359","v":"Equity bridge interest and fees rolled up - m"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J365:BE365)","v":0},null,{"$f":" SUMIF($J354:$BE354, J353, $J359:$BE359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E360","v":"Repayment of equity bridge POS"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J366:BE366)","v":0},null,{"$f":" SUMIF($J354:$BE354, J353, $J360:$BE360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["NET EQUITY CASHFLOW FOR IRR"]
[]
[null,null,null,null,{"$f":" InpC!E$286","v":"Small negative value for IRR"},{"$f":" InpC!F$286","v":-9.9999999999999994E-12},{"$f":" InpC!G$286","v":"$ 000s"}]
[null,null,null,null,{"$f":" ConTime!E$14","v":"First model column flag - m"},{"$f":" ConTime!F$14","v":0},{"$f":" ConTime!G$14","v":"flag"},{"$f":" ConTime!H$14","v":1},{"$f":" ConTime!I$14","v":0},{"$f":" ConTime!J$14","v":1},{"$f":" ConTime!K$14","v":0},{"$f":" ConTime!L$14","v":0},{"$f":" ConTime!M$14","v":0},{"$f":" ConTime!N$14","v":0},{"$f":" ConTime!O$14","v":0},{"$f":" ConTime!P$14","v":0},{"$f":" ConTime!Q$14","v":0},{"$f":" ConTime!R$14","v":0},{"$f":" ConTime!S$14","v":0},{"$f":" ConTime!T$14","v":0},{"$f":" ConTime!U$14","v":0},{"$f":" ConTime!V$14","v":0},{"$f":" ConTime!W$14","v":0},{"$f":" ConTime!X$14","v":0},{"$f":" ConTime!Y$14","v":0},{"$f":" ConTime!Z$14","v":0},{"$f":" ConTime!AA$14","v":0},{"$f":" ConTime!AB$14","v":0},{"$f":" ConTime!AC$14","v":0},{"$f":" ConTime!AD$14","v":0},{"$f":" ConTime!AE$14","v":0},{"$f":" ConTime!AF$14","v":0},{"$f":" ConTime!AG$14","v":0},{"$f":" ConTime!AH$14","v":0},{"$f":" ConTime!AI$14","v":0},{"$f":" ConTime!AJ$14","v":0},{"$f":" ConTime!AK$14","v":0},{"$f":" ConTime!AL$14","v":0},{"$f":" ConTime!AM$14","v":0},{"$f":" ConTime!AN$14","v":0},{"$f":" ConTime!AO$14","v":0},{"$f":" ConTime!AP$14","v":0},{"$f":" ConTime!AQ$14","v":0},{"$f":" ConTime!AR$14","v":0},{"$f":" ConTime!AS$14","v":0},{"$f":" ConTime!AT$14","v":0},{"$f":" ConTime!AU$14","v":0},{"$f":" ConTime!AV$14","v":0},{"$f":" ConTime!AW$14","v":0},{"$f":" ConTime!AX$14","v":0},{"$f":" ConTime!AY$14","v":0},{"$f":" ConTime!AZ$14","v":0},{"$f":" ConTime!BA$14","v":0},{"$f":" ConTime!BB$14","v":0},{"$f":" ConTime!BC$14","v":0},{"$f":" ConTime!BD$14","v":0},{"$f":" ConTime!BE$14","v":0}]
[null,null,null,null,{"$f":" E$182","v":"Share capital drawdown - m"},{"$f":" F$182","v":0},"$ 000s",100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$215","v":"Shareholder drawdown - m"},{"$f":" F$215","v":0},"$ 000s",121256.8267368075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14067.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,10977.4116934544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConCost!E$39","v":"Development fee"},{"$f":" ConCost!F$39","v":0},{"$f":" ConCost!G$39","v":"$ 000s"},{"$f":" ConCost!H$39","v":2000},{"$f":" ConCost!I$39","v":0},{"$f":" ConCost!J$39","v":0},{"$f":" ConCost!K$39","v":0},{"$f":" ConCost!L$39","v":0},{"$f":" ConCost!M$39","v":0},{"$f":" ConCost!N$39","v":0},{"$f":" ConCost!O$39","v":0},{"$f":" ConCost!P$39","v":0},{"$f":" ConCost!Q$39","v":0},{"$f":" ConCost!R$39","v":0},{"$f":" ConCost!S$39","v":0},{"$f":" ConCost!T$39","v":0},{"$f":" ConCost!U$39","v":0},{"$f":" ConCost!V$39","v":0},{"$f":" ConCost!W$39","v":0},{"$f":" ConCost!X$39","v":0},{"$f":" ConCost!Y$39","v":2000},{"$f":" ConCost!Z$39","v":0},{"$f":" ConCost!AA$39","v":0},{"$f":" ConCost!AB$39","v":0},{"$f":" ConCost!AC$39","v":0},{"$f":" ConCost!AD$39","v":0},{"$f":" ConCost!AE$39","v":0},{"$f":" ConCost!AF$39","v":0},{"$f":" ConCost!AG$39","v":0},{"$f":" ConCost!AH$39","v":0},{"$f":" ConCost!AI$39","v":0},{"$f":" ConCost!AJ$39","v":0},{"$f":" ConCost!AK$39","v":0},{"$f":" ConCost!AL$39","v":0},{"$f":" ConCost!AM$39","v":0},{"$f":" ConCost!AN$39","v":0},{"$f":" ConCost!AO$39","v":0},{"$f":" ConCost!AP$39","v":0},{"$f":" ConCost!AQ$39","v":0},{"$f":" ConCost!AR$39","v":0},{"$f":" ConCost!AS$39","v":0},{"$f":" ConCost!AT$39","v":0},{"$f":" ConCost!AU$39","v":0},{"$f":" ConCost!AV$39","v":0},{"$f":" ConCost!AW$39","v":0},{"$f":" ConCost!AX$39","v":0},{"$f":" ConCost!AY$39","v":0},{"$f":" ConCost!AZ$39","v":0},{"$f":" ConCost!BA$39","v":0},{"$f":" ConCost!BB$39","v":0},{"$f":" ConCost!BC$39","v":0},{"$f":" ConCost!BD$39","v":0},{"$f":" ConCost!BE$39","v":0}]
[null,null,null,null,"Net cashflow from equity during construction - NEG for IRR",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J376:BE376)","v":-119356.8267368075},null,{"$f":" J372 * $F371 - J373 + J375 - J374","v":-9.9999999999999994E-12},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12167.12764026852,-12008.524646740912,-12008.524646740912,-12008.524646745011,-12008.524646761165,-12008.524646775923,-12022.532767910463,-12055.24126771991,-12091.890133690271,-10977.4116934544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["CONSTRUCTION DEBT"]
[]
[]
[null,null,null,null,{"$f":" Solve!E$97","v":"Project costs / funding requirement - paste"},{"$f":" Solve!F$97","v":0},{"$f":" Solve!G$97","v":"$ 000s"},{"$f":" Solve!H$97","v":346733.79067659285},{"$f":" Solve!I$97","v":0},{"$f":" Solve!J$97","v":0},{"$f":" Solve!K$97","v":0},{"$f":" Solve!L$97","v":0},{"$f":" Solve!M$97","v":0},{"$f":" Solve!O$97","v":0},{"$f":" Solve!P$97","v":0},{"$f":" Solve!Q$97","v":0},{"$f":" Solve!R$97","v":0},{"$f":" Solve!S$97","v":0},{"$f":" Solve!T$97","v":0},{"$f":" Solve!U$97","v":0},{"$f":" Solve!V$97","v":0},{"$f":" Solve!W$97","v":0},{"$f":" Solve!X$97","v":0},{"$f":" Solve!Y$97","v":0},{"$f":" Solve!Z$97","v":14167.12764026852},{"$f":" Solve!AA$97","v":12008.524646740912},{"$f":" Solve!AB$97","v":12008.524646740912},{"$f":" Solve!AC$97","v":12008.524646745011},{"$f":" Solve!AD$97","v":12008.524646761165},{"$f":" Solve!AE$97","v":12008.524646775923},{"$f":" Solve!AF$97","v":12022.532767910463},{"$f":" Solve!AG$97","v":12055.24126771991},{"$f":" Solve!AH$97","v":12091.890133690271},{"$f":" Solve!AI$97","v":12126.721495000995},{"$f":" Solve!AJ$97","v":12143.490402308606},{"$f":" Solve!AK$97","v":12196.633188733398},{"$f":" Solve!AL$97","v":12222.939936044288},{"$f":" Solve!AM$97","v":12266.97512578241},{"$f":" Solve!AN$97","v":12290.695367735549},{"$f":" Solve!AO$97","v":12337.714859975938},{"$f":" Solve!AP$97","v":12373.254333070752},{"$f":" Solve!AQ$97","v":12393.06663972105},{"$f":" Solve!AR$97","v":12444.595096564364},{"$f":" Solve!AS$97","v":12461.784170549525},{"$f":" Solve!AT$97","v":12516.339305757781},{"$f":" Solve!AU$97","v":12552.393316494799},{"$f":" Solve!AV$97","v":12542.686017955115},{"$f":" Solve!AW$97","v":11578.067221521454},{"$f":" Solve!AX$97","v":11653.262294404334},{"$f":" Solve!AY$97","v":11644.986356957439},{"$f":" Solve!AZ$97","v":28608.770504661876},{"$f":" Solve!BA$97","v":0},{"$f":" Solve!BB$97","v":0},{"$f":" Solve!BC$97","v":0},{"$f":" Solve!BD$97","v":0},{"$f":" Solve!BE$97","v":0},{"$f":" Solve!BF$97","v":0}]
[null,null,null,null,{"$f":" E$182","v":"Share capital drawdown - m"},0,"$ 000s",100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$208","v":"Shareholder loan drawdown excluding EBL repayment - m"},0,"$ 000s",121256.8267368075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14067.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,10977.4116934544,0,0,{"$f":" AK$208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$245","v":"Equity bridge drawdown - m"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Construction debt drawdown - m",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J386:BE386)","v":225376.96393978526},null,{"$f":" MAX(0, J382 - J384 - J383 - J385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1149.3098015465948,12143.490402308606,12196.633188733398,12222.939936044288,12266.97512578241,12290.695367735549,12337.714859975938,12373.254333070752,12393.06663972105,12444.595096564364,12461.784170549525,12516.339305757781,12552.393316494799,12542.686017955115,11578.067221521454,11653.262294404334,11644.986356957439,28608.770504661876,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Sum of \" & LOWER(E386)","v":"Sum of construction debt drawdown - m"},{"$f":" SUM(J386:BE386)","v":225376.96393978526}]
[]
[]
[]
[null,"Tranche 1 drawdown"]
[null,null,null,null,{"$f":" InpC!E$95","v":"Senior debt - T1 - % of debt"},{"$f":" InpC!F$95","v":0.5},{"$f":" InpC!G$95","v":"%"}]
[null,null,null,null,{"$f":" E$386","v":"Construction debt drawdown - m"},0,"$ 000s",225376.96393978526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1149.3098015465948,12143.490402308606,12196.633188733398,{"$f":" AK$386","v":12222.939936044288},12266.97512578241,12290.695367735549,12337.714859975938,12373.254333070752,12393.06663972105,12444.595096564364,12461.784170549525,12516.339305757781,12552.393316494799,12542.686017955115,11578.067221521454,11653.262294404334,11644.986356957439,28608.770504661876,0,0,0,0,0,0]
[null,null,null,null,"Funding requirement for construction debt - T1",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J394:BE394)","v":112688.48196989263},null,{"$f":" $F392 * J393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6071.7452011543028,6098.3165943666991,6111.4699680221438,6133.487562891205,6145.3476838677743,6168.8574299879692,6186.6271665353761,6196.5333198605249,6222.2975482821821,6230.8920852747624,6258.1696528788907,6276.1966582473997,6271.3430089775575,5789.0336107607272,5826.6311472021671,5822.4931784787195,14304.385252330938,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Solve!E$90","v":"Sum of construction debt drawdown - T1 - Paste"},{"$f":" Solve!F$90","v":139193.51639867545},{"$f":" Solve!G$90","v":"$ 000s"}]
[null,null,null,null,{"$f":" InpC!E$101","v":"Construction debt - T1 commitment amount over sized"},{"$f":" InpC!F$101","v":500},{"$f":" InpC!G$101","v":"$ 000s"}]
[null,null,null,null,"Construction debt - T1 commitment amount calculated",{"$f":"+F396+F397","v":139693.51639867545},{"$f":" Solve!G$90","v":"$ 000s"}]
[null,null,null,null,{"$f":" E$394","v":"Funding requirement for construction debt - T1"},0,"$ 000s",112688.48196989263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6071.7452011543028,6098.3165943666991,{"$f":" AK$394","v":6111.4699680221438},6133.487562891205,6145.3476838677743,6168.8574299879692,6186.6271665353761,6196.5333198605249,6222.2975482821821,6230.8920852747624,6258.1696528788907,6276.1966582473997,6271.3430089775575,5789.0336107607272,5826.6311472021671,5822.4931784787195,14304.385252330938,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConTime!E$82","v":"Construction period flag"},{"$f":" ConTime!F$82","v":0},{"$f":" ConTime!G$82","v":"flag"},{"$f":" ConTime!H$82","v":26},{"$f":" ConTime!I$82","v":0},{"$f":" ConTime!J$82","v":0},{"$f":" ConTime!K$82","v":0},{"$f":" ConTime!L$82","v":0},{"$f":" ConTime!M$82","v":0},{"$f":" ConTime!N$82","v":0},{"$f":" ConTime!O$82","v":0},{"$f":" ConTime!P$82","v":0},{"$f":" ConTime!Q$82","v":0},{"$f":" ConTime!R$82","v":0},{"$f":" ConTime!S$82","v":0},{"$f":" ConTime!T$82","v":0},{"$f":" ConTime!U$82","v":0},{"$f":" ConTime!V$82","v":0},{"$f":" ConTime!W$82","v":0},{"$f":" ConTime!X$82","v":0},{"$f":" ConTime!Y$82","v":0},{"$f":" ConTime!Z$82","v":1},{"$f":" ConTime!AA$82","v":1},{"$f":" ConTime!AB$82","v":1},{"$f":" ConTime!AC$82","v":1},{"$f":" ConTime!AD$82","v":1},{"$f":" ConTime!AE$82","v":1},{"$f":" ConTime!AF$82","v":1},{"$f":" ConTime!AG$82","v":1},{"$f":" ConTime!AH$82","v":1},{"$f":" ConTime!AI$82","v":1},{"$f":" ConTime!AJ$82","v":1},{"$f":" ConTime!AK$82","v":1},{"$f":" ConTime!AL$82","v":1},{"$f":" ConTime!AM$82","v":1},{"$f":" ConTime!AN$82","v":1},{"$f":" ConTime!AO$82","v":1},{"$f":" ConTime!AP$82","v":1},{"$f":" ConTime!AQ$82","v":1},{"$f":" ConTime!AR$82","v":1},{"$f":" ConTime!AS$82","v":1},{"$f":" ConTime!AT$82","v":1},{"$f":" ConTime!AU$82","v":1},{"$f":" ConTime!AV$82","v":1},{"$f":" ConTime!AW$82","v":1},{"$f":" ConTime!AX$82","v":1},{"$f":" ConTime!AY$82","v":1},{"$f":" ConTime!AZ$82","v":0},{"$f":" ConTime!BA$82","v":0},{"$f":" ConTime!BB$82","v":0},{"$f":" ConTime!BC$82","v":0},{"$f":" ConTime!BD$82","v":0},{"$f":" ConTime!BE$82","v":0}]
[null,null,null,null,"Construction debt drawdown - T1 - m",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J401:BE401)","v":112688.48196989263},null,{"$f":" MIN(J399, $F398 - SUM($I401:I401)) * J400","v":0},{"$f":" MIN(K399, $F398 - SUM($I401:J401)) * K400","v":0},{"$f":" MIN(L399, $F398 - SUM($I401:K401)) * L400","v":0},{"$f":" MIN(M399, $F398 - SUM($I401:L401)) * M400","v":0},{"$f":" MIN(N399, $F398 - SUM($I401:M401)) * N400","v":0},{"$f":" MIN(O399, $F398 - SUM($I401:N401)) * O400","v":0},{"$f":" MIN(P399, $F398 - SUM($I401:O401)) * P400","v":0},{"$f":" MIN(Q399, $F398 - SUM($I401:P401)) * Q400","v":0},{"$f":" MIN(R399, $F398 - SUM($I401:Q401)) * R400","v":0},{"$f":" MIN(S399, $F398 - SUM($I401:R401)) * S400","v":0},{"$f":" MIN(T399, $F398 - SUM($I401:S401)) * T400","v":0},{"$f":" MIN(U399, $F398 - SUM($I401:T401)) * U400","v":0},{"$f":" MIN(V399, $F398 - SUM($I401:U401)) * V400","v":0},{"$f":" MIN(W399, $F398 - SUM($I401:V401)) * W400","v":0},{"$f":" MIN(X399, $F398 - SUM($I401:W401)) * X400","v":0},{"$f":" MIN(Y399, $F398 - SUM($I401:X401)) * Y400","v":0},{"$f":" MIN(Z399, $F398 - SUM($I401:Y401)) * Z400","v":0},{"$f":" MIN(AA399, $F398 - SUM($I401:Z401)) * AA400","v":0},{"$f":" MIN(AB399, $F398 - SUM($I401:AA401)) * AB400","v":0},{"$f":" MIN(AC399, $F398 - SUM($I401:AB401)) * AC400","v":0},{"$f":" MIN(AD399, $F398 - SUM($I401:AC401)) * AD400","v":0},{"$f":" MIN(AE399, $F398 - SUM($I401:AD401)) * AE400","v":0},{"$f":" MIN(AF399, $F398 - SUM($I401:AE401)) * AF400","v":0},{"$f":" MIN(AG399, $F398 - SUM($I401:AF401)) * AG400","v":0},{"$f":" MIN(AH399, $F398 - SUM($I401:AG401)) * AH400","v":574.65490077329741},{"$f":" MIN(AI399, $F398 - SUM($I401:AH401)) * AI400","v":6071.7452011543028},{"$f":" MIN(AJ399, $F398 - SUM($I401:AI401)) * AJ400","v":6098.3165943666991},{"$f":" MIN(AK399, $F398 - SUM($I401:AJ401)) * AK400","v":6111.4699680221438},{"$f":" MIN(AL399, $F398 - SUM($I401:AK401)) * AL400","v":6133.487562891205},{"$f":" MIN(AM399, $F398 - SUM($I401:AL401)) * AM400","v":6145.3476838677743},{"$f":" MIN(AN399, $F398 - SUM($I401:AM401)) * AN400","v":6168.8574299879692},{"$f":" MIN(AO399, $F398 - SUM($I401:AN401)) * AO400","v":6186.6271665353761},{"$f":" MIN(AP399, $F398 - SUM($I401:AO401)) * AP400","v":6196.5333198605249},{"$f":" MIN(AQ399, $F398 - SUM($I401:AP401)) * AQ400","v":6222.2975482821821},{"$f":" MIN(AR399, $F398 - SUM($I401:AQ401)) * AR400","v":6230.8920852747624},{"$f":" MIN(AS399, $F398 - SUM($I401:AR401)) * AS400","v":6258.1696528788907},{"$f":" MIN(AT399, $F398 - SUM($I401:AS401)) * AT400","v":6276.1966582473997},{"$f":" MIN(AU399, $F398 - SUM($I401:AT401)) * AU400","v":6271.3430089775575},{"$f":" MIN(AV399, $F398 - SUM($I401:AU401)) * AV400","v":5789.0336107607272},{"$f":" MIN(AW399, $F398 - SUM($I401:AV401)) * AW400","v":5826.6311472021671},{"$f":" MIN(AX399, $F398 - SUM($I401:AW401)) * AX400","v":5822.4931784787195},{"$f":" MIN(AY399, $F398 - SUM($I401:AX401)) * AY400","v":14304.385252330938},{"$f":" MIN(AZ399, $F398 - SUM($I401:AY401)) * AZ400","v":0},{"$f":" MIN(BA399, $F398 - SUM($I401:AZ401)) * BA400","v":0},{"$f":" MIN(BB399, $F398 - SUM($I401:BA401)) * BB400","v":0},{"$f":" MIN(BC399, $F398 - SUM($I401:BB401)) * BC400","v":0},{"$f":" MIN(BD399, $F398 - SUM($I401:BC401)) * BD400","v":0},{"$f":" MIN(BE399, $F398 - SUM($I401:BD401)) * BE400","v":0}]
[null,null,null,null,"Sum of construction debt drawdown - T1",{"$f":" SUM(J401:BE401)","v":112688.48196989263},{"$f":" SMU","v":"$ 000s"}]
[]
[null,null,null,null,"Construction debt - T1 balance BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" I407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6646.4001019276002,12744.716696294299,18856.186664316443,24989.674227207648,31135.021911075422,37303.879341063395,43490.506507598773,49687.039827459295,55909.337375741481,62140.229461016243,68398.399113895139,74674.595772142537,80945.938781120087,86734.972391880816,92561.603539082978,98384.096717561697,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263]
[null,null,null,null,{"$f":" E$401","v":"Construction debt drawdown - T1 - m"},0,"$ 000s",112688.48196989263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6071.7452011543028,6098.3165943666991,{"$f":" AK$401","v":6111.4699680221438},6133.487562891205,6145.3476838677743,6168.8574299879692,6186.6271665353761,6196.5333198605249,6222.2975482821821,6230.8920852747624,6258.1696528788907,6276.1966582473997,6271.3430089775575,5789.0336107607272,5826.6311472021671,5822.4931784787195,14304.385252330938,0,0,0,0,0,0]
[null,null,null,null,"[downward flow]"]
[null,null,null,null,"Construction debt - T1 balance",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J404 + J405 - J406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6646.4001019276002,12744.716696294299,18856.186664316443,24989.674227207648,31135.021911075422,37303.879341063395,43490.506507598773,49687.039827459295,55909.337375741481,62140.229461016243,68398.399113895139,74674.595772142537,80945.938781120087,86734.972391880816,92561.603539082978,98384.096717561697,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263]
[]
[null,"Tranche 2 drawdown"]
[null,null,null,null,{"$f":" InpC!E$96","v":"Senior debt - T2 - % of debt"},{"$f":" InpC!F$96","v":0.5},{"$f":" InpC!G$96","v":"%"}]
[null,null,null,null,{"$f":" E$386","v":"Construction debt drawdown - m"},0,"$ 000s",225376.96393978526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1149.3098015465948,12143.490402308606,12196.633188733398,12222.939936044288,12266.97512578241,12290.695367735549,12337.714859975938,12373.254333070752,12393.06663972105,12444.595096564364,12461.784170549525,12516.339305757781,12552.393316494799,12542.686017955115,11578.067221521454,11653.262294404334,11644.986356957439,28608.770504661876,0,0,0,0,0,0]
[null,null,null,null,"Funding requirement for construction debt - T2",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J412:BE412)","v":112688.48196989263},null,{"$f":" $F410 * J411","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6071.7452011543028,6098.3165943666991,6111.4699680221438,6133.487562891205,6145.3476838677743,6168.8574299879692,6186.6271665353761,6196.5333198605249,6222.2975482821821,6230.8920852747624,6258.1696528788907,6276.1966582473997,6271.3430089775575,5789.0336107607272,5826.6311472021671,5822.4931784787195,14304.385252330938,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Solve!E$91","v":"Sum of construction debt drawdown - T2 - Paste"},{"$f":" Solve!F$91","v":139193.51639867545},{"$f":" Solve!G$91","v":"$ 000s"}]
[null,null,null,null,{"$f":" InpC!E$109","v":"Construction debt - T2 commitment amount over sized"},{"$f":" InpC!F$109","v":500},{"$f":" InpC!G$109","v":"$ 000s"}]
[null,null,null,null,"Construction debt - T2 commitment amount calculated",{"$f":"+F414+F415","v":139693.51639867545},{"$f":" Solve!G$91","v":"$ 000s"}]
[null,null,null,null,{"$f":" E$412","v":"Funding requirement for construction debt - T2"},0,"$ 000s",112688.48196989263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6071.7452011543028,6098.3165943666991,{"$f":" AK$412","v":6111.4699680221438},6133.487562891205,6145.3476838677743,6168.8574299879692,6186.6271665353761,6196.5333198605249,6222.2975482821821,6230.8920852747624,6258.1696528788907,6276.1966582473997,6271.3430089775575,5789.0336107607272,5826.6311472021671,5822.4931784787195,14304.385252330938,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConTime!E$82","v":"Construction period flag"},{"$f":" ConTime!F$82","v":0},{"$f":" ConTime!G$82","v":"flag"},{"$f":" ConTime!H$82","v":26},{"$f":" ConTime!I$82","v":0},{"$f":" ConTime!J$82","v":0},{"$f":" ConTime!K$82","v":0},{"$f":" ConTime!L$82","v":0},{"$f":" ConTime!M$82","v":0},{"$f":" ConTime!N$82","v":0},{"$f":" ConTime!O$82","v":0},{"$f":" ConTime!P$82","v":0},{"$f":" ConTime!Q$82","v":0},{"$f":" ConTime!R$82","v":0},{"$f":" ConTime!S$82","v":0},{"$f":" ConTime!T$82","v":0},{"$f":" ConTime!U$82","v":0},{"$f":" ConTime!V$82","v":0},{"$f":" ConTime!W$82","v":0},{"$f":" ConTime!X$82","v":0},{"$f":" ConTime!Y$82","v":0},{"$f":" ConTime!Z$82","v":1},{"$f":" ConTime!AA$82","v":1},{"$f":" ConTime!AB$82","v":1},{"$f":" ConTime!AC$82","v":1},{"$f":" ConTime!AD$82","v":1},{"$f":" ConTime!AE$82","v":1},{"$f":" ConTime!AF$82","v":1},{"$f":" ConTime!AG$82","v":1},{"$f":" ConTime!AH$82","v":1},{"$f":" ConTime!AI$82","v":1},{"$f":" ConTime!AJ$82","v":1},{"$f":" ConTime!AK$82","v":1},{"$f":" ConTime!AL$82","v":1},{"$f":" ConTime!AM$82","v":1},{"$f":" ConTime!AN$82","v":1},{"$f":" ConTime!AO$82","v":1},{"$f":" ConTime!AP$82","v":1},{"$f":" ConTime!AQ$82","v":1},{"$f":" ConTime!AR$82","v":1},{"$f":" ConTime!AS$82","v":1},{"$f":" ConTime!AT$82","v":1},{"$f":" ConTime!AU$82","v":1},{"$f":" ConTime!AV$82","v":1},{"$f":" ConTime!AW$82","v":1},{"$f":" ConTime!AX$82","v":1},{"$f":" ConTime!AY$82","v":1},{"$f":" ConTime!AZ$82","v":0},{"$f":" ConTime!BA$82","v":0},{"$f":" ConTime!BB$82","v":0},{"$f":" ConTime!BC$82","v":0},{"$f":" ConTime!BD$82","v":0},{"$f":" ConTime!BE$82","v":0}]
[null,null,null,null,"Construction debt drawdown - T2 - m",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J419:BE419)","v":112688.48196989263},null,{"$f":" MIN(J417, $F416 - SUM($I419:I419)) * J418","v":0},{"$f":" MIN(K417, $F416 - SUM($I419:J419)) * K418","v":0},{"$f":" MIN(L417, $F416 - SUM($I419:K419)) * L418","v":0},{"$f":" MIN(M417, $F416 - SUM($I419:L419)) * M418","v":0},{"$f":" MIN(N417, $F416 - SUM($I419:M419)) * N418","v":0},{"$f":" MIN(O417, $F416 - SUM($I419:N419)) * O418","v":0},{"$f":" MIN(P417, $F416 - SUM($I419:O419)) * P418","v":0},{"$f":" MIN(Q417, $F416 - SUM($I419:P419)) * Q418","v":0},{"$f":" MIN(R417, $F416 - SUM($I419:Q419)) * R418","v":0},{"$f":" MIN(S417, $F416 - SUM($I419:R419)) * S418","v":0},{"$f":" MIN(T417, $F416 - SUM($I419:S419)) * T418","v":0},{"$f":" MIN(U417, $F416 - SUM($I419:T419)) * U418","v":0},{"$f":" MIN(V417, $F416 - SUM($I419:U419)) * V418","v":0},{"$f":" MIN(W417, $F416 - SUM($I419:V419)) * W418","v":0},{"$f":" MIN(X417, $F416 - SUM($I419:W419)) * X418","v":0},{"$f":" MIN(Y417, $F416 - SUM($I419:X419)) * Y418","v":0},{"$f":" MIN(Z417, $F416 - SUM($I419:Y419)) * Z418","v":0},{"$f":" MIN(AA417, $F416 - SUM($I419:Z419)) * AA418","v":0},{"$f":" MIN(AB417, $F416 - SUM($I419:AA419)) * AB418","v":0},{"$f":" MIN(AC417, $F416 - SUM($I419:AB419)) * AC418","v":0},{"$f":" MIN(AD417, $F416 - SUM($I419:AC419)) * AD418","v":0},{"$f":" MIN(AE417, $F416 - SUM($I419:AD419)) * AE418","v":0},{"$f":" MIN(AF417, $F416 - SUM($I419:AE419)) * AF418","v":0},{"$f":" MIN(AG417, $F416 - SUM($I419:AF419)) * AG418","v":0},{"$f":" MIN(AH417, $F416 - SUM($I419:AG419)) * AH418","v":574.65490077329741},{"$f":" MIN(AI417, $F416 - SUM($I419:AH419)) * AI418","v":6071.7452011543028},{"$f":" MIN(AJ417, $F416 - SUM($I419:AI419)) * AJ418","v":6098.3165943666991},{"$f":" MIN(AK417, $F416 - SUM($I419:AJ419)) * AK418","v":6111.4699680221438},{"$f":" MIN(AL417, $F416 - SUM($I419:AK419)) * AL418","v":6133.487562891205},{"$f":" MIN(AM417, $F416 - SUM($I419:AL419)) * AM418","v":6145.3476838677743},{"$f":" MIN(AN417, $F416 - SUM($I419:AM419)) * AN418","v":6168.8574299879692},{"$f":" MIN(AO417, $F416 - SUM($I419:AN419)) * AO418","v":6186.6271665353761},{"$f":" MIN(AP417, $F416 - SUM($I419:AO419)) * AP418","v":6196.5333198605249},{"$f":" MIN(AQ417, $F416 - SUM($I419:AP419)) * AQ418","v":6222.2975482821821},{"$f":" MIN(AR417, $F416 - SUM($I419:AQ419)) * AR418","v":6230.8920852747624},{"$f":" MIN(AS417, $F416 - SUM($I419:AR419)) * AS418","v":6258.1696528788907},{"$f":" MIN(AT417, $F416 - SUM($I419:AS419)) * AT418","v":6276.1966582473997},{"$f":" MIN(AU417, $F416 - SUM($I419:AT419)) * AU418","v":6271.3430089775575},{"$f":" MIN(AV417, $F416 - SUM($I419:AU419)) * AV418","v":5789.0336107607272},{"$f":" MIN(AW417, $F416 - SUM($I419:AV419)) * AW418","v":5826.6311472021671},{"$f":" MIN(AX417, $F416 - SUM($I419:AW419)) * AX418","v":5822.4931784787195},{"$f":" MIN(AY417, $F416 - SUM($I419:AX419)) * AY418","v":14304.385252330938},{"$f":" MIN(AZ417, $F416 - SUM($I419:AY419)) * AZ418","v":0},{"$f":" MIN(BA417, $F416 - SUM($I419:AZ419)) * BA418","v":0},{"$f":" MIN(BB417, $F416 - SUM($I419:BA419)) * BB418","v":0},{"$f":" MIN(BC417, $F416 - SUM($I419:BB419)) * BC418","v":0},{"$f":" MIN(BD417, $F416 - SUM($I419:BC419)) * BD418","v":0},{"$f":" MIN(BE417, $F416 - SUM($I419:BD419)) * BE418","v":0}]
[null,null,null,null,"Sum of construction debt drawdown - T2",{"$f":" SUM(J419:BE419)","v":112688.48196989263},{"$f":" SMU","v":"$ 000s"}]
[]
[null,null,null,null,"Construction debt - T2 balance BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" I425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6646.4001019276002,12744.716696294299,18856.186664316443,24989.674227207648,31135.021911075422,37303.879341063395,43490.506507598773,49687.039827459295,55909.337375741481,62140.229461016243,68398.399113895139,74674.595772142537,80945.938781120087,86734.972391880816,92561.603539082978,98384.096717561697,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263]
[null,null,null,null,{"$f":" E$419","v":"Construction debt drawdown - T2 - m"},0,"$ 000s",112688.48196989263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6071.7452011543028,6098.3165943666991,{"$f":" AK$419","v":6111.4699680221438},6133.487562891205,6145.3476838677743,6168.8574299879692,6186.6271665353761,6196.5333198605249,6222.2975482821821,6230.8920852747624,6258.1696528788907,6276.1966582473997,6271.3430089775575,5789.0336107607272,5826.6311472021671,5822.4931784787195,14304.385252330938,0,0,0,0,0,0]
[null,null,null,null,"[downward flow]"]
[null,null,null,null,"Construction debt - T2 balance",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J422 + J423 - J424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6646.4001019276002,12744.716696294299,18856.186664316443,24989.674227207648,31135.021911075422,37303.879341063395,43490.506507598773,49687.039827459295,55909.337375741481,62140.229461016243,68398.399113895139,74674.595772142537,80945.938781120087,86734.972391880816,92561.603539082978,98384.096717561697,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263]
[]
[null,"Total construction debt drawdown"]
[null,null,null,null,{"$f":" E$401","v":"Construction debt drawdown - T1 - m"},0,"$ 000s",112688.48196989263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6071.7452011543028,6098.3165943666991,6111.4699680221438,6133.487562891205,6145.3476838677743,6168.8574299879692,6186.6271665353761,6196.5333198605249,6222.2975482821821,6230.8920852747624,6258.1696528788907,6276.1966582473997,6271.3430089775575,5789.0336107607272,5826.6311472021671,5822.4931784787195,14304.385252330938,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$419","v":"Construction debt drawdown - T2 - m"},0,"$ 000s",112688.48196989263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6071.7452011543028,6098.3165943666991,6111.4699680221438,6133.487562891205,6145.3476838677743,6168.8574299879692,6186.6271665353761,6196.5333198605249,6222.2975482821821,6230.8920852747624,6258.1696528788907,6276.1966582473997,6271.3430089775575,5789.0336107607272,5826.6311472021671,5822.4931784787195,14304.385252330938,0,0,0,0,0,0]
[null,null,null,null,"Construction debt drawdown - m",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J430:BE430)","v":225376.96393978526},null,{"$f":"SUM(J428:J429)","v":0},{"$f":"SUM(K428:K429)","v":0},{"$f":"SUM(L428:L429)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1149.3098015465948,12143.490402308606,12196.633188733398,12222.939936044288,12266.97512578241,12290.695367735549,12337.714859975938,12373.254333070752,12393.06663972105,12444.595096564364,12461.784170549525,12516.339305757781,12552.393316494799,12542.686017955115,11578.067221521454,11653.262294404334,11644.986356957439,28608.770504661876,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Sum of \" & LOWER(E430)","v":"Sum of construction debt drawdown - m"},{"$f":" SUM(J430:BE430)","v":225376.96393978526},{"$f":" SMU","v":"$ 000s"}]
[]
[null,null,null,null,"Construction debt balance BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" I436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1149.3098015465948,13292.8002038552,25489.433392588599,37712.373328632886,49979.348454415296,62270.043822150845,74607.758682126791,86981.013015197546,99374.079654918591,111818.67475148296,124280.45892203249,136796.79822779028,149349.19154428507,161891.87756224017,173469.94478376163,185123.20707816596,196768.19343512339,225376.96393978526,225376.96393978526,225376.96393978526,225376.96393978526,225376.96393978526,225376.96393978526]
[null,null,null,null,{"$f":" E$430","v":"Construction debt drawdown - m"},0,"$ 000s",225376.96393978526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1149.3098015465948,12143.490402308606,12196.633188733398,{"$f":" AK$430","v":12222.939936044288},12266.97512578241,12290.695367735549,12337.714859975938,12373.254333070752,12393.06663972105,12444.595096564364,12461.784170549525,12516.339305757781,12552.393316494799,12542.686017955115,11578.067221521454,11653.262294404334,11644.986356957439,28608.770504661876,0,0,0,0,0,0]
[null,null,null,null,"[downward flow]"]
[null,null,null,null,"Construction debt balance",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J433 + J434 - J435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1149.3098015465948,13292.8002038552,25489.433392588599,37712.373328632886,49979.348454415296,62270.043822150845,74607.758682126791,86981.013015197546,99374.079654918591,111818.67475148296,124280.45892203249,136796.79822779028,149349.19154428507,161891.87756224017,173469.94478376163,185123.20707816596,196768.19343512339,225376.96393978526,225376.96393978526,225376.96393978526,225376.96393978526,225376.96393978526,225376.96393978526,225376.96393978526]
[]
[]
["FINANCING COSTS"]
[]
[null,"Upfront fee"]
[null,null,"Tranche 1"]
[null,null,null,null,{"$f":" InpC!E$99","v":"Construction debt - T1 upfront fee amount"},{"$f":" InpC!F$99","v":0.02},{"$f":" InpC!G$99","v":"%"}]
[null,null,null,null,{"$f":" E$398","v":"Construction debt - T1 commitment amount calculated"},139693.51639867545,"$ 000s"]
[null,null,null,null,{"$f":" ConTime!E$64","v":"Financial close date flag - m"},{"$f":" ConTime!F$64","v":0},{"$f":" ConTime!G$64","v":"flag"},{"$f":" ConTime!H$64","v":1},{"$f":" ConTime!I$64","v":0},{"$f":" ConTime!J$64","v":0},{"$f":" ConTime!K$64","v":0},{"$f":" ConTime!L$64","v":0},{"$f":" ConTime!M$64","v":0},{"$f":" ConTime!N$64","v":0},{"$f":" ConTime!O$64","v":0},{"$f":" ConTime!P$64","v":0},{"$f":" ConTime!Q$64","v":0},{"$f":" ConTime!R$64","v":0},{"$f":" ConTime!S$64","v":0},{"$f":" ConTime!T$64","v":0},{"$f":" ConTime!U$64","v":0},{"$f":" ConTime!V$64","v":0},{"$f":" ConTime!W$64","v":0},{"$f":" ConTime!X$64","v":0},{"$f":" ConTime!Y$64","v":1},{"$f":" ConTime!Z$64","v":0},{"$f":" ConTime!AA$64","v":0},{"$f":" ConTime!AB$64","v":0},{"$f":" ConTime!AC$64","v":0},{"$f":" ConTime!AD$64","v":0},{"$f":" ConTime!AE$64","v":0},{"$f":" ConTime!AF$64","v":0},{"$f":" ConTime!AG$64","v":0},{"$f":" ConTime!AH$64","v":0},{"$f":" ConTime!AI$64","v":0},{"$f":" ConTime!AJ$64","v":0},{"$f":" ConTime!AK$64","v":0},{"$f":" ConTime!AL$64","v":0},{"$f":" ConTime!AM$64","v":0},{"$f":" ConTime!AN$64","v":0},{"$f":" ConTime!AO$64","v":0},{"$f":" ConTime!AP$64","v":0},{"$f":" ConTime!AQ$64","v":0},{"$f":" ConTime!AR$64","v":0},{"$f":" ConTime!AS$64","v":0},{"$f":" ConTime!AT$64","v":0},{"$f":" ConTime!AU$64","v":0},{"$f":" ConTime!AV$64","v":0},{"$f":" ConTime!AW$64","v":0},{"$f":" ConTime!AX$64","v":0},{"$f":" ConTime!AY$64","v":0},{"$f":" ConTime!AZ$64","v":0},{"$f":" ConTime!BA$64","v":0},{"$f":" ConTime!BB$64","v":0},{"$f":" ConTime!BC$64","v":0},{"$f":" ConTime!BD$64","v":0},{"$f":" ConTime!BE$64","v":0}]
[null,null,null,null,"Construction debt upfront fee - T1",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J446:BE446)","v":2793.8703279735091},null,{"$f":" $F443 * $F444 * J445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2793.8703279735091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tranche 2"]
[null,null,null,null,{"$f":" InpC!E$107","v":"Construction debt - T2 upfront fee amount"},{"$f":" InpC!F$107","v":2.1999999999999999E-2},{"$f":" InpC!G$107","v":"%"}]
[null,null,null,null,{"$f":" E$416","v":"Construction debt - T2 commitment amount calculated"},139693.51639867545,"$ 000s"]
[null,null,null,null,{"$f":" ConTime!E$64","v":"Financial close date flag - m"},{"$f":" ConTime!F$64","v":0},{"$f":" ConTime!G$64","v":"flag"},{"$f":" ConTime!H$64","v":1},{"$f":" ConTime!I$64","v":0},{"$f":" ConTime!J$64","v":0},{"$f":" ConTime!K$64","v":0},{"$f":" ConTime!L$64","v":0},{"$f":" ConTime!M$64","v":0},{"$f":" ConTime!N$64","v":0},{"$f":" ConTime!O$64","v":0},{"$f":" ConTime!P$64","v":0},{"$f":" ConTime!Q$64","v":0},{"$f":" ConTime!R$64","v":0},{"$f":" ConTime!S$64","v":0},{"$f":" ConTime!T$64","v":0},{"$f":" ConTime!U$64","v":0},{"$f":" ConTime!V$64","v":0},{"$f":" ConTime!W$64","v":0},{"$f":" ConTime!X$64","v":0},{"$f":" ConTime!Y$64","v":1},{"$f":" ConTime!Z$64","v":0},{"$f":" ConTime!AA$64","v":0},{"$f":" ConTime!AB$64","v":0},{"$f":" ConTime!AC$64","v":0},{"$f":" ConTime!AD$64","v":0},{"$f":" ConTime!AE$64","v":0},{"$f":" ConTime!AF$64","v":0},{"$f":" ConTime!AG$64","v":0},{"$f":" ConTime!AH$64","v":0},{"$f":" ConTime!AI$64","v":0},{"$f":" ConTime!AJ$64","v":0},{"$f":" ConTime!AK$64","v":0},{"$f":" ConTime!AL$64","v":0},{"$f":" ConTime!AM$64","v":0},{"$f":" ConTime!AN$64","v":0},{"$f":" ConTime!AO$64","v":0},{"$f":" ConTime!AP$64","v":0},{"$f":" ConTime!AQ$64","v":0},{"$f":" ConTime!AR$64","v":0},{"$f":" ConTime!AS$64","v":0},{"$f":" ConTime!AT$64","v":0},{"$f":" ConTime!AU$64","v":0},{"$f":" ConTime!AV$64","v":0},{"$f":" ConTime!AW$64","v":0},{"$f":" ConTime!AX$64","v":0},{"$f":" ConTime!AY$64","v":0},{"$f":" ConTime!AZ$64","v":0},{"$f":" ConTime!BA$64","v":0},{"$f":" ConTime!BB$64","v":0},{"$f":" ConTime!BC$64","v":0},{"$f":" ConTime!BD$64","v":0},{"$f":" ConTime!BE$64","v":0}]
[null,null,null,null,"Construction debt upfront fee - T2",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J452:BE452)","v":3073.2573607708596},null,{"$f":" $F449 * $F450 * J451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3073.2573607708596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Construction debt upfront fee "]
[null,null,null,null,{"$f":" E$446","v":"Construction debt upfront fee - T1"},0,"$ 000s",2793.8703279735091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2793.8703279735091,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$452","v":"Construction debt upfront fee - T2"},0,"$ 000s",3073.2573607708596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3073.2573607708596,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Construction debt upfront fee ",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J457:BE457)","v":5867.1276887443692},null,{"$f":"SUM(J455:J456)","v":0},{"$f":"SUM(K455:K456)","v":0},{"$f":"SUM(L455:L456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5867.1276887443692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Commitment fee"]
[null,null,"Tranche 1"]
[null,null,null,null,{"$f":" E$398","v":"Construction debt - T1 commitment amount calculated"},139693.51639867545,"$ 000s"]
[null,null,null,null,{"$f":" E$404","v":"Construction debt - T1 balance BEG"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6646.4001019276002,{"$f":" AK$404","v":12744.716696294299},18856.186664316443,24989.674227207648,31135.021911075422,37303.879341063395,43490.506507598773,49687.039827459295,55909.337375741481,62140.229461016243,68398.399113895139,74674.595772142537,80945.938781120087,86734.972391880816,92561.603539082978,98384.096717561697,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263]
[null,null,null,null,{"$f":" ConTime!E$82","v":"Construction period flag"},{"$f":" ConTime!F$82","v":0},{"$f":" ConTime!G$82","v":"flag"},{"$f":" ConTime!H$82","v":26},{"$f":" ConTime!I$82","v":0},{"$f":" ConTime!J$82","v":0},{"$f":" ConTime!K$82","v":0},{"$f":" ConTime!L$82","v":0},{"$f":" ConTime!M$82","v":0},{"$f":" ConTime!N$82","v":0},{"$f":" ConTime!O$82","v":0},{"$f":" ConTime!P$82","v":0},{"$f":" ConTime!Q$82","v":0},{"$f":" ConTime!R$82","v":0},{"$f":" ConTime!S$82","v":0},{"$f":" ConTime!T$82","v":0},{"$f":" ConTime!U$82","v":0},{"$f":" ConTime!V$82","v":0},{"$f":" ConTime!W$82","v":0},{"$f":" ConTime!X$82","v":0},{"$f":" ConTime!Y$82","v":0},{"$f":" ConTime!Z$82","v":1},{"$f":" ConTime!AA$82","v":1},{"$f":" ConTime!AB$82","v":1},{"$f":" ConTime!AC$82","v":1},{"$f":" ConTime!AD$82","v":1},{"$f":" ConTime!AE$82","v":1},{"$f":" ConTime!AF$82","v":1},{"$f":" ConTime!AG$82","v":1},{"$f":" ConTime!AH$82","v":1},{"$f":" ConTime!AI$82","v":1},{"$f":" ConTime!AJ$82","v":1},{"$f":" ConTime!AK$82","v":1},{"$f":" ConTime!AL$82","v":1},{"$f":" ConTime!AM$82","v":1},{"$f":" ConTime!AN$82","v":1},{"$f":" ConTime!AO$82","v":1},{"$f":" ConTime!AP$82","v":1},{"$f":" ConTime!AQ$82","v":1},{"$f":" ConTime!AR$82","v":1},{"$f":" ConTime!AS$82","v":1},{"$f":" ConTime!AT$82","v":1},{"$f":" ConTime!AU$82","v":1},{"$f":" ConTime!AV$82","v":1},{"$f":" ConTime!AW$82","v":1},{"$f":" ConTime!AX$82","v":1},{"$f":" ConTime!AY$82","v":1},{"$f":" ConTime!AZ$82","v":0},{"$f":" ConTime!BA$82","v":0},{"$f":" ConTime!BB$82","v":0},{"$f":" ConTime!BC$82","v":0},{"$f":" ConTime!BD$82","v":0},{"$f":" ConTime!BE$82","v":0}]
[null,null,null,null,"Construction debt undrawn amount - T1",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" ($F461 - J462) * J463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139118.86149790214,133047.11629674784,126948.79970238115,120837.32973435901,114703.8421714678,108558.49448760002,102389.63705761205,96203.009891076683,90006.476571216161,83784.179022933968,77553.286937659199,71295.11728478031,65018.920626532912,58747.577617555362,52958.544006794633,47131.91285959247,41309.419681113752,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$102","v":"Construction debt - T1 commitment fee %"},{"$f":" InpC!F$102","v":7.4999999999999997E-3},{"$f":" InpC!G$102","v":"% p.a."}]
[null,null,null,null,{"$f":" InpC!E$279","v":"Months in year"},{"$f":" InpC!F$279","v":12},{"$f":" InpC!G$279","v":"months"}]
[null,null,null,null,{"$f":" E$464","v":"Construction debt undrawn amount - T1"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139118.86149790214,133047.11629674784,{"$f":" AK$464","v":126948.79970238115},120837.32973435901,114703.8421714678,108558.49448760002,102389.63705761205,96203.009891076683,90006.476571216161,83784.179022933968,77553.286937659199,71295.11728478031,65018.920626532912,58747.577617555362,52958.544006794633,47131.91285959247,41309.419681113752,0,0,0,0,0,0]
[null,null,null,null,"Construction debt commitment fee - T1",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J469:BE469)","v":1741.7838581471278},null,{"$f":" $F466 / $F467 * J468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,86.949288436188837,83.154447685467403,79.342999813988214,75.523331083974384,71.689901357167372,67.849059054750015,63.993523161007538,60.126881181922926,56.2540478570101,52.365111889333733,48.470804336036998,44.559448302987697,40.636825391583073,36.717236010972101,33.099090004246648,29.457445537245295,25.818387300696095,0,0,0,0,0,0]
[]
[null,null,"Tranche 2"]
[null,null,null,null,{"$f":" E$416","v":"Construction debt - T2 commitment amount calculated"},139693.51639867545,"$ 000s"]
[null,null,null,null,{"$f":" E$422","v":"Construction debt - T2 balance BEG"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6646.4001019276002,{"$f":" AK$422","v":12744.716696294299},18856.186664316443,24989.674227207648,31135.021911075422,37303.879341063395,43490.506507598773,49687.039827459295,55909.337375741481,62140.229461016243,68398.399113895139,74674.595772142537,80945.938781120087,86734.972391880816,92561.603539082978,98384.096717561697,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263]
[null,null,null,null,{"$f":" ConTime!E$82","v":"Construction period flag"},{"$f":" ConTime!F$82","v":0},{"$f":" ConTime!G$82","v":"flag"},{"$f":" ConTime!H$82","v":26},{"$f":" ConTime!I$82","v":0},{"$f":" ConTime!J$82","v":0},{"$f":" ConTime!K$82","v":0},{"$f":" ConTime!L$82","v":0},{"$f":" ConTime!M$82","v":0},{"$f":" ConTime!N$82","v":0},{"$f":" ConTime!O$82","v":0},{"$f":" ConTime!P$82","v":0},{"$f":" ConTime!Q$82","v":0},{"$f":" ConTime!R$82","v":0},{"$f":" ConTime!S$82","v":0},{"$f":" ConTime!T$82","v":0},{"$f":" ConTime!U$82","v":0},{"$f":" ConTime!V$82","v":0},{"$f":" ConTime!W$82","v":0},{"$f":" ConTime!X$82","v":0},{"$f":" ConTime!Y$82","v":0},{"$f":" ConTime!Z$82","v":1},{"$f":" ConTime!AA$82","v":1},{"$f":" ConTime!AB$82","v":1},{"$f":" ConTime!AC$82","v":1},{"$f":" ConTime!AD$82","v":1},{"$f":" ConTime!AE$82","v":1},{"$f":" ConTime!AF$82","v":1},{"$f":" ConTime!AG$82","v":1},{"$f":" ConTime!AH$82","v":1},{"$f":" ConTime!AI$82","v":1},{"$f":" ConTime!AJ$82","v":1},{"$f":" ConTime!AK$82","v":1},{"$f":" ConTime!AL$82","v":1},{"$f":" ConTime!AM$82","v":1},{"$f":" ConTime!AN$82","v":1},{"$f":" ConTime!AO$82","v":1},{"$f":" ConTime!AP$82","v":1},{"$f":" ConTime!AQ$82","v":1},{"$f":" ConTime!AR$82","v":1},{"$f":" ConTime!AS$82","v":1},{"$f":" ConTime!AT$82","v":1},{"$f":" ConTime!AU$82","v":1},{"$f":" ConTime!AV$82","v":1},{"$f":" ConTime!AW$82","v":1},{"$f":" ConTime!AX$82","v":1},{"$f":" ConTime!AY$82","v":1},{"$f":" ConTime!AZ$82","v":0},{"$f":" ConTime!BA$82","v":0},{"$f":" ConTime!BB$82","v":0},{"$f":" ConTime!BC$82","v":0},{"$f":" ConTime!BD$82","v":0},{"$f":" ConTime!BE$82","v":0}]
[null,null,null,null,"Construction debt undrawn amount - T2",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" ($F472 - J473) * J474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139118.86149790214,133047.11629674784,126948.79970238115,120837.32973435901,114703.8421714678,108558.49448760002,102389.63705761205,96203.009891076683,90006.476571216161,83784.179022933968,77553.286937659199,71295.11728478031,65018.920626532912,58747.577617555362,52958.544006794633,47131.91285959247,41309.419681113752,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$110","v":"Construction debt - T2 commitment fee %"},{"$f":" InpC!F$110","v":8.0999999999999996E-3},{"$f":" InpC!G$110","v":"% p.a."}]
[null,null,null,null,{"$f":" InpC!E$279","v":"Months in year"},{"$f":" InpC!F$279","v":12},{"$f":" InpC!G$279","v":"months"}]
[null,null,null,null,{"$f":" E$475","v":"Construction debt undrawn amount - T2"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139693.51639867545,139118.86149790214,133047.11629674784,{"$f":" AK$475","v":126948.79970238115},120837.32973435901,114703.8421714678,108558.49448760002,102389.63705761205,96203.009891076683,90006.476571216161,83784.179022933968,77553.286937659199,71295.11728478031,65018.920626532912,58747.577617555362,52958.544006794633,47131.91285959247,41309.419681113752,0,0,0,0,0,0]
[null,null,null,null,"Construction debt commitment fee - T2",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J480:BE480)","v":1881.1265667988978},null,{"$f":" $F477 / $F478 * J479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,93.905231511083926,89.806803500304781,85.690439799107267,81.56519757069232,77.425093465740758,73.276983779130006,69.113005013888127,64.937031676476749,60.754371685570902,56.554320840480422,52.34846868291995,48.124204167226701,43.887771422909708,39.654614891849867,35.747017204586371,31.814041180224915,27.883858284751778,0,0,0,0,0,0]
[]
[null,null,"Construction debt commitment fee"]
[null,null,null,null,{"$f":" E$469","v":"Construction debt commitment fee - T1"},0,"$ 000s",1741.7838581471278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,86.949288436188837,83.154447685467403,{"$f":" AK$469","v":79.342999813988214},75.523331083974384,71.689901357167372,67.849059054750015,63.993523161007538,60.126881181922926,56.2540478570101,52.365111889333733,48.470804336036998,44.559448302987697,40.636825391583073,36.717236010972101,33.099090004246648,29.457445537245295,25.818387300696095,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$480","v":"Construction debt commitment fee - T2"},0,"$ 000s",1881.1265667988978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,93.905231511083926,89.806803500304781,{"$f":" AK$480","v":85.690439799107267},81.56519757069232,77.425093465740758,73.276983779130006,69.113005013888127,64.937031676476749,60.754371685570902,56.554320840480422,52.34846868291995,48.124204167226701,43.887771422909708,39.654614891849867,35.747017204586371,31.814041180224915,27.883858284751778,0,0,0,0,0,0]
[null,null,null,null,"Construction debt commitment fee",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J485:BE485)","v":3622.9104249460265},null,{"$f":"SUM(J483:J484)","v":0},{"$f":"SUM(K483:K484)","v":0},{"$f":"SUM(L483:L484)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,180.85451994727276,172.9612511857722,165.03343961309548,157.0885286546667,149.11499482290813,141.12604283388004,133.10652817489566,125.06391285839968,117.00841954258101,108.91943272981416,100.81927301895695,92.683652470214398,84.524596814492782,76.371850902821961,68.846107208833018,61.271486717470211,53.702245585447869,0,0,0,0,0,0]
[]
[null,"Interest during construction"]
[null,null,"Tranche 1"]
[null,null,null,null,{"$f":" InpC!E$103","v":"Construction debt - T1 swap rate"},{"$f":" InpC!F$103","v":1.4999999999999999E-2},{"$f":" InpC!G$103","v":"% p.a."}]
[null,null,null,null,{"$f":" InpC!E$104","v":"Construction debt - T1 margin"},{"$f":" InpC!F$104","v":2.5000000000000001E-2},{"$f":" InpC!G$104","v":"% p.a."}]
[null,null,null,null,"All in construction debt interest rate - T1",{"$f":"SUM(F489:F490)","v":0.04},"p.a."]
[]
[null,null,null,null,{"$f":" InpC!E$149","v":"Senior debt - T1 day count convention"},{"$f":" InpC!F$149","v":360},{"$f":" InpC!G$149","v":"days"}]
[null,null,null,null,{"$f":" E$491","v":"All in construction debt interest rate - T1"},{"$f":" F$491","v":0.04},{"$f":" G$491","v":"p.a."}]
[null,null,null,null,{"$f":" ConTime!E$93","v":"Days in period - m"},{"$f":" ConTime!F$93","v":0},{"$f":" ConTime!G$93","v":"days"},{"$f":" ConTime!H$93","v":0},{"$f":" ConTime!I$93","v":0},{"$f":" ConTime!J$93","v":31},{"$f":" ConTime!K$93","v":28},{"$f":" ConTime!L$93","v":31},{"$f":" ConTime!M$93","v":30},{"$f":" ConTime!N$93","v":31},{"$f":" ConTime!O$93","v":30},{"$f":" ConTime!P$93","v":31},{"$f":" ConTime!Q$93","v":31},{"$f":" ConTime!R$93","v":30},{"$f":" ConTime!S$93","v":31},{"$f":" ConTime!T$93","v":30},{"$f":" ConTime!U$93","v":31},{"$f":" ConTime!V$93","v":31},{"$f":" ConTime!W$93","v":28},{"$f":" ConTime!X$93","v":31},{"$f":" ConTime!Y$93","v":30},{"$f":" ConTime!Z$93","v":31},{"$f":" ConTime!AA$93","v":30},{"$f":" ConTime!AB$93","v":31},{"$f":" ConTime!AC$93","v":31},{"$f":" ConTime!AD$93","v":30},{"$f":" ConTime!AE$93","v":31},{"$f":" ConTime!AF$93","v":30},{"$f":" ConTime!AG$93","v":31},{"$f":" ConTime!AH$93","v":31},{"$f":" ConTime!AI$93","v":28},{"$f":" ConTime!AJ$93","v":31},{"$f":" ConTime!AK$93","v":30},{"$f":" ConTime!AL$93","v":31},{"$f":" ConTime!AM$93","v":30},{"$f":" ConTime!AN$93","v":31},{"$f":" ConTime!AO$93","v":31},{"$f":" ConTime!AP$93","v":30},{"$f":" ConTime!AQ$93","v":31},{"$f":" ConTime!AR$93","v":30},{"$f":" ConTime!AS$93","v":31},{"$f":" ConTime!AT$93","v":31},{"$f":" ConTime!AU$93","v":29},{"$f":" ConTime!AV$93","v":31},{"$f":" ConTime!AW$93","v":30},{"$f":" ConTime!AX$93","v":31},{"$f":" ConTime!AY$93","v":30},{"$f":" ConTime!AZ$93","v":31},{"$f":" ConTime!BA$93","v":31},{"$f":" ConTime!BB$93","v":30},{"$f":" ConTime!BC$93","v":31},{"$f":" ConTime!BD$93","v":30},{"$f":" ConTime!BE$93","v":31}]
[null,null,null,null,{"$f":" E$404","v":"Construction debt - T1 balance BEG"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6646.4001019276002,12744.716696294299,18856.186664316443,24989.674227207648,31135.021911075422,37303.879341063395,43490.506507598773,49687.039827459295,55909.337375741481,62140.229461016243,68398.399113895139,74674.595772142537,80945.938781120087,86734.972391880816,92561.603539082978,98384.096717561697,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263]
[null,null,null,null,{"$f":" ConTime!E$82","v":"Construction period flag"},{"$f":" ConTime!F$82","v":0},{"$f":" ConTime!G$82","v":"flag"},{"$f":" ConTime!H$82","v":26},{"$f":" ConTime!I$82","v":0},{"$f":" ConTime!J$82","v":0},{"$f":" ConTime!K$82","v":0},{"$f":" ConTime!L$82","v":0},{"$f":" ConTime!M$82","v":0},{"$f":" ConTime!N$82","v":0},{"$f":" ConTime!O$82","v":0},{"$f":" ConTime!P$82","v":0},{"$f":" ConTime!Q$82","v":0},{"$f":" ConTime!R$82","v":0},{"$f":" ConTime!S$82","v":0},{"$f":" ConTime!T$82","v":0},{"$f":" ConTime!U$82","v":0},{"$f":" ConTime!V$82","v":0},{"$f":" ConTime!W$82","v":0},{"$f":" ConTime!X$82","v":0},{"$f":" ConTime!Y$82","v":0},{"$f":" ConTime!Z$82","v":1},{"$f":" ConTime!AA$82","v":1},{"$f":" ConTime!AB$82","v":1},{"$f":" ConTime!AC$82","v":1},{"$f":" ConTime!AD$82","v":1},{"$f":" ConTime!AE$82","v":1},{"$f":" ConTime!AF$82","v":1},{"$f":" ConTime!AG$82","v":1},{"$f":" ConTime!AH$82","v":1},{"$f":" ConTime!AI$82","v":1},{"$f":" ConTime!AJ$82","v":1},{"$f":" ConTime!AK$82","v":1},{"$f":" ConTime!AL$82","v":1},{"$f":" ConTime!AM$82","v":1},{"$f":" ConTime!AN$82","v":1},{"$f":" ConTime!AO$82","v":1},{"$f":" ConTime!AP$82","v":1},{"$f":" ConTime!AQ$82","v":1},{"$f":" ConTime!AR$82","v":1},{"$f":" ConTime!AS$82","v":1},{"$f":" ConTime!AT$82","v":1},{"$f":" ConTime!AU$82","v":1},{"$f":" ConTime!AV$82","v":1},{"$f":" ConTime!AW$82","v":1},{"$f":" ConTime!AX$82","v":1},{"$f":" ConTime!AY$82","v":1},{"$f":" ConTime!AZ$82","v":0},{"$f":" ConTime!BA$82","v":0},{"$f":" ConTime!BB$82","v":0},{"$f":" ConTime!BC$82","v":0},{"$f":" ConTime!BD$82","v":0},{"$f":" ConTime!BE$82","v":0}]
[null,null,null,null,"Construction debt interest - T1",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J498:BE498)","v":2858.5742658968875},null,{"$f":" $F494 / $F493 * J495 * J496 * J497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F494 / $F493 * AD495 * AD496 * AD497","v":0},0,0,0,0,1.7878152468502588,22.89315590663951,42.482388987647667,64.949087399312191,83.298914090692165,107.24285324925978,128.49113995255169,144.96835502532926,171.14424829458201,186.36445791913829,214.03856814350038,235.59448583674993,240.61814193245928,278.81378913496917,289.11657463960273,318.82330107906358,327.94698905853903,0,0,0,0,0,0]
[]
[null,null,"Tranche 2"]
[null,null,null,null,{"$f":" InpC!E$111","v":"Construction debt - T2 swap rate"},{"$f":" InpC!F$111","v":1.4999999999999999E-2},{"$f":" InpC!G$111","v":"% p.a."}]
[null,null,null,null,{"$f":" InpC!E$112","v":"Construction debt - T2 margin"},{"$f":" InpC!F$112","v":2.7E-2},{"$f":" InpC!G$112","v":"% p.a."}]
[null,null,null,null,"All in construction debt interest rate - T2",{"$f":"SUM(F501:F502)","v":4.1999999999999996E-2},"p.a."]
[]
[null,null,null,null,{"$f":" InpC!E$182","v":"Senior debt - T2 day count convention"},{"$f":" InpC!F$182","v":360},{"$f":" InpC!G$182","v":"days"}]
[null,null,null,null,{"$f":" E$503","v":"All in construction debt interest rate - T2"},{"$f":" F$503","v":4.1999999999999996E-2},{"$f":" G$503","v":"p.a."}]
[null,null,null,null,{"$f":" ConTime!E$93","v":"Days in period - m"},{"$f":" ConTime!F$93","v":0},{"$f":" ConTime!G$93","v":"days"},{"$f":" ConTime!H$93","v":0},{"$f":" ConTime!I$93","v":0},{"$f":" ConTime!J$93","v":31},{"$f":" ConTime!K$93","v":28},{"$f":" ConTime!L$93","v":31},{"$f":" ConTime!M$93","v":30},{"$f":" ConTime!N$93","v":31},{"$f":" ConTime!O$93","v":30},{"$f":" ConTime!P$93","v":31},{"$f":" ConTime!Q$93","v":31},{"$f":" ConTime!R$93","v":30},{"$f":" ConTime!S$93","v":31},{"$f":" ConTime!T$93","v":30},{"$f":" ConTime!U$93","v":31},{"$f":" ConTime!V$93","v":31},{"$f":" ConTime!W$93","v":28},{"$f":" ConTime!X$93","v":31},{"$f":" ConTime!Y$93","v":30},{"$f":" ConTime!Z$93","v":31},{"$f":" ConTime!AA$93","v":30},{"$f":" ConTime!AB$93","v":31},{"$f":" ConTime!AC$93","v":31},{"$f":" ConTime!AD$93","v":30},{"$f":" ConTime!AE$93","v":31},{"$f":" ConTime!AF$93","v":30},{"$f":" ConTime!AG$93","v":31},{"$f":" ConTime!AH$93","v":31},{"$f":" ConTime!AI$93","v":28},{"$f":" ConTime!AJ$93","v":31},{"$f":" ConTime!AK$93","v":30},{"$f":" ConTime!AL$93","v":31},{"$f":" ConTime!AM$93","v":30},{"$f":" ConTime!AN$93","v":31},{"$f":" ConTime!AO$93","v":31},{"$f":" ConTime!AP$93","v":30},{"$f":" ConTime!AQ$93","v":31},{"$f":" ConTime!AR$93","v":30},{"$f":" ConTime!AS$93","v":31},{"$f":" ConTime!AT$93","v":31},{"$f":" ConTime!AU$93","v":29},{"$f":" ConTime!AV$93","v":31},{"$f":" ConTime!AW$93","v":30},{"$f":" ConTime!AX$93","v":31},{"$f":" ConTime!AY$93","v":30},{"$f":" ConTime!AZ$93","v":31},{"$f":" ConTime!BA$93","v":31},{"$f":" ConTime!BB$93","v":30},{"$f":" ConTime!BC$93","v":31},{"$f":" ConTime!BD$93","v":30},{"$f":" ConTime!BE$93","v":31}]
[null,null,null,null,{"$f":" E$422","v":"Construction debt - T2 balance BEG"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6646.4001019276002,12744.716696294299,18856.186664316443,24989.674227207648,31135.021911075422,37303.879341063395,43490.506507598773,49687.039827459295,55909.337375741481,62140.229461016243,68398.399113895139,74674.595772142537,80945.938781120087,86734.972391880816,92561.603539082978,98384.096717561697,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263,112688.48196989263]
[null,null,null,null,{"$f":" ConTime!E$82","v":"Construction period flag"},{"$f":" ConTime!F$82","v":0},{"$f":" ConTime!G$82","v":"flag"},{"$f":" ConTime!H$82","v":26},{"$f":" ConTime!I$82","v":0},{"$f":" ConTime!J$82","v":0},{"$f":" ConTime!K$82","v":0},{"$f":" ConTime!L$82","v":0},{"$f":" ConTime!M$82","v":0},{"$f":" ConTime!N$82","v":0},{"$f":" ConTime!O$82","v":0},{"$f":" ConTime!P$82","v":0},{"$f":" ConTime!Q$82","v":0},{"$f":" ConTime!R$82","v":0},{"$f":" ConTime!S$82","v":0},{"$f":" ConTime!T$82","v":0},{"$f":" ConTime!U$82","v":0},{"$f":" ConTime!V$82","v":0},{"$f":" ConTime!W$82","v":0},{"$f":" ConTime!X$82","v":0},{"$f":" ConTime!Y$82","v":0},{"$f":" ConTime!Z$82","v":1},{"$f":" ConTime!AA$82","v":1},{"$f":" ConTime!AB$82","v":1},{"$f":" ConTime!AC$82","v":1},{"$f":" ConTime!AD$82","v":1},{"$f":" ConTime!AE$82","v":1},{"$f":" ConTime!AF$82","v":1},{"$f":" ConTime!AG$82","v":1},{"$f":" ConTime!AH$82","v":1},{"$f":" ConTime!AI$82","v":1},{"$f":" ConTime!AJ$82","v":1},{"$f":" ConTime!AK$82","v":1},{"$f":" ConTime!AL$82","v":1},{"$f":" ConTime!AM$82","v":1},{"$f":" ConTime!AN$82","v":1},{"$f":" ConTime!AO$82","v":1},{"$f":" ConTime!AP$82","v":1},{"$f":" ConTime!AQ$82","v":1},{"$f":" ConTime!AR$82","v":1},{"$f":" ConTime!AS$82","v":1},{"$f":" ConTime!AT$82","v":1},{"$f":" ConTime!AU$82","v":1},{"$f":" ConTime!AV$82","v":1},{"$f":" ConTime!AW$82","v":1},{"$f":" ConTime!AX$82","v":1},{"$f":" ConTime!AY$82","v":1},{"$f":" ConTime!AZ$82","v":0},{"$f":" ConTime!BA$82","v":0},{"$f":" ConTime!BB$82","v":0},{"$f":" ConTime!BC$82","v":0},{"$f":" ConTime!BD$82","v":0},{"$f":" ConTime!BE$82","v":0}]
[null,null,null,null,"Construction debt interest - T2",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J510:BE510)","v":3001.5029791917309},null,{"$f":" $F506 / $F505 * J507 * J508 * J509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8772060091927714,24.037813701971483,44.606508437030044,68.196541769277786,87.463859795226753,112.60499591172275,134.91569695017927,152.21677277659569,179.70146070931108,195.68268081509515,224.74049655067537,247.37421012858738,252.64904902908222,292.7544785917176,303.57240337158282,334.7644661330167,344.34433851146588,0,0,0,0,0,0]
[]
[null,null,"Construction debt interest"]
[null,null,null,null,{"$f":" E$498","v":"Construction debt interest - T1"},0,"$ 000s",2858.5742658968875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7878152468502588,22.89315590663951,{"$f":" AK$498","v":42.482388987647667},64.949087399312191,83.298914090692165,107.24285324925978,128.49113995255169,144.96835502532926,171.14424829458201,186.36445791913829,214.03856814350038,235.59448583674993,240.61814193245928,278.81378913496917,289.11657463960273,318.82330107906358,327.94698905853903,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$510","v":"Construction debt interest - T2"},0,"$ 000s",3001.5029791917309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8772060091927714,24.037813701971483,{"$f":" AK$510","v":44.606508437030044},68.196541769277786,87.463859795226753,112.60499591172275,134.91569695017927,152.21677277659569,179.70146070931108,195.68268081509515,224.74049655067537,247.37421012858738,252.64904902908222,292.7544785917176,303.57240337158282,334.7644661330167,344.34433851146588,0,0,0,0,0,0]
[null,null,null,null,"Construction debt interest",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J515:BE515)","v":5860.0772450886179},null,{"$f":"SUM(J513:J514)","v":0},{"$f":"SUM(K513:K514)","v":0},{"$f":"SUM(L513:L514)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6650212560430302,46.930969608610994,87.088897424677711,133.14562916858998,170.76277388591893,219.84784916098255,263.40683690273096,297.18512780192498,350.84570900389309,382.04713873423344,438.77906469417576,482.9686959653373,493.26719096154147,571.56826772668683,592.68897801118555,653.58776721208028,672.29132757000491,0,0,0,0,0,0]
[]
["FINANCING COST SUMMARY"]
[]
[null,null,null,null,{"$f":" E$446","v":"Construction debt upfront fee - T1"},0,"$ 000s",2793.8703279735091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2793.8703279735091,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$469","v":"Construction debt commitment fee - T1"},0,"$ 000s",1741.7838581471278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,86.949288436188837,83.154447685467403,{"$f":" AK$469","v":79.342999813988214},75.523331083974384,71.689901357167372,67.849059054750015,63.993523161007538,60.126881181922926,56.2540478570101,52.365111889333733,48.470804336036998,44.559448302987697,40.636825391583073,36.717236010972101,33.099090004246648,29.457445537245295,25.818387300696095,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$498","v":"Construction debt interest - T1"},0,"$ 000s",2858.5742658968875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7878152468502588,22.89315590663951,42.482388987647667,64.949087399312191,83.298914090692165,107.24285324925978,128.49113995255169,144.96835502532926,171.14424829458201,186.36445791913829,214.03856814350038,235.59448583674993,240.61814193245928,278.81378913496917,289.11657463960273,318.82330107906358,327.94698905853903,0,0,0,0,0,0]
[null,null,null,null,"Construction debt financing costs T1 - m",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J522:BE522)","v":7394.2284520175208},null,{"$f":"SUM(J519:J521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2793.8703279735091,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,88.737103683039095,106.04760359210691,121.82538880163588,140.47241848328656,154.98881544785954,175.09191230400978,192.48466311355924,205.09523620725219,227.39829615159212,238.72956980847204,262.50937247953738,280.1539341397376,281.25496732404235,315.53102514594127,322.21566464384938,348.28074661630887,353.76537635923512,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$452","v":"Construction debt upfront fee - T2"},0,"$ 000s",3073.2573607708596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3073.2573607708596,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$480","v":"Construction debt commitment fee - T2"},0,"$ 000s",1881.1265667988978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,93.905231511083926,89.806803500304781,{"$f":" AK$480","v":85.690439799107267},81.56519757069232,77.425093465740758,73.276983779130006,69.113005013888127,64.937031676476749,60.754371685570902,56.554320840480422,52.34846868291995,48.124204167226701,43.887771422909708,39.654614891849867,35.747017204586371,31.814041180224915,27.883858284751778,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$510","v":"Construction debt interest - T2"},0,"$ 000s",3001.5029791917309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8772060091927714,24.037813701971483,44.606508437030044,68.196541769277786,87.463859795226753,112.60499591172275,134.91569695017927,152.21677277659569,179.70146070931108,195.68268081509515,224.74049655067537,247.37421012858738,252.64904902908222,292.7544785917176,303.57240337158282,334.7644661330167,344.34433851146588,0,0,0,0,0,0]
[null,null,null,null,"Construction debt financing costs T2 - m",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J527:BE527)","v":7955.8869067614878},null,{"$f":"SUM(J524:J526)","v":0},{"$f":"SUM(K524:K526)","v":0},{"$f":"SUM(L524:L526)","v":0},{"$f":"SUM(M524:M526)","v":0},{"$f":"SUM(N524:N526)","v":0},{"$f":"SUM(O524:O526)","v":0},{"$f":"SUM(P524:P526)","v":0},{"$f":"SUM(Q524:Q526)","v":0},{"$f":"SUM(R524:R526)","v":0},{"$f":"SUM(S524:S526)","v":0},{"$f":"SUM(T524:T526)","v":0},{"$f":"SUM(U524:U526)","v":0},{"$f":"SUM(V524:V526)","v":0},{"$f":"SUM(W524:W526)","v":0},{"$f":"SUM(X524:X526)","v":0},{"$f":"SUM(Y524:Y526)","v":3073.2573607708596},{"$f":"SUM(Z524:Z526)","v":94.293123569105916},{"$f":"SUM(AA524:AA526)","v":94.293123569105916},{"$f":"SUM(AB524:AB526)","v":94.293123569105916},{"$f":"SUM(AC524:AC526)","v":94.293123569105916},{"$f":"SUM(AD524:AD526)","v":94.293123569105916},{"$f":"SUM(AE524:AE526)","v":94.293123569105916},{"$f":"SUM(AF524:AF526)","v":94.293123569105916},{"$f":"SUM(AG524:AG526)","v":94.293123569105916},{"$f":"SUM(AH524:AH526)","v":94.293123569105916},{"$f":"SUM(AI524:AI526)","v":95.782437520276702},{"$f":"SUM(AJ524:AJ526)","v":113.84461720227627},{"$f":"SUM(AK524:AK526)","v":130.29694823613733},{"$f":"SUM(AL524:AL526)","v":149.76173933997012},{"$f":"SUM(AM524:AM526)","v":164.88895326096753},{"$f":"SUM(AN524:AN526)","v":185.88197969085275},{"$f":"SUM(AO524:AO526)","v":204.02870196406741},{"$f":"SUM(AP524:AP526)","v":217.15380445307244},{"$f":"SUM(AQ524:AQ526)","v":240.45583239488198},{"$f":"SUM(AR524:AR526)","v":252.23700165557557},{"$f":"SUM(AS524:AS526)","v":277.08896523359533},{"$f":"SUM(AT524:AT526)","v":295.49841429581409},{"$f":"SUM(AU524:AU526)","v":296.53682045199196},{"$f":"SUM(AV524:AV526)","v":332.40909348356746},{"$f":"SUM(AW524:AW526)","v":339.31942057616919},{"$f":"SUM(AX524:AX526)","v":366.57850731324163},{"$f":"SUM(AY524:AY526)","v":372.22819679621767},{"$f":"SUM(AZ524:AZ526)","v":0},{"$f":"SUM(BA524:BA526)","v":0},{"$f":"SUM(BB524:BB526)","v":0},{"$f":"SUM(BC524:BC526)","v":0},{"$f":"SUM(BD524:BD526)","v":0},{"$f":"SUM(BE524:BE526)","v":0}]
[]
[null,null,null,null,{"$f":" E$457","v":"Construction debt upfront fee "},0,"$ 000s",5867.1276887443692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5867.1276887443692,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$485","v":"Construction debt commitment fee"},0,"$ 000s",3622.9104249460265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,180.85451994727276,172.9612511857722,{"$f":" AK$485","v":165.03343961309548},157.0885286546667,149.11499482290813,141.12604283388004,133.10652817489566,125.06391285839968,117.00841954258101,108.91943272981416,100.81927301895695,92.683652470214398,84.524596814492782,76.371850902821961,68.846107208833018,61.271486717470211,53.702245585447869,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$515","v":"Construction debt interest"},0,"$ 000s",5860.0772450886179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6650212560430302,46.930969608610994,{"$f":" AK$515","v":87.088897424677711},133.14562916858998,170.76277388591893,219.84784916098255,263.40683690273096,297.18512780192498,350.84570900389309,382.04713873423344,438.77906469417576,482.9686959653373,493.26719096154147,571.56826772668683,592.68897801118555,653.58776721208028,672.29132757000491,0,0,0,0,0,0]
[null,null,null,null,"Construction debt financing costs - m",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J532:BE532)","v":15350.115358779009},null,{"$f":"SUM(J529:J531)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5867.1276887443692,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,184.51954120331578,219.89222079438321,252.12233703777321,290.23415782325668,319.87776870882703,360.97389199486258,396.51336507762664,422.24904066032468,467.8541285464741,490.9665714640476,539.59833771313265,575.65234843555174,577.7917877760342,647.94011862950879,661.53508522001857,714.8592539295505,725.99357315545274,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$532","v":"Construction debt financing costs - m"},0,"$ 000s",15350.115358779009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5867.1276887443692,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,184.51954120331578,219.89222079438321,{"$f":" AK$532","v":252.12233703777321},290.23415782325668,319.87776870882703,360.97389199486258,396.51336507762664,422.24904066032468,467.8541285464741,490.9665714640476,539.59833771313265,575.65234843555174,577.7917877760342,647.94011862950879,661.53508522001857,714.8592539295505,725.99357315545274,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$301","v":"Equity bridge upfront fee - paid"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$324","v":"Equity bridge commitment fee - paid"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$287","v":"Equity bridge interest - paid"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Financing fees - m",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J538:BE538)","v":15350.115358779009},null,{"$f":"SUM(J534:J537)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5867.1276887443692,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,184.51954120331578,219.89222079438321,252.12233703777321,290.23415782325668,319.87776870882703,360.97389199486258,396.51336507762664,422.24904066032468,467.8541285464741,490.9665714640476,539.59833771313265,575.65234843555174,577.7917877760342,647.94011862950879,661.53508522001857,714.8592539295505,725.99357315545274,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Sum of \" & LOWER(E538)","v":"Sum of financing fees - m"},{"$f":" SUM(J538:BE538)","v":15350.115358779009},{"$f":" SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" E$539","v":"Sum of financing fees - m"},{"$f":" F$539","v":15350.115358779009},{"$f":" G$539","v":"$ 000s"}]
[null,null,null,null,{"$f":" E$342","v":"Equity bridge interest and fees rolled up - total - calc"},{"$f":" F$342","v":0},{"$f":" G$342","v":"$ 000s"}]
[null,null,null,null,"Total financing costs incl. rolled up costs - m",{"$f":"SUM(F541:F542)","v":15350.115358779009},{"$f":" SMU","v":"$ 000s"}]
[]
["TIMELINE AGGREGATION"]
[]
[]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,{"$f":" ConTime!E$56","v":"Model ops period counter - m"},{"$f":" ConTime!F$56","v":0},{"$f":" ConTime!G$56","v":"counter"},{"$f":" ConTime!H$56","v":0},{"$f":" ConTime!I$56","v":0},{"$f":" ConTime!J$56","v":1},{"$f":" ConTime!K$56","v":1},{"$f":" ConTime!L$56","v":1},{"$f":" ConTime!M$56","v":1},{"$f":" ConTime!N$56","v":1},{"$f":" ConTime!O$56","v":1},{"$f":" ConTime!P$56","v":2},{"$f":" ConTime!Q$56","v":2},{"$f":" ConTime!R$56","v":2},{"$f":" ConTime!S$56","v":2},{"$f":" ConTime!T$56","v":2},{"$f":" ConTime!U$56","v":2},{"$f":" ConTime!V$56","v":3},{"$f":" ConTime!W$56","v":3},{"$f":" ConTime!X$56","v":3},{"$f":" ConTime!Y$56","v":3},{"$f":" ConTime!Z$56","v":3},{"$f":" ConTime!AA$56","v":3},{"$f":" ConTime!AB$56","v":4},{"$f":" ConTime!AC$56","v":4},{"$f":" ConTime!AD$56","v":4},{"$f":" ConTime!AE$56","v":4},{"$f":" ConTime!AF$56","v":4},{"$f":" ConTime!AG$56","v":4},{"$f":" ConTime!AH$56","v":5},{"$f":" ConTime!AI$56","v":5},{"$f":" ConTime!AJ$56","v":5},{"$f":" ConTime!AK$56","v":5},{"$f":" ConTime!AL$56","v":5},{"$f":" ConTime!AM$56","v":5},{"$f":" ConTime!AN$56","v":6},{"$f":" ConTime!AO$56","v":6},{"$f":" ConTime!AP$56","v":6},{"$f":" ConTime!AQ$56","v":6},{"$f":" ConTime!AR$56","v":6},{"$f":" ConTime!AS$56","v":6},{"$f":" ConTime!AT$56","v":7},{"$f":" ConTime!AU$56","v":7},{"$f":" ConTime!AV$56","v":7},{"$f":" ConTime!AW$56","v":7},{"$f":" ConTime!AX$56","v":7},{"$f":" ConTime!AY$56","v":7},{"$f":" ConTime!AZ$56","v":8},{"$f":" ConTime!BA$56","v":8},{"$f":" ConTime!BB$56","v":8},{"$f":" ConTime!BC$56","v":8},{"$f":" ConTime!BD$56","v":8},{"$f":" ConTime!BE$56","v":8}]
[null,null,null,null,{"$f":" E$538","v":"Financing fees - m"},0,"$ 000s",15350.115358779009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5867.1276887443692,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,184.51954120331578,219.89222079438321,{"$f":" AK$538","v":252.12233703777321},290.23415782325668,319.87776870882703,360.97389199486258,396.51336507762664,422.24904066032468,467.8541285464741,490.9665714640476,539.59833771313265,575.65234843555174,577.7917877760342,647.94011862950879,661.53508522001857,714.8592539295505,725.99357315545274,0,0,0,0,0,0]
[null,null,null,null,"Financing fees POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J551:BE551)","v":15350.115358779012},null,{"$f":" SUMIF($J549:$BE549, J548, $J550:$BE550)","v":0},0,6230.3308313809248,1089.6094279096685,1448.2475968858341,2678.1553354564685,3903.7721671461163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E551, LEN(E551) - 4)","v":"Financing fees"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J552:BE552)","v":-15350.115358779012},null,{"$f":" -1 * J551","v":0},0,-6230.3308313809248,-1089.6094279096685,-1448.2475968858341,-2678.1553354564685,-3903.7721671461163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,{"$f":" ConTime!E$56","v":"Model ops period counter - m"},{"$f":" ConTime!F$56","v":0},{"$f":" ConTime!G$56","v":"counter"},{"$f":" ConTime!H$56","v":0},{"$f":" ConTime!I$56","v":0},{"$f":" ConTime!J$56","v":1},{"$f":" ConTime!K$56","v":1},{"$f":" ConTime!L$56","v":1},{"$f":" ConTime!M$56","v":1},{"$f":" ConTime!N$56","v":1},{"$f":" ConTime!O$56","v":1},{"$f":" ConTime!P$56","v":2},{"$f":" ConTime!Q$56","v":2},{"$f":" ConTime!R$56","v":2},{"$f":" ConTime!S$56","v":2},{"$f":" ConTime!T$56","v":2},{"$f":" ConTime!U$56","v":2},{"$f":" ConTime!V$56","v":3},{"$f":" ConTime!W$56","v":3},{"$f":" ConTime!X$56","v":3},{"$f":" ConTime!Y$56","v":3},{"$f":" ConTime!Z$56","v":3},{"$f":" ConTime!AA$56","v":3},{"$f":" ConTime!AB$56","v":4},{"$f":" ConTime!AC$56","v":4},{"$f":" ConTime!AD$56","v":4},{"$f":" ConTime!AE$56","v":4},{"$f":" ConTime!AF$56","v":4},{"$f":" ConTime!AG$56","v":4},{"$f":" ConTime!AH$56","v":5},{"$f":" ConTime!AI$56","v":5},{"$f":" ConTime!AJ$56","v":5},{"$f":" ConTime!AK$56","v":5},{"$f":" ConTime!AL$56","v":5},{"$f":" ConTime!AM$56","v":5},{"$f":" ConTime!AN$56","v":6},{"$f":" ConTime!AO$56","v":6},{"$f":" ConTime!AP$56","v":6},{"$f":" ConTime!AQ$56","v":6},{"$f":" ConTime!AR$56","v":6},{"$f":" ConTime!AS$56","v":6},{"$f":" ConTime!AT$56","v":7},{"$f":" ConTime!AU$56","v":7},{"$f":" ConTime!AV$56","v":7},{"$f":" ConTime!AW$56","v":7},{"$f":" ConTime!AX$56","v":7},{"$f":" ConTime!AY$56","v":7},{"$f":" ConTime!AZ$56","v":8},{"$f":" ConTime!BA$56","v":8},{"$f":" ConTime!BB$56","v":8},{"$f":" ConTime!BC$56","v":8},{"$f":" ConTime!BD$56","v":8},{"$f":" ConTime!BE$56","v":8}]
[null,null,null,null,{"$f":" E$182","v":"Share capital drawdown - m"},{"$f":" F$182","v":0},"$ 000s",100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Share capital drawdown",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J557:BE557)","v":100},null,{"$f":" SUMIF($J555:$BE555, J554, $J556:$BE556)","v":0},0,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,{"$f":" ConTime!E$56","v":"Model ops period counter - m"},{"$f":" ConTime!F$56","v":0},{"$f":" ConTime!G$56","v":"counter"},{"$f":" ConTime!H$56","v":0},{"$f":" ConTime!I$56","v":0},{"$f":" ConTime!J$56","v":1},{"$f":" ConTime!K$56","v":1},{"$f":" ConTime!L$56","v":1},{"$f":" ConTime!M$56","v":1},{"$f":" ConTime!N$56","v":1},{"$f":" ConTime!O$56","v":1},{"$f":" ConTime!P$56","v":2},{"$f":" ConTime!Q$56","v":2},{"$f":" ConTime!R$56","v":2},{"$f":" ConTime!S$56","v":2},{"$f":" ConTime!T$56","v":2},{"$f":" ConTime!U$56","v":2},{"$f":" ConTime!V$56","v":3},{"$f":" ConTime!W$56","v":3},{"$f":" ConTime!X$56","v":3},{"$f":" ConTime!Y$56","v":3},{"$f":" ConTime!Z$56","v":3},{"$f":" ConTime!AA$56","v":3},{"$f":" ConTime!AB$56","v":4},{"$f":" ConTime!AC$56","v":4},{"$f":" ConTime!AD$56","v":4},{"$f":" ConTime!AE$56","v":4},{"$f":" ConTime!AF$56","v":4},{"$f":" ConTime!AG$56","v":4},{"$f":" ConTime!AH$56","v":5},{"$f":" ConTime!AI$56","v":5},{"$f":" ConTime!AJ$56","v":5},{"$f":" ConTime!AK$56","v":5},{"$f":" ConTime!AL$56","v":5},{"$f":" ConTime!AM$56","v":5},{"$f":" ConTime!AN$56","v":6},{"$f":" ConTime!AO$56","v":6},{"$f":" ConTime!AP$56","v":6},{"$f":" ConTime!AQ$56","v":6},{"$f":" ConTime!AR$56","v":6},{"$f":" ConTime!AS$56","v":6},{"$f":" ConTime!AT$56","v":7},{"$f":" ConTime!AU$56","v":7},{"$f":" ConTime!AV$56","v":7},{"$f":" ConTime!AW$56","v":7},{"$f":" ConTime!AX$56","v":7},{"$f":" ConTime!AY$56","v":7},{"$f":" ConTime!AZ$56","v":8},{"$f":" ConTime!BA$56","v":8},{"$f":" ConTime!BB$56","v":8},{"$f":" ConTime!BC$56","v":8},{"$f":" ConTime!BD$56","v":8},{"$f":" ConTime!BE$56","v":8}]
[null,null,null,null,{"$f":" E$341","v":"Equity bridge interest and fees rolled up - m"},{"$f":" F$341","v":0},"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity bridge interest and fees rolled up",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J562:BE562)","v":0},null,{"$f":" SUMIF($J560:$BE560, J559, $J561:$BE561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,{"$f":" ConTime!E$56","v":"Model ops period counter - m"},{"$f":" ConTime!F$56","v":0},{"$f":" ConTime!G$56","v":"counter"},{"$f":" ConTime!H$56","v":0},{"$f":" ConTime!I$56","v":0},{"$f":" ConTime!J$56","v":1},{"$f":" ConTime!K$56","v":1},{"$f":" ConTime!L$56","v":1},{"$f":" ConTime!M$56","v":1},{"$f":" ConTime!N$56","v":1},{"$f":" ConTime!O$56","v":1},{"$f":" ConTime!P$56","v":2},{"$f":" ConTime!Q$56","v":2},{"$f":" ConTime!R$56","v":2},{"$f":" ConTime!S$56","v":2},{"$f":" ConTime!T$56","v":2},{"$f":" ConTime!U$56","v":2},{"$f":" ConTime!V$56","v":3},{"$f":" ConTime!W$56","v":3},{"$f":" ConTime!X$56","v":3},{"$f":" ConTime!Y$56","v":3},{"$f":" ConTime!Z$56","v":3},{"$f":" ConTime!AA$56","v":3},{"$f":" ConTime!AB$56","v":4},{"$f":" ConTime!AC$56","v":4},{"$f":" ConTime!AD$56","v":4},{"$f":" ConTime!AE$56","v":4},{"$f":" ConTime!AF$56","v":4},{"$f":" ConTime!AG$56","v":4},{"$f":" ConTime!AH$56","v":5},{"$f":" ConTime!AI$56","v":5},{"$f":" ConTime!AJ$56","v":5},{"$f":" ConTime!AK$56","v":5},{"$f":" ConTime!AL$56","v":5},{"$f":" ConTime!AM$56","v":5},{"$f":" ConTime!AN$56","v":6},{"$f":" ConTime!AO$56","v":6},{"$f":" ConTime!AP$56","v":6},{"$f":" ConTime!AQ$56","v":6},{"$f":" ConTime!AR$56","v":6},{"$f":" ConTime!AS$56","v":6},{"$f":" ConTime!AT$56","v":7},{"$f":" ConTime!AU$56","v":7},{"$f":" ConTime!AV$56","v":7},{"$f":" ConTime!AW$56","v":7},{"$f":" ConTime!AX$56","v":7},{"$f":" ConTime!AY$56","v":7},{"$f":" ConTime!AZ$56","v":8},{"$f":" ConTime!BA$56","v":8},{"$f":" ConTime!BB$56","v":8},{"$f":" ConTime!BC$56","v":8},{"$f":" ConTime!BD$56","v":8},{"$f":" ConTime!BE$56","v":8}]
[null,null,null,null,{"$f":" E$215","v":"Shareholder drawdown - m"},0,"$ 000s",121256.8267368075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14067.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,10977.4116934544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Shareholder loan drawdown during construction",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J567:BE567)","v":121256.82673680749},null,{"$f":" SUMIF($J565:$BE565, J564, $J566:$BE566)","v":0},0,38084.17693375035,72195.238109602738,10977.4116934544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,{"$f":" ConTime!E$56","v":"Model ops period counter - m"},{"$f":" ConTime!F$56","v":0},{"$f":" ConTime!G$56","v":"counter"},{"$f":" ConTime!H$56","v":0},{"$f":" ConTime!I$56","v":0},{"$f":" ConTime!J$56","v":1},{"$f":" ConTime!K$56","v":1},{"$f":" ConTime!L$56","v":1},{"$f":" ConTime!M$56","v":1},{"$f":" ConTime!N$56","v":1},{"$f":" ConTime!O$56","v":1},{"$f":" ConTime!P$56","v":2},{"$f":" ConTime!Q$56","v":2},{"$f":" ConTime!R$56","v":2},{"$f":" ConTime!S$56","v":2},{"$f":" ConTime!T$56","v":2},{"$f":" ConTime!U$56","v":2},{"$f":" ConTime!V$56","v":3},{"$f":" ConTime!W$56","v":3},{"$f":" ConTime!X$56","v":3},{"$f":" ConTime!Y$56","v":3},{"$f":" ConTime!Z$56","v":3},{"$f":" ConTime!AA$56","v":3},{"$f":" ConTime!AB$56","v":4},{"$f":" ConTime!AC$56","v":4},{"$f":" ConTime!AD$56","v":4},{"$f":" ConTime!AE$56","v":4},{"$f":" ConTime!AF$56","v":4},{"$f":" ConTime!AG$56","v":4},{"$f":" ConTime!AH$56","v":5},{"$f":" ConTime!AI$56","v":5},{"$f":" ConTime!AJ$56","v":5},{"$f":" ConTime!AK$56","v":5},{"$f":" ConTime!AL$56","v":5},{"$f":" ConTime!AM$56","v":5},{"$f":" ConTime!AN$56","v":6},{"$f":" ConTime!AO$56","v":6},{"$f":" ConTime!AP$56","v":6},{"$f":" ConTime!AQ$56","v":6},{"$f":" ConTime!AR$56","v":6},{"$f":" ConTime!AS$56","v":6},{"$f":" ConTime!AT$56","v":7},{"$f":" ConTime!AU$56","v":7},{"$f":" ConTime!AV$56","v":7},{"$f":" ConTime!AW$56","v":7},{"$f":" ConTime!AX$56","v":7},{"$f":" ConTime!AY$56","v":7},{"$f":" ConTime!AZ$56","v":8},{"$f":" ConTime!BA$56","v":8},{"$f":" ConTime!BB$56","v":8},{"$f":" ConTime!BC$56","v":8},{"$f":" ConTime!BD$56","v":8},{"$f":" ConTime!BE$56","v":8}]
[null,null,null,null,{"$f":" E$430","v":"Construction debt drawdown - m"},0,"$ 000s",225376.96393978526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1149.3098015465948,12143.490402308606,12196.633188733398,{"$f":" AK$430","v":12222.939936044288},12266.97512578241,12290.695367735549,12337.714859975938,12373.254333070752,12393.06663972105,12444.595096564364,12461.784170549525,12516.339305757781,12552.393316494799,12542.686017955115,11578.067221521454,11653.262294404334,11644.986356957439,28608.770504661876,0,0,0,0,0,0]
[null,null,null,null,"Construction debt drawdown",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J572:BE572)","v":225376.96393978526},null,{"$f":" SUMIF($J570:$BE570, J569, $J571:$BE571)","v":0},0,0,0,62270.043822150845,74526.754405639411,88580.16571199501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,{"$f":" ConTime!E$56","v":"Model ops period counter - m"},{"$f":" ConTime!F$56","v":0},{"$f":" ConTime!G$56","v":"counter"},{"$f":" ConTime!H$56","v":0},{"$f":" ConTime!I$56","v":0},{"$f":" ConTime!J$56","v":1},{"$f":" ConTime!K$56","v":1},{"$f":" ConTime!L$56","v":1},{"$f":" ConTime!M$56","v":1},{"$f":" ConTime!N$56","v":1},{"$f":" ConTime!O$56","v":1},{"$f":" ConTime!P$56","v":2},{"$f":" ConTime!Q$56","v":2},{"$f":" ConTime!R$56","v":2},{"$f":" ConTime!S$56","v":2},{"$f":" ConTime!T$56","v":2},{"$f":" ConTime!U$56","v":2},{"$f":" ConTime!V$56","v":3},{"$f":" ConTime!W$56","v":3},{"$f":" ConTime!X$56","v":3},{"$f":" ConTime!Y$56","v":3},{"$f":" ConTime!Z$56","v":3},{"$f":" ConTime!AA$56","v":3},{"$f":" ConTime!AB$56","v":4},{"$f":" ConTime!AC$56","v":4},{"$f":" ConTime!AD$56","v":4},{"$f":" ConTime!AE$56","v":4},{"$f":" ConTime!AF$56","v":4},{"$f":" ConTime!AG$56","v":4},{"$f":" ConTime!AH$56","v":5},{"$f":" ConTime!AI$56","v":5},{"$f":" ConTime!AJ$56","v":5},{"$f":" ConTime!AK$56","v":5},{"$f":" ConTime!AL$56","v":5},{"$f":" ConTime!AM$56","v":5},{"$f":" ConTime!AN$56","v":6},{"$f":" ConTime!AO$56","v":6},{"$f":" ConTime!AP$56","v":6},{"$f":" ConTime!AQ$56","v":6},{"$f":" ConTime!AR$56","v":6},{"$f":" ConTime!AS$56","v":6},{"$f":" ConTime!AT$56","v":7},{"$f":" ConTime!AU$56","v":7},{"$f":" ConTime!AV$56","v":7},{"$f":" ConTime!AW$56","v":7},{"$f":" ConTime!AX$56","v":7},{"$f":" ConTime!AY$56","v":7},{"$f":" ConTime!AZ$56","v":8},{"$f":" ConTime!BA$56","v":8},{"$f":" ConTime!BB$56","v":8},{"$f":" ConTime!BC$56","v":8},{"$f":" ConTime!BD$56","v":8},{"$f":" ConTime!BE$56","v":8}]
[null,null,null,null,{"$f":" E$401","v":"Construction debt drawdown - T1 - m"},0,"$ 000s",112688.48196989263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6071.7452011543028,6098.3165943666991,{"$f":" AK$401","v":6111.4699680221438},6133.487562891205,6145.3476838677743,6168.8574299879692,6186.6271665353761,6196.5333198605249,6222.2975482821821,6230.8920852747624,6258.1696528788907,6276.1966582473997,6271.3430089775575,5789.0336107607272,5826.6311472021671,5822.4931784787195,14304.385252330938,0,0,0,0,0,0]
[null,null,null,null,"Construction debt drawdown - T1 ",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J577:BE577)","v":112688.48196989263},null,{"$f":" SUMIF($J575:$BE575, J574, $J576:$BE576)","v":0},0,0,0,31135.021911075422,37263.377202819705,44290.082855997505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,{"$f":" ConTime!E$56","v":"Model ops period counter - m"},{"$f":" ConTime!F$56","v":0},{"$f":" ConTime!G$56","v":"counter"},{"$f":" ConTime!H$56","v":0},{"$f":" ConTime!I$56","v":0},{"$f":" ConTime!J$56","v":1},{"$f":" ConTime!K$56","v":1},{"$f":" ConTime!L$56","v":1},{"$f":" ConTime!M$56","v":1},{"$f":" ConTime!N$56","v":1},{"$f":" ConTime!O$56","v":1},{"$f":" ConTime!P$56","v":2},{"$f":" ConTime!Q$56","v":2},{"$f":" ConTime!R$56","v":2},{"$f":" ConTime!S$56","v":2},{"$f":" ConTime!T$56","v":2},{"$f":" ConTime!U$56","v":2},{"$f":" ConTime!V$56","v":3},{"$f":" ConTime!W$56","v":3},{"$f":" ConTime!X$56","v":3},{"$f":" ConTime!Y$56","v":3},{"$f":" ConTime!Z$56","v":3},{"$f":" ConTime!AA$56","v":3},{"$f":" ConTime!AB$56","v":4},{"$f":" ConTime!AC$56","v":4},{"$f":" ConTime!AD$56","v":4},{"$f":" ConTime!AE$56","v":4},{"$f":" ConTime!AF$56","v":4},{"$f":" ConTime!AG$56","v":4},{"$f":" ConTime!AH$56","v":5},{"$f":" ConTime!AI$56","v":5},{"$f":" ConTime!AJ$56","v":5},{"$f":" ConTime!AK$56","v":5},{"$f":" ConTime!AL$56","v":5},{"$f":" ConTime!AM$56","v":5},{"$f":" ConTime!AN$56","v":6},{"$f":" ConTime!AO$56","v":6},{"$f":" ConTime!AP$56","v":6},{"$f":" ConTime!AQ$56","v":6},{"$f":" ConTime!AR$56","v":6},{"$f":" ConTime!AS$56","v":6},{"$f":" ConTime!AT$56","v":7},{"$f":" ConTime!AU$56","v":7},{"$f":" ConTime!AV$56","v":7},{"$f":" ConTime!AW$56","v":7},{"$f":" ConTime!AX$56","v":7},{"$f":" ConTime!AY$56","v":7},{"$f":" ConTime!AZ$56","v":8},{"$f":" ConTime!BA$56","v":8},{"$f":" ConTime!BB$56","v":8},{"$f":" ConTime!BC$56","v":8},{"$f":" ConTime!BD$56","v":8},{"$f":" ConTime!BE$56","v":8}]
[null,null,null,null,{"$f":" E$419","v":"Construction debt drawdown - T2 - m"},0,"$ 000s",112688.48196989263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6071.7452011543028,6098.3165943666991,{"$f":" AK$419","v":6111.4699680221438},6133.487562891205,6145.3476838677743,6168.8574299879692,6186.6271665353761,6196.5333198605249,6222.2975482821821,6230.8920852747624,6258.1696528788907,6276.1966582473997,6271.3430089775575,5789.0336107607272,5826.6311472021671,5822.4931784787195,14304.385252330938,0,0,0,0,0,0]
[null,null,null,null,"Construction debt drawdown - T2 ",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J582:BE582)","v":112688.48196989263},null,{"$f":" SUMIF($J580:$BE580, J579, $J581:$BE581)","v":0},0,0,0,31135.021911075422,37263.377202819705,44290.082855997505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,{"$f":"H581+H576","v":225376.96393978526}]
[]
["END"]

{"sheet":"ConCost","index":7,"n_rows":105,"n_cols":57,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"ConCost - Seasonal - Leverage Method"}]
[null,null,null,null,{"$f":" ConTime!E$23","v":"Model period ending - m"},{"$f":" Check!$F$9","v":4},"Error chks",null,null,{"$f":" ConTime!J$23","v":"2021-01-31"},{"$f":" ConTime!K$23","v":"2021-02-28"},{"$f":" ConTime!L$23","v":"2021-03-31"},{"$f":" ConTime!M$23","v":"2021-04-30"},{"$f":" ConTime!N$23","v":"2021-05-31"},{"$f":" ConTime!O$23","v":"2021-06-30"},{"$f":" ConTime!P$23","v":"2021-07-31"},{"$f":" ConTime!Q$23","v":"2021-08-31"},{"$f":" ConTime!R$23","v":"2021-09-30"},{"$f":" ConTime!S$23","v":"2021-10-31"},{"$f":" ConTime!T$23","v":"2021-11-30"},{"$f":" ConTime!U$23","v":"2021-12-31"},{"$f":" ConTime!V$23","v":"2022-01-31"},{"$f":" ConTime!W$23","v":"2022-02-28"},{"$f":" ConTime!X$23","v":"2022-03-31"},{"$f":" ConTime!Y$23","v":"2022-04-30"},{"$f":" ConTime!Z$23","v":"2022-05-31"},{"$f":" ConTime!AA$23","v":"2022-06-30"},{"$f":" ConTime!AB$23","v":"2022-07-31"},{"$f":" ConTime!AC$23","v":"2022-08-31"},{"$f":" ConTime!AD$23","v":"2022-09-30"},{"$f":" ConTime!AE$23","v":"2022-10-31"},{"$f":" ConTime!AF$23","v":"2022-11-30"},{"$f":" ConTime!AG$23","v":"2022-12-31"},{"$f":" ConTime!AH$23","v":"2023-01-31"},{"$f":" ConTime!AI$23","v":"2023-02-28"},{"$f":" ConTime!AJ$23","v":"2023-03-31"},{"$f":" ConTime!AK$23","v":"2023-04-30"},{"$f":" ConTime!AL$23","v":"2023-05-31"},{"$f":" ConTime!AM$23","v":"2023-06-30"},{"$f":" ConTime!AN$23","v":"2023-07-31"},{"$f":" ConTime!AO$23","v":"2023-08-31"},{"$f":" ConTime!AP$23","v":"2023-09-30"},{"$f":" ConTime!AQ$23","v":"2023-10-31"},{"$f":" ConTime!AR$23","v":"2023-11-30"},{"$f":" ConTime!AS$23","v":"2023-12-31"},{"$f":" ConTime!AT$23","v":"2024-01-31"},{"$f":" ConTime!AU$23","v":"2024-02-29"},{"$f":" ConTime!AV$23","v":"2024-03-31"},{"$f":" ConTime!AW$23","v":"2024-04-30"},{"$f":" ConTime!AX$23","v":"2024-05-31"},{"$f":" ConTime!AY$23","v":"2024-06-30"},{"$f":" ConTime!AZ$23","v":"2024-07-31"},{"$f":" ConTime!BA$23","v":"2024-08-31"},{"$f":" ConTime!BB$23","v":"2024-09-30"},{"$f":" ConTime!BC$23","v":"2024-10-31"},{"$f":" ConTime!BD$23","v":"2024-11-30"},{"$f":" ConTime!BE$23","v":"2024-12-31"}]
[null,null,null,null,{"$f":" ConTime!E$50","v":"Timeline label - m"},{"$f":" Output!J2","v":55},"Track chgs",null,null,{"$f":" ConTime!J$50","v":"Pre-fcst"},{"$f":" ConTime!K$50","v":"Pre-fcst"},{"$f":" ConTime!L$50","v":"Pre-fcst"},{"$f":" ConTime!M$50","v":"Pre-fcst"},{"$f":" ConTime!N$50","v":"Pre-fcst"},{"$f":" ConTime!O$50","v":"Pre-fcst"},{"$f":" ConTime!P$50","v":"Pre-fcst"},{"$f":" ConTime!Q$50","v":"Pre-fcst"},{"$f":" ConTime!R$50","v":"Pre-fcst"},{"$f":" ConTime!S$50","v":"Pre-fcst"},{"$f":" ConTime!T$50","v":"Pre-fcst"},{"$f":" ConTime!U$50","v":"Pre-fcst"},{"$f":" ConTime!V$50","v":"Pre-fcst"},{"$f":" ConTime!W$50","v":"Pre-fcst"},{"$f":" ConTime!X$50","v":"Pre-fcst"},{"$f":" ConTime!Y$50","v":"Fin Close"},{"$f":" ConTime!Z$50","v":"Construction"},{"$f":" ConTime!AA$50","v":"Construction"},{"$f":" ConTime!AB$50","v":"Construction"},{"$f":" ConTime!AC$50","v":"Construction"},{"$f":" ConTime!AD$50","v":"Construction"},{"$f":" ConTime!AE$50","v":"Construction"},{"$f":" ConTime!AF$50","v":"Construction"},{"$f":" ConTime!AG$50","v":"Construction"},{"$f":" ConTime!AH$50","v":"Construction"},{"$f":" ConTime!AI$50","v":"Construction"},{"$f":" ConTime!AJ$50","v":"Construction"},{"$f":" ConTime!AK$50","v":"Construction"},{"$f":" ConTime!AL$50","v":"Construction"},{"$f":" ConTime!AM$50","v":"Construction"},{"$f":" ConTime!AN$50","v":"Construction"},{"$f":" ConTime!AO$50","v":"Construction"},{"$f":" ConTime!AP$50","v":"Construction"},{"$f":" ConTime!AQ$50","v":"Construction"},{"$f":" ConTime!AR$50","v":"Construction"},{"$f":" ConTime!AS$50","v":"Construction"},{"$f":" ConTime!AT$50","v":"Construction"},{"$f":" ConTime!AU$50","v":"Construction"},{"$f":" ConTime!AV$50","v":"Construction"},{"$f":" ConTime!AW$50","v":"Construction"},{"$f":" ConTime!AX$50","v":"Construction"},{"$f":" ConTime!AY$50","v":"Construction"},{"$f":" ConTime!AZ$50","v":"Operations"},{"$f":" ConTime!BA$50","v":"Operations"},{"$f":" ConTime!BB$50","v":"Operations"},{"$f":" ConTime!BC$50","v":"Operations"},{"$f":" ConTime!BD$50","v":"Operations"},{"$f":" ConTime!BE$50","v":"Operations"}]
[null,null,null,null,{"$f":" Time!E$39","v":"Financial year"},{"$f":" Check!$F$28","v":0},"Alerts",null,null,{"$f":" Time!J$39","v":2021},{"$f":" Time!K$39","v":2021},{"$f":" Time!L$39","v":2022},{"$f":" Time!M$39","v":2022},{"$f":" Time!N$39","v":2023},{"$f":" Time!O$39","v":2023},{"$f":" Time!P$39","v":2024},{"$f":" Time!Q$39","v":2024},{"$f":" Time!R$39","v":2025},{"$f":" Time!S$39","v":2025},{"$f":" Time!T$39","v":2026},{"$f":" Time!U$39","v":2026},{"$f":" Time!V$39","v":2027},{"$f":" Time!W$39","v":2027},{"$f":" Time!X$39","v":2028},{"$f":" Time!Y$39","v":2028},{"$f":" Time!Z$39","v":2029},{"$f":" Time!AA$39","v":2029},{"$f":" Time!AB$39","v":2030},{"$f":" Time!AC$39","v":2030},{"$f":" Time!AD$39","v":2031},{"$f":" Time!AE$39","v":2031},{"$f":" Time!AF$39","v":2032},{"$f":" Time!AG$39","v":2032},{"$f":" Time!AH$39","v":2033},{"$f":" Time!AI$39","v":2033},{"$f":" Time!AJ$39","v":2034},{"$f":" Time!AK$39","v":2034},{"$f":" Time!AL$39","v":2035},{"$f":" Time!AM$39","v":2035},{"$f":" Time!AN$39","v":2036},{"$f":" Time!AO$39","v":2036},{"$f":" Time!AP$39","v":2037},{"$f":" Time!AQ$39","v":2037},{"$f":" Time!AR$39","v":2038},{"$f":" Time!AS$39","v":2038},{"$f":" Time!AT$39","v":2039},{"$f":" Time!AU$39","v":2039},{"$f":" Time!AV$39","v":2040},{"$f":" Time!AW$39","v":2040},{"$f":" Time!AX$39","v":2041},{"$f":" Time!AY$39","v":2041},{"$f":" Time!AZ$39","v":2042},{"$f":" Time!BA$39","v":2042},{"$f":" Time!BB$39","v":2043},{"$f":" Time!BC$39","v":2043},{"$f":" Time!BD$39","v":2044},{"$f":" Time!BE$39","v":2044}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[]
["EPC COST"]
[]
[null,null,null,null,{"$f":" InpC!E$65","v":"EPC cost"},{"$f":" InpC!F$65","v":300000},{"$f":" InpC!G$65","v":"$ 000s"}]
[null,null,null,null,{"$f":" 'InpS -m'!E$9","v":"Base EPC spend curve"},{"$f":" 'InpS -m'!F$9","v":0},{"$f":" 'InpS -m'!G$9","v":"%"},{"$f":" 'InpS -m'!H$9","v":0.99999999999999956},{"$f":" 'InpS -m'!I$9","v":0},{"$f":" 'InpS -m'!J$9","v":0},{"$f":" 'InpS -m'!K$9","v":0},{"$f":" 'InpS -m'!L$9","v":0},{"$f":" 'InpS -m'!M$9","v":0},{"$f":" 'InpS -m'!N$9","v":0},{"$f":" 'InpS -m'!O$9","v":0},{"$f":" 'InpS -m'!P$9","v":0},{"$f":" 'InpS -m'!Q$9","v":0},{"$f":" 'InpS -m'!R$9","v":0},{"$f":" 'InpS -m'!S$9","v":0},{"$f":" 'InpS -m'!T$9","v":0},{"$f":" 'InpS -m'!U$9","v":0},{"$f":" 'InpS -m'!V$9","v":0},{"$f":" 'InpS -m'!W$9","v":0},{"$f":" 'InpS -m'!X$9","v":0},{"$f":" 'InpS -m'!Y$9","v":0},{"$f":" 'InpS -m'!Z$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AA$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AB$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AC$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AD$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AE$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AF$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AG$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AH$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AI$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AJ$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AK$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AL$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AM$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AN$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AO$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AP$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AQ$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AR$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AS$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AT$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AU$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AV$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AW$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AX$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AY$9","v":3.8461538461538464E-2},{"$f":" 'InpS -m'!AZ$9","v":0},{"$f":" 'InpS -m'!BA$9","v":0},{"$f":" 'InpS -m'!BB$9","v":0},{"$f":" 'InpS -m'!BC$9","v":0},{"$f":" 'InpS -m'!BD$9","v":0},{"$f":" 'InpS -m'!BE$9","v":0}]
[null,null,null,null,"EPC base cost",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J11:BE11)","v":300000},null,{"$f":" $F9 * J10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$66","v":"EPC spent contingency"},{"$f":" InpC!F$66","v":0.02},{"$f":" InpC!G$66","v":"%"}]
[null,null,null,null,{"$f":" E$11","v":"EPC base cost"},0,"$ 000s",300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,{"$f":" AK$11","v":11538.461538461539},11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,0,0,0,0,0,0]
[null,null,null,null,"EPC contingency",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J15:BE15)","v":5999.9999999999991},null,{"$f":" $F13 * J14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,0,0,0,0,0,0]
[]
[]
["OTHER CONSTRUCTION COSTS"]
[]
[null,"SPV costs during construction"]
[null,null,null,null,{"$f":" InpC!E$67","v":"Annual SPV costs"},{"$f":" InpC!F$67","v":1500},{"$f":" InpC!G$67","v":"$ 000s p.a."}]
[null,null,null,null,{"$f":" InpC!E$22","v":"Construction period length"},{"$f":" InpC!F$22","v":26},{"$f":" InpC!G$22","v":"months"}]
[null,null,null,null,{"$f":" ConTime!E$82","v":"Construction period flag"},{"$f":" ConTime!F$82","v":0},{"$f":" ConTime!G$82","v":"flag"},{"$f":" ConTime!H$82","v":26},{"$f":" ConTime!I$82","v":0},{"$f":" ConTime!J$82","v":0},{"$f":" ConTime!K$82","v":0},{"$f":" ConTime!L$82","v":0},{"$f":" ConTime!M$82","v":0},{"$f":" ConTime!N$82","v":0},{"$f":" ConTime!O$82","v":0},{"$f":" ConTime!P$82","v":0},{"$f":" ConTime!Q$82","v":0},{"$f":" ConTime!R$82","v":0},{"$f":" ConTime!S$82","v":0},{"$f":" ConTime!T$82","v":0},{"$f":" ConTime!U$82","v":0},{"$f":" ConTime!V$82","v":0},{"$f":" ConTime!W$82","v":0},{"$f":" ConTime!X$82","v":0},{"$f":" ConTime!Y$82","v":0},{"$f":" ConTime!Z$82","v":1},{"$f":" ConTime!AA$82","v":1},{"$f":" ConTime!AB$82","v":1},{"$f":" ConTime!AC$82","v":1},{"$f":" ConTime!AD$82","v":1},{"$f":" ConTime!AE$82","v":1},{"$f":" ConTime!AF$82","v":1},{"$f":" ConTime!AG$82","v":1},{"$f":" ConTime!AH$82","v":1},{"$f":" ConTime!AI$82","v":1},{"$f":" ConTime!AJ$82","v":1},{"$f":" ConTime!AK$82","v":1},{"$f":" ConTime!AL$82","v":1},{"$f":" ConTime!AM$82","v":1},{"$f":" ConTime!AN$82","v":1},{"$f":" ConTime!AO$82","v":1},{"$f":" ConTime!AP$82","v":1},{"$f":" ConTime!AQ$82","v":1},{"$f":" ConTime!AR$82","v":1},{"$f":" ConTime!AS$82","v":1},{"$f":" ConTime!AT$82","v":1},{"$f":" ConTime!AU$82","v":1},{"$f":" ConTime!AV$82","v":1},{"$f":" ConTime!AW$82","v":1},{"$f":" ConTime!AX$82","v":1},{"$f":" ConTime!AY$82","v":1},{"$f":" ConTime!AZ$82","v":0},{"$f":" ConTime!BA$82","v":0},{"$f":" ConTime!BB$82","v":0},{"$f":" ConTime!BC$82","v":0},{"$f":" ConTime!BD$82","v":0},{"$f":" ConTime!BE$82","v":0}]
[null,null,null,null,"SPV costs during construction",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J24:BE24)","v":1499.9999999999998},null,{"$f":" $F21 / $F22 * J23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,0,0,0,0,0,0]
[]
[null,"Construction insurance"]
[null,null,null,null,{"$f":" InpC!E$68","v":"Construction insurance - base amount"},{"$f":" InpC!F$68","v":1300},{"$f":" InpC!G$68","v":"$ 000s"}]
[null,null,null,null,{"$f":" ConTime!E$64","v":"Financial close date flag - m"},{"$f":" ConTime!F$64","v":0},{"$f":" ConTime!G$64","v":"flag"},{"$f":" ConTime!H$64","v":1},{"$f":" ConTime!I$64","v":0},{"$f":" ConTime!J$64","v":0},{"$f":" ConTime!K$64","v":0},{"$f":" ConTime!L$64","v":0},{"$f":" ConTime!M$64","v":0},{"$f":" ConTime!N$64","v":0},{"$f":" ConTime!O$64","v":0},{"$f":" ConTime!P$64","v":0},{"$f":" ConTime!Q$64","v":0},{"$f":" ConTime!R$64","v":0},{"$f":" ConTime!S$64","v":0},{"$f":" ConTime!T$64","v":0},{"$f":" ConTime!U$64","v":0},{"$f":" ConTime!V$64","v":0},{"$f":" ConTime!W$64","v":0},{"$f":" ConTime!X$64","v":0},{"$f":" ConTime!Y$64","v":1},{"$f":" ConTime!Z$64","v":0},{"$f":" ConTime!AA$64","v":0},{"$f":" ConTime!AB$64","v":0},{"$f":" ConTime!AC$64","v":0},{"$f":" ConTime!AD$64","v":0},{"$f":" ConTime!AE$64","v":0},{"$f":" ConTime!AF$64","v":0},{"$f":" ConTime!AG$64","v":0},{"$f":" ConTime!AH$64","v":0},{"$f":" ConTime!AI$64","v":0},{"$f":" ConTime!AJ$64","v":0},{"$f":" ConTime!AK$64","v":0},{"$f":" ConTime!AL$64","v":0},{"$f":" ConTime!AM$64","v":0},{"$f":" ConTime!AN$64","v":0},{"$f":" ConTime!AO$64","v":0},{"$f":" ConTime!AP$64","v":0},{"$f":" ConTime!AQ$64","v":0},{"$f":" ConTime!AR$64","v":0},{"$f":" ConTime!AS$64","v":0},{"$f":" ConTime!AT$64","v":0},{"$f":" ConTime!AU$64","v":0},{"$f":" ConTime!AV$64","v":0},{"$f":" ConTime!AW$64","v":0},{"$f":" ConTime!AX$64","v":0},{"$f":" ConTime!AY$64","v":0},{"$f":" ConTime!AZ$64","v":0},{"$f":" ConTime!BA$64","v":0},{"$f":" ConTime!BB$64","v":0},{"$f":" ConTime!BC$64","v":0},{"$f":" ConTime!BD$64","v":0},{"$f":" ConTime!BE$64","v":0}]
[null,null,null,null,"Construction insurance cost",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J29:BE29)","v":1300},null,{"$f":" $F27 * J28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Development costs"]
[null,null,null,null,{"$f":" InpC!E$69","v":"Development costs - base amount"},{"$f":" InpC!F$69","v":5000},{"$f":" InpC!G$69","v":"$ 000s"}]
[null,null,null,null,{"$f":" ConTime!E$64","v":"Financial close date flag - m"},{"$f":" ConTime!F$64","v":0},{"$f":" ConTime!G$64","v":"flag"},{"$f":" ConTime!H$64","v":1},{"$f":" ConTime!I$64","v":0},{"$f":" ConTime!J$64","v":0},{"$f":" ConTime!K$64","v":0},{"$f":" ConTime!L$64","v":0},{"$f":" ConTime!M$64","v":0},{"$f":" ConTime!N$64","v":0},{"$f":" ConTime!O$64","v":0},{"$f":" ConTime!P$64","v":0},{"$f":" ConTime!Q$64","v":0},{"$f":" ConTime!R$64","v":0},{"$f":" ConTime!S$64","v":0},{"$f":" ConTime!T$64","v":0},{"$f":" ConTime!U$64","v":0},{"$f":" ConTime!V$64","v":0},{"$f":" ConTime!W$64","v":0},{"$f":" ConTime!X$64","v":0},{"$f":" ConTime!Y$64","v":1},{"$f":" ConTime!Z$64","v":0},{"$f":" ConTime!AA$64","v":0},{"$f":" ConTime!AB$64","v":0},{"$f":" ConTime!AC$64","v":0},{"$f":" ConTime!AD$64","v":0},{"$f":" ConTime!AE$64","v":0},{"$f":" ConTime!AF$64","v":0},{"$f":" ConTime!AG$64","v":0},{"$f":" ConTime!AH$64","v":0},{"$f":" ConTime!AI$64","v":0},{"$f":" ConTime!AJ$64","v":0},{"$f":" ConTime!AK$64","v":0},{"$f":" ConTime!AL$64","v":0},{"$f":" ConTime!AM$64","v":0},{"$f":" ConTime!AN$64","v":0},{"$f":" ConTime!AO$64","v":0},{"$f":" ConTime!AP$64","v":0},{"$f":" ConTime!AQ$64","v":0},{"$f":" ConTime!AR$64","v":0},{"$f":" ConTime!AS$64","v":0},{"$f":" ConTime!AT$64","v":0},{"$f":" ConTime!AU$64","v":0},{"$f":" ConTime!AV$64","v":0},{"$f":" ConTime!AW$64","v":0},{"$f":" ConTime!AX$64","v":0},{"$f":" ConTime!AY$64","v":0},{"$f":" ConTime!AZ$64","v":0},{"$f":" ConTime!BA$64","v":0},{"$f":" ConTime!BB$64","v":0},{"$f":" ConTime!BC$64","v":0},{"$f":" ConTime!BD$64","v":0},{"$f":" ConTime!BE$64","v":0}]
[null,null,null,null,"Development costs",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J34:BE34)","v":5000},null,{"$f":" $F32 * J33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Development fee"]
[null,null,null,null,{"$f":" InpC!E$70","v":"Development fee - base amount"},{"$f":" InpC!F$70","v":2000},{"$f":" InpC!G$70","v":"$ 000s"}]
[null,null,null,null,{"$f":" ConTime!E$64","v":"Financial close date flag - m"},{"$f":" ConTime!F$64","v":0},{"$f":" ConTime!G$64","v":"flag"},{"$f":" ConTime!H$64","v":1},{"$f":" ConTime!I$64","v":0},{"$f":" ConTime!J$64","v":0},{"$f":" ConTime!K$64","v":0},{"$f":" ConTime!L$64","v":0},{"$f":" ConTime!M$64","v":0},{"$f":" ConTime!N$64","v":0},{"$f":" ConTime!O$64","v":0},{"$f":" ConTime!P$64","v":0},{"$f":" ConTime!Q$64","v":0},{"$f":" ConTime!R$64","v":0},{"$f":" ConTime!S$64","v":0},{"$f":" ConTime!T$64","v":0},{"$f":" ConTime!U$64","v":0},{"$f":" ConTime!V$64","v":0},{"$f":" ConTime!W$64","v":0},{"$f":" ConTime!X$64","v":0},{"$f":" ConTime!Y$64","v":1},{"$f":" ConTime!Z$64","v":0},{"$f":" ConTime!AA$64","v":0},{"$f":" ConTime!AB$64","v":0},{"$f":" ConTime!AC$64","v":0},{"$f":" ConTime!AD$64","v":0},{"$f":" ConTime!AE$64","v":0},{"$f":" ConTime!AF$64","v":0},{"$f":" ConTime!AG$64","v":0},{"$f":" ConTime!AH$64","v":0},{"$f":" ConTime!AI$64","v":0},{"$f":" ConTime!AJ$64","v":0},{"$f":" ConTime!AK$64","v":0},{"$f":" ConTime!AL$64","v":0},{"$f":" ConTime!AM$64","v":0},{"$f":" ConTime!AN$64","v":0},{"$f":" ConTime!AO$64","v":0},{"$f":" ConTime!AP$64","v":0},{"$f":" ConTime!AQ$64","v":0},{"$f":" ConTime!AR$64","v":0},{"$f":" ConTime!AS$64","v":0},{"$f":" ConTime!AT$64","v":0},{"$f":" ConTime!AU$64","v":0},{"$f":" ConTime!AV$64","v":0},{"$f":" ConTime!AW$64","v":0},{"$f":" ConTime!AX$64","v":0},{"$f":" ConTime!AY$64","v":0},{"$f":" ConTime!AZ$64","v":0},{"$f":" ConTime!BA$64","v":0},{"$f":" ConTime!BB$64","v":0},{"$f":" ConTime!BC$64","v":0},{"$f":" ConTime!BD$64","v":0},{"$f":" ConTime!BE$64","v":0}]
[null,null,null,null,"Development fee",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J39:BE39)","v":2000},null,{"$f":" $F37 * J38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"O&M mobilisation"]
[null,null,null,null,{"$f":" InpC!E$71","v":"O&M mobilisation - base amount"},{"$f":" InpC!F$71","v":0},{"$f":" InpC!G$71","v":"$ 000s"}]
[null,null,null,null,{"$f":" ConTime!E$77","v":"Last construction period flag - m"},{"$f":" ConTime!F$77","v":0},{"$f":" ConTime!G$77","v":"flag"},{"$f":" ConTime!H$77","v":1},{"$f":" ConTime!I$77","v":0},{"$f":" ConTime!J$77","v":0},{"$f":" ConTime!K$77","v":0},{"$f":" ConTime!L$77","v":0},{"$f":" ConTime!M$77","v":0},{"$f":" ConTime!N$77","v":0},{"$f":" ConTime!O$77","v":0},{"$f":" ConTime!P$77","v":0},{"$f":" ConTime!Q$77","v":0},{"$f":" ConTime!R$77","v":0},{"$f":" ConTime!S$77","v":0},{"$f":" ConTime!T$77","v":0},{"$f":" ConTime!U$77","v":0},{"$f":" ConTime!V$77","v":0},{"$f":" ConTime!W$77","v":0},{"$f":" ConTime!X$77","v":0},{"$f":" ConTime!Y$77","v":0},{"$f":" ConTime!Z$77","v":0},{"$f":" ConTime!AA$77","v":0},{"$f":" ConTime!AB$77","v":0},{"$f":" ConTime!AC$77","v":0},{"$f":" ConTime!AD$77","v":0},{"$f":" ConTime!AE$77","v":0},{"$f":" ConTime!AF$77","v":0},{"$f":" ConTime!AG$77","v":0},{"$f":" ConTime!AH$77","v":0},{"$f":" ConTime!AI$77","v":0},{"$f":" ConTime!AJ$77","v":0},{"$f":" ConTime!AK$77","v":0},{"$f":" ConTime!AL$77","v":0},{"$f":" ConTime!AM$77","v":0},{"$f":" ConTime!AN$77","v":0},{"$f":" ConTime!AO$77","v":0},{"$f":" ConTime!AP$77","v":0},{"$f":" ConTime!AQ$77","v":0},{"$f":" ConTime!AR$77","v":0},{"$f":" ConTime!AS$77","v":0},{"$f":" ConTime!AT$77","v":0},{"$f":" ConTime!AU$77","v":0},{"$f":" ConTime!AV$77","v":0},{"$f":" ConTime!AW$77","v":0},{"$f":" ConTime!AX$77","v":0},{"$f":" ConTime!AY$77","v":1},{"$f":" ConTime!AZ$77","v":0},{"$f":" ConTime!BA$77","v":0},{"$f":" ConTime!BB$77","v":0},{"$f":" ConTime!BC$77","v":0},{"$f":" ConTime!BD$77","v":0},{"$f":" ConTime!BE$77","v":0}]
[null,null,null,null,"O&M mobilisation",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J44:BE44)","v":0},null,{"$f":" $F42 * J43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["CONSTRUCTION COST SUMMARY"]
[]
[null,null,null,null,{"$f":" E$11","v":"EPC base cost"},0,"$ 000s",300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,{"$f":" AK$11","v":11538.461538461539},11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$15","v":"EPC contingency"},0,"$ 000s",5999.9999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,{"$f":" AK$15","v":230.76923076923077},230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$24","v":"SPV costs during construction"},0,"$ 000s",{"$f":" H$24","v":1499.9999999999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,{"$f":" AK$24","v":57.692307692307693},57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Construction insurance cost"},0,"$ 000s",1300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1300,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$34","v":"Development costs"},0,"$ 000s",5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$39","v":"Development fee"},0,"$ 000s",2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$44","v":"O&M mobilisation"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Construction costs - m",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J56:BE56)","v":315799.99999999983},null,{"$f":"SUM(J49:J55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,8300,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Sum of \" & LOWER(E56)","v":"Sum of construction costs - m"},{"$f":" SUM(J56:BE56)","v":315799.99999999983},{"$f":" SMU","v":"$ 000s"}]
[]
[]
["PRE-FUNDING OF RESERVE ACCOUNTS"]
[]
[null,"Working capital reserve account P50"]
[null,null,null,null,{"$f":" Ops!E$237","v":"Pre-funding of working capital amount P50"},{"$f":" Ops!F$237","v":4458.5904346803381},{"$f":" Ops!G$237","v":"$ 000s"}]
[null,null,null,null,{"$f":" ConTime!E$77","v":"Last construction period flag - m"},{"$f":" ConTime!F$77","v":0},{"$f":" ConTime!G$77","v":"flag"},{"$f":" ConTime!H$77","v":1},{"$f":" ConTime!I$77","v":0},{"$f":" ConTime!J$77","v":0},{"$f":" ConTime!K$77","v":0},{"$f":" ConTime!L$77","v":0},{"$f":" ConTime!M$77","v":0},{"$f":" ConTime!N$77","v":0},{"$f":" ConTime!O$77","v":0},{"$f":" ConTime!P$77","v":0},{"$f":" ConTime!Q$77","v":0},{"$f":" ConTime!R$77","v":0},{"$f":" ConTime!S$77","v":0},{"$f":" ConTime!T$77","v":0},{"$f":" ConTime!U$77","v":0},{"$f":" ConTime!V$77","v":0},{"$f":" ConTime!W$77","v":0},{"$f":" ConTime!X$77","v":0},{"$f":" ConTime!Y$77","v":0},{"$f":" ConTime!Z$77","v":0},{"$f":" ConTime!AA$77","v":0},{"$f":" ConTime!AB$77","v":0},{"$f":" ConTime!AC$77","v":0},{"$f":" ConTime!AD$77","v":0},{"$f":" ConTime!AE$77","v":0},{"$f":" ConTime!AF$77","v":0},{"$f":" ConTime!AG$77","v":0},{"$f":" ConTime!AH$77","v":0},{"$f":" ConTime!AI$77","v":0},{"$f":" ConTime!AJ$77","v":0},{"$f":" ConTime!AK$77","v":0},{"$f":" ConTime!AL$77","v":0},{"$f":" ConTime!AM$77","v":0},{"$f":" ConTime!AN$77","v":0},{"$f":" ConTime!AO$77","v":0},{"$f":" ConTime!AP$77","v":0},{"$f":" ConTime!AQ$77","v":0},{"$f":" ConTime!AR$77","v":0},{"$f":" ConTime!AS$77","v":0},{"$f":" ConTime!AT$77","v":0},{"$f":" ConTime!AU$77","v":0},{"$f":" ConTime!AV$77","v":0},{"$f":" ConTime!AW$77","v":0},{"$f":" ConTime!AX$77","v":0},{"$f":" ConTime!AY$77","v":1},{"$f":" ConTime!AZ$77","v":0},{"$f":" ConTime!BA$77","v":0},{"$f":" ConTime!BB$77","v":0},{"$f":" ConTime!BC$77","v":0},{"$f":" ConTime!BD$77","v":0},{"$f":" ConTime!BE$77","v":0}]
[null,null,null,null,"Pre-funding of working capital - m P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J65:BE65)","v":4458.5904346803381},null,{"$f":" $F63 * J64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4458.5904346803381,0,0,0,0,0,0]
[]
[null,"Working capital reserve account P99"]
[null,null,null,null,{"$f":" Ops!E$260","v":"Pre-funding of working capital amount P99"},{"$f":" Ops!F$260","v":3636.4699489283325},{"$f":" Ops!G$260","v":"$ 000s"}]
[null,null,null,null,{"$f":" ConTime!E$77","v":"Last construction period flag - m"},{"$f":" ConTime!F$77","v":0},{"$f":" ConTime!G$77","v":"flag"},{"$f":" ConTime!H$77","v":1},{"$f":" ConTime!I$77","v":0},{"$f":" ConTime!J$77","v":0},{"$f":" ConTime!K$77","v":0},{"$f":" ConTime!L$77","v":0},{"$f":" ConTime!M$77","v":0},{"$f":" ConTime!N$77","v":0},{"$f":" ConTime!O$77","v":0},{"$f":" ConTime!P$77","v":0},{"$f":" ConTime!Q$77","v":0},{"$f":" ConTime!R$77","v":0},{"$f":" ConTime!S$77","v":0},{"$f":" ConTime!T$77","v":0},{"$f":" ConTime!U$77","v":0},{"$f":" ConTime!V$77","v":0},{"$f":" ConTime!W$77","v":0},{"$f":" ConTime!X$77","v":0},{"$f":" ConTime!Y$77","v":0},{"$f":" ConTime!Z$77","v":0},{"$f":" ConTime!AA$77","v":0},{"$f":" ConTime!AB$77","v":0},{"$f":" ConTime!AC$77","v":0},{"$f":" ConTime!AD$77","v":0},{"$f":" ConTime!AE$77","v":0},{"$f":" ConTime!AF$77","v":0},{"$f":" ConTime!AG$77","v":0},{"$f":" ConTime!AH$77","v":0},{"$f":" ConTime!AI$77","v":0},{"$f":" ConTime!AJ$77","v":0},{"$f":" ConTime!AK$77","v":0},{"$f":" ConTime!AL$77","v":0},{"$f":" ConTime!AM$77","v":0},{"$f":" ConTime!AN$77","v":0},{"$f":" ConTime!AO$77","v":0},{"$f":" ConTime!AP$77","v":0},{"$f":" ConTime!AQ$77","v":0},{"$f":" ConTime!AR$77","v":0},{"$f":" ConTime!AS$77","v":0},{"$f":" ConTime!AT$77","v":0},{"$f":" ConTime!AU$77","v":0},{"$f":" ConTime!AV$77","v":0},{"$f":" ConTime!AW$77","v":0},{"$f":" ConTime!AX$77","v":0},{"$f":" ConTime!AY$77","v":1},{"$f":" ConTime!AZ$77","v":0},{"$f":" ConTime!BA$77","v":0},{"$f":" ConTime!BB$77","v":0},{"$f":" ConTime!BC$77","v":0},{"$f":" ConTime!BD$77","v":0},{"$f":" ConTime!BE$77","v":0}]
[null,null,null,null,"Pre-funding of working capital - m P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J70:BE70)","v":3636.4699489283325},null,{"$f":" $F68 * J69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3636.4699489283325,0,0,0,0,0,0]
[]
[null,"Debt service reserve account"]
[null,null,null,null,{"$f":" DSRA!E$33","v":"Target DSRA balance at end construction"},{"$f":" DSRA!F$33","v":11175.630627668808},{"$f":" DSRA!G$33","v":"$ 000s"}]
[null,null,null,null,{"$f":" ConTime!E$77","v":"Last construction period flag - m"},{"$f":" ConTime!F$77","v":0},{"$f":" ConTime!G$77","v":"flag"},{"$f":" ConTime!H$77","v":1},{"$f":" ConTime!I$77","v":0},{"$f":" ConTime!J$77","v":0},{"$f":" ConTime!K$77","v":0},{"$f":" ConTime!L$77","v":0},{"$f":" ConTime!M$77","v":0},{"$f":" ConTime!N$77","v":0},{"$f":" ConTime!O$77","v":0},{"$f":" ConTime!P$77","v":0},{"$f":" ConTime!Q$77","v":0},{"$f":" ConTime!R$77","v":0},{"$f":" ConTime!S$77","v":0},{"$f":" ConTime!T$77","v":0},{"$f":" ConTime!U$77","v":0},{"$f":" ConTime!V$77","v":0},{"$f":" ConTime!W$77","v":0},{"$f":" ConTime!X$77","v":0},{"$f":" ConTime!Y$77","v":0},{"$f":" ConTime!Z$77","v":0},{"$f":" ConTime!AA$77","v":0},{"$f":" ConTime!AB$77","v":0},{"$f":" ConTime!AC$77","v":0},{"$f":" ConTime!AD$77","v":0},{"$f":" ConTime!AE$77","v":0},{"$f":" ConTime!AF$77","v":0},{"$f":" ConTime!AG$77","v":0},{"$f":" ConTime!AH$77","v":0},{"$f":" ConTime!AI$77","v":0},{"$f":" ConTime!AJ$77","v":0},{"$f":" ConTime!AK$77","v":0},{"$f":" ConTime!AL$77","v":0},{"$f":" ConTime!AM$77","v":0},{"$f":" ConTime!AN$77","v":0},{"$f":" ConTime!AO$77","v":0},{"$f":" ConTime!AP$77","v":0},{"$f":" ConTime!AQ$77","v":0},{"$f":" ConTime!AR$77","v":0},{"$f":" ConTime!AS$77","v":0},{"$f":" ConTime!AT$77","v":0},{"$f":" ConTime!AU$77","v":0},{"$f":" ConTime!AV$77","v":0},{"$f":" ConTime!AW$77","v":0},{"$f":" ConTime!AX$77","v":0},{"$f":" ConTime!AY$77","v":1},{"$f":" ConTime!AZ$77","v":0},{"$f":" ConTime!BA$77","v":0},{"$f":" ConTime!BB$77","v":0},{"$f":" ConTime!BC$77","v":0},{"$f":" ConTime!BD$77","v":0},{"$f":" ConTime!BE$77","v":0}]
[null,null,null,null,"Pre-funding of DSRA - m",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J75:BE75)","v":11175.630627668808},null,{"$f":" $F73 * J74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11175.630627668808,0,0,0,0,0,0]
[]
[]
["TIMELINE AGGREGATION"]
[]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,{"$f":" ConTime!E$56","v":"Model ops period counter - m"},{"$f":" ConTime!F$56","v":0},{"$f":" ConTime!G$56","v":"counter"},{"$f":" ConTime!H$56","v":0},{"$f":" ConTime!I$56","v":0},{"$f":" ConTime!J$56","v":1},{"$f":" ConTime!K$56","v":1},{"$f":" ConTime!L$56","v":1},{"$f":" ConTime!M$56","v":1},{"$f":" ConTime!N$56","v":1},{"$f":" ConTime!O$56","v":1},{"$f":" ConTime!P$56","v":2},{"$f":" ConTime!Q$56","v":2},{"$f":" ConTime!R$56","v":2},{"$f":" ConTime!S$56","v":2},{"$f":" ConTime!T$56","v":2},{"$f":" ConTime!U$56","v":2},{"$f":" ConTime!V$56","v":3},{"$f":" ConTime!W$56","v":3},{"$f":" ConTime!X$56","v":3},{"$f":" ConTime!Y$56","v":3},{"$f":" ConTime!Z$56","v":3},{"$f":" ConTime!AA$56","v":3},{"$f":" ConTime!AB$56","v":4},{"$f":" ConTime!AC$56","v":4},{"$f":" ConTime!AD$56","v":4},{"$f":" ConTime!AE$56","v":4},{"$f":" ConTime!AF$56","v":4},{"$f":" ConTime!AG$56","v":4},{"$f":" ConTime!AH$56","v":5},{"$f":" ConTime!AI$56","v":5},{"$f":" ConTime!AJ$56","v":5},{"$f":" ConTime!AK$56","v":5},{"$f":" ConTime!AL$56","v":5},{"$f":" ConTime!AM$56","v":5},{"$f":" ConTime!AN$56","v":6},{"$f":" ConTime!AO$56","v":6},{"$f":" ConTime!AP$56","v":6},{"$f":" ConTime!AQ$56","v":6},{"$f":" ConTime!AR$56","v":6},{"$f":" ConTime!AS$56","v":6},{"$f":" ConTime!AT$56","v":7},{"$f":" ConTime!AU$56","v":7},{"$f":" ConTime!AV$56","v":7},{"$f":" ConTime!AW$56","v":7},{"$f":" ConTime!AX$56","v":7},{"$f":" ConTime!AY$56","v":7},{"$f":" ConTime!AZ$56","v":8},{"$f":" ConTime!BA$56","v":8},{"$f":" ConTime!BB$56","v":8},{"$f":" ConTime!BC$56","v":8},{"$f":" ConTime!BD$56","v":8},{"$f":" ConTime!BE$56","v":8}]
[null,null,null,null,{"$f":" E$56","v":"Construction costs - m"},0,"$ 000s",315799.99999999983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8300,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,{"$f":" AK$56","v":11826.923076923078},11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,0,0,0,0,0,0]
[null,null,null,null,"Construction costs POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J83:BE83)","v":315800},null,{"$f":" SUMIF($J81:$BE81, J80, $J82:$BE82)","v":0},0,31953.846153846156,70961.538461538468,70961.538461538468,70961.538461538468,70961.538461538468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E83, LEN(E83) - 4)","v":"Construction costs"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J84:BE84)","v":-315800},null,{"$f":" -1 * J83","v":0},0,-31953.846153846156,-70961.538461538468,-70961.538461538468,-70961.538461538468,-70961.538461538468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,{"$f":" ConTime!E$56","v":"Model ops period counter - m"},{"$f":" ConTime!F$56","v":0},{"$f":" ConTime!G$56","v":"counter"},{"$f":" ConTime!H$56","v":0},{"$f":" ConTime!I$56","v":0},{"$f":" ConTime!J$56","v":1},{"$f":" ConTime!K$56","v":1},{"$f":" ConTime!L$56","v":1},{"$f":" ConTime!M$56","v":1},{"$f":" ConTime!N$56","v":1},{"$f":" ConTime!O$56","v":1},{"$f":" ConTime!P$56","v":2},{"$f":" ConTime!Q$56","v":2},{"$f":" ConTime!R$56","v":2},{"$f":" ConTime!S$56","v":2},{"$f":" ConTime!T$56","v":2},{"$f":" ConTime!U$56","v":2},{"$f":" ConTime!V$56","v":3},{"$f":" ConTime!W$56","v":3},{"$f":" ConTime!X$56","v":3},{"$f":" ConTime!Y$56","v":3},{"$f":" ConTime!Z$56","v":3},{"$f":" ConTime!AA$56","v":3},{"$f":" ConTime!AB$56","v":4},{"$f":" ConTime!AC$56","v":4},{"$f":" ConTime!AD$56","v":4},{"$f":" ConTime!AE$56","v":4},{"$f":" ConTime!AF$56","v":4},{"$f":" ConTime!AG$56","v":4},{"$f":" ConTime!AH$56","v":5},{"$f":" ConTime!AI$56","v":5},{"$f":" ConTime!AJ$56","v":5},{"$f":" ConTime!AK$56","v":5},{"$f":" ConTime!AL$56","v":5},{"$f":" ConTime!AM$56","v":5},{"$f":" ConTime!AN$56","v":6},{"$f":" ConTime!AO$56","v":6},{"$f":" ConTime!AP$56","v":6},{"$f":" ConTime!AQ$56","v":6},{"$f":" ConTime!AR$56","v":6},{"$f":" ConTime!AS$56","v":6},{"$f":" ConTime!AT$56","v":7},{"$f":" ConTime!AU$56","v":7},{"$f":" ConTime!AV$56","v":7},{"$f":" ConTime!AW$56","v":7},{"$f":" ConTime!AX$56","v":7},{"$f":" ConTime!AY$56","v":7},{"$f":" ConTime!AZ$56","v":8},{"$f":" ConTime!BA$56","v":8},{"$f":" ConTime!BB$56","v":8},{"$f":" ConTime!BC$56","v":8},{"$f":" ConTime!BD$56","v":8},{"$f":" ConTime!BE$56","v":8}]
[null,null,null,null,{"$f":" E$65","v":"Pre-funding of working capital - m P50"},0,"$ 000s",4458.5904346803381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4458.5904346803381,0,0,0,0,0,0]
[null,null,null,null,"Pre-funding of working capital P50  POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J89:BE89)","v":4458.5904346803381},null,{"$f":" SUMIF($J87:$BE87, J86, $J88:$BE88)","v":0},0,0,0,0,0,4458.5904346803381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E89, LEN(E89) - 4)","v":"Pre-funding of working capital P50 "},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J90:BE90)","v":-4458.5904346803381},null,{"$f":" -1 * J89","v":0},0,0,0,0,0,-4458.5904346803381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,{"$f":" ConTime!E$56","v":"Model ops period counter - m"},{"$f":" ConTime!F$56","v":0},{"$f":" ConTime!G$56","v":"counter"},{"$f":" ConTime!H$56","v":0},{"$f":" ConTime!I$56","v":0},{"$f":" ConTime!J$56","v":1},{"$f":" ConTime!K$56","v":1},{"$f":" ConTime!L$56","v":1},{"$f":" ConTime!M$56","v":1},{"$f":" ConTime!N$56","v":1},{"$f":" ConTime!O$56","v":1},{"$f":" ConTime!P$56","v":2},{"$f":" ConTime!Q$56","v":2},{"$f":" ConTime!R$56","v":2},{"$f":" ConTime!S$56","v":2},{"$f":" ConTime!T$56","v":2},{"$f":" ConTime!U$56","v":2},{"$f":" ConTime!V$56","v":3},{"$f":" ConTime!W$56","v":3},{"$f":" ConTime!X$56","v":3},{"$f":" ConTime!Y$56","v":3},{"$f":" ConTime!Z$56","v":3},{"$f":" ConTime!AA$56","v":3},{"$f":" ConTime!AB$56","v":4},{"$f":" ConTime!AC$56","v":4},{"$f":" ConTime!AD$56","v":4},{"$f":" ConTime!AE$56","v":4},{"$f":" ConTime!AF$56","v":4},{"$f":" ConTime!AG$56","v":4},{"$f":" ConTime!AH$56","v":5},{"$f":" ConTime!AI$56","v":5},{"$f":" ConTime!AJ$56","v":5},{"$f":" ConTime!AK$56","v":5},{"$f":" ConTime!AL$56","v":5},{"$f":" ConTime!AM$56","v":5},{"$f":" ConTime!AN$56","v":6},{"$f":" ConTime!AO$56","v":6},{"$f":" ConTime!AP$56","v":6},{"$f":" ConTime!AQ$56","v":6},{"$f":" ConTime!AR$56","v":6},{"$f":" ConTime!AS$56","v":6},{"$f":" ConTime!AT$56","v":7},{"$f":" ConTime!AU$56","v":7},{"$f":" ConTime!AV$56","v":7},{"$f":" ConTime!AW$56","v":7},{"$f":" ConTime!AX$56","v":7},{"$f":" ConTime!AY$56","v":7},{"$f":" ConTime!AZ$56","v":8},{"$f":" ConTime!BA$56","v":8},{"$f":" ConTime!BB$56","v":8},{"$f":" ConTime!BC$56","v":8},{"$f":" ConTime!BD$56","v":8},{"$f":" ConTime!BE$56","v":8}]
[null,null,null,null,{"$f":" E$70","v":"Pre-funding of working capital - m P99"},0,"$ 000s",3636.4699489283325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3636.4699489283325,0,0,0,0,0,0]
[null,null,null,null,"Pre-funding of working capital P99  POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J95:BE95)","v":3636.4699489283325},null,{"$f":" SUMIF($J93:$BE93, J92, $J94:$BE94)","v":0},0,0,0,0,0,3636.4699489283325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E95, LEN(E95) - 4)","v":"Pre-funding of working capital P99 "},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J96:BE96)","v":-3636.4699489283325},null,{"$f":" -1 * J95","v":0},0,0,0,0,0,-3636.4699489283325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[null,null,null,null,{"$f":" ConTime!E$56","v":"Model ops period counter - m"},{"$f":" ConTime!F$56","v":0},{"$f":" ConTime!G$56","v":"counter"},{"$f":" ConTime!H$56","v":0},{"$f":" ConTime!I$56","v":0},{"$f":" ConTime!J$56","v":1},{"$f":" ConTime!K$56","v":1},{"$f":" ConTime!L$56","v":1},{"$f":" ConTime!M$56","v":1},{"$f":" ConTime!N$56","v":1},{"$f":" ConTime!O$56","v":1},{"$f":" ConTime!P$56","v":2},{"$f":" ConTime!Q$56","v":2},{"$f":" ConTime!R$56","v":2},{"$f":" ConTime!S$56","v":2},{"$f":" ConTime!T$56","v":2},{"$f":" ConTime!U$56","v":2},{"$f":" ConTime!V$56","v":3},{"$f":" ConTime!W$56","v":3},{"$f":" ConTime!X$56","v":3},{"$f":" ConTime!Y$56","v":3},{"$f":" ConTime!Z$56","v":3},{"$f":" ConTime!AA$56","v":3},{"$f":" ConTime!AB$56","v":4},{"$f":" ConTime!AC$56","v":4},{"$f":" ConTime!AD$56","v":4},{"$f":" ConTime!AE$56","v":4},{"$f":" ConTime!AF$56","v":4},{"$f":" ConTime!AG$56","v":4},{"$f":" ConTime!AH$56","v":5},{"$f":" ConTime!AI$56","v":5},{"$f":" ConTime!AJ$56","v":5},{"$f":" ConTime!AK$56","v":5},{"$f":" ConTime!AL$56","v":5},{"$f":" ConTime!AM$56","v":5},{"$f":" ConTime!AN$56","v":6},{"$f":" ConTime!AO$56","v":6},{"$f":" ConTime!AP$56","v":6},{"$f":" ConTime!AQ$56","v":6},{"$f":" ConTime!AR$56","v":6},{"$f":" ConTime!AS$56","v":6},{"$f":" ConTime!AT$56","v":7},{"$f":" ConTime!AU$56","v":7},{"$f":" ConTime!AV$56","v":7},{"$f":" ConTime!AW$56","v":7},{"$f":" ConTime!AX$56","v":7},{"$f":" ConTime!AY$56","v":7},{"$f":" ConTime!AZ$56","v":8},{"$f":" ConTime!BA$56","v":8},{"$f":" ConTime!BB$56","v":8},{"$f":" ConTime!BC$56","v":8},{"$f":" ConTime!BD$56","v":8},{"$f":" ConTime!BE$56","v":8}]
[null,null,null,null,{"$f":" E$75","v":"Pre-funding of DSRA - m"},0,"$ 000s",11175.630627668808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,11175.630627668808,0,0,0,0,0,0]
[null,null,null,null,"Pre-funding of DSRA POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J101:BE101)","v":11175.630627668808},null,{"$f":" SUMIF($J99:$BE99, J98, $J100:$BE100)","v":0},0,0,0,0,0,11175.630627668808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E101, LEN(E101) - 4)","v":"Pre-funding of DSRA"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J102:BE102)","v":-11175.630627668808},null,{"$f":" -1 * J101","v":0},0,0,0,0,0,-11175.630627668808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["END"]

{"sheet":"ConTime","index":8,"n_rows":96,"n_cols":57,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"ConTime - Seasonal - Leverage Method"}]
[null,null,null,null,{"$f":" E$23","v":"Model period ending - m"},{"$f":" Check!$F$9","v":4},"Error chks",null,null,{"$f":" J$23","v":"2021-01-31"},"2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31",{"$f":" AP$23","v":"2023-09-30"},"2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31"]
[null,null,null,null,"Timeline label - m",{"$f":" Output!J2","v":55},"Track chgs",null,null,{"$f":" J$50","v":"Pre-fcst"},"Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Fin Close","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Operations","Operations","Operations","Operations","Operations","Operations"]
[null,null,null,null,{"$f":" E$35","v":"Financial year"},{"$f":" Check!$F$28","v":0},"Alerts",null,null,{"$f":" J$35","v":2021},2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[]
["TIME RULER"]
[]
[null,"First model column"]
[null,null,null,null,"Model column counter",null,"counter",null,null,{"$f":" I10 + 1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":" AO10 + 1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48]
[null,null,null,null,"Model column total",{"$f":" MAX(J10:BE10)","v":48},"columns"]
[]
[null,null,null,null,{"$f":" E$10","v":"Model column counter"},{"$f":" F$10","v":0},{"$f":" G$10","v":"counter"},{"$f":" H$10","v":0},{"$f":" I$10","v":0},{"$f":" J$10","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":" AP$10","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48]
[null,null,null,null,"First model column flag - m",null,"flag",{"$f":" SUM(J14:BE14)","v":1},null,{"$f":" IF(J13 = 1, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AP13 = 1, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Model period beginning"]
[null,null,null,null,{"$f":" InpC!E$13","v":"First date of time rulers"},{"$f":" InpC!F$13","v":"2021-01-01"},{"$f":" InpC!G$13","v":"date"}]
[null,null,null,null,{"$f":" E$14","v":"First model column flag - m"},{"$f":" F$14","v":0},{"$f":" G$14","v":"flag"},{"$f":" H$14","v":1},{"$f":" I$14","v":0},{"$f":" J$14","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Model period beginning - m",null,"date",null,null,{"$f":" IF(J18 = 1, $F17, DATE(YEAR(I19), MONTH(I19) + 1, DAY(1)))","v":"2021-01-01"},"2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01"]
[]
[null,"Model period ending"]
[null,null,null,null,{"$f":" E$19","v":"Model period beginning - m"},"00:00:00","date","00:00:00","00:00:00","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01",{"$f":" AK$19","v":"2023-04-01"},"2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01"]
[null,null,null,null,"Model period ending - m",null,"date",null,null,{"$f":" DATE(YEAR(J22), MONTH(J22) +1, DAY(J22) -1)","v":"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","2023-07-31","2023-08-31",{"$f":" DATE(YEAR(AP22), MONTH(AP22) +1, DAY(AP22) -1)","v":"2023-09-30"},"2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31"]
[]
[null,null,null,null,{"$f":" InpC!E$15","v":"Financial year end month number"},{"$f":" InpC!F$15","v":12},{"$f":" InpC!G$15","v":"month #"}]
[null,null,null,null,{"$f":" E$23","v":"Model period ending - m"},"00:00:00","date","00:00:00","00:00:00","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31",{"$f":" AK$23","v":"2023-04-30"},"2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31"]
[null,null,null,null,"End of financial year flag - m",null,"flag",{"$f":" SUM(J27:BE27)","v":4},null,{"$f":" IF( MONTH(J26) = $F25, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1]
[]
[null,null,null,null,{"$f":" InpC!E$14","v":"Financial year end date of first model period"},{"$f":" InpC!F$14","v":"2021-12-31"},{"$f":" InpC!G$14","v":"date"}]
[null,null,null,null,{"$f":" E$14","v":"First model column flag - m"},0,"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$27","v":"End of financial year flag - m"},0,"flag",4,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,{"$f":" AK$27","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,null,null,"Financial year end applicable to period",null,"date",null,null,{"$f":" IF( J30 = 1, $F29, IF( I31 = 1, EOMONTH(I32, 12), I32))","v":"2021-12-31"},"2021-12-31","2021-12-31","2021-12-31","2021-12-31","2021-12-31","2021-12-31","2021-12-31","2021-12-31","2021-12-31","2021-12-31","2021-12-31","2022-12-31","2022-12-31","2022-12-31","2022-12-31","2022-12-31","2022-12-31","2022-12-31","2022-12-31","2022-12-31","2022-12-31","2022-12-31","2022-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2024-12-31","2024-12-31","2024-12-31","2024-12-31","2024-12-31","2024-12-31","2024-12-31","2024-12-31","2024-12-31","2024-12-31","2024-12-31","2024-12-31"]
[]
[null,null,null,null,{"$f":" E$32","v":"Financial year end applicable to period"},"00:00:00","date","00:00:00","00:00:00","2021-12-31","2021-12-31","2021-12-31","2021-12-31","2021-12-31","2021-12-31","2021-12-31","2021-12-31","2021-12-31","2021-12-31","2021-12-31","2021-12-31","2022-12-31","2022-12-31","2022-12-31","2022-12-31","2022-12-31","2022-12-31","2022-12-31","2022-12-31","2022-12-31","2022-12-31","2022-12-31","2022-12-31","2023-12-31","2023-12-31","2023-12-31",{"$f":" AK$32","v":"2023-12-31"},"2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2024-12-31","2024-12-31","2024-12-31","2024-12-31","2024-12-31","2024-12-31","2024-12-31","2024-12-31","2024-12-31","2024-12-31","2024-12-31","2024-12-31"]
[null,null,null,null,"Financial year",null,"year #",null,null,{"$f":" YEAR(J34)","v":2021},2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024]
[]
[null,"Monthly timeline"]
[null,null,null,null,{"$f":" E$14","v":"First model column flag - m"},0,"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$64","v":"Financial close date flag - m"},0,"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$68","v":"First construction period flag - m"},0,"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$86","v":"First operating period flag - m"},0,"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,"Timeline label counter - m",null,"counter",null,null,{"$f":" I42 + MAX(J38:J41)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4]
[]
[null,null,null,null,{"$f":" InpC!E$289","v":"Pre-forecast period"},{"$f":" InpC!F$289","v":"Pre-fcst"},{"$f":" InpC!G$289","v":"label"}]
[null,null,null,null,{"$f":" InpC!E$290","v":"Financial Close"},{"$f":" InpC!F$290","v":"Fin Close"},{"$f":" InpC!G$290","v":"label"}]
[null,null,null,null,{"$f":" InpC!E$291","v":"Construction"},{"$f":" InpC!F$291","v":"Construction"},{"$f":" InpC!G$291","v":"label"}]
[null,null,null,null,{"$f":" InpC!E$292","v":"Operations"},{"$f":" InpC!F$292","v":"Operations"},{"$f":" InpC!G$292","v":"label"}]
[null,null,null,null,{"$f":" InpC!E$293","v":"Post ops"},{"$f":" InpC!F$293","v":"Post ops"},{"$f":" InpC!G$293","v":"label"}]
[null,null,null,null,{"$f":" E$42","v":"Timeline label counter - m"},0,"counter",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,3,3,3,3,3,3,3,3,3,3,{"$f":" AK$42","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4]
[null,null,null,null,"Timeline label - m",null,"label",null,null,{"$f":"INDEX($F44:$F48, J49)","v":"Pre-fcst"},"Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Fin Close","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Operations","Operations","Operations","Operations","Operations","Operations"]
[]
[null,"Quarterly period counter"]
[null,null,null,null,{"$f":" InpC!E$16","v":"Length of operating period"},{"$f":" InpC!F$16","v":6},{"$f":" InpC!G$16","v":"months"}]
[null,null,null,null,{"$f":" E$14","v":"First model column flag - m"},0,"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$10","v":"Model column counter"},0,"counter",0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,{"$f":" AK$10","v":28},29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48]
[null,null,null,null,"Model ops period counter - m",null,"counter",null,null,{"$f":"IF(J54=1,1,IF(MOD(I55,$F53)=0,I56+1,I56))","v":1},1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8]
[]
[]
["FLAGS"]
[]
[null,"Financial close date flag"]
[null,null,null,null,{"$f":" InpC!E$21","v":"Financial close date"},{"$f":" InpC!F$21","v":"2022-04-30"},{"$f":" InpC!G$21","v":"date"}]
[null,null,null,null,{"$f":" E$23","v":"Model period ending - m"},"00:00:00","date","00:00:00","00:00:00","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31",{"$f":" AK$23","v":"2023-04-30"},"2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31"]
[null,null,null,null,"Financial close date flag - m",null,"flag",{"$f":" SUM(J64:BE64)","v":1},null,{"$f":" IF(AND(I63 < $F62, J63 >= $F62), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(AO63 < $F62, AP63 >= $F62), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"First construction period flag - m"]
[null,null,null,null,{"$f":" E$64","v":"Financial close date flag - m"},0,"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"First construction period flag - m",null,"flag",{"$f":" SUM(J68:BE68)","v":1},null,{"$f":" I67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AO67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Last construction period flag"]
[null,null,null,null,{"$f":" InpC!E$21","v":"Financial close date"},{"$f":" InpC!F$21","v":"2022-04-30"},{"$f":" InpC!G$21","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$22","v":"Construction period length"},{"$f":" InpC!F$22","v":26},{"$f":" InpC!G$22","v":"months"}]
[null,null,null,null,"End of construction period date",{"$f":" EOMONTH(F71, F72)","v":"2024-06-30"},"date"]
[]
[null,null,null,null,{"$f":" E$73","v":"End of construction period date"},{"$f":" F$73","v":"2024-06-30"},{"$f":" G$73","v":"date"}]
[null,null,null,null,{"$f":" E$23","v":"Model period ending - m"},"00:00:00","date","00:00:00","00:00:00","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31"]
[null,null,null,null,"Last construction period flag - m",null,"flag",{"$f":" SUM(J77:BE77)","v":1},null,{"$f":" IF(AND(I76 < $F75, J76 >= $F75), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0]
[]
[null,"Construction period flag"]
[null,null,null,null,{"$f":" E$68","v":"First construction period flag - m"},0,"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$77","v":"Last construction period flag - m"},0,"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,"Construction period flag",null,"flag",{"$f":" SUM(J82:BE82)","v":26},null,{"$f":" I82 + J80 - I81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AO82 + AP80 - AO81","v":1},1,1,1,1,1,1,1,1,1,0,0,0,0,0,0]
[]
[null,"First operating period flag"]
[null,null,null,null,{"$f":" E$77","v":"Last construction period flag - m"},0,"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,"First operating period flag - m",null,"flag",{"$f":" SUM(J86:BE86)","v":1},null,{"$f":" I85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0]
[]
[]
["DAYS IN PERIOD"]
[]
[null,null,null,null,{"$f":" E$19","v":"Model period beginning - m"},"00:00:00","date","00:00:00","00:00:00","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01",{"$f":" AK$19","v":"2023-04-01"},"2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01"]
[null,null,null,null,{"$f":" E$23","v":"Model period ending - m"},"00:00:00","date","00:00:00","00:00:00","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31"]
[null,null,null,null,"Days in period - m",null,"days",null,null,{"$f":" J92 - J91 + 1","v":31},28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31]
[]
[]
["END"]

{"sheet":"Time","index":9,"n_rows":226,"n_cols":192,"rows_kept":226,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Time - Seasonal - Leverage Method"}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Check!$F$9","v":4},"Error chks",null,null,{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,{"$f":" Time!E$66","v":"Timeline label"},{"$f":" Output!J2","v":55},"Track chgs",null,null,{"$f":" Time!J$66","v":"Pre-fcst"},{"$f":" Time!K$66","v":"Pre-fcst"},{"$f":" Time!L$66","v":"Fin Close"},{"$f":" Time!M$66","v":"Construction"},{"$f":" Time!N$66","v":"Construction"},{"$f":" Time!O$66","v":"Construction"},{"$f":" Time!P$66","v":"Construction"},{"$f":" Time!Q$66","v":"Operations"},{"$f":" Time!R$66","v":"Operations"},{"$f":" Time!S$66","v":"Operations"},{"$f":" Time!T$66","v":"Operations"},{"$f":" Time!U$66","v":"Operations"},{"$f":" Time!V$66","v":"Operations"},{"$f":" Time!W$66","v":"Operations"},{"$f":" Time!X$66","v":"Operations"},{"$f":" Time!Y$66","v":"Operations"},{"$f":" Time!Z$66","v":"Operations"},{"$f":" Time!AA$66","v":"Operations"},{"$f":" Time!AB$66","v":"Operations"},{"$f":" Time!AC$66","v":"Operations"},{"$f":" Time!AD$66","v":"Operations"},{"$f":" Time!AE$66","v":"Operations"},{"$f":" Time!AF$66","v":"Operations"},{"$f":" Time!AG$66","v":"Operations"},{"$f":" Time!AH$66","v":"Operations"},{"$f":" Time!AI$66","v":"Operations"},{"$f":" Time!AJ$66","v":"Operations"},{"$f":" Time!AK$66","v":"Operations"},{"$f":" Time!AL$66","v":"Operations"},{"$f":" Time!AM$66","v":"Operations"},{"$f":" Time!AN$66","v":"Operations"},{"$f":" Time!AO$66","v":"Operations"},{"$f":" Time!AP$66","v":"Operations"},{"$f":" Time!AQ$66","v":"Operations"},{"$f":" Time!AR$66","v":"Operations"},{"$f":" Time!AS$66","v":"Operations"},{"$f":" Time!AT$66","v":"Operations"},{"$f":" Time!AU$66","v":"Operations"},{"$f":" Time!AV$66","v":"Operations"},{"$f":" Time!AW$66","v":"Operations"},{"$f":" Time!AX$66","v":"Operations"},{"$f":" Time!AY$66","v":"Operations"},{"$f":" Time!AZ$66","v":"Operations"},{"$f":" Time!BA$66","v":"Operations"},{"$f":" Time!BB$66","v":"Operations"},{"$f":" Time!BC$66","v":"Operations"},{"$f":" Time!BD$66","v":"Operations"},{"$f":" Time!BE$66","v":"Post ops"},{"$f":" Time!BF$66","v":"Post ops"},{"$f":" Time!BG$66","v":"Post ops"},{"$f":" Time!BH$66","v":"Post ops"},{"$f":" Time!BI$66","v":"Post ops"},{"$f":" Time!BJ$66","v":"Post ops"},{"$f":" Time!BK$66","v":"Post ops"},{"$f":" Time!BL$66","v":"Post ops"},{"$f":" Time!BM$66","v":"Post ops"},{"$f":" Time!BN$66","v":"Post ops"},{"$f":" Time!BO$66","v":"Post ops"},{"$f":" Time!BP$66","v":"Post ops"},{"$f":" Time!BQ$66","v":"Post ops"},{"$f":" Time!BR$66","v":"Post ops"},{"$f":" Time!BS$66","v":"Post ops"},{"$f":" Time!BT$66","v":"Post ops"},{"$f":" Time!BU$66","v":"Post ops"},{"$f":" Time!BV$66","v":"Post ops"},{"$f":" Time!BW$66","v":"Post ops"},{"$f":" Time!BX$66","v":"Post ops"},{"$f":" Time!BY$66","v":"Post ops"},{"$f":" Time!BZ$66","v":"Post ops"},{"$f":" Time!CA$66","v":"Post ops"},{"$f":" Time!CB$66","v":"Post ops"},{"$f":" Time!CC$66","v":"Post ops"},{"$f":" Time!CD$66","v":"Post ops"},{"$f":" Time!CE$66","v":"Post ops"},{"$f":" Time!CF$66","v":"Post ops"},{"$f":" Time!CG$66","v":"Post ops"},{"$f":" Time!CH$66","v":"Post ops"},{"$f":" Time!CI$66","v":"Post ops"},{"$f":" Time!CJ$66","v":"Post ops"},{"$f":" Time!CK$66","v":"Post ops"},{"$f":" Time!CL$66","v":"Post ops"},{"$f":" Time!CM$66","v":"Post ops"},{"$f":" Time!CN$66","v":"Post ops"},{"$f":" Time!CO$66","v":"Post ops"},{"$f":" Time!CP$66","v":"Post ops"},{"$f":" Time!CQ$66","v":"Post ops"},{"$f":" Time!CR$66","v":"Post ops"},{"$f":" Time!CS$66","v":"Post ops"},{"$f":" Time!CT$66","v":"Post ops"},{"$f":" Time!CU$66","v":"Post ops"},{"$f":" Time!CV$66","v":"Post ops"},{"$f":" Time!CW$66","v":"Post ops"},{"$f":" Time!CX$66","v":"Post ops"},{"$f":" Time!CY$66","v":"Post ops"},{"$f":" Time!CZ$66","v":"Post ops"},{"$f":" Time!DA$66","v":"Post ops"},{"$f":" Time!DB$66","v":"Post ops"},{"$f":" Time!DC$66","v":"Post ops"},{"$f":" Time!DD$66","v":"Post ops"},{"$f":" Time!DE$66","v":"Post ops"},{"$f":" Time!DF$66","v":"Post ops"},{"$f":" Time!DG$66","v":"Post ops"},{"$f":" Time!DH$66","v":"Post ops"},{"$f":" Time!DI$66","v":"Post ops"},{"$f":" Time!DJ$66","v":"Post ops"},{"$f":" Time!DK$66","v":"Post ops"},{"$f":" Time!DL$66","v":"Post ops"},{"$f":" Time!DM$66","v":"Post ops"},{"$f":" Time!DN$66","v":"Post ops"},{"$f":" Time!DO$66","v":"Post ops"},{"$f":" Time!DP$66","v":"Post ops"},{"$f":" Time!DQ$66","v":"Post ops"},{"$f":" Time!DR$66","v":"Post ops"},{"$f":" Time!DS$66","v":"Post ops"},{"$f":" Time!DT$66","v":"Post ops"},{"$f":" Time!DU$66","v":"Post ops"},{"$f":" Time!DV$66","v":"Post ops"},{"$f":" Time!DW$66","v":"Post ops"},{"$f":" Time!DX$66","v":"Post ops"},{"$f":" Time!DY$66","v":"Post ops"},{"$f":" Time!DZ$66","v":"Post ops"},{"$f":" Time!EA$66","v":"Post ops"},{"$f":" Time!EB$66","v":"Post ops"},{"$f":" Time!EC$66","v":"Post ops"},{"$f":" Time!ED$66","v":"Post ops"},{"$f":" Time!EE$66","v":"Post ops"},{"$f":" Time!EF$66","v":"Post ops"},{"$f":" Time!EG$66","v":"Post ops"},{"$f":" Time!EH$66","v":"Post ops"},{"$f":" Time!EI$66","v":"Post ops"},{"$f":" Time!EJ$66","v":"Post ops"},{"$f":" Time!EK$66","v":"Post ops"},{"$f":" Time!EL$66","v":"Post ops"},{"$f":" Time!EM$66","v":"Post ops"},{"$f":" Time!EN$66","v":"Post ops"},{"$f":" Time!EO$66","v":"Post ops"},{"$f":" Time!EP$66","v":"Post ops"},{"$f":" Time!EQ$66","v":"Post ops"},{"$f":" Time!ER$66","v":"Post ops"},{"$f":" Time!ES$66","v":"Post ops"},{"$f":" Time!ET$66","v":"Post ops"},{"$f":" Time!EU$66","v":"Post ops"},{"$f":" Time!EV$66","v":"Post ops"},{"$f":" Time!EW$66","v":"Post ops"},{"$f":" Time!EX$66","v":"Post ops"},{"$f":" Time!EY$66","v":"Post ops"},{"$f":" Time!EZ$66","v":"Post ops"},{"$f":" Time!FA$66","v":"Post ops"},{"$f":" Time!FB$66","v":"Post ops"},{"$f":" Time!FC$66","v":"Post ops"},{"$f":" Time!FD$66","v":"Post ops"},{"$f":" Time!FE$66","v":"Post ops"},{"$f":" Time!FF$66","v":"Post ops"},{"$f":" Time!FG$66","v":"Post ops"},{"$f":" Time!FH$66","v":"Post ops"},{"$f":" Time!FI$66","v":"Post ops"},{"$f":" Time!FJ$66","v":"Post ops"},{"$f":" Time!FK$66","v":"Post ops"},{"$f":" Time!FL$66","v":"Post ops"},{"$f":" Time!FM$66","v":"Post ops"},{"$f":" Time!FN$66","v":"Post ops"},{"$f":" Time!FO$66","v":"Post ops"},{"$f":" Time!FP$66","v":"Post ops"},{"$f":" Time!FQ$66","v":"Post ops"},{"$f":" Time!FR$66","v":"Post ops"},{"$f":" Time!FS$66","v":"Post ops"},{"$f":" Time!FT$66","v":"Post ops"},{"$f":" Time!FU$66","v":"Post ops"},{"$f":" Time!FV$66","v":"Post ops"},{"$f":" Time!FW$66","v":"Post ops"},{"$f":" Time!FX$66","v":"Post ops"},{"$f":" Time!FY$66","v":"Post ops"},{"$f":" Time!FZ$66","v":"Post ops"},{"$f":" Time!GA$66","v":"Post ops"},{"$f":" Time!GB$66","v":"Post ops"},{"$f":" Time!GC$66","v":"Post ops"},{"$f":" Time!GD$66","v":"Post ops"},{"$f":" Time!GE$66","v":"Post ops"},{"$f":" Time!GF$66","v":"Post ops"},{"$f":" Time!GG$66","v":"Post ops"},{"$f":" Time!GH$66","v":"Post ops"},{"$f":" Time!GI$66","v":"Post ops"},{"$f":" Time!GJ$66","v":"Post ops"}]
[null,null,null,null,{"$f":" Time!E$39","v":"Financial year"},{"$f":" Check!$F$28","v":0},"Alerts",null,null,{"$f":" Time!J$39","v":2021},{"$f":" Time!K$39","v":2021},{"$f":" Time!L$39","v":2022},{"$f":" Time!M$39","v":2022},{"$f":" Time!N$39","v":2023},{"$f":" Time!O$39","v":2023},{"$f":" Time!P$39","v":2024},{"$f":" Time!Q$39","v":2024},{"$f":" Time!R$39","v":2025},{"$f":" Time!S$39","v":2025},{"$f":" Time!T$39","v":2026},{"$f":" Time!U$39","v":2026},{"$f":" Time!V$39","v":2027},{"$f":" Time!W$39","v":2027},{"$f":" Time!X$39","v":2028},{"$f":" Time!Y$39","v":2028},{"$f":" Time!Z$39","v":2029},{"$f":" Time!AA$39","v":2029},{"$f":" Time!AB$39","v":2030},{"$f":" Time!AC$39","v":2030},{"$f":" Time!AD$39","v":2031},{"$f":" Time!AE$39","v":2031},{"$f":" Time!AF$39","v":2032},{"$f":" Time!AG$39","v":2032},{"$f":" Time!AH$39","v":2033},{"$f":" Time!AI$39","v":2033},{"$f":" Time!AJ$39","v":2034},{"$f":" Time!AK$39","v":2034},{"$f":" Time!AL$39","v":2035},{"$f":" Time!AM$39","v":2035},{"$f":" Time!AN$39","v":2036},{"$f":" Time!AO$39","v":2036},{"$f":" Time!AP$39","v":2037},{"$f":" Time!AQ$39","v":2037},{"$f":" Time!AR$39","v":2038},{"$f":" Time!AS$39","v":2038},{"$f":" Time!AT$39","v":2039},{"$f":" Time!AU$39","v":2039},{"$f":" Time!AV$39","v":2040},{"$f":" Time!AW$39","v":2040},{"$f":" Time!AX$39","v":2041},{"$f":" Time!AY$39","v":2041},{"$f":" Time!AZ$39","v":2042},{"$f":" Time!BA$39","v":2042},{"$f":" Time!BB$39","v":2043},{"$f":" Time!BC$39","v":2043},{"$f":" Time!BD$39","v":2044},{"$f":" Time!BE$39","v":2044},{"$f":" Time!BF$39","v":2045},{"$f":" Time!BG$39","v":2045},{"$f":" Time!BH$39","v":2046},{"$f":" Time!BI$39","v":2046},{"$f":" Time!BJ$39","v":2047},{"$f":" Time!BK$39","v":2047},{"$f":" Time!BL$39","v":2048},{"$f":" Time!BM$39","v":2048},{"$f":" Time!BN$39","v":2049},{"$f":" Time!BO$39","v":2049},{"$f":" Time!BP$39","v":2050},{"$f":" Time!BQ$39","v":2050},{"$f":" Time!BR$39","v":2051},{"$f":" Time!BS$39","v":2051},{"$f":" Time!BT$39","v":2052},{"$f":" Time!BU$39","v":2052},{"$f":" Time!BV$39","v":2053},{"$f":" Time!BW$39","v":2053},{"$f":" Time!BX$39","v":2054},{"$f":" Time!BY$39","v":2054},{"$f":" Time!BZ$39","v":2055},{"$f":" Time!CA$39","v":2055},{"$f":" Time!CB$39","v":2056},{"$f":" Time!CC$39","v":2056},{"$f":" Time!CD$39","v":2057},{"$f":" Time!CE$39","v":2057},{"$f":" Time!CF$39","v":2058},{"$f":" Time!CG$39","v":2058},{"$f":" Time!CH$39","v":2059},{"$f":" Time!CI$39","v":2059},{"$f":" Time!CJ$39","v":2060},{"$f":" Time!CK$39","v":2060},{"$f":" Time!CL$39","v":2061},{"$f":" Time!CM$39","v":2061},{"$f":" Time!CN$39","v":2062},{"$f":" Time!CO$39","v":2062},{"$f":" Time!CP$39","v":2063},{"$f":" Time!CQ$39","v":2063},{"$f":" Time!CR$39","v":2064},{"$f":" Time!CS$39","v":2064},{"$f":" Time!CT$39","v":2065},{"$f":" Time!CU$39","v":2065},{"$f":" Time!CV$39","v":2066},{"$f":" Time!CW$39","v":2066},{"$f":" Time!CX$39","v":2067},{"$f":" Time!CY$39","v":2067},{"$f":" Time!CZ$39","v":2068},{"$f":" Time!DA$39","v":2068},{"$f":" Time!DB$39","v":2069},{"$f":" Time!DC$39","v":2069},{"$f":" Time!DD$39","v":2070},{"$f":" Time!DE$39","v":2070},{"$f":" Time!DF$39","v":2071},{"$f":" Time!DG$39","v":2071},{"$f":" Time!DH$39","v":2072},{"$f":" Time!DI$39","v":2072},{"$f":" Time!DJ$39","v":2073},{"$f":" Time!DK$39","v":2073},{"$f":" Time!DL$39","v":2074},{"$f":" Time!DM$39","v":2074},{"$f":" Time!DN$39","v":2075},{"$f":" Time!DO$39","v":2075},{"$f":" Time!DP$39","v":2076},{"$f":" Time!DQ$39","v":2076},{"$f":" Time!DR$39","v":2077},{"$f":" Time!DS$39","v":2077},{"$f":" Time!DT$39","v":2078},{"$f":" Time!DU$39","v":2078},{"$f":" Time!DV$39","v":2079},{"$f":" Time!DW$39","v":2079},{"$f":" Time!DX$39","v":2080},{"$f":" Time!DY$39","v":2080},{"$f":" Time!DZ$39","v":2081},{"$f":" Time!EA$39","v":2081},{"$f":" Time!EB$39","v":2082},{"$f":" Time!EC$39","v":2082},{"$f":" Time!ED$39","v":2083},{"$f":" Time!EE$39","v":2083},{"$f":" Time!EF$39","v":2084},{"$f":" Time!EG$39","v":2084},{"$f":" Time!EH$39","v":2085},{"$f":" Time!EI$39","v":2085},{"$f":" Time!EJ$39","v":2086},{"$f":" Time!EK$39","v":2086},{"$f":" Time!EL$39","v":2087},{"$f":" Time!EM$39","v":2087},{"$f":" Time!EN$39","v":2088},{"$f":" Time!EO$39","v":2088},{"$f":" Time!EP$39","v":2089},{"$f":" Time!EQ$39","v":2089},{"$f":" Time!ER$39","v":2090},{"$f":" Time!ES$39","v":2090},{"$f":" Time!ET$39","v":2091},{"$f":" Time!EU$39","v":2091},{"$f":" Time!EV$39","v":2092},{"$f":" Time!EW$39","v":2092},{"$f":" Time!EX$39","v":2093},{"$f":" Time!EY$39","v":2093},{"$f":" Time!EZ$39","v":2094},{"$f":" Time!FA$39","v":2094},{"$f":" Time!FB$39","v":2095},{"$f":" Time!FC$39","v":2095},{"$f":" Time!FD$39","v":2096},{"$f":" Time!FE$39","v":2096},{"$f":" Time!FF$39","v":2097},{"$f":" Time!FG$39","v":2097},{"$f":" Time!FH$39","v":2098},{"$f":" Time!FI$39","v":2098},{"$f":" Time!FJ$39","v":2099},{"$f":" Time!FK$39","v":2099},{"$f":" Time!FL$39","v":2100},{"$f":" Time!FM$39","v":2100},{"$f":" Time!FN$39","v":2101},{"$f":" Time!FO$39","v":2101},{"$f":" Time!FP$39","v":2102},{"$f":" Time!FQ$39","v":2102},{"$f":" Time!FR$39","v":2103},{"$f":" Time!FS$39","v":2103},{"$f":" Time!FT$39","v":2104},{"$f":" Time!FU$39","v":2104},{"$f":" Time!FV$39","v":2105},{"$f":" Time!FW$39","v":2105},{"$f":" Time!FX$39","v":2106},{"$f":" Time!FY$39","v":2106},{"$f":" Time!FZ$39","v":2107},{"$f":" Time!GA$39","v":2107},{"$f":" Time!GB$39","v":2108},{"$f":" Time!GC$39","v":2108},{"$f":" Time!GD$39","v":2109},{"$f":" Time!GE$39","v":2109},{"$f":" Time!GF$39","v":2110},{"$f":" Time!GG$39","v":2110},{"$f":" Time!GH$39","v":2111},{"$f":" Time!GI$39","v":2111},{"$f":" Time!GJ$39","v":2112}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48},{"$f":" Time!BF$10","v":49},{"$f":" Time!BG$10","v":50},{"$f":" Time!BH$10","v":51},{"$f":" Time!BI$10","v":52},{"$f":" Time!BJ$10","v":53},{"$f":" Time!BK$10","v":54},{"$f":" Time!BL$10","v":55},{"$f":" Time!BM$10","v":56},{"$f":" Time!BN$10","v":57},{"$f":" Time!BO$10","v":58},{"$f":" Time!BP$10","v":59},{"$f":" Time!BQ$10","v":60},{"$f":" Time!BR$10","v":61},{"$f":" Time!BS$10","v":62},{"$f":" Time!BT$10","v":63},{"$f":" Time!BU$10","v":64},{"$f":" Time!BV$10","v":65},{"$f":" Time!BW$10","v":66},{"$f":" Time!BX$10","v":67},{"$f":" Time!BY$10","v":68},{"$f":" Time!BZ$10","v":69},{"$f":" Time!CA$10","v":70},{"$f":" Time!CB$10","v":71},{"$f":" Time!CC$10","v":72},{"$f":" Time!CD$10","v":73},{"$f":" Time!CE$10","v":74},{"$f":" Time!CF$10","v":75},{"$f":" Time!CG$10","v":76},{"$f":" Time!CH$10","v":77},{"$f":" Time!CI$10","v":78},{"$f":" Time!CJ$10","v":79},{"$f":" Time!CK$10","v":80},{"$f":" Time!CL$10","v":81},{"$f":" Time!CM$10","v":82},{"$f":" Time!CN$10","v":83},{"$f":" Time!CO$10","v":84},{"$f":" Time!CP$10","v":85},{"$f":" Time!CQ$10","v":86},{"$f":" Time!CR$10","v":87},{"$f":" Time!CS$10","v":88},{"$f":" Time!CT$10","v":89},{"$f":" Time!CU$10","v":90},{"$f":" Time!CV$10","v":91},{"$f":" Time!CW$10","v":92},{"$f":" Time!CX$10","v":93},{"$f":" Time!CY$10","v":94},{"$f":" Time!CZ$10","v":95},{"$f":" Time!DA$10","v":96},{"$f":" Time!DB$10","v":97},{"$f":" Time!DC$10","v":98},{"$f":" Time!DD$10","v":99},{"$f":" Time!DE$10","v":100},{"$f":" Time!DF$10","v":101},{"$f":" Time!DG$10","v":102},{"$f":" Time!DH$10","v":103},{"$f":" Time!DI$10","v":104},{"$f":" Time!DJ$10","v":105},{"$f":" Time!DK$10","v":106},{"$f":" Time!DL$10","v":107},{"$f":" Time!DM$10","v":108},{"$f":" Time!DN$10","v":109},{"$f":" Time!DO$10","v":110},{"$f":" Time!DP$10","v":111},{"$f":" Time!DQ$10","v":112},{"$f":" Time!DR$10","v":113},{"$f":" Time!DS$10","v":114},{"$f":" Time!DT$10","v":115},{"$f":" Time!DU$10","v":116},{"$f":" Time!DV$10","v":117},{"$f":" Time!DW$10","v":118},{"$f":" Time!DX$10","v":119},{"$f":" Time!DY$10","v":120},{"$f":" Time!DZ$10","v":121},{"$f":" Time!EA$10","v":122},{"$f":" Time!EB$10","v":123},{"$f":" Time!EC$10","v":124},{"$f":" Time!ED$10","v":125},{"$f":" Time!EE$10","v":126},{"$f":" Time!EF$10","v":127},{"$f":" Time!EG$10","v":128},{"$f":" Time!EH$10","v":129},{"$f":" Time!EI$10","v":130},{"$f":" Time!EJ$10","v":131},{"$f":" Time!EK$10","v":132},{"$f":" Time!EL$10","v":133},{"$f":" Time!EM$10","v":134},{"$f":" Time!EN$10","v":135},{"$f":" Time!EO$10","v":136},{"$f":" Time!EP$10","v":137},{"$f":" Time!EQ$10","v":138},{"$f":" Time!ER$10","v":139},{"$f":" Time!ES$10","v":140},{"$f":" Time!ET$10","v":141},{"$f":" Time!EU$10","v":142},{"$f":" Time!EV$10","v":143},{"$f":" Time!EW$10","v":144},{"$f":" Time!EX$10","v":145},{"$f":" Time!EY$10","v":146},{"$f":" Time!EZ$10","v":147},{"$f":" Time!FA$10","v":148},{"$f":" Time!FB$10","v":149},{"$f":" Time!FC$10","v":150},{"$f":" Time!FD$10","v":151},{"$f":" Time!FE$10","v":152},{"$f":" Time!FF$10","v":153},{"$f":" Time!FG$10","v":154},{"$f":" Time!FH$10","v":155},{"$f":" Time!FI$10","v":156},{"$f":" Time!FJ$10","v":157},{"$f":" Time!FK$10","v":158},{"$f":" Time!FL$10","v":159},{"$f":" Time!FM$10","v":160},{"$f":" Time!FN$10","v":161},{"$f":" Time!FO$10","v":162},{"$f":" Time!FP$10","v":163},{"$f":" Time!FQ$10","v":164},{"$f":" Time!FR$10","v":165},{"$f":" Time!FS$10","v":166},{"$f":" Time!FT$10","v":167},{"$f":" Time!FU$10","v":168},{"$f":" Time!FV$10","v":169},{"$f":" Time!FW$10","v":170},{"$f":" Time!FX$10","v":171},{"$f":" Time!FY$10","v":172},{"$f":" Time!FZ$10","v":173},{"$f":" Time!GA$10","v":174},{"$f":" Time!GB$10","v":175},{"$f":" Time!GC$10","v":176},{"$f":" Time!GD$10","v":177},{"$f":" Time!GE$10","v":178},{"$f":" Time!GF$10","v":179},{"$f":" Time!GG$10","v":180},{"$f":" Time!GH$10","v":181},{"$f":" Time!GI$10","v":182},{"$f":" Time!GJ$10","v":183}]
[]
["TIME RULER"]
[]
[null,"First model column"]
[null,null,null,null,"Model column counter",null,"counter",null,null,{"$f":" I10 + 1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":" BU10 + 1","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,{"$f":" EG10 + 1","v":129},130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,{"$f":" GG10 + 1","v":181},{"$f":" GH10 + 1","v":182},{"$f":" GI10 + 1","v":183}]
[null,null,null,null,"Model column total",{"$f":" MAX(J10:GJ10)","v":183},"columns"]
[]
[null,null,null,null,{"$f":" E$10","v":"Model column counter"},0,"counter",0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,{"$f":" BQ$10","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,{"$f":" EC$10","v":124},125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183]
[null,null,null,null,"First model column flag",null,"flag",{"$f":" SUM(J14:GJ14)","v":1},null,{"$f":" IF(J13 = 1, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BV13 = 1, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(EH13 = 1, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(GH13 = 1, 1, 0)","v":0},{"$f":" IF(GI13 = 1, 1, 0)","v":0},{"$f":" IF(GJ13 = 1, 1, 0)","v":0}]
[]
[null,"Model period beginning"]
[null,null,null,null,{"$f":" InpC!E$13","v":"First date of time rulers"},{"$f":" InpC!F$13","v":"2021-01-01"},{"$f":" InpC!G$13","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$16","v":"Length of operating period"},{"$f":" InpC!F$16","v":6},{"$f":" InpC!G$16","v":"months"}]
[null,null,null,null,{"$f":" E$14","v":"First model column flag"},0,"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Model period beginning",null,"date",null,null,{"$f":" IF(J19 = 1, $F17, DATE(YEAR(I20), MONTH(I20) + $F18, DAY(1)))","v":"2021-01-01"},"2021-07-01","2022-01-01","2022-07-01","2023-01-01","2023-07-01","2024-01-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01","2043-01-01","2043-07-01","2044-01-01","2044-07-01","2045-01-01","2045-07-01","2046-01-01","2046-07-01","2047-01-01","2047-07-01","2048-01-01","2048-07-01","2049-01-01","2049-07-01","2050-01-01","2050-07-01","2051-01-01","2051-07-01","2052-01-01","2052-07-01",{"$f":" IF(BV19 = 1, $F17, DATE(YEAR(BU20), MONTH(BU20) + $F18, DAY(1)))","v":"2053-01-01"},"2053-07-01","2054-01-01","2054-07-01","2055-01-01","2055-07-01","2056-01-01","2056-07-01","2057-01-01","2057-07-01","2058-01-01","2058-07-01","2059-01-01","2059-07-01","2060-01-01","2060-07-01","2061-01-01","2061-07-01","2062-01-01","2062-07-01","2063-01-01","2063-07-01","2064-01-01","2064-07-01","2065-01-01","2065-07-01","2066-01-01","2066-07-01","2067-01-01","2067-07-01","2068-01-01","2068-07-01","2069-01-01","2069-07-01","2070-01-01","2070-07-01","2071-01-01","2071-07-01","2072-01-01","2072-07-01","2073-01-01","2073-07-01","2074-01-01","2074-07-01","2075-01-01","2075-07-01","2076-01-01","2076-07-01","2077-01-01","2077-07-01","2078-01-01","2078-07-01","2079-01-01","2079-07-01","2080-01-01","2080-07-01","2081-01-01","2081-07-01","2082-01-01","2082-07-01","2083-01-01","2083-07-01","2084-01-01","2084-07-01",{"$f":" IF(EH19 = 1, $F17, DATE(YEAR(EG20), MONTH(EG20) + $F18, DAY(1)))","v":"2085-01-01"},"2085-07-01","2086-01-01","2086-07-01","2087-01-01","2087-07-01","2088-01-01","2088-07-01","2089-01-01","2089-07-01","2090-01-01","2090-07-01","2091-01-01","2091-07-01","2092-01-01","2092-07-01","2093-01-01","2093-07-01","2094-01-01","2094-07-01","2095-01-01","2095-07-01","2096-01-01","2096-07-01","2097-01-01","2097-07-01","2098-01-01","2098-07-01","2099-01-01","2099-07-01","2100-01-01","2100-07-01","2101-01-01","2101-07-01","2102-01-01","2102-07-01","2103-01-01","2103-07-01","2104-01-01","2104-07-01","2105-01-01","2105-07-01","2106-01-01","2106-07-01","2107-01-01","2107-07-01","2108-01-01","2108-07-01","2109-01-01","2109-07-01","2110-01-01","2110-07-01",{"$f":" IF(GH19 = 1, $F17, DATE(YEAR(GG20), MONTH(GG20) + $F18, DAY(1)))","v":"2111-01-01"},{"$f":" IF(GI19 = 1, $F17, DATE(YEAR(GH20), MONTH(GH20) + $F18, DAY(1)))","v":"2111-07-01"},{"$f":" IF(GJ19 = 1, $F17, DATE(YEAR(GI20), MONTH(GI20) + $F18, DAY(1)))","v":"2112-01-01"}]
[]
[null,"Model period ending"]
[null,null,null,null,{"$f":" InpC!E$16","v":"Length of operating period"},{"$f":" InpC!F$16","v":6},{"$f":" InpC!G$16","v":"months"}]
[null,null,null,null,{"$f":" E$20","v":"Model period beginning"},"00:00:00","date","00:00:00","00:00:00","2021-01-01","2021-07-01","2022-01-01","2022-07-01","2023-01-01","2023-07-01","2024-01-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01","2043-01-01","2043-07-01","2044-01-01","2044-07-01","2045-01-01","2045-07-01","2046-01-01","2046-07-01","2047-01-01","2047-07-01","2048-01-01","2048-07-01","2049-01-01","2049-07-01","2050-01-01",{"$f":" BQ$20","v":"2050-07-01"},"2051-01-01","2051-07-01","2052-01-01","2052-07-01","2053-01-01","2053-07-01","2054-01-01","2054-07-01","2055-01-01","2055-07-01","2056-01-01","2056-07-01","2057-01-01","2057-07-01","2058-01-01","2058-07-01","2059-01-01","2059-07-01","2060-01-01","2060-07-01","2061-01-01","2061-07-01","2062-01-01","2062-07-01","2063-01-01","2063-07-01","2064-01-01","2064-07-01","2065-01-01","2065-07-01","2066-01-01","2066-07-01","2067-01-01","2067-07-01","2068-01-01","2068-07-01","2069-01-01","2069-07-01","2070-01-01","2070-07-01","2071-01-01","2071-07-01","2072-01-01","2072-07-01","2073-01-01","2073-07-01","2074-01-01","2074-07-01","2075-01-01","2075-07-01","2076-01-01","2076-07-01","2077-01-01","2077-07-01","2078-01-01","2078-07-01","2079-01-01","2079-07-01","2080-01-01","2080-07-01","2081-01-01","2081-07-01","2082-01-01",{"$f":" EC$20","v":"2082-07-01"},"2083-01-01","2083-07-01","2084-01-01","2084-07-01","2085-01-01","2085-07-01","2086-01-01","2086-07-01","2087-01-01","2087-07-01","2088-01-01","2088-07-01","2089-01-01","2089-07-01","2090-01-01","2090-07-01","2091-01-01","2091-07-01","2092-01-01","2092-07-01","2093-01-01","2093-07-01","2094-01-01","2094-07-01","2095-01-01","2095-07-01","2096-01-01","2096-07-01","2097-01-01","2097-07-01","2098-01-01",{"$f":" FI$20","v":"2098-07-01"},"2099-01-01","2099-07-01","2100-01-01","2100-07-01","2101-01-01","2101-07-01","2102-01-01","2102-07-01","2103-01-01","2103-07-01","2104-01-01","2104-07-01","2105-01-01","2105-07-01","2106-01-01","2106-07-01","2107-01-01","2107-07-01","2108-01-01","2108-07-01","2109-01-01","2109-07-01","2110-01-01","2110-07-01","2111-01-01","2111-07-01","2112-01-01"]
[null,null,null,null,"Model period ending",null,"date",null,null,{"$f":" DATE(YEAR(J24), MONTH(J24) + $F23, DAY(J24) -1)","v":"2021-06-30"},"2021-12-31","2022-06-30","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31",{"$f":" DATE(YEAR(BV24), MONTH(BV24) + $F23, DAY(BV24) -1)","v":"2053-06-30"},"2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30","2082-12-31","2083-06-30","2083-12-31","2084-06-30","2084-12-31",{"$f":" DATE(YEAR(EH24), MONTH(EH24) + $F23, DAY(EH24) -1)","v":"2085-06-30"},"2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30","2098-12-31","2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31","2109-06-30","2109-12-31","2110-06-30","2110-12-31",{"$f":" DATE(YEAR(GH24), MONTH(GH24) + $F23, DAY(GH24) -1)","v":"2111-06-30"},{"$f":" DATE(YEAR(GI24), MONTH(GI24) + $F23, DAY(GI24) -1)","v":"2111-12-31"},{"$f":" DATE(YEAR(GJ24), MONTH(GJ24) + $F23, DAY(GJ24) -1)","v":"2112-06-30"}]
[]
[null,"Contract year"]
[null,null,null,null,{"$f":" InpC!E$15","v":"Financial year end month number"},{"$f":" InpC!F$15","v":12},{"$f":" InpC!G$15","v":"month #"}]
[null,null,null,null,{"$f":" E$25","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2021-06-30","2021-12-31","2022-06-30","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30",{"$f":" BQ$25","v":"2050-12-31"},"2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30",{"$f":" EC$25","v":"2082-12-31"},"2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30",{"$f":" FI$25","v":"2098-12-31"},"2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31","2109-06-30","2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30"]
[null,null,null,null,"End of financial year flag",null,"flag",{"$f":" SUM(J30:GJ30)","v":91},null,{"$f":" IF( MONTH(J29) = $F28, 1, 0)","v":0},1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,{"$f":" IF( MONTH(AP29) = $F28, 1, 0)","v":0},1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,{"$f":" IF( MONTH(BV29) = $F28, 1, 0)","v":0},1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,{"$f":" IF( MONTH(DB29) = $F28, 1, 0)","v":0},1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,{"$f":" IF( MONTH(EH29) = $F28, 1, 0)","v":0},1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,{"$f":" IF( MONTH(FN29) = $F28, 1, 0)","v":0},1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,{"$f":" IF( MONTH(GH29) = $F28, 1, 0)","v":0},{"$f":" IF( MONTH(GI29) = $F28, 1, 0)","v":1},{"$f":" IF( MONTH(GJ29) = $F28, 1, 0)","v":0}]
[]
[null,null,null,null,{"$f":" InpC!E$14","v":"Financial year end date of first model period"},{"$f":" InpC!F$14","v":"2021-12-31"},{"$f":" InpC!G$14","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$279","v":"Months in year"},{"$f":" InpC!F$279","v":12},{"$f":" InpC!G$279","v":"months"}]
[null,null,null,null,{"$f":" E$14","v":"First model column flag"},0,"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"End of financial year flag"},0,"flag",91,0,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,{"$f":" AK$30","v":1},0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,{"$f":" BQ$30","v":1},0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,{"$f":" CW$30","v":1},0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,{"$f":" EC$30","v":1},0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,{"$f":" FI$30","v":1},0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0]
[null,null,null,null,"Financial year end applicable to period",null,"date",null,null,{"$f":" IF( J34 = 1, $F32, IF( I35 = 1, EOMONTH(I36, $F33), I36))","v":"2021-12-31"},"2021-12-31","2022-12-31","2022-12-31","2023-12-31","2023-12-31","2024-12-31","2024-12-31","2025-12-31","2025-12-31","2026-12-31","2026-12-31","2027-12-31","2027-12-31","2028-12-31","2028-12-31","2029-12-31","2029-12-31","2030-12-31","2030-12-31","2031-12-31","2031-12-31","2032-12-31","2032-12-31","2033-12-31","2033-12-31","2034-12-31","2034-12-31","2035-12-31","2035-12-31","2036-12-31","2036-12-31",{"$f":" IF( AP34 = 1, $F32, IF( AO35 = 1, EOMONTH(AO36, $F33), AO36))","v":"2037-12-31"},"2037-12-31","2038-12-31","2038-12-31","2039-12-31","2039-12-31","2040-12-31","2040-12-31","2041-12-31","2041-12-31","2042-12-31","2042-12-31","2043-12-31","2043-12-31","2044-12-31","2044-12-31","2045-12-31","2045-12-31","2046-12-31","2046-12-31","2047-12-31","2047-12-31","2048-12-31","2048-12-31","2049-12-31","2049-12-31","2050-12-31","2050-12-31","2051-12-31","2051-12-31","2052-12-31","2052-12-31",{"$f":" IF( BV34 = 1, $F32, IF( BU35 = 1, EOMONTH(BU36, $F33), BU36))","v":"2053-12-31"},"2053-12-31","2054-12-31","2054-12-31","2055-12-31","2055-12-31","2056-12-31","2056-12-31","2057-12-31","2057-12-31","2058-12-31","2058-12-31","2059-12-31","2059-12-31","2060-12-31","2060-12-31","2061-12-31","2061-12-31","2062-12-31","2062-12-31","2063-12-31","2063-12-31","2064-12-31","2064-12-31","2065-12-31","2065-12-31","2066-12-31","2066-12-31","2067-12-31","2067-12-31","2068-12-31","2068-12-31",{"$f":" IF( DB34 = 1, $F32, IF( DA35 = 1, EOMONTH(DA36, $F33), DA36))","v":"2069-12-31"},"2069-12-31","2070-12-31","2070-12-31","2071-12-31","2071-12-31","2072-12-31","2072-12-31","2073-12-31","2073-12-31","2074-12-31","2074-12-31","2075-12-31","2075-12-31","2076-12-31","2076-12-31","2077-12-31","2077-12-31","2078-12-31","2078-12-31","2079-12-31","2079-12-31","2080-12-31","2080-12-31","2081-12-31","2081-12-31","2082-12-31","2082-12-31","2083-12-31","2083-12-31","2084-12-31","2084-12-31",{"$f":" IF( EH34 = 1, $F32, IF( EG35 = 1, EOMONTH(EG36, $F33), EG36))","v":"2085-12-31"},"2085-12-31","2086-12-31","2086-12-31","2087-12-31","2087-12-31","2088-12-31","2088-12-31","2089-12-31","2089-12-31","2090-12-31","2090-12-31","2091-12-31","2091-12-31","2092-12-31","2092-12-31","2093-12-31","2093-12-31","2094-12-31","2094-12-31","2095-12-31","2095-12-31","2096-12-31","2096-12-31","2097-12-31","2097-12-31","2098-12-31","2098-12-31","2099-12-31","2099-12-31","2100-12-31","2100-12-31",{"$f":" IF( FN34 = 1, $F32, IF( FM35 = 1, EOMONTH(FM36, $F33), FM36))","v":"2101-12-31"},"2101-12-31","2102-12-31","2102-12-31","2103-12-31","2103-12-31","2104-12-31","2104-12-31","2105-12-31","2105-12-31","2106-12-31","2106-12-31","2107-12-31","2107-12-31","2108-12-31","2108-12-31","2109-12-31","2109-12-31","2110-12-31","2110-12-31","2111-12-31","2111-12-31","2112-12-31"]
[]
[null,null,null,null,{"$f":" E$36","v":"Financial year end applicable to period"},"00:00:00","date","00:00:00","00:00:00","2021-12-31","2021-12-31","2022-12-31","2022-12-31","2023-12-31","2023-12-31","2024-12-31","2024-12-31","2025-12-31","2025-12-31","2026-12-31","2026-12-31","2027-12-31","2027-12-31","2028-12-31","2028-12-31","2029-12-31","2029-12-31","2030-12-31","2030-12-31","2031-12-31","2031-12-31","2032-12-31","2032-12-31","2033-12-31","2033-12-31","2034-12-31",{"$f":" AK$36","v":"2034-12-31"},"2035-12-31","2035-12-31","2036-12-31","2036-12-31","2037-12-31","2037-12-31","2038-12-31","2038-12-31","2039-12-31","2039-12-31","2040-12-31","2040-12-31","2041-12-31","2041-12-31","2042-12-31","2042-12-31","2043-12-31","2043-12-31","2044-12-31","2044-12-31","2045-12-31","2045-12-31","2046-12-31","2046-12-31","2047-12-31","2047-12-31","2048-12-31","2048-12-31","2049-12-31","2049-12-31","2050-12-31",{"$f":" BQ$36","v":"2050-12-31"},"2051-12-31","2051-12-31","2052-12-31","2052-12-31","2053-12-31","2053-12-31","2054-12-31","2054-12-31","2055-12-31","2055-12-31","2056-12-31","2056-12-31","2057-12-31","2057-12-31","2058-12-31","2058-12-31","2059-12-31","2059-12-31","2060-12-31","2060-12-31","2061-12-31","2061-12-31","2062-12-31","2062-12-31","2063-12-31","2063-12-31","2064-12-31","2064-12-31","2065-12-31","2065-12-31","2066-12-31",{"$f":" CW$36","v":"2066-12-31"},"2067-12-31","2067-12-31","2068-12-31","2068-12-31","2069-12-31","2069-12-31","2070-12-31","2070-12-31","2071-12-31","2071-12-31","2072-12-31","2072-12-31","2073-12-31","2073-12-31","2074-12-31","2074-12-31","2075-12-31","2075-12-31","2076-12-31","2076-12-31","2077-12-31","2077-12-31","2078-12-31","2078-12-31","2079-12-31","2079-12-31","2080-12-31","2080-12-31","2081-12-31","2081-12-31","2082-12-31",{"$f":" EC$36","v":"2082-12-31"},"2083-12-31","2083-12-31","2084-12-31","2084-12-31","2085-12-31","2085-12-31","2086-12-31","2086-12-31","2087-12-31","2087-12-31","2088-12-31","2088-12-31","2089-12-31","2089-12-31","2090-12-31","2090-12-31","2091-12-31","2091-12-31","2092-12-31","2092-12-31","2093-12-31","2093-12-31","2094-12-31","2094-12-31","2095-12-31","2095-12-31","2096-12-31","2096-12-31","2097-12-31","2097-12-31","2098-12-31",{"$f":" FI$36","v":"2098-12-31"},"2099-12-31","2099-12-31","2100-12-31","2100-12-31","2101-12-31","2101-12-31","2102-12-31","2102-12-31","2103-12-31","2103-12-31","2104-12-31","2104-12-31","2105-12-31","2105-12-31","2106-12-31","2106-12-31","2107-12-31","2107-12-31","2108-12-31","2108-12-31","2109-12-31","2109-12-31","2110-12-31","2110-12-31","2111-12-31","2111-12-31","2112-12-31"]
[null,null,null,null,"Financial year",null,"year #",null,null,{"$f":" YEAR(J38)","v":2021},{"$f":" YEAR(K38)","v":2021},2022,2022,2023,2023,2024,2024,2025,2025,2026,2026,2027,2027,2028,2028,2029,2029,2030,2030,2031,2031,2032,2032,2033,2033,2034,2034,2035,2035,2036,2036,2037,2037,2038,2038,2039,2039,2040,2040,2041,2041,2042,2042,2043,2043,2044,2044,2045,2045,2046,2046,2047,2047,2048,2048,2049,2049,2050,2050,2051,2051,2052,2052,2053,{"$f":" YEAR(BW38)","v":2053},2054,2054,2055,2055,2056,2056,2057,2057,2058,2058,2059,2059,2060,2060,2061,2061,2062,2062,2063,2063,2064,2064,2065,2065,2066,2066,2067,2067,2068,2068,2069,2069,2070,2070,2071,2071,2072,2072,2073,2073,2074,2074,2075,2075,2076,2076,2077,2077,2078,2078,2079,2079,2080,2080,2081,2081,2082,2082,2083,2083,2084,2084,2085,{"$f":" YEAR(EI38)","v":2085},2086,2086,2087,2087,2088,2088,2089,2089,2090,2090,2091,2091,2092,2092,2093,2093,2094,2094,2095,2095,2096,2096,2097,2097,2098,2098,2099,2099,2100,2100,2101,2101,2102,2102,2103,2103,2104,2104,2105,2105,2106,2106,2107,2107,2108,2108,2109,2109,2110,2110,{"$f":" YEAR(GH38)","v":2111},{"$f":" YEAR(GI38)","v":2111},{"$f":" YEAR(GJ38)","v":2112}]
[]
[null,"Annual timeline"]
[null,null,null,null,{"$f":" InpC!E$14","v":"Financial year end date of first model period"},{"$f":" InpC!F$14","v":"2021-12-31"},{"$f":" InpC!G$14","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$279","v":"Months in year"},{"$f":" InpC!F$279","v":12},{"$f":" InpC!G$279","v":"months"}]
[null,null,null,null,{"$f":" E$14","v":"First model column flag"},0,"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Model period ending - annual",null,"date",null,null,{"$f":" IF(J44 = 1, $F42, EOMONTH(I45, $F43))","v":"2021-12-31"},{"$f":" IF(K44 = 1, $F42, EOMONTH(J45, $F43))","v":"2022-12-31"},"2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31",{"$f":" IF(AP44 = 1, $F42, EOMONTH(AO45, $F43))","v":"2053-12-31"},"2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31"]
[]
[null,null,null,null,{"$f":" E$66","v":"Timeline label"},0,"label",0,0,"Pre-fcst","Pre-fcst","Fin Close","Construction","Construction","Construction","Construction","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",{"$f":" AK$66","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops",{"$f":" BQ$66","v":"Post ops"},"Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops",{"$f":" CW$66","v":"Post ops"},"Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops",{"$f":" EC$66","v":"Post ops"},"Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops",{"$f":" FI$66","v":"Post ops"},"Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops"]
[null,null,null,null,{"$f":" E$45","v":"Model period ending - annual"},"00:00:00","date","00:00:00","00:00:00","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31",{"$f":" AK$45","v":"2048-12-31"},"2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31"]
[null,null,null,null,{"$f":" E$25","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2021-06-30","2021-12-31","2022-06-30","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30",{"$f":" AK$25","v":"2034-12-31"},"2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30",{"$f":" BQ$25","v":"2050-12-31"},"2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30",{"$f":" CW$25","v":"2066-12-31"},"2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30",{"$f":" EC$25","v":"2082-12-31"},"2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30",{"$f":" FI$25","v":"2098-12-31"},"2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31","2109-06-30","2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30"]
[null,null,null,null,"Timeline label - annual",null,null,null,null,{"$f":" INDEX($J$47:$GJ$47, MATCH(J48, $J49:$GJ49, 0))","v":"Pre-fcst"},"Construction","Construction","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops",{"$f":" INDEX($J$47:$GJ$47, MATCH(AP48, $J49:$GJ49, 0))","v":"Post ops"},"Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops"]
[]
[null,"Quarterly timeline"]
[null,null,null,null,{"$f":" E$14","v":"First model column flag"},{"$f":" F$14","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ED$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$74","v":"Financial close date flag"},{"$f":" F$74","v":0},"flag",1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ED$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FJ$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$78","v":"First construction period flag"},0,"flag",1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$92","v":"First operating period flag"},0,"flag",1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$123","v":"First post operating period flag"},0,"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Timeline label counter",null,"counter",null,null,{"$f":" I58 + MAX(J53:J57)","v":1},1,2,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":" AO58 + MAX(AP53:AP57)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":" BU58 + MAX(BV53:BV57)","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":" DA58 + MAX(DB53:DB57)","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":" EG58 + MAX(EH53:EH57)","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":" FM58 + MAX(FN53:FN57)","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,null,null,{"$f":" InpC!E$289","v":"Pre-forecast period"},{"$f":" InpC!F$289","v":"Pre-fcst"},{"$f":" InpC!G$289","v":"label"}]
[null,null,null,null,{"$f":" InpC!E$290","v":"Financial Close"},{"$f":" InpC!F$290","v":"Fin Close"},{"$f":" InpC!G$290","v":"label"}]
[null,null,null,null,{"$f":" InpC!E$291","v":"Construction"},{"$f":" InpC!F$291","v":"Construction"},{"$f":" InpC!G$291","v":"label"}]
[null,null,null,null,{"$f":" InpC!E$292","v":"Operations"},{"$f":" InpC!F$292","v":"Operations"},{"$f":" InpC!G$292","v":"label"}]
[null,null,null,null,{"$f":" InpC!E$293","v":"Post ops"},{"$f":" InpC!F$293","v":"Post ops"},{"$f":" InpC!G$293","v":"label"}]
[null,null,null,null,{"$f":" E$58","v":"Timeline label counter"},0,"counter",0,0,1,1,2,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":" AK$58","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":" BQ$58","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":" CW$58","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":" EC$58","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":" FI$58","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Timeline label",null,"label",null,null,{"$f":"INDEX($F60:$F64, J65)","v":"Pre-fcst"},"Pre-fcst","Fin Close","Construction","Construction","Construction","Construction","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",{"$f":"INDEX($F60:$F64, AP65)","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops",{"$f":"INDEX($F60:$F64, BV65)","v":"Post ops"},"Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops",{"$f":"INDEX($F60:$F64, DB65)","v":"Post ops"},"Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops",{"$f":"INDEX($F60:$F64, EH65)","v":"Post ops"},"Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops",{"$f":"INDEX($F60:$F64, FN65)","v":"Post ops"},"Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops"]
[]
[]
["FLAGS"]
[]
[null,"Financial close date flag"]
[null,null,null,null,{"$f":" InpC!E$21","v":"Financial close date"},{"$f":" InpC!F$21","v":"2022-04-30"},{"$f":" InpC!G$21","v":"date"}]
[null,null,null,null,{"$f":" E$25","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2021-06-30","2021-12-31","2022-06-30","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30",{"$f":" BQ$25","v":"2050-12-31"},"2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30",{"$f":" EC$25","v":"2082-12-31"},"2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30",{"$f":" FI$25","v":"2098-12-31"},"2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31","2109-06-30","2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30"]
[null,null,null,null,"Financial close date flag",null,"flag",{"$f":" SUM(J74:GJ74)","v":1},null,{"$f":" IF(AND(I73 < $F72, J73 >= $F72), 1, 0)","v":0},{"$f":" IF(AND(J73 < $F72, K73 >= $F72), 1, 0)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(BV73 < $F72, BW73 >= $F72), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EH73 < $F72, EI73 >= $F72), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(GG73 < $F72, GH73 >= $F72), 1, 0)","v":0},{"$f":" IF(AND(GH73 < $F72, GI73 >= $F72), 1, 0)","v":0},{"$f":" IF(AND(GI73 < $F72, GJ73 >= $F72), 1, 0)","v":0}]
[]
[null,"First construction period flag"]
[null,null,null,null,{"$f":" E$74","v":"Financial close date flag"},0,"flag",1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"First construction period flag",null,"flag",{"$f":" SUM(J78:GJ78)","v":1},null,{"$f":" I77","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" 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,{"$f":" BU77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" 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,{"$f":" EG77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FM77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End of construction period flag"]
[null,null,null,null,{"$f":" ConTime!E$73","v":"End of construction period date"},{"$f":" ConTime!F$73","v":"2024-06-30"},{"$f":" ConTime!G$73","v":"date"},{"$f":" ConTime!H$73","v":"00:00:00"},{"$f":" ConTime!I$73","v":"00:00:00"},{"$f":" ConTime!J$73","v":"00:00:00"},{"$f":" ConTime!K$73","v":"00:00:00"},{"$f":" ConTime!L$73","v":"00:00:00"},{"$f":" ConTime!M$73","v":"00:00:00"},{"$f":" ConTime!N$73","v":"00:00:00"},{"$f":" ConTime!O$73","v":"00:00:00"},{"$f":" ConTime!P$73","v":"00:00:00"},{"$f":" ConTime!Q$73","v":"00:00:00"},{"$f":" ConTime!R$73","v":"00:00:00"},{"$f":" ConTime!S$73","v":"00:00:00"},{"$f":" ConTime!T$73","v":"00:00:00"},{"$f":" ConTime!U$73","v":"00:00:00"},{"$f":" ConTime!V$73","v":"00:00:00"},{"$f":" ConTime!W$73","v":"00:00:00"},{"$f":" ConTime!X$73","v":"00:00:00"},{"$f":" ConTime!Y$73","v":"00:00:00"},{"$f":" ConTime!Z$73","v":"00:00:00"},{"$f":" ConTime!AA$73","v":"00:00:00"},{"$f":" ConTime!AB$73","v":"00:00:00"},{"$f":" ConTime!AC$73","v":"00:00:00"},{"$f":" ConTime!AD$73","v":"00:00:00"},{"$f":" ConTime!AE$73","v":"00:00:00"},{"$f":" ConTime!AF$73","v":"00:00:00"},{"$f":" ConTime!AG$73","v":"00:00:00"},{"$f":" ConTime!AH$73","v":"00:00:00"},{"$f":" ConTime!AI$73","v":"00:00:00"},{"$f":" ConTime!AJ$73","v":"00:00:00"},{"$f":" ConTime!AK$73","v":"00:00:00"},{"$f":" ConTime!AL$73","v":"00:00:00"},{"$f":" ConTime!AM$73","v":"00:00:00"},{"$f":" ConTime!AN$73","v":"00:00:00"},{"$f":" ConTime!AO$73","v":"00:00:00"},{"$f":" ConTime!AP$73","v":"00:00:00"},{"$f":" ConTime!AQ$73","v":"00:00:00"},{"$f":" ConTime!AR$73","v":"00:00:00"},{"$f":" ConTime!AS$73","v":"00:00:00"},{"$f":" ConTime!AT$73","v":"00:00:00"},{"$f":" ConTime!AU$73","v":"00:00:00"},{"$f":" ConTime!AV$73","v":"00:00:00"},{"$f":" ConTime!AW$73","v":"00:00:00"},{"$f":" ConTime!AX$73","v":"00:00:00"},{"$f":" ConTime!AY$73","v":"00:00:00"},{"$f":" ConTime!AZ$73","v":"00:00:00"},{"$f":" ConTime!BA$73","v":"00:00:00"},{"$f":" ConTime!BB$73","v":"00:00:00"},{"$f":" ConTime!BC$73","v":"00:00:00"},{"$f":" ConTime!BD$73","v":"00:00:00"},{"$f":" ConTime!BE$73","v":"00:00:00"},{"$f":" ConTime!BF$73","v":"00:00:00"},{"$f":" ConTime!BG$73","v":"00:00:00"},{"$f":" ConTime!BH$73","v":"00:00:00"},{"$f":" ConTime!BI$73","v":"00:00:00"},{"$f":" ConTime!BJ$73","v":"00:00:00"},{"$f":" ConTime!BK$73","v":"00:00:00"},{"$f":" ConTime!BL$73","v":"00:00:00"},{"$f":" ConTime!BM$73","v":"00:00:00"},{"$f":" ConTime!BN$73","v":"00:00:00"},{"$f":" ConTime!BO$73","v":"00:00:00"},{"$f":" ConTime!BP$73","v":"00:00:00"},{"$f":" ConTime!BQ$73","v":"00:00:00"},{"$f":" ConTime!BR$73","v":"00:00:00"},{"$f":" ConTime!BS$73","v":"00:00:00"},{"$f":" ConTime!BT$73","v":"00:00:00"},{"$f":" ConTime!BU$73","v":"00:00:00"},{"$f":" ConTime!BV$73","v":"00:00:00"},{"$f":" ConTime!BW$73","v":"00:00:00"},{"$f":" ConTime!BX$73","v":"00:00:00"},{"$f":" ConTime!BY$73","v":"00:00:00"},{"$f":" ConTime!BZ$73","v":"00:00:00"},{"$f":" ConTime!CA$73","v":"00:00:00"},{"$f":" ConTime!CB$73","v":"00:00:00"},{"$f":" ConTime!CC$73","v":"00:00:00"},{"$f":" ConTime!CD$73","v":"00:00:00"},{"$f":" ConTime!CE$73","v":"00:00:00"},{"$f":" ConTime!CF$73","v":"00:00:00"},{"$f":" ConTime!CG$73","v":"00:00:00"},{"$f":" ConTime!CH$73","v":"00:00:00"},{"$f":" ConTime!CI$73","v":"00:00:00"},{"$f":" ConTime!CJ$73","v":"00:00:00"},{"$f":" ConTime!CK$73","v":"00:00:00"},{"$f":" ConTime!CL$73","v":"00:00:00"},{"$f":" ConTime!CM$73","v":"00:00:00"},{"$f":" ConTime!CN$73","v":"00:00:00"},{"$f":" ConTime!CO$73","v":"00:00:00"},{"$f":" ConTime!CP$73","v":"00:00:00"},{"$f":" ConTime!CQ$73","v":"00:00:00"},{"$f":" ConTime!CR$73","v":"00:00:00"},{"$f":" ConTime!CS$73","v":"00:00:00"},{"$f":" ConTime!CT$73","v":"00:00:00"},{"$f":" ConTime!CU$73","v":"00:00:00"},{"$f":" ConTime!CV$73","v":"00:00:00"},{"$f":" ConTime!CW$73","v":"00:00:00"},{"$f":" ConTime!CX$73","v":"00:00:00"},{"$f":" ConTime!CY$73","v":"00:00:00"},{"$f":" ConTime!CZ$73","v":"00:00:00"},{"$f":" ConTime!DA$73","v":"00:00:00"},{"$f":" ConTime!DB$73","v":"00:00:00"},{"$f":" ConTime!DC$73","v":"00:00:00"},{"$f":" ConTime!DD$73","v":"00:00:00"},{"$f":" ConTime!DE$73","v":"00:00:00"},{"$f":" ConTime!DF$73","v":"00:00:00"},{"$f":" ConTime!DG$73","v":"00:00:00"},{"$f":" ConTime!DH$73","v":"00:00:00"},{"$f":" ConTime!DI$73","v":"00:00:00"},{"$f":" ConTime!DJ$73","v":"00:00:00"},{"$f":" ConTime!DK$73","v":"00:00:00"},{"$f":" ConTime!DL$73","v":"00:00:00"},{"$f":" ConTime!DM$73","v":"00:00:00"},{"$f":" ConTime!DN$73","v":"00:00:00"},{"$f":" ConTime!DO$73","v":"00:00:00"},{"$f":" ConTime!DP$73","v":"00:00:00"},{"$f":" ConTime!DQ$73","v":"00:00:00"},{"$f":" ConTime!DR$73","v":"00:00:00"},{"$f":" ConTime!DS$73","v":"00:00:00"},{"$f":" ConTime!DT$73","v":"00:00:00"},{"$f":" ConTime!DU$73","v":"00:00:00"},{"$f":" ConTime!DV$73","v":"00:00:00"},{"$f":" ConTime!DW$73","v":"00:00:00"},{"$f":" ConTime!DX$73","v":"00:00:00"},{"$f":" ConTime!DY$73","v":"00:00:00"},{"$f":" ConTime!DZ$73","v":"00:00:00"},{"$f":" ConTime!EA$73","v":"00:00:00"},{"$f":" ConTime!EB$73","v":"00:00:00"},{"$f":" ConTime!EC$73","v":"00:00:00"},{"$f":" ConTime!ED$73","v":"00:00:00"},{"$f":" ConTime!EE$73","v":"00:00:00"},{"$f":" ConTime!EF$73","v":"00:00:00"},{"$f":" ConTime!EG$73","v":"00:00:00"},{"$f":" ConTime!EH$73","v":"00:00:00"},{"$f":" ConTime!EI$73","v":"00:00:00"},{"$f":" ConTime!EJ$73","v":"00:00:00"},{"$f":" ConTime!EK$73","v":"00:00:00"},{"$f":" ConTime!EL$73","v":"00:00:00"},{"$f":" ConTime!EM$73","v":"00:00:00"},{"$f":" ConTime!EN$73","v":"00:00:00"},{"$f":" ConTime!EO$73","v":"00:00:00"},{"$f":" ConTime!EP$73","v":"00:00:00"},{"$f":" ConTime!EQ$73","v":"00:00:00"},{"$f":" ConTime!ER$73","v":"00:00:00"},{"$f":" ConTime!ES$73","v":"00:00:00"},{"$f":" ConTime!ET$73","v":"00:00:00"},{"$f":" ConTime!EU$73","v":"00:00:00"},{"$f":" ConTime!EV$73","v":"00:00:00"},{"$f":" ConTime!EW$73","v":"00:00:00"},{"$f":" ConTime!EX$73","v":"00:00:00"},{"$f":" ConTime!EY$73","v":"00:00:00"},{"$f":" ConTime!EZ$73","v":"00:00:00"},{"$f":" ConTime!FA$73","v":"00:00:00"},{"$f":" ConTime!FB$73","v":"00:00:00"},{"$f":" ConTime!FC$73","v":"00:00:00"},{"$f":" ConTime!FD$73","v":"00:00:00"},{"$f":" ConTime!FE$73","v":"00:00:00"},{"$f":" ConTime!FF$73","v":"00:00:00"},{"$f":" ConTime!FG$73","v":"00:00:00"},{"$f":" ConTime!FH$73","v":"00:00:00"},{"$f":" ConTime!FI$73","v":"00:00:00"},{"$f":" ConTime!FJ$73","v":"00:00:00"},{"$f":" ConTime!FK$73","v":"00:00:00"},{"$f":" ConTime!FL$73","v":"00:00:00"},{"$f":" ConTime!FM$73","v":"00:00:00"},{"$f":" ConTime!FN$73","v":"00:00:00"},{"$f":" ConTime!FO$73","v":"00:00:00"},{"$f":" ConTime!FP$73","v":"00:00:00"},{"$f":" ConTime!FQ$73","v":"00:00:00"},{"$f":" ConTime!FR$73","v":"00:00:00"},{"$f":" ConTime!FS$73","v":"00:00:00"},{"$f":" ConTime!FT$73","v":"00:00:00"},{"$f":" ConTime!FU$73","v":"00:00:00"},{"$f":" ConTime!FV$73","v":"00:00:00"},{"$f":" ConTime!FW$73","v":"00:00:00"},{"$f":" ConTime!FX$73","v":"00:00:00"},{"$f":" ConTime!FY$73","v":"00:00:00"},{"$f":" ConTime!FZ$73","v":"00:00:00"},{"$f":" ConTime!GA$73","v":"00:00:00"},{"$f":" ConTime!GB$73","v":"00:00:00"},{"$f":" ConTime!GC$73","v":"00:00:00"},{"$f":" ConTime!GD$73","v":"00:00:00"},{"$f":" ConTime!GE$73","v":"00:00:00"},{"$f":" ConTime!GF$73","v":"00:00:00"},{"$f":" ConTime!GG$73","v":"00:00:00"},{"$f":" ConTime!GH$73","v":"00:00:00"},{"$f":" ConTime!GI$73","v":"00:00:00"},{"$f":" ConTime!GJ$73","v":"00:00:00"}]
[null,null,null,null,{"$f":" E$25","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2021-06-30","2021-12-31","2022-06-30","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30",{"$f":" BQ$25","v":"2050-12-31"},"2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30",{"$f":" EC$25","v":"2082-12-31"},"2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30","2098-12-31","2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31","2109-06-30","2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30"]
[null,null,null,null,"End of construction period flag",null,"flag",{"$f":" SUM(J83:GJ83)","v":1},null,{"$f":" IF(AND(I82 < $F81, J82 >= $F81), 1, 0)","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(AO82 < $F81, AP82 >= $F81), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(BU82 < $F81, BV82 >= $F81), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(DA82 < $F81, DB82 >= $F81), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EG82 < $F81, EH82 >= $F81), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(FM82 < $F81, FN82 >= $F81), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction period flag"]
[null,null,null,null,{"$f":" E$78","v":"First construction period flag"},0,"flag",1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$83","v":"End of construction period flag"},0,"flag",1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Construction period flag",null,"flag",{"$f":" SUM(J88:GJ88)","v":4},null,{"$f":" I88 + J86 - I87","v":0},0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AO88 + AP86 - AO87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BU88 + BV86 - BU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DA88 + DB86 - DA87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EG88 + EH86 - EG87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FM88 + FN86 - FM87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"First operating period flag"]
[null,null,null,null,{"$f":" E$83","v":"End of construction period flag"},0,"flag",1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"First operating period flag",null,"flag",{"$f":" SUM(J92:GJ92)","v":1},null,{"$f":" I91","v":0},0,{"$f":" K91","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AO91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BU91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DA91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EG91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FM91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Incoming investor operating flag"]
[null,null,null,null,{"$f":" ConTime!E$73","v":"End of construction period date"},{"$f":" ConTime!F$73","v":"2024-06-30"},{"$f":" ConTime!G$73","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$257","v":"Incoming investor years after COD"},{"$f":" InpC!F$257","v":2},{"$f":" InpC!G$257","v":"years"}]
[null,null,null,null,{"$f":" InpC!E$279","v":"Months in year"},{"$f":" InpC!F$279","v":12},{"$f":" InpC!G$279","v":"months"}]
[null,null,null,null,"End of sponsors 100% stake operating period",{"$f":" EOMONTH(F95, F96*F97)","v":"2026-06-30"},"date"]
[null,null,null,null,{"$f":" E$25","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2021-06-30","2021-12-31","2022-06-30","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30",{"$f":" BQ$25","v":"2050-12-31"},"2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30",{"$f":" EC$25","v":"2082-12-31"},"2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30","2098-12-31","2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31","2109-06-30","2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30"]
[null,null,null,null,"Sell down flag",null,"flag",{"$f":" SUM(J100:GJ100)","v":1},null,{"$f":" IF(J99 = $F98, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AP99 = $F98, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BV99 = $F98, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(DB99 = $F98, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(EH99 = $F98, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(FN99 = $F98, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"First incoming investor operating period flag",null,"flag",{"$f":" SUM(J101:GJ101)","v":1},null,{"$f":"+I100","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AO100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BU100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DA100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EG100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+FM100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$114","v":"Last operating period flag "},0,"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Incoming investor operating period flag",null,"flag",{"$f":" SUM(J103:GJ103)","v":36},null,{"$f":" I103 + J101 - I102","v":0},0,0,0,0,0,0,{"$f":" P103 + Q101 - P102","v":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,{"$f":" AV103 + AW101 - AV102","v":1},1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CB103 + CC101 - CB102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DH103 + DI101 - DH102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EN103 + EO101 - EN102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FT103 + FU101 - FT102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Last operating period flag"]
[null,null,null,null,{"$f":" ConTime!E$73","v":"End of construction period date"},{"$f":" ConTime!F$73","v":"2024-06-30"},{"$f":" ConTime!G$73","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$24","v":"Length of PPA"},{"$f":" InpC!F$24","v":20},{"$f":" InpC!G$24","v":"years"}]
[null,null,null,null,{"$f":" InpC!E$26","v":"Contract extension"},{"$f":" InpC!F$26","v":0},{"$f":" InpC!G$26","v":"years"}]
[null,null,null,null,{"$f":" InpC!E$279","v":"Months in year"},{"$f":" InpC!F$279","v":12},{"$f":" InpC!G$279","v":"months"}]
[null,null,null,null,"End of operating period",{"$f":" EOMONTH(F106, ((F107 + F108) * F109))","v":"2044-06-30"},"date"]
[]
[null,null,null,null,{"$f":" E$110","v":"End of operating period"},{"$f":" F$110","v":"2044-06-30"},{"$f":" G$110","v":"date"}]
[null,null,null,null,{"$f":" E$25","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2021-06-30","2021-12-31","2022-06-30","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30",{"$f":" BQ$25","v":"2050-12-31"},"2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30",{"$f":" EC$25","v":"2082-12-31"},"2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30",{"$f":" FI$25","v":"2098-12-31"},"2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31","2109-06-30","2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30"]
[null,null,null,null,"Last operating period flag ",null,"flag",{"$f":" SUM(J114:GJ114)","v":1},null,{"$f":" IF(J113 = $F112, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AP113 = $F112, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BV113 = $F112, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(DB113 = $F112, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(EH113 = $F112, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(FN113 = $F112, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating period flag"]
[null,null,null,null,{"$f":" E$92","v":"First operating period flag"},0,"flag",1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$114","v":"Last operating period flag "},0,"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating period flag",null,"flag",{"$f":" SUM(J119:GJ119)","v":40},null,{"$f":" I119 + J117 - I118","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AO119 + AP117 - AO118","v":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,{"$f":" BU119 + BV117 - BU118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DA119 + DB117 - 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,{"$f":" EG119 + EH117 - EG118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FM119 + FN117 - FM118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"First post operating period flag"]
[null,null,null,null,{"$f":" E$114","v":"Last operating period flag "},0,"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"First post operating period flag",null,"flag",{"$f":" SUM(J123:GJ123)","v":1},null,{"$f":" I122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AO122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BU122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DA122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EG122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FM122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Useful life of solar asset flag"]
[null,null,null,null,{"$f":" ConTime!E$73","v":"End of construction period date"},{"$f":" ConTime!F$73","v":"2024-06-30"},{"$f":" ConTime!G$73","v":"date"},{"$f":" ConTime!H$73","v":"00:00:00"},{"$f":" ConTime!I$73","v":"00:00:00"},{"$f":" ConTime!J$73","v":"00:00:00"},{"$f":" ConTime!K$73","v":"00:00:00"},{"$f":" ConTime!L$73","v":"00:00:00"},{"$f":" ConTime!M$73","v":"00:00:00"},{"$f":" ConTime!N$73","v":"00:00:00"},{"$f":" ConTime!O$73","v":"00:00:00"},{"$f":" ConTime!P$73","v":"00:00:00"},{"$f":" ConTime!Q$73","v":"00:00:00"},{"$f":" ConTime!R$73","v":"00:00:00"},{"$f":" ConTime!S$73","v":"00:00:00"},{"$f":" ConTime!T$73","v":"00:00:00"},{"$f":" ConTime!U$73","v":"00:00:00"},{"$f":" ConTime!V$73","v":"00:00:00"},{"$f":" ConTime!W$73","v":"00:00:00"},{"$f":" ConTime!X$73","v":"00:00:00"},{"$f":" ConTime!Y$73","v":"00:00:00"},{"$f":" ConTime!Z$73","v":"00:00:00"},{"$f":" ConTime!AA$73","v":"00:00:00"},{"$f":" ConTime!AB$73","v":"00:00:00"},{"$f":" ConTime!AC$73","v":"00:00:00"},{"$f":" ConTime!AD$73","v":"00:00:00"},{"$f":" ConTime!AE$73","v":"00:00:00"},{"$f":" ConTime!AF$73","v":"00:00:00"},{"$f":" ConTime!AG$73","v":"00:00:00"},{"$f":" ConTime!AH$73","v":"00:00:00"},{"$f":" ConTime!AI$73","v":"00:00:00"},{"$f":" ConTime!AJ$73","v":"00:00:00"},{"$f":" ConTime!AK$73","v":"00:00:00"},{"$f":" ConTime!AL$73","v":"00:00:00"},{"$f":" ConTime!AM$73","v":"00:00:00"},{"$f":" ConTime!AN$73","v":"00:00:00"},{"$f":" ConTime!AO$73","v":"00:00:00"},{"$f":" ConTime!AP$73","v":"00:00:00"},{"$f":" ConTime!AQ$73","v":"00:00:00"},{"$f":" ConTime!AR$73","v":"00:00:00"},{"$f":" ConTime!AS$73","v":"00:00:00"},{"$f":" ConTime!AT$73","v":"00:00:00"},{"$f":" ConTime!AU$73","v":"00:00:00"},{"$f":" ConTime!AV$73","v":"00:00:00"},{"$f":" ConTime!AW$73","v":"00:00:00"},{"$f":" ConTime!AX$73","v":"00:00:00"},{"$f":" ConTime!AY$73","v":"00:00:00"},{"$f":" ConTime!AZ$73","v":"00:00:00"},{"$f":" ConTime!BA$73","v":"00:00:00"},{"$f":" ConTime!BB$73","v":"00:00:00"},{"$f":" ConTime!BC$73","v":"00:00:00"},{"$f":" ConTime!BD$73","v":"00:00:00"},{"$f":" ConTime!BE$73","v":"00:00:00"},{"$f":" ConTime!BF$73","v":"00:00:00"},{"$f":" ConTime!BG$73","v":"00:00:00"},{"$f":" ConTime!BH$73","v":"00:00:00"},{"$f":" ConTime!BI$73","v":"00:00:00"},{"$f":" ConTime!BJ$73","v":"00:00:00"},{"$f":" ConTime!BK$73","v":"00:00:00"},{"$f":" ConTime!BL$73","v":"00:00:00"},{"$f":" ConTime!BM$73","v":"00:00:00"},{"$f":" ConTime!BN$73","v":"00:00:00"},{"$f":" ConTime!BO$73","v":"00:00:00"},{"$f":" ConTime!BP$73","v":"00:00:00"},{"$f":" ConTime!BQ$73","v":"00:00:00"},{"$f":" ConTime!BR$73","v":"00:00:00"},{"$f":" ConTime!BS$73","v":"00:00:00"},{"$f":" ConTime!BT$73","v":"00:00:00"},{"$f":" ConTime!BU$73","v":"00:00:00"},{"$f":" ConTime!BV$73","v":"00:00:00"},{"$f":" ConTime!BW$73","v":"00:00:00"},{"$f":" ConTime!BX$73","v":"00:00:00"},{"$f":" ConTime!BY$73","v":"00:00:00"},{"$f":" ConTime!BZ$73","v":"00:00:00"},{"$f":" ConTime!CA$73","v":"00:00:00"},{"$f":" ConTime!CB$73","v":"00:00:00"},{"$f":" ConTime!CC$73","v":"00:00:00"},{"$f":" ConTime!CD$73","v":"00:00:00"},{"$f":" ConTime!CE$73","v":"00:00:00"},{"$f":" ConTime!CF$73","v":"00:00:00"},{"$f":" ConTime!CG$73","v":"00:00:00"},{"$f":" ConTime!CH$73","v":"00:00:00"},{"$f":" ConTime!CI$73","v":"00:00:00"},{"$f":" ConTime!CJ$73","v":"00:00:00"},{"$f":" ConTime!CK$73","v":"00:00:00"},{"$f":" ConTime!CL$73","v":"00:00:00"},{"$f":" ConTime!CM$73","v":"00:00:00"},{"$f":" ConTime!CN$73","v":"00:00:00"},{"$f":" ConTime!CO$73","v":"00:00:00"},{"$f":" ConTime!CP$73","v":"00:00:00"},{"$f":" ConTime!CQ$73","v":"00:00:00"},{"$f":" ConTime!CR$73","v":"00:00:00"},{"$f":" ConTime!CS$73","v":"00:00:00"},{"$f":" ConTime!CT$73","v":"00:00:00"},{"$f":" ConTime!CU$73","v":"00:00:00"},{"$f":" ConTime!CV$73","v":"00:00:00"},{"$f":" ConTime!CW$73","v":"00:00:00"},{"$f":" ConTime!CX$73","v":"00:00:00"},{"$f":" ConTime!CY$73","v":"00:00:00"},{"$f":" ConTime!CZ$73","v":"00:00:00"},{"$f":" ConTime!DA$73","v":"00:00:00"},{"$f":" ConTime!DB$73","v":"00:00:00"},{"$f":" ConTime!DC$73","v":"00:00:00"},{"$f":" ConTime!DD$73","v":"00:00:00"},{"$f":" ConTime!DE$73","v":"00:00:00"},{"$f":" ConTime!DF$73","v":"00:00:00"},{"$f":" ConTime!DG$73","v":"00:00:00"},{"$f":" ConTime!DH$73","v":"00:00:00"},{"$f":" ConTime!DI$73","v":"00:00:00"},{"$f":" ConTime!DJ$73","v":"00:00:00"},{"$f":" ConTime!DK$73","v":"00:00:00"},{"$f":" ConTime!DL$73","v":"00:00:00"},{"$f":" ConTime!DM$73","v":"00:00:00"},{"$f":" ConTime!DN$73","v":"00:00:00"},{"$f":" ConTime!DO$73","v":"00:00:00"},{"$f":" ConTime!DP$73","v":"00:00:00"},{"$f":" ConTime!DQ$73","v":"00:00:00"},{"$f":" ConTime!DR$73","v":"00:00:00"},{"$f":" ConTime!DS$73","v":"00:00:00"},{"$f":" ConTime!DT$73","v":"00:00:00"},{"$f":" ConTime!DU$73","v":"00:00:00"},{"$f":" ConTime!DV$73","v":"00:00:00"},{"$f":" ConTime!DW$73","v":"00:00:00"},{"$f":" ConTime!DX$73","v":"00:00:00"},{"$f":" ConTime!DY$73","v":"00:00:00"},{"$f":" ConTime!DZ$73","v":"00:00:00"},{"$f":" ConTime!EA$73","v":"00:00:00"},{"$f":" ConTime!EB$73","v":"00:00:00"},{"$f":" ConTime!EC$73","v":"00:00:00"},{"$f":" ConTime!ED$73","v":"00:00:00"},{"$f":" ConTime!EE$73","v":"00:00:00"},{"$f":" ConTime!EF$73","v":"00:00:00"},{"$f":" ConTime!EG$73","v":"00:00:00"},{"$f":" ConTime!EH$73","v":"00:00:00"},{"$f":" ConTime!EI$73","v":"00:00:00"},{"$f":" ConTime!EJ$73","v":"00:00:00"},{"$f":" ConTime!EK$73","v":"00:00:00"},{"$f":" ConTime!EL$73","v":"00:00:00"},{"$f":" ConTime!EM$73","v":"00:00:00"},{"$f":" ConTime!EN$73","v":"00:00:00"},{"$f":" ConTime!EO$73","v":"00:00:00"},{"$f":" ConTime!EP$73","v":"00:00:00"},{"$f":" ConTime!EQ$73","v":"00:00:00"},{"$f":" ConTime!ER$73","v":"00:00:00"},{"$f":" ConTime!ES$73","v":"00:00:00"},{"$f":" ConTime!ET$73","v":"00:00:00"},{"$f":" ConTime!EU$73","v":"00:00:00"},{"$f":" ConTime!EV$73","v":"00:00:00"},{"$f":" ConTime!EW$73","v":"00:00:00"},{"$f":" ConTime!EX$73","v":"00:00:00"},{"$f":" ConTime!EY$73","v":"00:00:00"},{"$f":" ConTime!EZ$73","v":"00:00:00"},{"$f":" ConTime!FA$73","v":"00:00:00"},{"$f":" ConTime!FB$73","v":"00:00:00"},{"$f":" ConTime!FC$73","v":"00:00:00"},{"$f":" ConTime!FD$73","v":"00:00:00"},{"$f":" ConTime!FE$73","v":"00:00:00"},{"$f":" ConTime!FF$73","v":"00:00:00"},{"$f":" ConTime!FG$73","v":"00:00:00"},{"$f":" ConTime!FH$73","v":"00:00:00"},{"$f":" ConTime!FI$73","v":"00:00:00"},{"$f":" ConTime!FJ$73","v":"00:00:00"},{"$f":" ConTime!FK$73","v":"00:00:00"},{"$f":" ConTime!FL$73","v":"00:00:00"},{"$f":" ConTime!FM$73","v":"00:00:00"},{"$f":" ConTime!FN$73","v":"00:00:00"},{"$f":" ConTime!FO$73","v":"00:00:00"},{"$f":" ConTime!FP$73","v":"00:00:00"},{"$f":" ConTime!FQ$73","v":"00:00:00"},{"$f":" ConTime!FR$73","v":"00:00:00"},{"$f":" ConTime!FS$73","v":"00:00:00"},{"$f":" ConTime!FT$73","v":"00:00:00"},{"$f":" ConTime!FU$73","v":"00:00:00"},{"$f":" ConTime!FV$73","v":"00:00:00"},{"$f":" ConTime!FW$73","v":"00:00:00"},{"$f":" ConTime!FX$73","v":"00:00:00"},{"$f":" ConTime!FY$73","v":"00:00:00"},{"$f":" ConTime!FZ$73","v":"00:00:00"},{"$f":" ConTime!GA$73","v":"00:00:00"},{"$f":" ConTime!GB$73","v":"00:00:00"},{"$f":" ConTime!GC$73","v":"00:00:00"},{"$f":" ConTime!GD$73","v":"00:00:00"},{"$f":" ConTime!GE$73","v":"00:00:00"},{"$f":" ConTime!GF$73","v":"00:00:00"},{"$f":" ConTime!GG$73","v":"00:00:00"},{"$f":" ConTime!GH$73","v":"00:00:00"},{"$f":" ConTime!GI$73","v":"00:00:00"},{"$f":" ConTime!GJ$73","v":"00:00:00"}]
[null,null,null,null,{"$f":" InpC!E$244","v":"Useful life of solar asset"},{"$f":" InpC!F$244","v":20},{"$f":" InpC!G$244","v":"years"}]
[null,null,null,null,{"$f":" InpC!E$279","v":"Months in year"},{"$f":" InpC!F$279","v":12},{"$f":" InpC!G$279","v":"months"}]
[null,null,null,null,"End of useful life of solar asset",{"$f":" EOMONTH(F126, (F127 * F128))","v":"2044-06-30"},"date"]
[]
[null,null,null,null,{"$f":" E$129","v":"End of useful life of solar asset"},{"$f":" F$129","v":"2044-06-30"},{"$f":" G$129","v":"date"}]
[null,null,null,null,{"$f":" E$25","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2021-06-30","2021-12-31","2022-06-30","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30",{"$f":" BQ$25","v":"2050-12-31"},"2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30",{"$f":" EC$25","v":"2082-12-31"},"2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30","2098-12-31","2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31","2109-06-30","2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30"]
[null,null,null,null,"End of useful life of solar asset flag",null,"flag",{"$f":" SUM(J133:GJ133)","v":1},null,{"$f":" IF(J132 = $F131, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BV132 = $F131, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(EH132 = $F131, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$92","v":"First operating period flag"},0,"flag",1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$133","v":"End of useful life of solar asset flag"},0,"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Useful life of solar asset flag",null,"flag",{"$f":" SUM(J137:GJ137)","v":40},null,{"$f":" I137 + J135 - I136","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AO137 + AP135 - AO136","v":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,{"$f":" BU137 + BV135 - BU136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DA137 + DB135 - DA136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EG137 + EH135 - EG136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FM137 + FN135 - FM136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Senior debt repayment period flag - T1"]
[null,null,null,null,{"$f":" ConTime!E$73","v":"End of construction period date"},{"$f":" ConTime!F$73","v":"2024-06-30"},{"$f":" ConTime!G$73","v":"date"},{"$f":" ConTime!H$73","v":"00:00:00"},{"$f":" ConTime!I$73","v":"00:00:00"},{"$f":" ConTime!J$73","v":"00:00:00"},{"$f":" ConTime!K$73","v":"00:00:00"},{"$f":" ConTime!L$73","v":"00:00:00"},{"$f":" ConTime!M$73","v":"00:00:00"},{"$f":" ConTime!N$73","v":"00:00:00"},{"$f":" ConTime!O$73","v":"00:00:00"},{"$f":" ConTime!P$73","v":"00:00:00"},{"$f":" ConTime!Q$73","v":"00:00:00"},{"$f":" ConTime!R$73","v":"00:00:00"},{"$f":" ConTime!S$73","v":"00:00:00"},{"$f":" ConTime!T$73","v":"00:00:00"},{"$f":" ConTime!U$73","v":"00:00:00"},{"$f":" ConTime!V$73","v":"00:00:00"},{"$f":" ConTime!W$73","v":"00:00:00"},{"$f":" ConTime!X$73","v":"00:00:00"},{"$f":" ConTime!Y$73","v":"00:00:00"},{"$f":" ConTime!Z$73","v":"00:00:00"},{"$f":" ConTime!AA$73","v":"00:00:00"},{"$f":" ConTime!AB$73","v":"00:00:00"},{"$f":" ConTime!AC$73","v":"00:00:00"},{"$f":" ConTime!AD$73","v":"00:00:00"},{"$f":" ConTime!AE$73","v":"00:00:00"},{"$f":" ConTime!AF$73","v":"00:00:00"},{"$f":" ConTime!AG$73","v":"00:00:00"},{"$f":" ConTime!AH$73","v":"00:00:00"},{"$f":" ConTime!AI$73","v":"00:00:00"},{"$f":" ConTime!AJ$73","v":"00:00:00"},{"$f":" ConTime!AK$73","v":"00:00:00"},{"$f":" ConTime!AL$73","v":"00:00:00"},{"$f":" ConTime!AM$73","v":"00:00:00"},{"$f":" ConTime!AN$73","v":"00:00:00"},{"$f":" ConTime!AO$73","v":"00:00:00"},{"$f":" ConTime!AP$73","v":"00:00:00"},{"$f":" ConTime!AQ$73","v":"00:00:00"},{"$f":" ConTime!AR$73","v":"00:00:00"},{"$f":" ConTime!AS$73","v":"00:00:00"},{"$f":" ConTime!AT$73","v":"00:00:00"},{"$f":" ConTime!AU$73","v":"00:00:00"},{"$f":" ConTime!AV$73","v":"00:00:00"},{"$f":" ConTime!AW$73","v":"00:00:00"},{"$f":" ConTime!AX$73","v":"00:00:00"},{"$f":" ConTime!AY$73","v":"00:00:00"},{"$f":" ConTime!AZ$73","v":"00:00:00"},{"$f":" ConTime!BA$73","v":"00:00:00"},{"$f":" ConTime!BB$73","v":"00:00:00"},{"$f":" ConTime!BC$73","v":"00:00:00"},{"$f":" ConTime!BD$73","v":"00:00:00"},{"$f":" ConTime!BE$73","v":"00:00:00"},{"$f":" ConTime!BF$73","v":"00:00:00"},{"$f":" ConTime!BG$73","v":"00:00:00"},{"$f":" ConTime!BH$73","v":"00:00:00"},{"$f":" ConTime!BI$73","v":"00:00:00"},{"$f":" ConTime!BJ$73","v":"00:00:00"},{"$f":" ConTime!BK$73","v":"00:00:00"},{"$f":" ConTime!BL$73","v":"00:00:00"},{"$f":" ConTime!BM$73","v":"00:00:00"},{"$f":" ConTime!BN$73","v":"00:00:00"},{"$f":" ConTime!BO$73","v":"00:00:00"},{"$f":" ConTime!BP$73","v":"00:00:00"},{"$f":" ConTime!BQ$73","v":"00:00:00"},{"$f":" ConTime!BR$73","v":"00:00:00"},{"$f":" ConTime!BS$73","v":"00:00:00"},{"$f":" ConTime!BT$73","v":"00:00:00"},{"$f":" ConTime!BU$73","v":"00:00:00"},{"$f":" ConTime!BV$73","v":"00:00:00"},{"$f":" ConTime!BW$73","v":"00:00:00"},{"$f":" ConTime!BX$73","v":"00:00:00"},{"$f":" ConTime!BY$73","v":"00:00:00"},{"$f":" ConTime!BZ$73","v":"00:00:00"},{"$f":" ConTime!CA$73","v":"00:00:00"},{"$f":" ConTime!CB$73","v":"00:00:00"},{"$f":" ConTime!CC$73","v":"00:00:00"},{"$f":" ConTime!CD$73","v":"00:00:00"},{"$f":" ConTime!CE$73","v":"00:00:00"},{"$f":" ConTime!CF$73","v":"00:00:00"},{"$f":" ConTime!CG$73","v":"00:00:00"},{"$f":" ConTime!CH$73","v":"00:00:00"},{"$f":" ConTime!CI$73","v":"00:00:00"},{"$f":" ConTime!CJ$73","v":"00:00:00"},{"$f":" ConTime!CK$73","v":"00:00:00"},{"$f":" ConTime!CL$73","v":"00:00:00"},{"$f":" ConTime!CM$73","v":"00:00:00"},{"$f":" ConTime!CN$73","v":"00:00:00"},{"$f":" ConTime!CO$73","v":"00:00:00"},{"$f":" ConTime!CP$73","v":"00:00:00"},{"$f":" ConTime!CQ$73","v":"00:00:00"},{"$f":" ConTime!CR$73","v":"00:00:00"},{"$f":" ConTime!CS$73","v":"00:00:00"},{"$f":" ConTime!CT$73","v":"00:00:00"},{"$f":" ConTime!CU$73","v":"00:00:00"},{"$f":" ConTime!CV$73","v":"00:00:00"},{"$f":" ConTime!CW$73","v":"00:00:00"},{"$f":" ConTime!CX$73","v":"00:00:00"},{"$f":" ConTime!CY$73","v":"00:00:00"},{"$f":" ConTime!CZ$73","v":"00:00:00"},{"$f":" ConTime!DA$73","v":"00:00:00"},{"$f":" ConTime!DB$73","v":"00:00:00"},{"$f":" ConTime!DC$73","v":"00:00:00"},{"$f":" ConTime!DD$73","v":"00:00:00"},{"$f":" ConTime!DE$73","v":"00:00:00"},{"$f":" ConTime!DF$73","v":"00:00:00"},{"$f":" ConTime!DG$73","v":"00:00:00"},{"$f":" ConTime!DH$73","v":"00:00:00"},{"$f":" ConTime!DI$73","v":"00:00:00"},{"$f":" ConTime!DJ$73","v":"00:00:00"},{"$f":" ConTime!DK$73","v":"00:00:00"},{"$f":" ConTime!DL$73","v":"00:00:00"},{"$f":" ConTime!DM$73","v":"00:00:00"},{"$f":" ConTime!DN$73","v":"00:00:00"},{"$f":" ConTime!DO$73","v":"00:00:00"},{"$f":" ConTime!DP$73","v":"00:00:00"},{"$f":" ConTime!DQ$73","v":"00:00:00"},{"$f":" ConTime!DR$73","v":"00:00:00"},{"$f":" ConTime!DS$73","v":"00:00:00"},{"$f":" ConTime!DT$73","v":"00:00:00"},{"$f":" ConTime!DU$73","v":"00:00:00"},{"$f":" ConTime!DV$73","v":"00:00:00"},{"$f":" ConTime!DW$73","v":"00:00:00"},{"$f":" ConTime!DX$73","v":"00:00:00"},{"$f":" ConTime!DY$73","v":"00:00:00"},{"$f":" ConTime!DZ$73","v":"00:00:00"},{"$f":" ConTime!EA$73","v":"00:00:00"},{"$f":" ConTime!EB$73","v":"00:00:00"},{"$f":" ConTime!EC$73","v":"00:00:00"},{"$f":" ConTime!ED$73","v":"00:00:00"},{"$f":" ConTime!EE$73","v":"00:00:00"},{"$f":" ConTime!EF$73","v":"00:00:00"},{"$f":" ConTime!EG$73","v":"00:00:00"},{"$f":" ConTime!EH$73","v":"00:00:00"},{"$f":" ConTime!EI$73","v":"00:00:00"},{"$f":" ConTime!EJ$73","v":"00:00:00"},{"$f":" ConTime!EK$73","v":"00:00:00"},{"$f":" ConTime!EL$73","v":"00:00:00"},{"$f":" ConTime!EM$73","v":"00:00:00"},{"$f":" ConTime!EN$73","v":"00:00:00"},{"$f":" ConTime!EO$73","v":"00:00:00"},{"$f":" ConTime!EP$73","v":"00:00:00"},{"$f":" ConTime!EQ$73","v":"00:00:00"},{"$f":" ConTime!ER$73","v":"00:00:00"},{"$f":" ConTime!ES$73","v":"00:00:00"},{"$f":" ConTime!ET$73","v":"00:00:00"},{"$f":" ConTime!EU$73","v":"00:00:00"},{"$f":" ConTime!EV$73","v":"00:00:00"},{"$f":" ConTime!EW$73","v":"00:00:00"},{"$f":" ConTime!EX$73","v":"00:00:00"},{"$f":" ConTime!EY$73","v":"00:00:00"},{"$f":" ConTime!EZ$73","v":"00:00:00"},{"$f":" ConTime!FA$73","v":"00:00:00"},{"$f":" ConTime!FB$73","v":"00:00:00"},{"$f":" ConTime!FC$73","v":"00:00:00"},{"$f":" ConTime!FD$73","v":"00:00:00"},{"$f":" ConTime!FE$73","v":"00:00:00"},{"$f":" ConTime!FF$73","v":"00:00:00"},{"$f":" ConTime!FG$73","v":"00:00:00"},{"$f":" ConTime!FH$73","v":"00:00:00"},{"$f":" ConTime!FI$73","v":"00:00:00"},{"$f":" ConTime!FJ$73","v":"00:00:00"},{"$f":" ConTime!FK$73","v":"00:00:00"},{"$f":" ConTime!FL$73","v":"00:00:00"},{"$f":" ConTime!FM$73","v":"00:00:00"},{"$f":" ConTime!FN$73","v":"00:00:00"},{"$f":" ConTime!FO$73","v":"00:00:00"},{"$f":" ConTime!FP$73","v":"00:00:00"},{"$f":" ConTime!FQ$73","v":"00:00:00"},{"$f":" ConTime!FR$73","v":"00:00:00"},{"$f":" ConTime!FS$73","v":"00:00:00"},{"$f":" ConTime!FT$73","v":"00:00:00"},{"$f":" ConTime!FU$73","v":"00:00:00"},{"$f":" ConTime!FV$73","v":"00:00:00"},{"$f":" ConTime!FW$73","v":"00:00:00"},{"$f":" ConTime!FX$73","v":"00:00:00"},{"$f":" ConTime!FY$73","v":"00:00:00"},{"$f":" ConTime!FZ$73","v":"00:00:00"},{"$f":" ConTime!GA$73","v":"00:00:00"},{"$f":" ConTime!GB$73","v":"00:00:00"},{"$f":" ConTime!GC$73","v":"00:00:00"},{"$f":" ConTime!GD$73","v":"00:00:00"},{"$f":" ConTime!GE$73","v":"00:00:00"},{"$f":" ConTime!GF$73","v":"00:00:00"},{"$f":" ConTime!GG$73","v":"00:00:00"},{"$f":" ConTime!GH$73","v":"00:00:00"},{"$f":" ConTime!GI$73","v":"00:00:00"},{"$f":" ConTime!GJ$73","v":"00:00:00"}]
[null,null,null,null,{"$f":" InpC!E$177","v":"Senior debt - T1 repayment term"},{"$f":" InpC!F$177","v":17},{"$f":" InpC!G$177","v":"years"}]
[null,null,null,null,{"$f":" InpC!E$279","v":"Months in year"},{"$f":" InpC!F$279","v":12},{"$f":" InpC!G$279","v":"months"}]
[null,null,null,null,"End of senior debt repayment period date - T1",{"$f":" EOMONTH(F140, (F141 * F142))","v":"2041-06-30"},"date"]
[]
[null,null,null,null,{"$f":" E$143","v":"End of senior debt repayment period date - T1"},{"$f":" F$143","v":"2041-06-30"},{"$f":" G$143","v":"date"}]
[null,null,null,null,{"$f":" E$25","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2021-06-30","2021-12-31","2022-06-30","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30",{"$f":" BQ$25","v":"2050-12-31"},"2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30",{"$f":" EC$25","v":"2082-12-31"},"2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30","2098-12-31","2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31","2109-06-30","2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30"]
[null,null,null,null,"End of senior debt repayment period flag - T1",null,"flag",{"$f":" SUM(J147:GJ147)","v":1},null,{"$f":" IF(J146 = $F145, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BV146 = $F145, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(EH146 = $F145, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$92","v":"First operating period flag"},0,"flag",1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$147","v":"End of senior debt repayment period flag - T1"},0,"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior debt repayment period flag - T1",null,"flag",{"$f":" SUM(J151:GJ151)","v":34},null,{"$f":" I151 + J149 - I150","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AO151 + AP149 - AO150","v":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,{"$f":" BU151 + BV149 - BU150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DA151 + DB149 - DA150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EG151 + EH149 - EG150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FM151 + FN149 - FM150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior debt repayment period total - T1",{"$f":" SUM(J151:GJ151)","v":34},"periods"]
[]
[null,"Senior debt repayment period flag - T2"]
[null,null,null,null,{"$f":" ConTime!E$73","v":"End of construction period date"},{"$f":" ConTime!F$73","v":"2024-06-30"},{"$f":" ConTime!G$73","v":"date"},{"$f":" ConTime!H$73","v":"00:00:00"},{"$f":" ConTime!I$73","v":"00:00:00"},{"$f":" ConTime!J$73","v":"00:00:00"},{"$f":" ConTime!K$73","v":"00:00:00"},{"$f":" ConTime!L$73","v":"00:00:00"},{"$f":" ConTime!M$73","v":"00:00:00"},{"$f":" ConTime!N$73","v":"00:00:00"},{"$f":" ConTime!O$73","v":"00:00:00"},{"$f":" ConTime!P$73","v":"00:00:00"},{"$f":" ConTime!Q$73","v":"00:00:00"},{"$f":" ConTime!R$73","v":"00:00:00"},{"$f":" ConTime!S$73","v":"00:00:00"},{"$f":" ConTime!T$73","v":"00:00:00"},{"$f":" ConTime!U$73","v":"00:00:00"},{"$f":" ConTime!V$73","v":"00:00:00"},{"$f":" ConTime!W$73","v":"00:00:00"},{"$f":" ConTime!X$73","v":"00:00:00"},{"$f":" ConTime!Y$73","v":"00:00:00"},{"$f":" ConTime!Z$73","v":"00:00:00"},{"$f":" ConTime!AA$73","v":"00:00:00"},{"$f":" ConTime!AB$73","v":"00:00:00"},{"$f":" ConTime!AC$73","v":"00:00:00"},{"$f":" ConTime!AD$73","v":"00:00:00"},{"$f":" ConTime!AE$73","v":"00:00:00"},{"$f":" ConTime!AF$73","v":"00:00:00"},{"$f":" ConTime!AG$73","v":"00:00:00"},{"$f":" ConTime!AH$73","v":"00:00:00"},{"$f":" ConTime!AI$73","v":"00:00:00"},{"$f":" ConTime!AJ$73","v":"00:00:00"},{"$f":" ConTime!AK$73","v":"00:00:00"},{"$f":" ConTime!AL$73","v":"00:00:00"},{"$f":" ConTime!AM$73","v":"00:00:00"},{"$f":" ConTime!AN$73","v":"00:00:00"},{"$f":" ConTime!AO$73","v":"00:00:00"},{"$f":" ConTime!AP$73","v":"00:00:00"},{"$f":" ConTime!AQ$73","v":"00:00:00"},{"$f":" ConTime!AR$73","v":"00:00:00"},{"$f":" ConTime!AS$73","v":"00:00:00"},{"$f":" ConTime!AT$73","v":"00:00:00"},{"$f":" ConTime!AU$73","v":"00:00:00"},{"$f":" ConTime!AV$73","v":"00:00:00"},{"$f":" ConTime!AW$73","v":"00:00:00"},{"$f":" ConTime!AX$73","v":"00:00:00"},{"$f":" ConTime!AY$73","v":"00:00:00"},{"$f":" ConTime!AZ$73","v":"00:00:00"},{"$f":" ConTime!BA$73","v":"00:00:00"},{"$f":" ConTime!BB$73","v":"00:00:00"},{"$f":" ConTime!BC$73","v":"00:00:00"},{"$f":" ConTime!BD$73","v":"00:00:00"},{"$f":" ConTime!BE$73","v":"00:00:00"},{"$f":" ConTime!BF$73","v":"00:00:00"},{"$f":" ConTime!BG$73","v":"00:00:00"},{"$f":" ConTime!BH$73","v":"00:00:00"},{"$f":" ConTime!BI$73","v":"00:00:00"},{"$f":" ConTime!BJ$73","v":"00:00:00"},{"$f":" ConTime!BK$73","v":"00:00:00"},{"$f":" ConTime!BL$73","v":"00:00:00"},{"$f":" ConTime!BM$73","v":"00:00:00"},{"$f":" ConTime!BN$73","v":"00:00:00"},{"$f":" ConTime!BO$73","v":"00:00:00"},{"$f":" ConTime!BP$73","v":"00:00:00"},{"$f":" ConTime!BQ$73","v":"00:00:00"},{"$f":" ConTime!BR$73","v":"00:00:00"},{"$f":" ConTime!BS$73","v":"00:00:00"},{"$f":" ConTime!BT$73","v":"00:00:00"},{"$f":" ConTime!BU$73","v":"00:00:00"},{"$f":" ConTime!BV$73","v":"00:00:00"},{"$f":" ConTime!BW$73","v":"00:00:00"},{"$f":" ConTime!BX$73","v":"00:00:00"},{"$f":" ConTime!BY$73","v":"00:00:00"},{"$f":" ConTime!BZ$73","v":"00:00:00"},{"$f":" ConTime!CA$73","v":"00:00:00"},{"$f":" ConTime!CB$73","v":"00:00:00"},{"$f":" ConTime!CC$73","v":"00:00:00"},{"$f":" ConTime!CD$73","v":"00:00:00"},{"$f":" ConTime!CE$73","v":"00:00:00"},{"$f":" ConTime!CF$73","v":"00:00:00"},{"$f":" ConTime!CG$73","v":"00:00:00"},{"$f":" ConTime!CH$73","v":"00:00:00"},{"$f":" ConTime!CI$73","v":"00:00:00"},{"$f":" ConTime!CJ$73","v":"00:00:00"},{"$f":" ConTime!CK$73","v":"00:00:00"},{"$f":" ConTime!CL$73","v":"00:00:00"},{"$f":" ConTime!CM$73","v":"00:00:00"},{"$f":" ConTime!CN$73","v":"00:00:00"},{"$f":" ConTime!CO$73","v":"00:00:00"},{"$f":" ConTime!CP$73","v":"00:00:00"},{"$f":" ConTime!CQ$73","v":"00:00:00"},{"$f":" ConTime!CR$73","v":"00:00:00"},{"$f":" ConTime!CS$73","v":"00:00:00"},{"$f":" ConTime!CT$73","v":"00:00:00"},{"$f":" ConTime!CU$73","v":"00:00:00"},{"$f":" ConTime!CV$73","v":"00:00:00"},{"$f":" ConTime!CW$73","v":"00:00:00"},{"$f":" ConTime!CX$73","v":"00:00:00"},{"$f":" ConTime!CY$73","v":"00:00:00"},{"$f":" ConTime!CZ$73","v":"00:00:00"},{"$f":" ConTime!DA$73","v":"00:00:00"},{"$f":" ConTime!DB$73","v":"00:00:00"},{"$f":" ConTime!DC$73","v":"00:00:00"},{"$f":" ConTime!DD$73","v":"00:00:00"},{"$f":" ConTime!DE$73","v":"00:00:00"},{"$f":" ConTime!DF$73","v":"00:00:00"},{"$f":" ConTime!DG$73","v":"00:00:00"},{"$f":" ConTime!DH$73","v":"00:00:00"},{"$f":" ConTime!DI$73","v":"00:00:00"},{"$f":" ConTime!DJ$73","v":"00:00:00"},{"$f":" ConTime!DK$73","v":"00:00:00"},{"$f":" ConTime!DL$73","v":"00:00:00"},{"$f":" ConTime!DM$73","v":"00:00:00"},{"$f":" ConTime!DN$73","v":"00:00:00"},{"$f":" ConTime!DO$73","v":"00:00:00"},{"$f":" ConTime!DP$73","v":"00:00:00"},{"$f":" ConTime!DQ$73","v":"00:00:00"},{"$f":" ConTime!DR$73","v":"00:00:00"},{"$f":" ConTime!DS$73","v":"00:00:00"},{"$f":" ConTime!DT$73","v":"00:00:00"},{"$f":" ConTime!DU$73","v":"00:00:00"},{"$f":" ConTime!DV$73","v":"00:00:00"},{"$f":" ConTime!DW$73","v":"00:00:00"},{"$f":" ConTime!DX$73","v":"00:00:00"},{"$f":" ConTime!DY$73","v":"00:00:00"},{"$f":" ConTime!DZ$73","v":"00:00:00"},{"$f":" ConTime!EA$73","v":"00:00:00"},{"$f":" ConTime!EB$73","v":"00:00:00"},{"$f":" ConTime!EC$73","v":"00:00:00"},{"$f":" ConTime!ED$73","v":"00:00:00"},{"$f":" ConTime!EE$73","v":"00:00:00"},{"$f":" ConTime!EF$73","v":"00:00:00"},{"$f":" ConTime!EG$73","v":"00:00:00"},{"$f":" ConTime!EH$73","v":"00:00:00"},{"$f":" ConTime!EI$73","v":"00:00:00"},{"$f":" ConTime!EJ$73","v":"00:00:00"},{"$f":" ConTime!EK$73","v":"00:00:00"},{"$f":" ConTime!EL$73","v":"00:00:00"},{"$f":" ConTime!EM$73","v":"00:00:00"},{"$f":" ConTime!EN$73","v":"00:00:00"},{"$f":" ConTime!EO$73","v":"00:00:00"},{"$f":" ConTime!EP$73","v":"00:00:00"},{"$f":" ConTime!EQ$73","v":"00:00:00"},{"$f":" ConTime!ER$73","v":"00:00:00"},{"$f":" ConTime!ES$73","v":"00:00:00"},{"$f":" ConTime!ET$73","v":"00:00:00"},{"$f":" ConTime!EU$73","v":"00:00:00"},{"$f":" ConTime!EV$73","v":"00:00:00"},{"$f":" ConTime!EW$73","v":"00:00:00"},{"$f":" ConTime!EX$73","v":"00:00:00"},{"$f":" ConTime!EY$73","v":"00:00:00"},{"$f":" ConTime!EZ$73","v":"00:00:00"},{"$f":" ConTime!FA$73","v":"00:00:00"},{"$f":" ConTime!FB$73","v":"00:00:00"},{"$f":" ConTime!FC$73","v":"00:00:00"},{"$f":" ConTime!FD$73","v":"00:00:00"},{"$f":" ConTime!FE$73","v":"00:00:00"},{"$f":" ConTime!FF$73","v":"00:00:00"},{"$f":" ConTime!FG$73","v":"00:00:00"},{"$f":" ConTime!FH$73","v":"00:00:00"},{"$f":" ConTime!FI$73","v":"00:00:00"},{"$f":" ConTime!FJ$73","v":"00:00:00"},{"$f":" ConTime!FK$73","v":"00:00:00"},{"$f":" ConTime!FL$73","v":"00:00:00"},{"$f":" ConTime!FM$73","v":"00:00:00"},{"$f":" ConTime!FN$73","v":"00:00:00"},{"$f":" ConTime!FO$73","v":"00:00:00"},{"$f":" ConTime!FP$73","v":"00:00:00"},{"$f":" ConTime!FQ$73","v":"00:00:00"},{"$f":" ConTime!FR$73","v":"00:00:00"},{"$f":" ConTime!FS$73","v":"00:00:00"},{"$f":" ConTime!FT$73","v":"00:00:00"},{"$f":" ConTime!FU$73","v":"00:00:00"},{"$f":" ConTime!FV$73","v":"00:00:00"},{"$f":" ConTime!FW$73","v":"00:00:00"},{"$f":" ConTime!FX$73","v":"00:00:00"},{"$f":" ConTime!FY$73","v":"00:00:00"},{"$f":" ConTime!FZ$73","v":"00:00:00"},{"$f":" ConTime!GA$73","v":"00:00:00"},{"$f":" ConTime!GB$73","v":"00:00:00"},{"$f":" ConTime!GC$73","v":"00:00:00"},{"$f":" ConTime!GD$73","v":"00:00:00"},{"$f":" ConTime!GE$73","v":"00:00:00"},{"$f":" ConTime!GF$73","v":"00:00:00"},{"$f":" ConTime!GG$73","v":"00:00:00"},{"$f":" ConTime!GH$73","v":"00:00:00"},{"$f":" ConTime!GI$73","v":"00:00:00"},{"$f":" ConTime!GJ$73","v":"00:00:00"}]
[null,null,null,null,{"$f":" InpC!E$210","v":"Senior debt - T2 repayment term"},{"$f":" InpC!F$210","v":17},{"$f":" InpC!G$210","v":"years"}]
[null,null,null,null,{"$f":" InpC!E$279","v":"Months in year"},{"$f":" InpC!F$279","v":12},{"$f":" InpC!G$279","v":"months"}]
[null,null,null,null,"End of senior debt repayment period date - T2",{"$f":" EOMONTH(F155, (F156 * F157))","v":"2041-06-30"},"date"]
[]
[null,null,null,null,{"$f":" E$158","v":"End of senior debt repayment period date - T2"},{"$f":" F$158","v":"2041-06-30"},{"$f":" G$158","v":"date"}]
[null,null,null,null,{"$f":" E$25","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2021-06-30","2021-12-31","2022-06-30","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30",{"$f":" BQ$25","v":"2050-12-31"},"2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30",{"$f":" EC$25","v":"2082-12-31"},"2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30","2098-12-31","2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31","2109-06-30","2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30"]
[null,null,null,null,"End of senior debt repayment period flag - T2",null,"flag",{"$f":" SUM(J162:GJ162)","v":1},null,{"$f":" IF(J161 = $F160, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BV161 = $F160, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(EH161 = $F160, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$92","v":"First operating period flag"},0,"flag",1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$162","v":"End of senior debt repayment period flag - T2"},0,"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior debt repayment period flag - T2",null,"flag",{"$f":" SUM(J166:GJ166)","v":34},null,{"$f":" I166 + J164 - I165","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AO166 + AP164 - AO165","v":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,{"$f":" BU166 + BV164 - BU165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DA166 + DB164 - DA165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EG166 + EH164 - EG165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FM166 + FN164 - FM165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior debt repayment period total - T2",{"$f":" SUM(J166:GJ166)","v":34},"periods"]
[]
[null,"Senior debt repayment flag"]
[null,null,null,null,{"$f":" E$151","v":"Senior debt repayment period flag - T1"},0,"flag",34,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AK$151","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$166","v":"Senior debt repayment period flag - T2"},0,"flag",34,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AK$166","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior debt repayment flag",null,"flag",{"$f":" SUM(J172:GJ172)","v":34},null,{"$f":"MAX(J170:J171)","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MAX(AP170:AP171)","v":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,{"$f":"MAX(BV170:BV171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(DB170:DB171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(EH170:EH171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(FN170:FN171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LLCR flag"]
[null,null,null,null,{"$f":" E$172","v":"Senior debt repayment flag"},0,"flag",34,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AK$172","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LLCR flag",null,"flag",{"$f":" SUM(J176:GJ176)","v":34},null,{"$f":" K175","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AQ175","v":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,{"$f":" BW175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DC175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EI175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FO175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Escalation period year end flag"]
[null,null,null,null,{"$f":" InpC!E$55","v":"Escalation period end month"},{"$f":" InpC!F$55","v":12},{"$f":" InpC!G$55","v":"month"}]
[null,null,null,null,{"$f":" E$25","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2021-06-30","2021-12-31","2022-06-30","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30",{"$f":" BQ$25","v":"2050-12-31"},"2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30",{"$f":" EC$25","v":"2082-12-31"},"2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30","2098-12-31","2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31","2109-06-30","2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30"]
[null,null,null,null,"Escalation year end month flag",null,"flag",{"$f":" SUM(J181:GJ181)","v":91},null,{"$f":" IF(MONTH(J180) = $F179, 1, 0)","v":0},1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,{"$f":" IF(MONTH(AP180) = $F179, 1, 0)","v":0},1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,{"$f":" IF(MONTH(BV180) = $F179, 1, 0)","v":0},1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,{"$f":" IF(MONTH(DB180) = $F179, 1, 0)","v":0},1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,{"$f":" IF(MONTH(EH180) = $F179, 1, 0)","v":0},1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,{"$f":" IF(MONTH(FN180) = $F179, 1, 0)","v":0},1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0]
[]
[]
["COUNTERS / PERIOD NUMBERS"]
[]
[null,"Period number"]
[null,null,null,null,{"$f":" E$119","v":"Operating period flag"},0,"flag",40,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AK$119","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Contract period number",null,"counter",null,null,{"$f":"I188 + J187","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,{"$f":"AO188 + AP187","v":26},27,28,29,30,31,32,33,34,35,36,37,38,39,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"BU188 + BV187","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,{"$f":"DA188 + DB187","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"EG188 + EH187","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,{"$f":"FM188 + FN187","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[]
[null,null,null,null,{"$f":" InpC!E$18","v":"Semi-annual first period end month"},{"$f":" InpC!F$18","v":6},{"$f":" InpC!G$18","v":"month #"}]
[null,null,null,null,{"$f":" InpC!E$19","v":"Semi-annual second period end month"},{"$f":" InpC!F$19","v":12},{"$f":" InpC!G$19","v":"month #"}]
[null,null,null,null,{"$f":" E$119","v":"Operating period flag"},0,"flag",40,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$25","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2021-06-30","2021-12-31","2022-06-30","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30",{"$f":" BQ$25","v":"2050-12-31"},"2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30",{"$f":" EC$25","v":"2082-12-31"},"2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30","2098-12-31","2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31","2109-06-30","2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30"]
[null,null,null,null,"Month number",null,"month",null,null,{"$f":"MONTH(J193)","v":6},12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,{"$f":"MONTH(AP193)","v":6},12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,{"$f":"MONTH(BV193)","v":6},12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,{"$f":"MONTH(DB193)","v":6},12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,{"$f":"MONTH(EH193)","v":6},12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,{"$f":"MONTH(FN193)","v":6},12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6,12,6]
[null,null,null,null,"Contract period semester",null,"counter",null,null,{"$f":"IF(J194=$F190,   1,   2 ) * J192","v":0},0,0,0,0,0,0,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,{"$f":"IF(AP194=$F190,   1,   2 ) * AP192","v":1},2,1,2,1,2,1,2,1,2,1,2,1,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV194=$F190,   1,   2 ) * BV192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB194=$F190,   1,   2 ) * DB192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH194=$F190,   1,   2 ) * EH192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FN194=$F190,   1,   2 ) * FN192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Contract year number"]
[null,null,null,null,{"$f":" E$30","v":"End of financial year flag"},0,"flag",91,0,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,{"$f":" AK$30","v":1},0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,{"$f":" BQ$30","v":1},0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,{"$f":" CW$30","v":1},0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,{"$f":" EC$30","v":1},0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,{"$f":" FI$30","v":1},0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0]
[null,null,null,null,{"$f":" E$119","v":"Operating period flag"},0,"flag",40,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Contract year number",null,"counter",null,null,{"$f":" (I200 + J198) * J199","v":0},0,0,0,0,0,0,1,1,2,2,3,3,4,4,5,5,6,6,7,7,8,8,9,9,10,10,11,11,12,12,13,{"$f":" (AO200 + AP198) * AP199","v":13},14,14,15,15,16,16,17,17,18,18,19,19,20,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (BU200 + BV198) * BV199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (DA200 + DB198) * DB199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (EG200 + EH198) * EH199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (FM200 + FN198) * FN199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["DAYS IN PERIOD"]
[]
[null,null,null,null,{"$f":" E$20","v":"Model period beginning"},"00:00:00","date","00:00:00","00:00:00","2021-01-01","2021-07-01","2022-01-01","2022-07-01","2023-01-01","2023-07-01","2024-01-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01","2043-01-01","2043-07-01","2044-01-01","2044-07-01","2045-01-01","2045-07-01","2046-01-01","2046-07-01","2047-01-01","2047-07-01","2048-01-01","2048-07-01","2049-01-01","2049-07-01","2050-01-01",{"$f":" BQ$20","v":"2050-07-01"},"2051-01-01","2051-07-01","2052-01-01","2052-07-01","2053-01-01","2053-07-01","2054-01-01","2054-07-01","2055-01-01","2055-07-01","2056-01-01","2056-07-01","2057-01-01","2057-07-01","2058-01-01","2058-07-01","2059-01-01","2059-07-01","2060-01-01","2060-07-01","2061-01-01","2061-07-01","2062-01-01","2062-07-01","2063-01-01","2063-07-01","2064-01-01","2064-07-01","2065-01-01","2065-07-01","2066-01-01","2066-07-01","2067-01-01","2067-07-01","2068-01-01","2068-07-01","2069-01-01","2069-07-01","2070-01-01","2070-07-01","2071-01-01","2071-07-01","2072-01-01","2072-07-01","2073-01-01","2073-07-01","2074-01-01","2074-07-01","2075-01-01","2075-07-01","2076-01-01","2076-07-01","2077-01-01","2077-07-01","2078-01-01","2078-07-01","2079-01-01","2079-07-01","2080-01-01","2080-07-01","2081-01-01","2081-07-01","2082-01-01",{"$f":" EC$20","v":"2082-07-01"},"2083-01-01","2083-07-01","2084-01-01","2084-07-01","2085-01-01","2085-07-01","2086-01-01","2086-07-01","2087-01-01","2087-07-01","2088-01-01","2088-07-01","2089-01-01","2089-07-01","2090-01-01","2090-07-01","2091-01-01","2091-07-01","2092-01-01","2092-07-01","2093-01-01","2093-07-01","2094-01-01","2094-07-01","2095-01-01","2095-07-01","2096-01-01","2096-07-01","2097-01-01","2097-07-01","2098-01-01","2098-07-01","2099-01-01","2099-07-01","2100-01-01","2100-07-01","2101-01-01","2101-07-01","2102-01-01","2102-07-01","2103-01-01","2103-07-01","2104-01-01","2104-07-01","2105-01-01","2105-07-01","2106-01-01","2106-07-01","2107-01-01","2107-07-01","2108-01-01","2108-07-01","2109-01-01","2109-07-01","2110-01-01","2110-07-01","2111-01-01","2111-07-01","2112-01-01"]
[null,null,null,null,{"$f":" E$25","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2021-06-30","2021-12-31","2022-06-30","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30",{"$f":" BQ$25","v":"2050-12-31"},"2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30",{"$f":" EC$25","v":"2082-12-31"},"2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30","2098-12-31","2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31","2109-06-30","2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30"]
[null,null,null,null,"Days in period",null,"days",null,null,{"$f":" J206 - J205 + 1","v":181},184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,{"$f":" AP206 - AP205 + 1","v":181},184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,{"$f":" BV206 - BV205 + 1","v":181},184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,{"$f":" DB206 - DB205 + 1","v":181},184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,{"$f":" EH206 - EH205 + 1","v":181},184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,181,184,{"$f":" FN206 - FN205 + 1","v":181},184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182]
[]
[]
["EQUITY BRIDGE POST CONSTRUCTION FLAG"]
[]
[null,null,null,null,{"$f":" InpC!E$83","v":"Equity bridge repaid at end construction?"},{"$f":" InpC!F$83","v":1},{"$f":" InpC!G$83","v":"1 = yes, 0 = no"}]
[null,null,null,null,{"$f":" ConTime!E$73","v":"End of construction period date"},{"$f":" ConTime!F$73","v":"2024-06-30"},{"$f":" ConTime!G$73","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$84","v":"Term of equity bridge beyond PCOD"},{"$f":" InpC!F$84","v":2},{"$f":" InpC!G$84","v":"years"}]
[null,null,null,null,{"$f":" InpC!E$279","v":"Months in year"},{"$f":" InpC!F$279","v":12},{"$f":" InpC!G$279","v":"months"}]
[null,null,null,null,"Equity bridge repayment date",{"$f":" IF(F212 = 1, F213, EOMONTH(F213, F214 * F215))","v":"2024-06-30"},"date"]
[]
[null,null,null,null,{"$f":" E$216","v":"Equity bridge repayment date"},{"$f":" F$216","v":"2024-06-30"},{"$f":" G$216","v":"date"}]
[null,null,null,null,{"$f":" E$25","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2021-06-30","2021-12-31","2022-06-30","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30",{"$f":" BQ$25","v":"2050-12-31"},"2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30",{"$f":" EC$25","v":"2082-12-31"},"2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30","2098-12-31","2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31","2109-06-30","2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30"]
[null,null,null,null,"Equity bridge repayment date flag",null,"flag",{"$f":" SUM(J220:EW220)","v":1},null,{"$f":" IF(AND($F218 > I219, $F218 <= J219), 1, 0)","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND($F218 > AO219, $F218 <= AP219), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND($F218 > BU219, $F218 <= BV219), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND($F218 > DA219, $F218 <= DB219), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND($F218 > EG219, $F218 <= EH219), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$92","v":"First operating period flag"},0,"flag",1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$220","v":"Equity bridge repayment date flag"},0,"flag",1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBL term post PCOD flag",null,"flag",{"$f":" SUM(J224:EW224)","v":0},null,{"$f":" J222 + I224 - I223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP222 + AO224 - AO223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV222 + BU224 - BU223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DB222 + DA224 - DA223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH222 + EG224 - EG223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["END"]

{"sheet":"Esc","index":10,"n_rows":44,"n_cols":192,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Esc - Seasonal - Leverage Method"}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Check!$F$9","v":4},"Error chks",null,null,{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,{"$f":" Time!E$66","v":"Timeline label"},{"$f":" Output!J2","v":55},"Track chgs",null,null,{"$f":" Time!J$66","v":"Pre-fcst"},{"$f":" Time!K$66","v":"Pre-fcst"},{"$f":" Time!L$66","v":"Fin Close"},{"$f":" Time!M$66","v":"Construction"},{"$f":" Time!N$66","v":"Construction"},{"$f":" Time!O$66","v":"Construction"},{"$f":" Time!P$66","v":"Construction"},{"$f":" Time!Q$66","v":"Operations"},{"$f":" Time!R$66","v":"Operations"},{"$f":" Time!S$66","v":"Operations"},{"$f":" Time!T$66","v":"Operations"},{"$f":" Time!U$66","v":"Operations"},{"$f":" Time!V$66","v":"Operations"},{"$f":" Time!W$66","v":"Operations"},{"$f":" Time!X$66","v":"Operations"},{"$f":" Time!Y$66","v":"Operations"},{"$f":" Time!Z$66","v":"Operations"},{"$f":" Time!AA$66","v":"Operations"},{"$f":" Time!AB$66","v":"Operations"},{"$f":" Time!AC$66","v":"Operations"},{"$f":" Time!AD$66","v":"Operations"},{"$f":" Time!AE$66","v":"Operations"},{"$f":" Time!AF$66","v":"Operations"},{"$f":" Time!AG$66","v":"Operations"},{"$f":" Time!AH$66","v":"Operations"},{"$f":" Time!AI$66","v":"Operations"},{"$f":" Time!AJ$66","v":"Operations"},{"$f":" Time!AK$66","v":"Operations"},{"$f":" Time!AL$66","v":"Operations"},{"$f":" Time!AM$66","v":"Operations"},{"$f":" Time!AN$66","v":"Operations"},{"$f":" Time!AO$66","v":"Operations"},{"$f":" Time!AP$66","v":"Operations"},{"$f":" Time!AQ$66","v":"Operations"},{"$f":" Time!AR$66","v":"Operations"},{"$f":" Time!AS$66","v":"Operations"},{"$f":" Time!AT$66","v":"Operations"},{"$f":" Time!AU$66","v":"Operations"},{"$f":" Time!AV$66","v":"Operations"},{"$f":" Time!AW$66","v":"Operations"},{"$f":" Time!AX$66","v":"Operations"},{"$f":" Time!AY$66","v":"Operations"},{"$f":" Time!AZ$66","v":"Operations"},{"$f":" Time!BA$66","v":"Operations"},{"$f":" Time!BB$66","v":"Operations"},{"$f":" Time!BC$66","v":"Operations"},{"$f":" Time!BD$66","v":"Operations"},{"$f":" Time!BE$66","v":"Post ops"},{"$f":" Time!BF$66","v":"Post ops"},{"$f":" Time!BG$66","v":"Post ops"},{"$f":" Time!BH$66","v":"Post ops"},{"$f":" Time!BI$66","v":"Post ops"},{"$f":" Time!BJ$66","v":"Post ops"},{"$f":" Time!BK$66","v":"Post ops"},{"$f":" Time!BL$66","v":"Post ops"},{"$f":" Time!BM$66","v":"Post ops"},{"$f":" Time!BN$66","v":"Post ops"},{"$f":" Time!BO$66","v":"Post ops"},{"$f":" Time!BP$66","v":"Post ops"},{"$f":" Time!BQ$66","v":"Post ops"},{"$f":" Time!BR$66","v":"Post ops"},{"$f":" Time!BS$66","v":"Post ops"},{"$f":" Time!BT$66","v":"Post ops"},{"$f":" Time!BU$66","v":"Post ops"},{"$f":" Time!BV$66","v":"Post ops"},{"$f":" Time!BW$66","v":"Post ops"},{"$f":" Time!BX$66","v":"Post ops"},{"$f":" Time!BY$66","v":"Post ops"},{"$f":" Time!BZ$66","v":"Post ops"},{"$f":" Time!CA$66","v":"Post ops"},{"$f":" Time!CB$66","v":"Post ops"},{"$f":" Time!CC$66","v":"Post ops"},{"$f":" Time!CD$66","v":"Post ops"},{"$f":" Time!CE$66","v":"Post ops"},{"$f":" Time!CF$66","v":"Post ops"},{"$f":" Time!CG$66","v":"Post ops"},{"$f":" Time!CH$66","v":"Post ops"},{"$f":" Time!CI$66","v":"Post ops"},{"$f":" Time!CJ$66","v":"Post ops"},{"$f":" Time!CK$66","v":"Post ops"},{"$f":" Time!CL$66","v":"Post ops"},{"$f":" Time!CM$66","v":"Post ops"},{"$f":" Time!CN$66","v":"Post ops"},{"$f":" Time!CO$66","v":"Post ops"},{"$f":" Time!CP$66","v":"Post ops"},{"$f":" Time!CQ$66","v":"Post ops"},{"$f":" Time!CR$66","v":"Post ops"},{"$f":" Time!CS$66","v":"Post ops"},{"$f":" Time!CT$66","v":"Post ops"},{"$f":" Time!CU$66","v":"Post ops"},{"$f":" Time!CV$66","v":"Post ops"},{"$f":" Time!CW$66","v":"Post ops"},{"$f":" Time!CX$66","v":"Post ops"},{"$f":" Time!CY$66","v":"Post ops"},{"$f":" Time!CZ$66","v":"Post ops"},{"$f":" Time!DA$66","v":"Post ops"},{"$f":" Time!DB$66","v":"Post ops"},{"$f":" Time!DC$66","v":"Post ops"},{"$f":" Time!DD$66","v":"Post ops"},{"$f":" Time!DE$66","v":"Post ops"},{"$f":" Time!DF$66","v":"Post ops"},{"$f":" Time!DG$66","v":"Post ops"},{"$f":" Time!DH$66","v":"Post ops"},{"$f":" Time!DI$66","v":"Post ops"},{"$f":" Time!DJ$66","v":"Post ops"},{"$f":" Time!DK$66","v":"Post ops"},{"$f":" Time!DL$66","v":"Post ops"},{"$f":" Time!DM$66","v":"Post ops"},{"$f":" Time!DN$66","v":"Post ops"},{"$f":" Time!DO$66","v":"Post ops"},{"$f":" Time!DP$66","v":"Post ops"},{"$f":" Time!DQ$66","v":"Post ops"},{"$f":" Time!DR$66","v":"Post ops"},{"$f":" Time!DS$66","v":"Post ops"},{"$f":" Time!DT$66","v":"Post ops"},{"$f":" Time!DU$66","v":"Post ops"},{"$f":" Time!DV$66","v":"Post ops"},{"$f":" Time!DW$66","v":"Post ops"},{"$f":" Time!DX$66","v":"Post ops"},{"$f":" Time!DY$66","v":"Post ops"},{"$f":" Time!DZ$66","v":"Post ops"},{"$f":" Time!EA$66","v":"Post ops"},{"$f":" Time!EB$66","v":"Post ops"},{"$f":" Time!EC$66","v":"Post ops"},{"$f":" Time!ED$66","v":"Post ops"},{"$f":" Time!EE$66","v":"Post ops"},{"$f":" Time!EF$66","v":"Post ops"},{"$f":" Time!EG$66","v":"Post ops"},{"$f":" Time!EH$66","v":"Post ops"},{"$f":" Time!EI$66","v":"Post ops"},{"$f":" Time!EJ$66","v":"Post ops"},{"$f":" Time!EK$66","v":"Post ops"},{"$f":" Time!EL$66","v":"Post ops"},{"$f":" Time!EM$66","v":"Post ops"},{"$f":" Time!EN$66","v":"Post ops"},{"$f":" Time!EO$66","v":"Post ops"},{"$f":" Time!EP$66","v":"Post ops"},{"$f":" Time!EQ$66","v":"Post ops"},{"$f":" Time!ER$66","v":"Post ops"},{"$f":" Time!ES$66","v":"Post ops"},{"$f":" Time!ET$66","v":"Post ops"},{"$f":" Time!EU$66","v":"Post ops"},{"$f":" Time!EV$66","v":"Post ops"},{"$f":" Time!EW$66","v":"Post ops"},{"$f":" Time!EX$66","v":"Post ops"},{"$f":" Time!EY$66","v":"Post ops"},{"$f":" Time!EZ$66","v":"Post ops"},{"$f":" Time!FA$66","v":"Post ops"},{"$f":" Time!FB$66","v":"Post ops"},{"$f":" Time!FC$66","v":"Post ops"},{"$f":" Time!FD$66","v":"Post ops"},{"$f":" Time!FE$66","v":"Post ops"},{"$f":" Time!FF$66","v":"Post ops"},{"$f":" Time!FG$66","v":"Post ops"},{"$f":" Time!FH$66","v":"Post ops"},{"$f":" Time!FI$66","v":"Post ops"},{"$f":" Time!FJ$66","v":"Post ops"},{"$f":" Time!FK$66","v":"Post ops"},{"$f":" Time!FL$66","v":"Post ops"},{"$f":" Time!FM$66","v":"Post ops"},{"$f":" Time!FN$66","v":"Post ops"},{"$f":" Time!FO$66","v":"Post ops"},{"$f":" Time!FP$66","v":"Post ops"},{"$f":" Time!FQ$66","v":"Post ops"},{"$f":" Time!FR$66","v":"Post ops"},{"$f":" Time!FS$66","v":"Post ops"},{"$f":" Time!FT$66","v":"Post ops"},{"$f":" Time!FU$66","v":"Post ops"},{"$f":" Time!FV$66","v":"Post ops"},{"$f":" Time!FW$66","v":"Post ops"},{"$f":" Time!FX$66","v":"Post ops"},{"$f":" Time!FY$66","v":"Post ops"},{"$f":" Time!FZ$66","v":"Post ops"},{"$f":" Time!GA$66","v":"Post ops"},{"$f":" Time!GB$66","v":"Post ops"},{"$f":" Time!GC$66","v":"Post ops"},{"$f":" Time!GD$66","v":"Post ops"},{"$f":" Time!GE$66","v":"Post ops"},{"$f":" Time!GF$66","v":"Post ops"},{"$f":" Time!GG$66","v":"Post ops"},{"$f":" Time!GH$66","v":"Post ops"},{"$f":" Time!GI$66","v":"Post ops"},{"$f":" Time!GJ$66","v":"Post ops"}]
[null,null,null,null,{"$f":" Time!E$39","v":"Financial year"},{"$f":" Check!$F$28","v":0},"Alerts",null,null,{"$f":" Time!J$39","v":2021},{"$f":" Time!K$39","v":2021},{"$f":" Time!L$39","v":2022},{"$f":" Time!M$39","v":2022},{"$f":" Time!N$39","v":2023},{"$f":" Time!O$39","v":2023},{"$f":" Time!P$39","v":2024},{"$f":" Time!Q$39","v":2024},{"$f":" Time!R$39","v":2025},{"$f":" Time!S$39","v":2025},{"$f":" Time!T$39","v":2026},{"$f":" Time!U$39","v":2026},{"$f":" Time!V$39","v":2027},{"$f":" Time!W$39","v":2027},{"$f":" Time!X$39","v":2028},{"$f":" Time!Y$39","v":2028},{"$f":" Time!Z$39","v":2029},{"$f":" Time!AA$39","v":2029},{"$f":" Time!AB$39","v":2030},{"$f":" Time!AC$39","v":2030},{"$f":" Time!AD$39","v":2031},{"$f":" Time!AE$39","v":2031},{"$f":" Time!AF$39","v":2032},{"$f":" Time!AG$39","v":2032},{"$f":" Time!AH$39","v":2033},{"$f":" Time!AI$39","v":2033},{"$f":" Time!AJ$39","v":2034},{"$f":" Time!AK$39","v":2034},{"$f":" Time!AL$39","v":2035},{"$f":" Time!AM$39","v":2035},{"$f":" Time!AN$39","v":2036},{"$f":" Time!AO$39","v":2036},{"$f":" Time!AP$39","v":2037},{"$f":" Time!AQ$39","v":2037},{"$f":" Time!AR$39","v":2038},{"$f":" Time!AS$39","v":2038},{"$f":" Time!AT$39","v":2039},{"$f":" Time!AU$39","v":2039},{"$f":" Time!AV$39","v":2040},{"$f":" Time!AW$39","v":2040},{"$f":" Time!AX$39","v":2041},{"$f":" Time!AY$39","v":2041},{"$f":" Time!AZ$39","v":2042},{"$f":" Time!BA$39","v":2042},{"$f":" Time!BB$39","v":2043},{"$f":" Time!BC$39","v":2043},{"$f":" Time!BD$39","v":2044},{"$f":" Time!BE$39","v":2044},{"$f":" Time!BF$39","v":2045},{"$f":" Time!BG$39","v":2045},{"$f":" Time!BH$39","v":2046},{"$f":" Time!BI$39","v":2046},{"$f":" Time!BJ$39","v":2047},{"$f":" Time!BK$39","v":2047},{"$f":" Time!BL$39","v":2048},{"$f":" Time!BM$39","v":2048},{"$f":" Time!BN$39","v":2049},{"$f":" Time!BO$39","v":2049},{"$f":" Time!BP$39","v":2050},{"$f":" Time!BQ$39","v":2050},{"$f":" Time!BR$39","v":2051},{"$f":" Time!BS$39","v":2051},{"$f":" Time!BT$39","v":2052},{"$f":" Time!BU$39","v":2052},{"$f":" Time!BV$39","v":2053},{"$f":" Time!BW$39","v":2053},{"$f":" Time!BX$39","v":2054},{"$f":" Time!BY$39","v":2054},{"$f":" Time!BZ$39","v":2055},{"$f":" Time!CA$39","v":2055},{"$f":" Time!CB$39","v":2056},{"$f":" Time!CC$39","v":2056},{"$f":" Time!CD$39","v":2057},{"$f":" Time!CE$39","v":2057},{"$f":" Time!CF$39","v":2058},{"$f":" Time!CG$39","v":2058},{"$f":" Time!CH$39","v":2059},{"$f":" Time!CI$39","v":2059},{"$f":" Time!CJ$39","v":2060},{"$f":" Time!CK$39","v":2060},{"$f":" Time!CL$39","v":2061},{"$f":" Time!CM$39","v":2061},{"$f":" Time!CN$39","v":2062},{"$f":" Time!CO$39","v":2062},{"$f":" Time!CP$39","v":2063},{"$f":" Time!CQ$39","v":2063},{"$f":" Time!CR$39","v":2064},{"$f":" Time!CS$39","v":2064},{"$f":" Time!CT$39","v":2065},{"$f":" Time!CU$39","v":2065},{"$f":" Time!CV$39","v":2066},{"$f":" Time!CW$39","v":2066},{"$f":" Time!CX$39","v":2067},{"$f":" Time!CY$39","v":2067},{"$f":" Time!CZ$39","v":2068},{"$f":" Time!DA$39","v":2068},{"$f":" Time!DB$39","v":2069},{"$f":" Time!DC$39","v":2069},{"$f":" Time!DD$39","v":2070},{"$f":" Time!DE$39","v":2070},{"$f":" Time!DF$39","v":2071},{"$f":" Time!DG$39","v":2071},{"$f":" Time!DH$39","v":2072},{"$f":" Time!DI$39","v":2072},{"$f":" Time!DJ$39","v":2073},{"$f":" Time!DK$39","v":2073},{"$f":" Time!DL$39","v":2074},{"$f":" Time!DM$39","v":2074},{"$f":" Time!DN$39","v":2075},{"$f":" Time!DO$39","v":2075},{"$f":" Time!DP$39","v":2076},{"$f":" Time!DQ$39","v":2076},{"$f":" Time!DR$39","v":2077},{"$f":" Time!DS$39","v":2077},{"$f":" Time!DT$39","v":2078},{"$f":" Time!DU$39","v":2078},{"$f":" Time!DV$39","v":2079},{"$f":" Time!DW$39","v":2079},{"$f":" Time!DX$39","v":2080},{"$f":" Time!DY$39","v":2080},{"$f":" Time!DZ$39","v":2081},{"$f":" Time!EA$39","v":2081},{"$f":" Time!EB$39","v":2082},{"$f":" Time!EC$39","v":2082},{"$f":" Time!ED$39","v":2083},{"$f":" Time!EE$39","v":2083},{"$f":" Time!EF$39","v":2084},{"$f":" Time!EG$39","v":2084},{"$f":" Time!EH$39","v":2085},{"$f":" Time!EI$39","v":2085},{"$f":" Time!EJ$39","v":2086},{"$f":" Time!EK$39","v":2086},{"$f":" Time!EL$39","v":2087},{"$f":" Time!EM$39","v":2087},{"$f":" Time!EN$39","v":2088},{"$f":" Time!EO$39","v":2088},{"$f":" Time!EP$39","v":2089},{"$f":" Time!EQ$39","v":2089},{"$f":" Time!ER$39","v":2090},{"$f":" Time!ES$39","v":2090},{"$f":" Time!ET$39","v":2091},{"$f":" Time!EU$39","v":2091},{"$f":" Time!EV$39","v":2092},{"$f":" Time!EW$39","v":2092},{"$f":" Time!EX$39","v":2093},{"$f":" Time!EY$39","v":2093},{"$f":" Time!EZ$39","v":2094},{"$f":" Time!FA$39","v":2094},{"$f":" Time!FB$39","v":2095},{"$f":" Time!FC$39","v":2095},{"$f":" Time!FD$39","v":2096},{"$f":" Time!FE$39","v":2096},{"$f":" Time!FF$39","v":2097},{"$f":" Time!FG$39","v":2097},{"$f":" Time!FH$39","v":2098},{"$f":" Time!FI$39","v":2098},{"$f":" Time!FJ$39","v":2099},{"$f":" Time!FK$39","v":2099},{"$f":" Time!FL$39","v":2100},{"$f":" Time!FM$39","v":2100},{"$f":" Time!FN$39","v":2101},{"$f":" Time!FO$39","v":2101},{"$f":" Time!FP$39","v":2102},{"$f":" Time!FQ$39","v":2102},{"$f":" Time!FR$39","v":2103},{"$f":" Time!FS$39","v":2103},{"$f":" Time!FT$39","v":2104},{"$f":" Time!FU$39","v":2104},{"$f":" Time!FV$39","v":2105},{"$f":" Time!FW$39","v":2105},{"$f":" Time!FX$39","v":2106},{"$f":" Time!FY$39","v":2106},{"$f":" Time!FZ$39","v":2107},{"$f":" Time!GA$39","v":2107},{"$f":" Time!GB$39","v":2108},{"$f":" Time!GC$39","v":2108},{"$f":" Time!GD$39","v":2109},{"$f":" Time!GE$39","v":2109},{"$f":" Time!GF$39","v":2110},{"$f":" Time!GG$39","v":2110},{"$f":" Time!GH$39","v":2111},{"$f":" Time!GI$39","v":2111},{"$f":" Time!GJ$39","v":2112}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48},{"$f":" Time!BF$10","v":49},{"$f":" Time!BG$10","v":50},{"$f":" Time!BH$10","v":51},{"$f":" Time!BI$10","v":52},{"$f":" Time!BJ$10","v":53},{"$f":" Time!BK$10","v":54},{"$f":" Time!BL$10","v":55},{"$f":" Time!BM$10","v":56},{"$f":" Time!BN$10","v":57},{"$f":" Time!BO$10","v":58},{"$f":" Time!BP$10","v":59},{"$f":" Time!BQ$10","v":60},{"$f":" Time!BR$10","v":61},{"$f":" Time!BS$10","v":62},{"$f":" Time!BT$10","v":63},{"$f":" Time!BU$10","v":64},{"$f":" Time!BV$10","v":65},{"$f":" Time!BW$10","v":66},{"$f":" Time!BX$10","v":67},{"$f":" Time!BY$10","v":68},{"$f":" Time!BZ$10","v":69},{"$f":" Time!CA$10","v":70},{"$f":" Time!CB$10","v":71},{"$f":" Time!CC$10","v":72},{"$f":" Time!CD$10","v":73},{"$f":" Time!CE$10","v":74},{"$f":" Time!CF$10","v":75},{"$f":" Time!CG$10","v":76},{"$f":" Time!CH$10","v":77},{"$f":" Time!CI$10","v":78},{"$f":" Time!CJ$10","v":79},{"$f":" Time!CK$10","v":80},{"$f":" Time!CL$10","v":81},{"$f":" Time!CM$10","v":82},{"$f":" Time!CN$10","v":83},{"$f":" Time!CO$10","v":84},{"$f":" Time!CP$10","v":85},{"$f":" Time!CQ$10","v":86},{"$f":" Time!CR$10","v":87},{"$f":" Time!CS$10","v":88},{"$f":" Time!CT$10","v":89},{"$f":" Time!CU$10","v":90},{"$f":" Time!CV$10","v":91},{"$f":" Time!CW$10","v":92},{"$f":" Time!CX$10","v":93},{"$f":" Time!CY$10","v":94},{"$f":" Time!CZ$10","v":95},{"$f":" Time!DA$10","v":96},{"$f":" Time!DB$10","v":97},{"$f":" Time!DC$10","v":98},{"$f":" Time!DD$10","v":99},{"$f":" Time!DE$10","v":100},{"$f":" Time!DF$10","v":101},{"$f":" Time!DG$10","v":102},{"$f":" Time!DH$10","v":103},{"$f":" Time!DI$10","v":104},{"$f":" Time!DJ$10","v":105},{"$f":" Time!DK$10","v":106},{"$f":" Time!DL$10","v":107},{"$f":" Time!DM$10","v":108},{"$f":" Time!DN$10","v":109},{"$f":" Time!DO$10","v":110},{"$f":" Time!DP$10","v":111},{"$f":" Time!DQ$10","v":112},{"$f":" Time!DR$10","v":113},{"$f":" Time!DS$10","v":114},{"$f":" Time!DT$10","v":115},{"$f":" Time!DU$10","v":116},{"$f":" Time!DV$10","v":117},{"$f":" Time!DW$10","v":118},{"$f":" Time!DX$10","v":119},{"$f":" Time!DY$10","v":120},{"$f":" Time!DZ$10","v":121},{"$f":" Time!EA$10","v":122},{"$f":" Time!EB$10","v":123},{"$f":" Time!EC$10","v":124},{"$f":" Time!ED$10","v":125},{"$f":" Time!EE$10","v":126},{"$f":" Time!EF$10","v":127},{"$f":" Time!EG$10","v":128},{"$f":" Time!EH$10","v":129},{"$f":" Time!EI$10","v":130},{"$f":" Time!EJ$10","v":131},{"$f":" Time!EK$10","v":132},{"$f":" Time!EL$10","v":133},{"$f":" Time!EM$10","v":134},{"$f":" Time!EN$10","v":135},{"$f":" Time!EO$10","v":136},{"$f":" Time!EP$10","v":137},{"$f":" Time!EQ$10","v":138},{"$f":" Time!ER$10","v":139},{"$f":" Time!ES$10","v":140},{"$f":" Time!ET$10","v":141},{"$f":" Time!EU$10","v":142},{"$f":" Time!EV$10","v":143},{"$f":" Time!EW$10","v":144},{"$f":" Time!EX$10","v":145},{"$f":" Time!EY$10","v":146},{"$f":" Time!EZ$10","v":147},{"$f":" Time!FA$10","v":148},{"$f":" Time!FB$10","v":149},{"$f":" Time!FC$10","v":150},{"$f":" Time!FD$10","v":151},{"$f":" Time!FE$10","v":152},{"$f":" Time!FF$10","v":153},{"$f":" Time!FG$10","v":154},{"$f":" Time!FH$10","v":155},{"$f":" Time!FI$10","v":156},{"$f":" Time!FJ$10","v":157},{"$f":" Time!FK$10","v":158},{"$f":" Time!FL$10","v":159},{"$f":" Time!FM$10","v":160},{"$f":" Time!FN$10","v":161},{"$f":" Time!FO$10","v":162},{"$f":" Time!FP$10","v":163},{"$f":" Time!FQ$10","v":164},{"$f":" Time!FR$10","v":165},{"$f":" Time!FS$10","v":166},{"$f":" Time!FT$10","v":167},{"$f":" Time!FU$10","v":168},{"$f":" Time!FV$10","v":169},{"$f":" Time!FW$10","v":170},{"$f":" Time!FX$10","v":171},{"$f":" Time!FY$10","v":172},{"$f":" Time!FZ$10","v":173},{"$f":" Time!GA$10","v":174},{"$f":" Time!GB$10","v":175},{"$f":" Time!GC$10","v":176},{"$f":" Time!GD$10","v":177},{"$f":" Time!GE$10","v":178},{"$f":" Time!GF$10","v":179},{"$f":" Time!GG$10","v":180},{"$f":" Time!GH$10","v":181},{"$f":" Time!GI$10","v":182},{"$f":" Time!GJ$10","v":183}]
[]
["FORECAST CPI"]
[]
[null,null,null,null,{"$f":" ConTime!E$73","v":"End of construction period date"},{"$f":" ConTime!F$73","v":"2024-06-30"},{"$f":" ConTime!G$73","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$21","v":"Financial close date"},{"$f":" InpC!F$21","v":"2022-04-30"},{"$f":" InpC!G$21","v":"date"}]
[null,null,null,null,"Days from FC until COD",{"$f":" F9 - F10","v":792},"days"]
[]
[null,null,null,null,{"$f":" E$11","v":"Days from FC until COD"},{"$f":" F$11","v":792},{"$f":" G$11","v":"days"}]
[null,null,null,null,{"$f":" InpC!E$280","v":"Days in year"},{"$f":" InpC!F$280","v":365},{"$f":" InpC!G$280","v":"days"}]
[null,null,null,null,{"$f":" InpC!E$56","v":"Expected CPI at close"},{"$f":" InpC!F$56","v":170},{"$f":" InpC!G$56","v":"index"}]
[null,null,null,null,{"$f":" InpC!E$60","v":"Forecast CPI growth rate"},{"$f":" InpC!F$60","v":0.02},{"$f":" InpC!G$60","v":"% p.a."}]
[null,null,null,null,"CPI at COD escalated from FC",{"$f":" F15 * (1 + F16) ^ (F13 / F14)","v":177.46393862415152},"index"]
[]
[null,null,null,null,{"$f":" InpC!E$58","v":"CPI active switch"},{"$f":" InpC!F$58","v":0},{"$f":" InpC!G$58","v":"1 = from FC; 0 = from COD"}]
[null,null,null,null,{"$f":" InpC!E$59","v":"CPI at COD escalated from COD"},{"$f":" InpC!F$59","v":100},{"$f":" InpC!G$59","v":"index"}]
[null,null,null,null,{"$f":" E$17","v":"CPI at COD escalated from FC"},{"$f":" F$17","v":177.46393862415152},{"$f":" G$17","v":"index"}]
[null,null,null,null,"CPI at COD chosen",{"$f":"CHOOSE(    F19+1,    F20,     F21)","v":100}]
[]
[null,null,null,null,{"$f":" E$22","v":"CPI at COD chosen"},{"$f":" F$22","v":100},{"$f":" G$22","v":0}]
[null,null,null,null,{"$f":" InpC!E$60","v":"Forecast CPI growth rate"},{"$f":" InpC!F$60","v":0.02},{"$f":" InpC!G$60","v":"% p.a."}]
[null,null,null,null,{"$f":" InpC!E$280","v":"Days in year"},{"$f":" InpC!F$280","v":365},{"$f":" InpC!G$280","v":"days"}]
[null,null,null,null,{"$f":" Time!E$83","v":"End of construction period flag"},{"$f":" Time!F$83","v":0},{"$f":" Time!G$83","v":"flag"},{"$f":" Time!H$83","v":1},{"$f":" Time!I$83","v":0},{"$f":" Time!J$83","v":0},{"$f":" Time!K$83","v":0},{"$f":" Time!L$83","v":0},{"$f":" Time!M$83","v":0},{"$f":" Time!N$83","v":0},{"$f":" Time!O$83","v":0},{"$f":" Time!P$83","v":1},{"$f":" Time!Q$83","v":0},{"$f":" Time!R$83","v":0},{"$f":" Time!S$83","v":0},{"$f":" Time!T$83","v":0},{"$f":" Time!U$83","v":0},{"$f":" Time!V$83","v":0},{"$f":" Time!W$83","v":0},{"$f":" Time!X$83","v":0},{"$f":" Time!Y$83","v":0},{"$f":" Time!Z$83","v":0},{"$f":" Time!AA$83","v":0},{"$f":" Time!AB$83","v":0},{"$f":" Time!AC$83","v":0},{"$f":" Time!AD$83","v":0},{"$f":" Time!AE$83","v":0},{"$f":" Time!AF$83","v":0},{"$f":" Time!AG$83","v":0},{"$f":" Time!AH$83","v":0},{"$f":" Time!AI$83","v":0},{"$f":" Time!AJ$83","v":0},{"$f":" Time!AK$83","v":0},{"$f":" Time!AL$83","v":0},{"$f":" Time!AM$83","v":0},{"$f":" Time!AN$83","v":0},{"$f":" Time!AO$83","v":0},{"$f":" Time!AP$83","v":0},{"$f":" Time!AQ$83","v":0},{"$f":" Time!AR$83","v":0},{"$f":" Time!AS$83","v":0},{"$f":" Time!AT$83","v":0},{"$f":" Time!AU$83","v":0},{"$f":" Time!AV$83","v":0},{"$f":" Time!AW$83","v":0},{"$f":" Time!AX$83","v":0},{"$f":" Time!AY$83","v":0},{"$f":" Time!AZ$83","v":0},{"$f":" Time!BA$83","v":0},{"$f":" Time!BB$83","v":0},{"$f":" Time!BC$83","v":0},{"$f":" Time!BD$83","v":0},{"$f":" Time!BE$83","v":0},{"$f":" Time!BF$83","v":0},{"$f":" Time!BG$83","v":0},{"$f":" Time!BH$83","v":0},{"$f":" Time!BI$83","v":0},{"$f":" Time!BJ$83","v":0},{"$f":" Time!BK$83","v":0},{"$f":" Time!BL$83","v":0},{"$f":" Time!BM$83","v":0},{"$f":" Time!BN$83","v":0},{"$f":" Time!BO$83","v":0},{"$f":" Time!BP$83","v":0},{"$f":" Time!BQ$83","v":0},{"$f":" Time!BR$83","v":0},{"$f":" Time!BS$83","v":0},{"$f":" Time!BT$83","v":0},{"$f":" Time!BU$83","v":0},{"$f":" Time!BV$83","v":0},{"$f":" Time!BW$83","v":0},{"$f":" Time!BX$83","v":0},{"$f":" Time!BY$83","v":0},{"$f":" Time!BZ$83","v":0},{"$f":" Time!CA$83","v":0},{"$f":" Time!CB$83","v":0},{"$f":" Time!CC$83","v":0},{"$f":" Time!CD$83","v":0},{"$f":" Time!CE$83","v":0},{"$f":" Time!CF$83","v":0},{"$f":" Time!CG$83","v":0},{"$f":" Time!CH$83","v":0},{"$f":" Time!CI$83","v":0},{"$f":" Time!CJ$83","v":0},{"$f":" Time!CK$83","v":0},{"$f":" Time!CL$83","v":0},{"$f":" Time!CM$83","v":0},{"$f":" Time!CN$83","v":0},{"$f":" Time!CO$83","v":0},{"$f":" Time!CP$83","v":0},{"$f":" Time!CQ$83","v":0},{"$f":" Time!CR$83","v":0},{"$f":" Time!CS$83","v":0},{"$f":" Time!CT$83","v":0},{"$f":" Time!CU$83","v":0},{"$f":" Time!CV$83","v":0},{"$f":" Time!CW$83","v":0},{"$f":" Time!CX$83","v":0},{"$f":" Time!CY$83","v":0},{"$f":" Time!CZ$83","v":0},{"$f":" Time!DA$83","v":0},{"$f":" Time!DB$83","v":0},{"$f":" Time!DC$83","v":0},{"$f":" Time!DD$83","v":0},{"$f":" Time!DE$83","v":0},{"$f":" Time!DF$83","v":0},{"$f":" Time!DG$83","v":0},{"$f":" Time!DH$83","v":0},{"$f":" Time!DI$83","v":0},{"$f":" Time!DJ$83","v":0},{"$f":" Time!DK$83","v":0},{"$f":" Time!DL$83","v":0},{"$f":" Time!DM$83","v":0},{"$f":" Time!DN$83","v":0},{"$f":" Time!DO$83","v":0},{"$f":" Time!DP$83","v":0},{"$f":" Time!DQ$83","v":0},{"$f":" Time!DR$83","v":0},{"$f":" Time!DS$83","v":0},{"$f":" Time!DT$83","v":0},{"$f":" Time!DU$83","v":0},{"$f":" Time!DV$83","v":0},{"$f":" Time!DW$83","v":0},{"$f":" Time!DX$83","v":0},{"$f":" Time!DY$83","v":0},{"$f":" Time!DZ$83","v":0},{"$f":" Time!EA$83","v":0},{"$f":" Time!EB$83","v":0},{"$f":" Time!EC$83","v":0},{"$f":" Time!ED$83","v":0},{"$f":" Time!EE$83","v":0},{"$f":" Time!EF$83","v":0},{"$f":" Time!EG$83","v":0},{"$f":" Time!EH$83","v":0},{"$f":" Time!EI$83","v":0},{"$f":" Time!EJ$83","v":0},{"$f":" Time!EK$83","v":0},{"$f":" Time!EL$83","v":0},{"$f":" Time!EM$83","v":0},{"$f":" Time!EN$83","v":0},{"$f":" Time!EO$83","v":0},{"$f":" Time!EP$83","v":0},{"$f":" Time!EQ$83","v":0},{"$f":" Time!ER$83","v":0},{"$f":" Time!ES$83","v":0},{"$f":" Time!ET$83","v":0},{"$f":" Time!EU$83","v":0},{"$f":" Time!EV$83","v":0},{"$f":" Time!EW$83","v":0},{"$f":" Time!EX$83","v":0},{"$f":" Time!EY$83","v":0},{"$f":" Time!EZ$83","v":0},{"$f":" Time!FA$83","v":0},{"$f":" Time!FB$83","v":0},{"$f":" Time!FC$83","v":0},{"$f":" Time!FD$83","v":0},{"$f":" Time!FE$83","v":0},{"$f":" Time!FF$83","v":0},{"$f":" Time!FG$83","v":0},{"$f":" Time!FH$83","v":0},{"$f":" Time!FI$83","v":0},{"$f":" Time!FJ$83","v":0},{"$f":" Time!FK$83","v":0},{"$f":" Time!FL$83","v":0},{"$f":" Time!FM$83","v":0},{"$f":" Time!FN$83","v":0},{"$f":" Time!FO$83","v":0},{"$f":" Time!FP$83","v":0},{"$f":" Time!FQ$83","v":0},{"$f":" Time!FR$83","v":0},{"$f":" Time!FS$83","v":0},{"$f":" Time!FT$83","v":0},{"$f":" Time!FU$83","v":0},{"$f":" Time!FV$83","v":0},{"$f":" Time!FW$83","v":0},{"$f":" Time!FX$83","v":0},{"$f":" Time!FY$83","v":0},{"$f":" Time!FZ$83","v":0},{"$f":" Time!GA$83","v":0},{"$f":" Time!GB$83","v":0},{"$f":" Time!GC$83","v":0},{"$f":" Time!GD$83","v":0},{"$f":" Time!GE$83","v":0},{"$f":" Time!GF$83","v":0},{"$f":" Time!GG$83","v":0},{"$f":" Time!GH$83","v":0},{"$f":" Time!GI$83","v":0},{"$f":" Time!GJ$83","v":0}]
[null,null,null,null,{"$f":" Time!E$207","v":"Days in period"},{"$f":" Time!F$207","v":0},{"$f":" Time!G$207","v":"days"},{"$f":" Time!H$207","v":0},{"$f":" Time!I$207","v":0},{"$f":" Time!J$207","v":181},{"$f":" Time!K$207","v":184},{"$f":" Time!L$207","v":181},{"$f":" Time!M$207","v":184},{"$f":" Time!N$207","v":181},{"$f":" Time!O$207","v":184},{"$f":" Time!P$207","v":182},{"$f":" Time!Q$207","v":184},{"$f":" Time!R$207","v":181},{"$f":" Time!S$207","v":184},{"$f":" Time!T$207","v":181},{"$f":" Time!U$207","v":184},{"$f":" Time!V$207","v":181},{"$f":" Time!W$207","v":184},{"$f":" Time!X$207","v":182},{"$f":" Time!Y$207","v":184},{"$f":" Time!Z$207","v":181},{"$f":" Time!AA$207","v":184},{"$f":" Time!AB$207","v":181},{"$f":" Time!AC$207","v":184},{"$f":" Time!AD$207","v":181},{"$f":" Time!AE$207","v":184},{"$f":" Time!AF$207","v":182},{"$f":" Time!AG$207","v":184},{"$f":" Time!AH$207","v":181},{"$f":" Time!AI$207","v":184},{"$f":" Time!AJ$207","v":181},{"$f":" Time!AK$207","v":184},{"$f":" Time!AL$207","v":181},{"$f":" Time!AM$207","v":184},{"$f":" Time!AN$207","v":182},{"$f":" Time!AO$207","v":184},{"$f":" Time!AP$207","v":181},{"$f":" Time!AQ$207","v":184},{"$f":" Time!AR$207","v":181},{"$f":" Time!AS$207","v":184},{"$f":" Time!AT$207","v":181},{"$f":" Time!AU$207","v":184},{"$f":" Time!AV$207","v":182},{"$f":" Time!AW$207","v":184},{"$f":" Time!AX$207","v":181},{"$f":" Time!AY$207","v":184},{"$f":" Time!AZ$207","v":181},{"$f":" Time!BA$207","v":184},{"$f":" Time!BB$207","v":181},{"$f":" Time!BC$207","v":184},{"$f":" Time!BD$207","v":182},{"$f":" Time!BE$207","v":184},{"$f":" Time!BF$207","v":181},{"$f":" Time!BG$207","v":184},{"$f":" Time!BH$207","v":181},{"$f":" Time!BI$207","v":184},{"$f":" Time!BJ$207","v":181},{"$f":" Time!BK$207","v":184},{"$f":" Time!BL$207","v":182},{"$f":" Time!BM$207","v":184},{"$f":" Time!BN$207","v":181},{"$f":" Time!BO$207","v":184},{"$f":" Time!BP$207","v":181},{"$f":" Time!BQ$207","v":184},{"$f":" Time!BR$207","v":181},{"$f":" Time!BS$207","v":184},{"$f":" Time!BT$207","v":182},{"$f":" Time!BU$207","v":184},{"$f":" Time!BV$207","v":181},{"$f":" Time!BW$207","v":184},{"$f":" Time!BX$207","v":181},{"$f":" Time!BY$207","v":184},{"$f":" Time!BZ$207","v":181},{"$f":" Time!CA$207","v":184},{"$f":" Time!CB$207","v":182},{"$f":" Time!CC$207","v":184},{"$f":" Time!CD$207","v":181},{"$f":" Time!CE$207","v":184},{"$f":" Time!CF$207","v":181},{"$f":" Time!CG$207","v":184},{"$f":" Time!CH$207","v":181},{"$f":" Time!CI$207","v":184},{"$f":" Time!CJ$207","v":182},{"$f":" Time!CK$207","v":184},{"$f":" Time!CL$207","v":181},{"$f":" Time!CM$207","v":184},{"$f":" Time!CN$207","v":181},{"$f":" Time!CO$207","v":184},{"$f":" Time!CP$207","v":181},{"$f":" Time!CQ$207","v":184},{"$f":" Time!CR$207","v":182},{"$f":" Time!CS$207","v":184},{"$f":" Time!CT$207","v":181},{"$f":" Time!CU$207","v":184},{"$f":" Time!CV$207","v":181},{"$f":" Time!CW$207","v":184},{"$f":" Time!CX$207","v":181},{"$f":" Time!CY$207","v":184},{"$f":" Time!CZ$207","v":182},{"$f":" Time!DA$207","v":184},{"$f":" Time!DB$207","v":181},{"$f":" Time!DC$207","v":184},{"$f":" Time!DD$207","v":181},{"$f":" Time!DE$207","v":184},{"$f":" Time!DF$207","v":181},{"$f":" Time!DG$207","v":184},{"$f":" Time!DH$207","v":182},{"$f":" Time!DI$207","v":184},{"$f":" Time!DJ$207","v":181},{"$f":" Time!DK$207","v":184},{"$f":" Time!DL$207","v":181},{"$f":" Time!DM$207","v":184},{"$f":" Time!DN$207","v":181},{"$f":" Time!DO$207","v":184},{"$f":" Time!DP$207","v":182},{"$f":" Time!DQ$207","v":184},{"$f":" Time!DR$207","v":181},{"$f":" Time!DS$207","v":184},{"$f":" Time!DT$207","v":181},{"$f":" Time!DU$207","v":184},{"$f":" Time!DV$207","v":181},{"$f":" Time!DW$207","v":184},{"$f":" Time!DX$207","v":182},{"$f":" Time!DY$207","v":184},{"$f":" Time!DZ$207","v":181},{"$f":" Time!EA$207","v":184},{"$f":" Time!EB$207","v":181},{"$f":" Time!EC$207","v":184},{"$f":" Time!ED$207","v":181},{"$f":" Time!EE$207","v":184},{"$f":" Time!EF$207","v":182},{"$f":" Time!EG$207","v":184},{"$f":" Time!EH$207","v":181},{"$f":" Time!EI$207","v":184},{"$f":" Time!EJ$207","v":181},{"$f":" Time!EK$207","v":184},{"$f":" Time!EL$207","v":181},{"$f":" Time!EM$207","v":184},{"$f":" Time!EN$207","v":182},{"$f":" Time!EO$207","v":184},{"$f":" Time!EP$207","v":181},{"$f":" Time!EQ$207","v":184},{"$f":" Time!ER$207","v":181},{"$f":" Time!ES$207","v":184},{"$f":" Time!ET$207","v":181},{"$f":" Time!EU$207","v":184},{"$f":" Time!EV$207","v":182},{"$f":" Time!EW$207","v":184},{"$f":" Time!EX$207","v":181},{"$f":" Time!EY$207","v":184},{"$f":" Time!EZ$207","v":181},{"$f":" Time!FA$207","v":184},{"$f":" Time!FB$207","v":181},{"$f":" Time!FC$207","v":184},{"$f":" Time!FD$207","v":182},{"$f":" Time!FE$207","v":184},{"$f":" Time!FF$207","v":181},{"$f":" Time!FG$207","v":184},{"$f":" Time!FH$207","v":181},{"$f":" Time!FI$207","v":184},{"$f":" Time!FJ$207","v":181},{"$f":" Time!FK$207","v":184},{"$f":" Time!FL$207","v":181},{"$f":" Time!FM$207","v":184},{"$f":" Time!FN$207","v":181},{"$f":" Time!FO$207","v":184},{"$f":" Time!FP$207","v":181},{"$f":" Time!FQ$207","v":184},{"$f":" Time!FR$207","v":181},{"$f":" Time!FS$207","v":184},{"$f":" Time!FT$207","v":182},{"$f":" Time!FU$207","v":184},{"$f":" Time!FV$207","v":181},{"$f":" Time!FW$207","v":184},{"$f":" Time!FX$207","v":181},{"$f":" Time!FY$207","v":184},{"$f":" Time!FZ$207","v":181},{"$f":" Time!GA$207","v":184},{"$f":" Time!GB$207","v":182},{"$f":" Time!GC$207","v":184},{"$f":" Time!GD$207","v":181},{"$f":" Time!GE$207","v":184},{"$f":" Time!GF$207","v":181},{"$f":" Time!GG$207","v":184},{"$f":" Time!GH$207","v":181},{"$f":" Time!GI$207","v":184},{"$f":" Time!GJ$207","v":182}]
[null,null,null,null,"Forecast CPI",null,"index",null,null,{"$f":" IF( J27 = 1, $F24, I29 * (( 1 + $F25) ^ ( J28 / $F26)))","v":0},0,0,0,0,0,100,101.00326876185328,102,103.02333413709034,104.03999999999999,105.08380081983215,106.12079999999999,107.18547683622879,108.24908876222278,109.33511805476499,110.41407053746724,111.52182041586029,112.62235194821658,113.75225682417749,114.87479898718091,116.02730196066105,117.17865217851588,118.35426899138363,119.52222522208619,120.72135437121131,121.91266972652791,123.13578145863552,124.35092312105846,125.59849708780823,126.84482320709795,128.11741769436279,{"$f":" IF( AP27 = 1, $F24, AO29 * (( 1 + $F25) ^ ( AP28 / $F26)))","v":129.38171967123992},130.67976604825006,131.96935406466471,133.29336136921506,134.60874114595802,135.95922859659936,137.30836526373605,138.68593719983852,140.05453256901077,141.45965594383529,142.85562322039098,144.28884906271199,145.71273568479882,147.17462604396624,148.63505419229875,150.12626326017377,151.60775527614473,153.12878852537727,154.63991038166765,156.19136429588482,157.73270858930098,159.31519158180251,160.89609174439946,162.51031197191381,164.11401357928744,165.76051821135209,167.39629385087321,169.07572857557915,170.74421972789068,172.45724314709074,174.16855316734242,175.91593185424219,{"$f":" IF( BV27 = 1, $F24, BU29 * (( 1 + $F25) ^ ( BV28 / $F26)))","v":177.65192423068927},179.43425049132705,181.20496271530305,183.02293550115357,184.82906196960911,186.68339421117665,188.5358717139957,190.42739321978999,192.30658914827561,194.23594108418578,196.15272093124111,198.1206599058695,200.07577534986595,202.08307310398689,204.08836312031369,206.13591791407748,208.17013038271995,210.25863627235901,212.33353299037432,214.46380899780618,216.5802036501818,218.7530851777623,220.92379334747591,223.14025275363244,225.34226921442544,227.6030578087051,229.84911459871395,232.15511896487919,234.44609689068821,236.79822134417677,239.14799315757887,241.54729026752787,{"$f":" IF( DB27 = 1, $F24, DA29 * (( 1 + $F25) ^ ( DB28 / $F26)))","v":243.93095302073044},246.37823607287842,248.80957208114503,251.30580079433599,253.78576352276795,256.33191681022271,258.87552338622203,261.47274064444019,264.05303385394649,266.70219545732903,269.33409453102541,272.03623936647557,274.72077642164589,277.47696415380506,280.23039509402031,283.04185910921666,285.83500299590071,288.70269629140097,291.55170305581873,294.47675021722898,297.38273711693506,300.36628522157355,303.34684912405368,306.3902333013815,309.41378610653476,312.51803796740916,315.60206182866546,318.76839872675731,321.91410306523875,325.14376670129246,328.37019996570291,331.66463560519395,{"$f":" IF( EH27 = 1, $F24, EG29 * (( 1 + $F25) ^ ( EH28 / $F26)))","v":334.93760396501693},338.29792831729782,341.63635604431727,345.06388688364376,348.46908316520364,351.96516462131666,355.45774922956224,359.0239457891692,362.56690421415345,366.20442470495254,369.81824229843647,373.52851319905159,377.21460714440525,380.99908346303266,384.77977447570811,388.6401497549524,392.47536996522228,396.41295275005143,400.32487736452669,404.34121180505247,408.33137491181725,412.42803604115352,416.52059961128998,420.69942067387404,424.85101160351581,429.11340908735156,433.34803183558614,437.69567726909861,442.01499247229788,446.44959081448059,450.85529232174383,455.37858263077021,{"$f":" IF( FN27 = 1, $F24, FM29 * (( 1 + $F25) ^ ( FN28 / $F26)))","v":459.87239816817873},464.48615428338559,469.06984613154231,473.77587736905332,478.45124305417312,483.25139491643438,488.04674557454354,492.94316611613448,497.80768048603437,502.80202943845717,507.7638340957551,512.85807002722629,517.9191107776702,523.11523142777082,528.30615481812731,533.6064854363658,538.87227791448981,544.27861514509311,549.64972347277967,555.164187447995,560.64271794223521,566.26747119695483,571.88659846536075]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+F25)^(Q28/365)","v":1.0100326876185328},{"$f":"Q30*(1+$F$25)^(R28/365)","v":1.02}]
[]
["ESCALATION FACTORS"]
[]
[null,"O&M escalation factor"]
[null,null,null,null,{"$f":" InpC!E$57","v":"CPI at O&M contract signature date"},{"$f":" InpC!F$57","v":100},{"$f":" InpC!G$57","v":"index"}]
[null,null,null,null,{"$f":" E$29","v":"Forecast CPI"},0,"index",0,0,0,0,0,0,0,0,100,101.00326876185328,102,103.02333413709034,104.03999999999999,105.08380081983215,106.12079999999999,107.18547683622879,108.24908876222278,109.33511805476499,110.41407053746724,111.52182041586029,112.62235194821658,113.75225682417749,114.87479898718091,116.02730196066105,117.17865217851588,118.35426899138363,119.52222522208619,120.72135437121131,121.91266972652791,{"$f":" AK$29","v":123.13578145863552},124.35092312105846,125.59849708780823,126.84482320709795,128.11741769436279,129.38171967123992,130.67976604825006,131.96935406466471,133.29336136921506,134.60874114595802,135.95922859659936,137.30836526373605,138.68593719983852,140.05453256901077,141.45965594383529,142.85562322039098,144.28884906271199,145.71273568479882,147.17462604396624,148.63505419229875,150.12626326017377,151.60775527614473,153.12878852537727,154.63991038166765,156.19136429588482,157.73270858930098,159.31519158180251,160.89609174439946,162.51031197191381,164.11401357928744,165.76051821135209,167.39629385087321,{"$f":" BQ$29","v":169.07572857557915},170.74421972789068,172.45724314709074,174.16855316734242,175.91593185424219,177.65192423068927,179.43425049132705,181.20496271530305,183.02293550115357,184.82906196960911,186.68339421117665,188.5358717139957,190.42739321978999,192.30658914827561,194.23594108418578,196.15272093124111,198.1206599058695,200.07577534986595,202.08307310398689,204.08836312031369,206.13591791407748,208.17013038271995,210.25863627235901,212.33353299037432,214.46380899780618,216.5802036501818,218.7530851777623,220.92379334747591,223.14025275363244,225.34226921442544,227.6030578087051,229.84911459871395,{"$f":" CW$29","v":232.15511896487919},234.44609689068821,236.79822134417677,239.14799315757887,241.54729026752787,243.93095302073044,246.37823607287842,248.80957208114503,251.30580079433599,253.78576352276795,256.33191681022271,258.87552338622203,261.47274064444019,264.05303385394649,266.70219545732903,269.33409453102541,272.03623936647557,274.72077642164589,277.47696415380506,280.23039509402031,283.04185910921666,285.83500299590071,288.70269629140097,291.55170305581873,294.47675021722898,297.38273711693506,300.36628522157355,303.34684912405368,306.3902333013815,309.41378610653476,312.51803796740916,315.60206182866546,{"$f":" EC$29","v":318.76839872675731},321.91410306523875,325.14376670129246,328.37019996570291,331.66463560519395,334.93760396501693,338.29792831729782,341.63635604431727,345.06388688364376,348.46908316520364,351.96516462131666,355.45774922956224,359.0239457891692,362.56690421415345,366.20442470495254,369.81824229843647,373.52851319905159,377.21460714440525,380.99908346303266,384.77977447570811,388.6401497549524,392.47536996522228,396.41295275005143,400.32487736452669,404.34121180505247,408.33137491181725,412.42803604115352,416.52059961128998,420.69942067387404,424.85101160351581,429.11340908735156,433.34803183558614,{"$f":" FI$29","v":437.69567726909861},442.01499247229788,446.44959081448059,450.85529232174383,455.37858263077021,459.87239816817873,464.48615428338559,469.06984613154231,473.77587736905332,478.45124305417312,483.25139491643438,488.04674557454354,492.94316611613448,497.80768048603437,502.80202943845717,507.7638340957551,512.85807002722629,517.9191107776702,523.11523142777082,528.30615481812731,533.6064854363658,538.87227791448981,544.27861514509311,549.64972347277967,555.164187447995,560.64271794223521,566.26747119695483,571.88659846536075]
[null,null,null,null,{"$f":" Time!E$181","v":"Escalation year end month flag"},{"$f":" Time!F$181","v":0},{"$f":" Time!G$181","v":"flag"},{"$f":" Time!H$181","v":91},{"$f":" Time!I$181","v":0},{"$f":" Time!J$181","v":0},{"$f":" Time!K$181","v":1},{"$f":" Time!L$181","v":0},{"$f":" Time!M$181","v":1},{"$f":" Time!N$181","v":0},{"$f":" Time!O$181","v":1},{"$f":" Time!P$181","v":0},{"$f":" Time!Q$181","v":1},{"$f":" Time!R$181","v":0},{"$f":" Time!S$181","v":1},{"$f":" Time!T$181","v":0},{"$f":" Time!U$181","v":1},{"$f":" Time!V$181","v":0},{"$f":" Time!W$181","v":1},{"$f":" Time!X$181","v":0},{"$f":" Time!Y$181","v":1},{"$f":" Time!Z$181","v":0},{"$f":" Time!AA$181","v":1},{"$f":" Time!AB$181","v":0},{"$f":" Time!AC$181","v":1},{"$f":" Time!AD$181","v":0},{"$f":" Time!AE$181","v":1},{"$f":" Time!AF$181","v":0},{"$f":" Time!AG$181","v":1},{"$f":" Time!AH$181","v":0},{"$f":" Time!AI$181","v":1},{"$f":" Time!AJ$181","v":0},{"$f":" Time!AK$181","v":1},{"$f":" Time!AL$181","v":0},{"$f":" Time!AM$181","v":1},{"$f":" Time!AN$181","v":0},{"$f":" Time!AO$181","v":1},{"$f":" Time!AP$181","v":0},{"$f":" Time!AQ$181","v":1},{"$f":" Time!AR$181","v":0},{"$f":" Time!AS$181","v":1},{"$f":" Time!AT$181","v":0},{"$f":" Time!AU$181","v":1},{"$f":" Time!AV$181","v":0},{"$f":" Time!AW$181","v":1},{"$f":" Time!AX$181","v":0},{"$f":" Time!AY$181","v":1},{"$f":" Time!AZ$181","v":0},{"$f":" Time!BA$181","v":1},{"$f":" Time!BB$181","v":0},{"$f":" Time!BC$181","v":1},{"$f":" Time!BD$181","v":0},{"$f":" Time!BE$181","v":1},{"$f":" Time!BF$181","v":0},{"$f":" Time!BG$181","v":1},{"$f":" Time!BH$181","v":0},{"$f":" Time!BI$181","v":1},{"$f":" Time!BJ$181","v":0},{"$f":" Time!BK$181","v":1},{"$f":" Time!BL$181","v":0},{"$f":" Time!BM$181","v":1},{"$f":" Time!BN$181","v":0},{"$f":" Time!BO$181","v":1},{"$f":" Time!BP$181","v":0},{"$f":" Time!BQ$181","v":1},{"$f":" Time!BR$181","v":0},{"$f":" Time!BS$181","v":1},{"$f":" Time!BT$181","v":0},{"$f":" Time!BU$181","v":1},{"$f":" Time!BV$181","v":0},{"$f":" Time!BW$181","v":1},{"$f":" Time!BX$181","v":0},{"$f":" Time!BY$181","v":1},{"$f":" Time!BZ$181","v":0},{"$f":" Time!CA$181","v":1},{"$f":" Time!CB$181","v":0},{"$f":" Time!CC$181","v":1},{"$f":" Time!CD$181","v":0},{"$f":" Time!CE$181","v":1},{"$f":" Time!CF$181","v":0},{"$f":" Time!CG$181","v":1},{"$f":" Time!CH$181","v":0},{"$f":" Time!CI$181","v":1},{"$f":" Time!CJ$181","v":0},{"$f":" Time!CK$181","v":1},{"$f":" Time!CL$181","v":0},{"$f":" Time!CM$181","v":1},{"$f":" Time!CN$181","v":0},{"$f":" Time!CO$181","v":1},{"$f":" Time!CP$181","v":0},{"$f":" Time!CQ$181","v":1},{"$f":" Time!CR$181","v":0},{"$f":" Time!CS$181","v":1},{"$f":" Time!CT$181","v":0},{"$f":" Time!CU$181","v":1},{"$f":" Time!CV$181","v":0},{"$f":" Time!CW$181","v":1},{"$f":" Time!CX$181","v":0},{"$f":" Time!CY$181","v":1},{"$f":" Time!CZ$181","v":0},{"$f":" Time!DA$181","v":1},{"$f":" Time!DB$181","v":0},{"$f":" Time!DC$181","v":1},{"$f":" Time!DD$181","v":0},{"$f":" Time!DE$181","v":1},{"$f":" Time!DF$181","v":0},{"$f":" Time!DG$181","v":1},{"$f":" Time!DH$181","v":0},{"$f":" Time!DI$181","v":1},{"$f":" Time!DJ$181","v":0},{"$f":" Time!DK$181","v":1},{"$f":" Time!DL$181","v":0},{"$f":" Time!DM$181","v":1},{"$f":" Time!DN$181","v":0},{"$f":" Time!DO$181","v":1},{"$f":" Time!DP$181","v":0},{"$f":" Time!DQ$181","v":1},{"$f":" Time!DR$181","v":0},{"$f":" Time!DS$181","v":1},{"$f":" Time!DT$181","v":0},{"$f":" Time!DU$181","v":1},{"$f":" Time!DV$181","v":0},{"$f":" Time!DW$181","v":1},{"$f":" Time!DX$181","v":0},{"$f":" Time!DY$181","v":1},{"$f":" Time!DZ$181","v":0},{"$f":" Time!EA$181","v":1},{"$f":" Time!EB$181","v":0},{"$f":" Time!EC$181","v":1},{"$f":" Time!ED$181","v":0},{"$f":" Time!EE$181","v":1},{"$f":" Time!EF$181","v":0},{"$f":" Time!EG$181","v":1},{"$f":" Time!EH$181","v":0},{"$f":" Time!EI$181","v":1},{"$f":" Time!EJ$181","v":0},{"$f":" Time!EK$181","v":1},{"$f":" Time!EL$181","v":0},{"$f":" Time!EM$181","v":1},{"$f":" Time!EN$181","v":0},{"$f":" Time!EO$181","v":1},{"$f":" Time!EP$181","v":0},{"$f":" Time!EQ$181","v":1},{"$f":" Time!ER$181","v":0},{"$f":" Time!ES$181","v":1},{"$f":" Time!ET$181","v":0},{"$f":" Time!EU$181","v":1},{"$f":" Time!EV$181","v":0},{"$f":" Time!EW$181","v":1},{"$f":" Time!EX$181","v":0},{"$f":" Time!EY$181","v":1},{"$f":" Time!EZ$181","v":0},{"$f":" Time!FA$181","v":1},{"$f":" Time!FB$181","v":0},{"$f":" Time!FC$181","v":1},{"$f":" Time!FD$181","v":0},{"$f":" Time!FE$181","v":1},{"$f":" Time!FF$181","v":0},{"$f":" Time!FG$181","v":1},{"$f":" Time!FH$181","v":0},{"$f":" Time!FI$181","v":1},{"$f":" Time!FJ$181","v":0},{"$f":" Time!FK$181","v":1},{"$f":" Time!FL$181","v":0},{"$f":" Time!FM$181","v":1},{"$f":" Time!FN$181","v":0},{"$f":" Time!FO$181","v":1},{"$f":" Time!FP$181","v":0},{"$f":" Time!FQ$181","v":1},{"$f":" Time!FR$181","v":0},{"$f":" Time!FS$181","v":1},{"$f":" Time!FT$181","v":0},{"$f":" Time!FU$181","v":1},{"$f":" Time!FV$181","v":0},{"$f":" Time!FW$181","v":1},{"$f":" Time!FX$181","v":0},{"$f":" Time!FY$181","v":1},{"$f":" Time!FZ$181","v":0},{"$f":" Time!GA$181","v":1},{"$f":" Time!GB$181","v":0},{"$f":" Time!GC$181","v":1},{"$f":" Time!GD$181","v":0},{"$f":" Time!GE$181","v":1},{"$f":" Time!GF$181","v":0},{"$f":" Time!GG$181","v":1},{"$f":" Time!GH$181","v":0},{"$f":" Time!GI$181","v":1},{"$f":" Time!GJ$181","v":0}]
[null,null,null,null,"O&M escalation factor",null,"factor",null,null,{"$f":" IF( J37 = 1, I36 / $F35, I38)","v":0},0,0,0,0,0,0,1,1,1.02,1.02,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0824908876222279,1.0824908876222279,1.1041407053746723,1.1041407053746723,1.1262235194821657,1.1262235194821657,1.1487479898718091,1.1487479898718091,1.1717865217851589,1.1717865217851589,1.195222252220862,1.195222252220862,1.219126697265279,1.219126697265279,1.2435092312105847,1.2435092312105847,1.2684482320709796,{"$f":" IF( AP37 = 1, AO36 / $F35, AO38)","v":1.2684482320709796},1.2938171967123993,1.2938171967123993,1.3196935406466472,1.3196935406466472,1.3460874114595802,1.3460874114595802,1.3730836526373604,1.3730836526373604,1.4005453256901077,1.4005453256901077,1.4285562322039098,1.4285562322039098,1.4571273568479881,1.4571273568479881,1.4863505419229874,1.4863505419229874,1.5160775527614474,1.5160775527614474,1.5463991038166764,1.5463991038166764,1.5773270858930097,1.5773270858930097,1.6089609174439945,1.6089609174439945,1.6411401357928745,1.6411401357928745,1.673962938508732,1.673962938508732,1.7074421972789069,1.7074421972789069,1.7416855316734243,{"$f":" IF( BV37 = 1, BU36 / $F35, BU38)","v":1.7416855316734243},1.7765192423068927,1.7765192423068927,1.8120496271530306,1.8120496271530306,1.8482906196960911,1.8482906196960911,1.8853587171399571,1.8853587171399571,1.9230658914827561,1.9230658914827561,1.961527209312411,1.961527209312411,2.0007577534986596,2.0007577534986596,2.0408836312031369,2.0408836312031369,2.0817013038271996,2.0817013038271996,2.1233353299037434,2.1233353299037434,2.1658020365018178,2.1658020365018178,2.2092379334747592,2.2092379334747592,2.2534226921442544,2.2534226921442544,2.2984911459871396,2.2984911459871396,2.344460968906882,2.344460968906882,2.3914799315757889,{"$f":" IF( DB37 = 1, DA36 / $F35, DA38)","v":2.3914799315757889},2.4393095302073045,2.4393095302073045,2.4880957208114505,2.4880957208114505,2.5378576352276796,2.5378576352276796,2.5887552338622202,2.5887552338622202,2.6405303385394649,2.6405303385394649,2.6933409453102541,2.6933409453102541,2.747207764216459,2.747207764216459,2.8023039509402032,2.8023039509402032,2.858350029959007,2.858350029959007,2.9155170305581875,2.9155170305581875,2.9738273711693508,2.9738273711693508,3.0334684912405367,3.0334684912405367,3.0941378610653474,3.0941378610653474,3.1560206182866546,3.1560206182866546,3.2191410306523873,3.2191410306523873,3.2837019996570289,{"$f":" IF( EH37 = 1, EG36 / $F35, EG38)","v":3.2837019996570289},3.3493760396501693,3.3493760396501693,3.4163635604431728,3.4163635604431728,3.4846908316520366,3.4846908316520366,3.5545774922956226,3.5545774922956226,3.6256690421415345,3.6256690421415345,3.6981824229843649,3.6981824229843649,3.7721460714440527,3.7721460714440527,3.8477977447570813,3.8477977447570813,3.9247536996522228,3.9247536996522228,4.0032487736452671,4.0032487736452671,4.0833137491181724,4.0833137491181724,4.1652059961129,4.1652059961129,4.2485101160351579,4.2485101160351579,4.3334803183558614,4.3334803183558614,4.4201499247229785,4.4201499247229785,4.5085529232174384,{"$f":" IF( FN37 = 1, FM36 / $F35, FM38)","v":4.5085529232174384},4.5987239816817871,4.5987239816817871,4.6906984613154235,4.6906984613154235,4.7845124305417315,4.7845124305417315,4.8804674557454355,4.8804674557454355,4.9780768048603434,4.9780768048603434,5.0776383409575514,5.0776383409575514,5.1791911077767017,5.1791911077767017,5.2830615481812728,5.2830615481812728,5.3887227791448984,5.3887227791448984,5.4964972347277969,5.4964972347277969,5.6064271794223517,5.6064271794223517]
[]
[]
[]
[]
[]
["END"]

{"sheet":"Ops","index":11,"n_rows":274,"n_cols":192,"rows_kept":274,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Ops - Seasonal - Leverage Method"}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Check!$F$9","v":4},"Error chks",null,null,{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,{"$f":" Time!E$66","v":"Timeline label"},{"$f":" Output!J2","v":55},"Track chgs",null,null,{"$f":" Time!J$66","v":"Pre-fcst"},{"$f":" Time!K$66","v":"Pre-fcst"},{"$f":" Time!L$66","v":"Fin Close"},{"$f":" Time!M$66","v":"Construction"},{"$f":" Time!N$66","v":"Construction"},{"$f":" Time!O$66","v":"Construction"},{"$f":" Time!P$66","v":"Construction"},{"$f":" Time!Q$66","v":"Operations"},{"$f":" Time!R$66","v":"Operations"},{"$f":" Time!S$66","v":"Operations"},{"$f":" Time!T$66","v":"Operations"},{"$f":" Time!U$66","v":"Operations"},{"$f":" Time!V$66","v":"Operations"},{"$f":" Time!W$66","v":"Operations"},{"$f":" Time!X$66","v":"Operations"},{"$f":" Time!Y$66","v":"Operations"},{"$f":" Time!Z$66","v":"Operations"},{"$f":" Time!AA$66","v":"Operations"},{"$f":" Time!AB$66","v":"Operations"},{"$f":" Time!AC$66","v":"Operations"},{"$f":" Time!AD$66","v":"Operations"},{"$f":" Time!AE$66","v":"Operations"},{"$f":" Time!AF$66","v":"Operations"},{"$f":" Time!AG$66","v":"Operations"},{"$f":" Time!AH$66","v":"Operations"},{"$f":" Time!AI$66","v":"Operations"},{"$f":" Time!AJ$66","v":"Operations"},{"$f":" Time!AK$66","v":"Operations"},{"$f":" Time!AL$66","v":"Operations"},{"$f":" Time!AM$66","v":"Operations"},{"$f":" Time!AN$66","v":"Operations"},{"$f":" Time!AO$66","v":"Operations"},{"$f":" Time!AP$66","v":"Operations"},{"$f":" Time!AQ$66","v":"Operations"},{"$f":" Time!AR$66","v":"Operations"},{"$f":" Time!AS$66","v":"Operations"},{"$f":" Time!AT$66","v":"Operations"},{"$f":" Time!AU$66","v":"Operations"},{"$f":" Time!AV$66","v":"Operations"},{"$f":" Time!AW$66","v":"Operations"},{"$f":" Time!AX$66","v":"Operations"},{"$f":" Time!AY$66","v":"Operations"},{"$f":" Time!AZ$66","v":"Operations"},{"$f":" Time!BA$66","v":"Operations"},{"$f":" Time!BB$66","v":"Operations"},{"$f":" Time!BC$66","v":"Operations"},{"$f":" Time!BD$66","v":"Operations"},{"$f":" Time!BE$66","v":"Post ops"},{"$f":" Time!BF$66","v":"Post ops"},{"$f":" Time!BG$66","v":"Post ops"},{"$f":" Time!BH$66","v":"Post ops"},{"$f":" Time!BI$66","v":"Post ops"},{"$f":" Time!BJ$66","v":"Post ops"},{"$f":" Time!BK$66","v":"Post ops"},{"$f":" Time!BL$66","v":"Post ops"},{"$f":" Time!BM$66","v":"Post ops"},{"$f":" Time!BN$66","v":"Post ops"},{"$f":" Time!BO$66","v":"Post ops"},{"$f":" Time!BP$66","v":"Post ops"},{"$f":" Time!BQ$66","v":"Post ops"},{"$f":" Time!BR$66","v":"Post ops"},{"$f":" Time!BS$66","v":"Post ops"},{"$f":" Time!BT$66","v":"Post ops"},{"$f":" Time!BU$66","v":"Post ops"},{"$f":" Time!BV$66","v":"Post ops"},{"$f":" Time!BW$66","v":"Post ops"},{"$f":" Time!BX$66","v":"Post ops"},{"$f":" Time!BY$66","v":"Post ops"},{"$f":" Time!BZ$66","v":"Post ops"},{"$f":" Time!CA$66","v":"Post ops"},{"$f":" Time!CB$66","v":"Post ops"},{"$f":" Time!CC$66","v":"Post ops"},{"$f":" Time!CD$66","v":"Post ops"},{"$f":" Time!CE$66","v":"Post ops"},{"$f":" Time!CF$66","v":"Post ops"},{"$f":" Time!CG$66","v":"Post ops"},{"$f":" Time!CH$66","v":"Post ops"},{"$f":" Time!CI$66","v":"Post ops"},{"$f":" Time!CJ$66","v":"Post ops"},{"$f":" Time!CK$66","v":"Post ops"},{"$f":" Time!CL$66","v":"Post ops"},{"$f":" Time!CM$66","v":"Post ops"},{"$f":" Time!CN$66","v":"Post ops"},{"$f":" Time!CO$66","v":"Post ops"},{"$f":" Time!CP$66","v":"Post ops"},{"$f":" Time!CQ$66","v":"Post ops"},{"$f":" Time!CR$66","v":"Post ops"},{"$f":" Time!CS$66","v":"Post ops"},{"$f":" Time!CT$66","v":"Post ops"},{"$f":" Time!CU$66","v":"Post ops"},{"$f":" Time!CV$66","v":"Post ops"},{"$f":" Time!CW$66","v":"Post ops"},{"$f":" Time!CX$66","v":"Post ops"},{"$f":" Time!CY$66","v":"Post ops"},{"$f":" Time!CZ$66","v":"Post ops"},{"$f":" Time!DA$66","v":"Post ops"},{"$f":" Time!DB$66","v":"Post ops"},{"$f":" Time!DC$66","v":"Post ops"},{"$f":" Time!DD$66","v":"Post ops"},{"$f":" Time!DE$66","v":"Post ops"},{"$f":" Time!DF$66","v":"Post ops"},{"$f":" Time!DG$66","v":"Post ops"},{"$f":" Time!DH$66","v":"Post ops"},{"$f":" Time!DI$66","v":"Post ops"},{"$f":" Time!DJ$66","v":"Post ops"},{"$f":" Time!DK$66","v":"Post ops"},{"$f":" Time!DL$66","v":"Post ops"},{"$f":" Time!DM$66","v":"Post ops"},{"$f":" Time!DN$66","v":"Post ops"},{"$f":" Time!DO$66","v":"Post ops"},{"$f":" Time!DP$66","v":"Post ops"},{"$f":" Time!DQ$66","v":"Post ops"},{"$f":" Time!DR$66","v":"Post ops"},{"$f":" Time!DS$66","v":"Post ops"},{"$f":" Time!DT$66","v":"Post ops"},{"$f":" Time!DU$66","v":"Post ops"},{"$f":" Time!DV$66","v":"Post ops"},{"$f":" Time!DW$66","v":"Post ops"},{"$f":" Time!DX$66","v":"Post ops"},{"$f":" Time!DY$66","v":"Post ops"},{"$f":" Time!DZ$66","v":"Post ops"},{"$f":" Time!EA$66","v":"Post ops"},{"$f":" Time!EB$66","v":"Post ops"},{"$f":" Time!EC$66","v":"Post ops"},{"$f":" Time!ED$66","v":"Post ops"},{"$f":" Time!EE$66","v":"Post ops"},{"$f":" Time!EF$66","v":"Post ops"},{"$f":" Time!EG$66","v":"Post ops"},{"$f":" Time!EH$66","v":"Post ops"},{"$f":" Time!EI$66","v":"Post ops"},{"$f":" Time!EJ$66","v":"Post ops"},{"$f":" Time!EK$66","v":"Post ops"},{"$f":" Time!EL$66","v":"Post ops"},{"$f":" Time!EM$66","v":"Post ops"},{"$f":" Time!EN$66","v":"Post ops"},{"$f":" Time!EO$66","v":"Post ops"},{"$f":" Time!EP$66","v":"Post ops"},{"$f":" Time!EQ$66","v":"Post ops"},{"$f":" Time!ER$66","v":"Post ops"},{"$f":" Time!ES$66","v":"Post ops"},{"$f":" Time!ET$66","v":"Post ops"},{"$f":" Time!EU$66","v":"Post ops"},{"$f":" Time!EV$66","v":"Post ops"},{"$f":" Time!EW$66","v":"Post ops"},{"$f":" Time!EX$66","v":"Post ops"},{"$f":" Time!EY$66","v":"Post ops"},{"$f":" Time!EZ$66","v":"Post ops"},{"$f":" Time!FA$66","v":"Post ops"},{"$f":" Time!FB$66","v":"Post ops"},{"$f":" Time!FC$66","v":"Post ops"},{"$f":" Time!FD$66","v":"Post ops"},{"$f":" Time!FE$66","v":"Post ops"},{"$f":" Time!FF$66","v":"Post ops"},{"$f":" Time!FG$66","v":"Post ops"},{"$f":" Time!FH$66","v":"Post ops"},{"$f":" Time!FI$66","v":"Post ops"},{"$f":" Time!FJ$66","v":"Post ops"},{"$f":" Time!FK$66","v":"Post ops"},{"$f":" Time!FL$66","v":"Post ops"},{"$f":" Time!FM$66","v":"Post ops"},{"$f":" Time!FN$66","v":"Post ops"},{"$f":" Time!FO$66","v":"Post ops"},{"$f":" Time!FP$66","v":"Post ops"},{"$f":" Time!FQ$66","v":"Post ops"},{"$f":" Time!FR$66","v":"Post ops"},{"$f":" Time!FS$66","v":"Post ops"},{"$f":" Time!FT$66","v":"Post ops"},{"$f":" Time!FU$66","v":"Post ops"},{"$f":" Time!FV$66","v":"Post ops"},{"$f":" Time!FW$66","v":"Post ops"},{"$f":" Time!FX$66","v":"Post ops"},{"$f":" Time!FY$66","v":"Post ops"},{"$f":" Time!FZ$66","v":"Post ops"},{"$f":" Time!GA$66","v":"Post ops"},{"$f":" Time!GB$66","v":"Post ops"},{"$f":" Time!GC$66","v":"Post ops"},{"$f":" Time!GD$66","v":"Post ops"},{"$f":" Time!GE$66","v":"Post ops"},{"$f":" Time!GF$66","v":"Post ops"},{"$f":" Time!GG$66","v":"Post ops"},{"$f":" Time!GH$66","v":"Post ops"},{"$f":" Time!GI$66","v":"Post ops"},{"$f":" Time!GJ$66","v":"Post ops"}]
[null,null,null,null,{"$f":" Time!E$39","v":"Financial year"},{"$f":" Check!$F$28","v":0},"Alerts",null,null,{"$f":" Time!J$39","v":2021},{"$f":" Time!K$39","v":2021},{"$f":" Time!L$39","v":2022},{"$f":" Time!M$39","v":2022},{"$f":" Time!N$39","v":2023},{"$f":" Time!O$39","v":2023},{"$f":" Time!P$39","v":2024},{"$f":" Time!Q$39","v":2024},{"$f":" Time!R$39","v":2025},{"$f":" Time!S$39","v":2025},{"$f":" Time!T$39","v":2026},{"$f":" Time!U$39","v":2026},{"$f":" Time!V$39","v":2027},{"$f":" Time!W$39","v":2027},{"$f":" Time!X$39","v":2028},{"$f":" Time!Y$39","v":2028},{"$f":" Time!Z$39","v":2029},{"$f":" Time!AA$39","v":2029},{"$f":" Time!AB$39","v":2030},{"$f":" Time!AC$39","v":2030},{"$f":" Time!AD$39","v":2031},{"$f":" Time!AE$39","v":2031},{"$f":" Time!AF$39","v":2032},{"$f":" Time!AG$39","v":2032},{"$f":" Time!AH$39","v":2033},{"$f":" Time!AI$39","v":2033},{"$f":" Time!AJ$39","v":2034},{"$f":" Time!AK$39","v":2034},{"$f":" Time!AL$39","v":2035},{"$f":" Time!AM$39","v":2035},{"$f":" Time!AN$39","v":2036},{"$f":" Time!AO$39","v":2036},{"$f":" Time!AP$39","v":2037},{"$f":" Time!AQ$39","v":2037},{"$f":" Time!AR$39","v":2038},{"$f":" Time!AS$39","v":2038},{"$f":" Time!AT$39","v":2039},{"$f":" Time!AU$39","v":2039},{"$f":" Time!AV$39","v":2040},{"$f":" Time!AW$39","v":2040},{"$f":" Time!AX$39","v":2041},{"$f":" Time!AY$39","v":2041},{"$f":" Time!AZ$39","v":2042},{"$f":" Time!BA$39","v":2042},{"$f":" Time!BB$39","v":2043},{"$f":" Time!BC$39","v":2043},{"$f":" Time!BD$39","v":2044},{"$f":" Time!BE$39","v":2044},{"$f":" Time!BF$39","v":2045},{"$f":" Time!BG$39","v":2045},{"$f":" Time!BH$39","v":2046},{"$f":" Time!BI$39","v":2046},{"$f":" Time!BJ$39","v":2047},{"$f":" Time!BK$39","v":2047},{"$f":" Time!BL$39","v":2048},{"$f":" Time!BM$39","v":2048},{"$f":" Time!BN$39","v":2049},{"$f":" Time!BO$39","v":2049},{"$f":" Time!BP$39","v":2050},{"$f":" Time!BQ$39","v":2050},{"$f":" Time!BR$39","v":2051},{"$f":" Time!BS$39","v":2051},{"$f":" Time!BT$39","v":2052},{"$f":" Time!BU$39","v":2052},{"$f":" Time!BV$39","v":2053},{"$f":" Time!BW$39","v":2053},{"$f":" Time!BX$39","v":2054},{"$f":" Time!BY$39","v":2054},{"$f":" Time!BZ$39","v":2055},{"$f":" Time!CA$39","v":2055},{"$f":" Time!CB$39","v":2056},{"$f":" Time!CC$39","v":2056},{"$f":" Time!CD$39","v":2057},{"$f":" Time!CE$39","v":2057},{"$f":" Time!CF$39","v":2058},{"$f":" Time!CG$39","v":2058},{"$f":" Time!CH$39","v":2059},{"$f":" Time!CI$39","v":2059},{"$f":" Time!CJ$39","v":2060},{"$f":" Time!CK$39","v":2060},{"$f":" Time!CL$39","v":2061},{"$f":" Time!CM$39","v":2061},{"$f":" Time!CN$39","v":2062},{"$f":" Time!CO$39","v":2062},{"$f":" Time!CP$39","v":2063},{"$f":" Time!CQ$39","v":2063},{"$f":" Time!CR$39","v":2064},{"$f":" Time!CS$39","v":2064},{"$f":" Time!CT$39","v":2065},{"$f":" Time!CU$39","v":2065},{"$f":" Time!CV$39","v":2066},{"$f":" Time!CW$39","v":2066},{"$f":" Time!CX$39","v":2067},{"$f":" Time!CY$39","v":2067},{"$f":" Time!CZ$39","v":2068},{"$f":" Time!DA$39","v":2068},{"$f":" Time!DB$39","v":2069},{"$f":" Time!DC$39","v":2069},{"$f":" Time!DD$39","v":2070},{"$f":" Time!DE$39","v":2070},{"$f":" Time!DF$39","v":2071},{"$f":" Time!DG$39","v":2071},{"$f":" Time!DH$39","v":2072},{"$f":" Time!DI$39","v":2072},{"$f":" Time!DJ$39","v":2073},{"$f":" Time!DK$39","v":2073},{"$f":" Time!DL$39","v":2074},{"$f":" Time!DM$39","v":2074},{"$f":" Time!DN$39","v":2075},{"$f":" Time!DO$39","v":2075},{"$f":" Time!DP$39","v":2076},{"$f":" Time!DQ$39","v":2076},{"$f":" Time!DR$39","v":2077},{"$f":" Time!DS$39","v":2077},{"$f":" Time!DT$39","v":2078},{"$f":" Time!DU$39","v":2078},{"$f":" Time!DV$39","v":2079},{"$f":" Time!DW$39","v":2079},{"$f":" Time!DX$39","v":2080},{"$f":" Time!DY$39","v":2080},{"$f":" Time!DZ$39","v":2081},{"$f":" Time!EA$39","v":2081},{"$f":" Time!EB$39","v":2082},{"$f":" Time!EC$39","v":2082},{"$f":" Time!ED$39","v":2083},{"$f":" Time!EE$39","v":2083},{"$f":" Time!EF$39","v":2084},{"$f":" Time!EG$39","v":2084},{"$f":" Time!EH$39","v":2085},{"$f":" Time!EI$39","v":2085},{"$f":" Time!EJ$39","v":2086},{"$f":" Time!EK$39","v":2086},{"$f":" Time!EL$39","v":2087},{"$f":" Time!EM$39","v":2087},{"$f":" Time!EN$39","v":2088},{"$f":" Time!EO$39","v":2088},{"$f":" Time!EP$39","v":2089},{"$f":" Time!EQ$39","v":2089},{"$f":" Time!ER$39","v":2090},{"$f":" Time!ES$39","v":2090},{"$f":" Time!ET$39","v":2091},{"$f":" Time!EU$39","v":2091},{"$f":" Time!EV$39","v":2092},{"$f":" Time!EW$39","v":2092},{"$f":" Time!EX$39","v":2093},{"$f":" Time!EY$39","v":2093},{"$f":" Time!EZ$39","v":2094},{"$f":" Time!FA$39","v":2094},{"$f":" Time!FB$39","v":2095},{"$f":" Time!FC$39","v":2095},{"$f":" Time!FD$39","v":2096},{"$f":" Time!FE$39","v":2096},{"$f":" Time!FF$39","v":2097},{"$f":" Time!FG$39","v":2097},{"$f":" Time!FH$39","v":2098},{"$f":" Time!FI$39","v":2098},{"$f":" Time!FJ$39","v":2099},{"$f":" Time!FK$39","v":2099},{"$f":" Time!FL$39","v":2100},{"$f":" Time!FM$39","v":2100},{"$f":" Time!FN$39","v":2101},{"$f":" Time!FO$39","v":2101},{"$f":" Time!FP$39","v":2102},{"$f":" Time!FQ$39","v":2102},{"$f":" Time!FR$39","v":2103},{"$f":" Time!FS$39","v":2103},{"$f":" Time!FT$39","v":2104},{"$f":" Time!FU$39","v":2104},{"$f":" Time!FV$39","v":2105},{"$f":" Time!FW$39","v":2105},{"$f":" Time!FX$39","v":2106},{"$f":" Time!FY$39","v":2106},{"$f":" Time!FZ$39","v":2107},{"$f":" Time!GA$39","v":2107},{"$f":" Time!GB$39","v":2108},{"$f":" Time!GC$39","v":2108},{"$f":" Time!GD$39","v":2109},{"$f":" Time!GE$39","v":2109},{"$f":" Time!GF$39","v":2110},{"$f":" Time!GG$39","v":2110},{"$f":" Time!GH$39","v":2111},{"$f":" Time!GI$39","v":2111},{"$f":" Time!GJ$39","v":2112}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48},{"$f":" Time!BF$10","v":49},{"$f":" Time!BG$10","v":50},{"$f":" Time!BH$10","v":51},{"$f":" Time!BI$10","v":52},{"$f":" Time!BJ$10","v":53},{"$f":" Time!BK$10","v":54},{"$f":" Time!BL$10","v":55},{"$f":" Time!BM$10","v":56},{"$f":" Time!BN$10","v":57},{"$f":" Time!BO$10","v":58},{"$f":" Time!BP$10","v":59},{"$f":" Time!BQ$10","v":60},{"$f":" Time!BR$10","v":61},{"$f":" Time!BS$10","v":62},{"$f":" Time!BT$10","v":63},{"$f":" Time!BU$10","v":64},{"$f":" Time!BV$10","v":65},{"$f":" Time!BW$10","v":66},{"$f":" Time!BX$10","v":67},{"$f":" Time!BY$10","v":68},{"$f":" Time!BZ$10","v":69},{"$f":" Time!CA$10","v":70},{"$f":" Time!CB$10","v":71},{"$f":" Time!CC$10","v":72},{"$f":" Time!CD$10","v":73},{"$f":" Time!CE$10","v":74},{"$f":" Time!CF$10","v":75},{"$f":" Time!CG$10","v":76},{"$f":" Time!CH$10","v":77},{"$f":" Time!CI$10","v":78},{"$f":" Time!CJ$10","v":79},{"$f":" Time!CK$10","v":80},{"$f":" Time!CL$10","v":81},{"$f":" Time!CM$10","v":82},{"$f":" Time!CN$10","v":83},{"$f":" Time!CO$10","v":84},{"$f":" Time!CP$10","v":85},{"$f":" Time!CQ$10","v":86},{"$f":" Time!CR$10","v":87},{"$f":" Time!CS$10","v":88},{"$f":" Time!CT$10","v":89},{"$f":" Time!CU$10","v":90},{"$f":" Time!CV$10","v":91},{"$f":" Time!CW$10","v":92},{"$f":" Time!CX$10","v":93},{"$f":" Time!CY$10","v":94},{"$f":" Time!CZ$10","v":95},{"$f":" Time!DA$10","v":96},{"$f":" Time!DB$10","v":97},{"$f":" Time!DC$10","v":98},{"$f":" Time!DD$10","v":99},{"$f":" Time!DE$10","v":100},{"$f":" Time!DF$10","v":101},{"$f":" Time!DG$10","v":102},{"$f":" Time!DH$10","v":103},{"$f":" Time!DI$10","v":104},{"$f":" Time!DJ$10","v":105},{"$f":" Time!DK$10","v":106},{"$f":" Time!DL$10","v":107},{"$f":" Time!DM$10","v":108},{"$f":" Time!DN$10","v":109},{"$f":" Time!DO$10","v":110},{"$f":" Time!DP$10","v":111},{"$f":" Time!DQ$10","v":112},{"$f":" Time!DR$10","v":113},{"$f":" Time!DS$10","v":114},{"$f":" Time!DT$10","v":115},{"$f":" Time!DU$10","v":116},{"$f":" Time!DV$10","v":117},{"$f":" Time!DW$10","v":118},{"$f":" Time!DX$10","v":119},{"$f":" Time!DY$10","v":120},{"$f":" Time!DZ$10","v":121},{"$f":" Time!EA$10","v":122},{"$f":" Time!EB$10","v":123},{"$f":" Time!EC$10","v":124},{"$f":" Time!ED$10","v":125},{"$f":" Time!EE$10","v":126},{"$f":" Time!EF$10","v":127},{"$f":" Time!EG$10","v":128},{"$f":" Time!EH$10","v":129},{"$f":" Time!EI$10","v":130},{"$f":" Time!EJ$10","v":131},{"$f":" Time!EK$10","v":132},{"$f":" Time!EL$10","v":133},{"$f":" Time!EM$10","v":134},{"$f":" Time!EN$10","v":135},{"$f":" Time!EO$10","v":136},{"$f":" Time!EP$10","v":137},{"$f":" Time!EQ$10","v":138},{"$f":" Time!ER$10","v":139},{"$f":" Time!ES$10","v":140},{"$f":" Time!ET$10","v":141},{"$f":" Time!EU$10","v":142},{"$f":" Time!EV$10","v":143},{"$f":" Time!EW$10","v":144},{"$f":" Time!EX$10","v":145},{"$f":" Time!EY$10","v":146},{"$f":" Time!EZ$10","v":147},{"$f":" Time!FA$10","v":148},{"$f":" Time!FB$10","v":149},{"$f":" Time!FC$10","v":150},{"$f":" Time!FD$10","v":151},{"$f":" Time!FE$10","v":152},{"$f":" Time!FF$10","v":153},{"$f":" Time!FG$10","v":154},{"$f":" Time!FH$10","v":155},{"$f":" Time!FI$10","v":156},{"$f":" Time!FJ$10","v":157},{"$f":" Time!FK$10","v":158},{"$f":" Time!FL$10","v":159},{"$f":" Time!FM$10","v":160},{"$f":" Time!FN$10","v":161},{"$f":" Time!FO$10","v":162},{"$f":" Time!FP$10","v":163},{"$f":" Time!FQ$10","v":164},{"$f":" Time!FR$10","v":165},{"$f":" Time!FS$10","v":166},{"$f":" Time!FT$10","v":167},{"$f":" Time!FU$10","v":168},{"$f":" Time!FV$10","v":169},{"$f":" Time!FW$10","v":170},{"$f":" Time!FX$10","v":171},{"$f":" Time!FY$10","v":172},{"$f":" Time!FZ$10","v":173},{"$f":" Time!GA$10","v":174},{"$f":" Time!GB$10","v":175},{"$f":" Time!GC$10","v":176},{"$f":" Time!GD$10","v":177},{"$f":" Time!GE$10","v":178},{"$f":" Time!GF$10","v":179},{"$f":" Time!GG$10","v":180},{"$f":" Time!GH$10","v":181},{"$f":" Time!GI$10","v":182},{"$f":" Time!GJ$10","v":183}]
[]
["REVENUE"]
[]
[null,null,null,null,{"$f":" InpC!E$44","v":"Annual degradation"},{"$f":" InpC!F$44","v":2E-3},{"$f":" InpC!G$44","v":"% p.a."}]
[null,null,null,null,{"$f":" Time!E$200","v":"Contract year number"},{"$f":" Time!F$200","v":0},{"$f":" Time!G$200","v":"counter"},{"$f":" Time!H$200","v":0},{"$f":" Time!I$200","v":0},{"$f":" Time!J$200","v":0},{"$f":" Time!K$200","v":0},{"$f":" Time!L$200","v":0},{"$f":" Time!M$200","v":0},{"$f":" Time!N$200","v":0},{"$f":" Time!O$200","v":0},{"$f":" Time!P$200","v":0},{"$f":" Time!Q$200","v":1},{"$f":" Time!R$200","v":1},{"$f":" Time!S$200","v":2},{"$f":" Time!T$200","v":2},{"$f":" Time!U$200","v":3},{"$f":" Time!V$200","v":3},{"$f":" Time!W$200","v":4},{"$f":" Time!X$200","v":4},{"$f":" Time!Y$200","v":5},{"$f":" Time!Z$200","v":5},{"$f":" Time!AA$200","v":6},{"$f":" Time!AB$200","v":6},{"$f":" Time!AC$200","v":7},{"$f":" Time!AD$200","v":7},{"$f":" Time!AE$200","v":8},{"$f":" Time!AF$200","v":8},{"$f":" Time!AG$200","v":9},{"$f":" Time!AH$200","v":9},{"$f":" Time!AI$200","v":10},{"$f":" Time!AJ$200","v":10},{"$f":" Time!AK$200","v":11},{"$f":" Time!AL$200","v":11},{"$f":" Time!AM$200","v":12},{"$f":" Time!AN$200","v":12},{"$f":" Time!AO$200","v":13},{"$f":" Time!AP$200","v":13},{"$f":" Time!AQ$200","v":14},{"$f":" Time!AR$200","v":14},{"$f":" Time!AS$200","v":15},{"$f":" Time!AT$200","v":15},{"$f":" Time!AU$200","v":16},{"$f":" Time!AV$200","v":16},{"$f":" Time!AW$200","v":17},{"$f":" Time!AX$200","v":17},{"$f":" Time!AY$200","v":18},{"$f":" Time!AZ$200","v":18},{"$f":" Time!BA$200","v":19},{"$f":" Time!BB$200","v":19},{"$f":" Time!BC$200","v":20},{"$f":" Time!BD$200","v":20},{"$f":" Time!BE$200","v":0},{"$f":" Time!BF$200","v":0},{"$f":" Time!BG$200","v":0},{"$f":" Time!BH$200","v":0},{"$f":" Time!BI$200","v":0},{"$f":" Time!BJ$200","v":0},{"$f":" Time!BK$200","v":0},{"$f":" Time!BL$200","v":0},{"$f":" Time!BM$200","v":0},{"$f":" Time!BN$200","v":0},{"$f":" Time!BO$200","v":0},{"$f":" Time!BP$200","v":0},{"$f":" Time!BQ$200","v":0},{"$f":" Time!BR$200","v":0},{"$f":" Time!BS$200","v":0},{"$f":" Time!BT$200","v":0},{"$f":" Time!BU$200","v":0},{"$f":" Time!BV$200","v":0},{"$f":" Time!BW$200","v":0},{"$f":" Time!BX$200","v":0},{"$f":" Time!BY$200","v":0},{"$f":" Time!BZ$200","v":0},{"$f":" Time!CA$200","v":0},{"$f":" Time!CB$200","v":0},{"$f":" Time!CC$200","v":0},{"$f":" Time!CD$200","v":0},{"$f":" Time!CE$200","v":0},{"$f":" Time!CF$200","v":0},{"$f":" Time!CG$200","v":0},{"$f":" Time!CH$200","v":0},{"$f":" Time!CI$200","v":0},{"$f":" Time!CJ$200","v":0},{"$f":" Time!CK$200","v":0},{"$f":" Time!CL$200","v":0},{"$f":" Time!CM$200","v":0},{"$f":" Time!CN$200","v":0},{"$f":" Time!CO$200","v":0},{"$f":" Time!CP$200","v":0},{"$f":" Time!CQ$200","v":0},{"$f":" Time!CR$200","v":0},{"$f":" Time!CS$200","v":0},{"$f":" Time!CT$200","v":0},{"$f":" Time!CU$200","v":0},{"$f":" Time!CV$200","v":0},{"$f":" Time!CW$200","v":0},{"$f":" Time!CX$200","v":0},{"$f":" Time!CY$200","v":0},{"$f":" Time!CZ$200","v":0},{"$f":" Time!DA$200","v":0},{"$f":" Time!DB$200","v":0},{"$f":" Time!DC$200","v":0},{"$f":" Time!DD$200","v":0},{"$f":" Time!DE$200","v":0},{"$f":" Time!DF$200","v":0},{"$f":" Time!DG$200","v":0},{"$f":" Time!DH$200","v":0},{"$f":" Time!DI$200","v":0},{"$f":" Time!DJ$200","v":0},{"$f":" Time!DK$200","v":0},{"$f":" Time!DL$200","v":0},{"$f":" Time!DM$200","v":0},{"$f":" Time!DN$200","v":0},{"$f":" Time!DO$200","v":0},{"$f":" Time!DP$200","v":0},{"$f":" Time!DQ$200","v":0},{"$f":" Time!DR$200","v":0},{"$f":" Time!DS$200","v":0},{"$f":" Time!DT$200","v":0},{"$f":" Time!DU$200","v":0},{"$f":" Time!DV$200","v":0},{"$f":" Time!DW$200","v":0},{"$f":" Time!DX$200","v":0},{"$f":" Time!DY$200","v":0},{"$f":" Time!DZ$200","v":0},{"$f":" Time!EA$200","v":0},{"$f":" Time!EB$200","v":0},{"$f":" Time!EC$200","v":0},{"$f":" Time!ED$200","v":0},{"$f":" Time!EE$200","v":0},{"$f":" Time!EF$200","v":0},{"$f":" Time!EG$200","v":0},{"$f":" Time!EH$200","v":0},{"$f":" Time!EI$200","v":0},{"$f":" Time!EJ$200","v":0},{"$f":" Time!EK$200","v":0},{"$f":" Time!EL$200","v":0},{"$f":" Time!EM$200","v":0},{"$f":" Time!EN$200","v":0},{"$f":" Time!EO$200","v":0},{"$f":" Time!EP$200","v":0},{"$f":" Time!EQ$200","v":0},{"$f":" Time!ER$200","v":0},{"$f":" Time!ES$200","v":0},{"$f":" Time!ET$200","v":0},{"$f":" Time!EU$200","v":0},{"$f":" Time!EV$200","v":0},{"$f":" Time!EW$200","v":0},{"$f":" Time!EX$200","v":0},{"$f":" Time!EY$200","v":0},{"$f":" Time!EZ$200","v":0},{"$f":" Time!FA$200","v":0},{"$f":" Time!FB$200","v":0},{"$f":" Time!FC$200","v":0},{"$f":" Time!FD$200","v":0},{"$f":" Time!FE$200","v":0},{"$f":" Time!FF$200","v":0},{"$f":" Time!FG$200","v":0},{"$f":" Time!FH$200","v":0},{"$f":" Time!FI$200","v":0},{"$f":" Time!FJ$200","v":0},{"$f":" Time!FK$200","v":0},{"$f":" Time!FL$200","v":0},{"$f":" Time!FM$200","v":0},{"$f":" Time!FN$200","v":0},{"$f":" Time!FO$200","v":0},{"$f":" Time!FP$200","v":0},{"$f":" Time!FQ$200","v":0},{"$f":" Time!FR$200","v":0},{"$f":" Time!FS$200","v":0},{"$f":" Time!FT$200","v":0},{"$f":" Time!FU$200","v":0},{"$f":" Time!FV$200","v":0},{"$f":" Time!FW$200","v":0},{"$f":" Time!FX$200","v":0},{"$f":" Time!FY$200","v":0},{"$f":" Time!FZ$200","v":0},{"$f":" Time!GA$200","v":0},{"$f":" Time!GB$200","v":0},{"$f":" Time!GC$200","v":0},{"$f":" Time!GD$200","v":0},{"$f":" Time!GE$200","v":0},{"$f":" Time!GF$200","v":0},{"$f":" Time!GG$200","v":0},{"$f":" Time!GH$200","v":0},{"$f":" Time!GI$200","v":0},{"$f":" Time!GJ$200","v":0}]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"Compound degradation",null,"%",null,null,{"$f":" IF( J11 = 1, 1 / ((1 + $F9) ^ (J10 - 1)), 0)","v":0},0,0,0,0,0,0,1,1,0.99800399201596801,0.99800399201596801,0.99601196807980852,0.99601196807980852,0.99402392023932984,0.99402392023932984,0.99203984055821348,0.99203984055821348,0.99005972111598139,0.99005972111598139,0.98808355400796577,0.98808355400796577,0.98611133134527518,0.98611133134527518,0.98414304525476548,0.98414304525476548,0.98217868787900742,0.98217868787900742,0.98021825137625518,0.98021825137625518,0.97826172792041433,0.97826172792041433,0.97630910970101226,{"$f":" IF( AP11 = 1, 1 / ((1 + $F9) ^ (AP10 - 1)), 0)","v":0.97630910970101226},0.97436038892316579,0.97436038892316579,0.97241555780755107,0.97241555780755107,0.97047460859037005,0.97047460859037005,0.9685375335233235,0.9685375335233235,0.96660432487357628,0.96660432487357628,0.964674974923729,0.964674974923729,0.9627494759717854,0.9627494759717854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( BV11 = 1, 1 / ((1 + $F9) ^ (BV10 - 1)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( DB11 = 1, 1 / ((1 + $F9) ^ (DB10 - 1)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( EH11 = 1, 1 / ((1 + $F9) ^ (EH10 - 1)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( FN11 = 1, 1 / ((1 + $F9) ^ (FN10 - 1)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q12","v":1},{"$f":"R12","v":1},{"$f":"R13/(1.1)","v":0.90909090909090906},{"$f":"S13","v":0.90909090909090906},{"$f":"T13/(1.1)","v":0.82644628099173545}]
[null,null,null,null,{"$f":" InpC!E$38","v":"H1 seasonal adjustment"},{"$f":" InpC!F$38","v":0.5},{"$f":" InpC!G$38","v":"% of annual yield"}]
[null,null,null,null,{"$f":" InpC!E$39","v":"H2 seasonal adjustment"},{"$f":" InpC!F$39","v":0.5},{"$f":" InpC!G$39","v":"% of annual yield"}]
[null,null,null,null,{"$f":" Time!E$195","v":"Contract period semester"},{"$f":" Time!F$195","v":0},{"$f":" Time!G$195","v":"counter"},{"$f":" Time!H$195","v":0},{"$f":" Time!I$195","v":0},{"$f":" Time!J$195","v":0},{"$f":" Time!K$195","v":0},{"$f":" Time!L$195","v":0},{"$f":" Time!M$195","v":0},{"$f":" Time!N$195","v":0},{"$f":" Time!O$195","v":0},{"$f":" Time!P$195","v":0},{"$f":" Time!Q$195","v":2},{"$f":" Time!R$195","v":1},{"$f":" Time!S$195","v":2},{"$f":" Time!T$195","v":1},{"$f":" Time!U$195","v":2},{"$f":" Time!V$195","v":1},{"$f":" Time!W$195","v":2},{"$f":" Time!X$195","v":1},{"$f":" Time!Y$195","v":2},{"$f":" Time!Z$195","v":1},{"$f":" Time!AA$195","v":2},{"$f":" Time!AB$195","v":1},{"$f":" Time!AC$195","v":2},{"$f":" Time!AD$195","v":1},{"$f":" Time!AE$195","v":2},{"$f":" Time!AF$195","v":1},{"$f":" Time!AG$195","v":2},{"$f":" Time!AH$195","v":1},{"$f":" Time!AI$195","v":2},{"$f":" Time!AJ$195","v":1},{"$f":" Time!AK$195","v":2},{"$f":" Time!AL$195","v":1},{"$f":" Time!AM$195","v":2},{"$f":" Time!AN$195","v":1},{"$f":" Time!AO$195","v":2},{"$f":" Time!AP$195","v":1},{"$f":" Time!AQ$195","v":2},{"$f":" Time!AR$195","v":1},{"$f":" Time!AS$195","v":2},{"$f":" Time!AT$195","v":1},{"$f":" Time!AU$195","v":2},{"$f":" Time!AV$195","v":1},{"$f":" Time!AW$195","v":2},{"$f":" Time!AX$195","v":1},{"$f":" Time!AY$195","v":2},{"$f":" Time!AZ$195","v":1},{"$f":" Time!BA$195","v":2},{"$f":" Time!BB$195","v":1},{"$f":" Time!BC$195","v":2},{"$f":" Time!BD$195","v":1},{"$f":" Time!BE$195","v":0},{"$f":" Time!BF$195","v":0},{"$f":" Time!BG$195","v":0},{"$f":" Time!BH$195","v":0},{"$f":" Time!BI$195","v":0},{"$f":" Time!BJ$195","v":0},{"$f":" Time!BK$195","v":0},{"$f":" Time!BL$195","v":0},{"$f":" Time!BM$195","v":0},{"$f":" Time!BN$195","v":0},{"$f":" Time!BO$195","v":0},{"$f":" Time!BP$195","v":0},{"$f":" Time!BQ$195","v":0},{"$f":" Time!BR$195","v":0},{"$f":" Time!BS$195","v":0},{"$f":" Time!BT$195","v":0},{"$f":" Time!BU$195","v":0},{"$f":" Time!BV$195","v":0},{"$f":" Time!BW$195","v":0},{"$f":" Time!BX$195","v":0},{"$f":" Time!BY$195","v":0},{"$f":" Time!BZ$195","v":0},{"$f":" Time!CA$195","v":0},{"$f":" Time!CB$195","v":0},{"$f":" Time!CC$195","v":0},{"$f":" Time!CD$195","v":0},{"$f":" Time!CE$195","v":0},{"$f":" Time!CF$195","v":0},{"$f":" Time!CG$195","v":0},{"$f":" Time!CH$195","v":0},{"$f":" Time!CI$195","v":0},{"$f":" Time!CJ$195","v":0},{"$f":" Time!CK$195","v":0},{"$f":" Time!CL$195","v":0},{"$f":" Time!CM$195","v":0},{"$f":" Time!CN$195","v":0},{"$f":" Time!CO$195","v":0},{"$f":" Time!CP$195","v":0},{"$f":" Time!CQ$195","v":0},{"$f":" Time!CR$195","v":0},{"$f":" Time!CS$195","v":0},{"$f":" Time!CT$195","v":0},{"$f":" Time!CU$195","v":0},{"$f":" Time!CV$195","v":0},{"$f":" Time!CW$195","v":0},{"$f":" Time!CX$195","v":0},{"$f":" Time!CY$195","v":0},{"$f":" Time!CZ$195","v":0},{"$f":" Time!DA$195","v":0},{"$f":" Time!DB$195","v":0},{"$f":" Time!DC$195","v":0},{"$f":" Time!DD$195","v":0},{"$f":" Time!DE$195","v":0},{"$f":" Time!DF$195","v":0},{"$f":" Time!DG$195","v":0},{"$f":" Time!DH$195","v":0},{"$f":" Time!DI$195","v":0},{"$f":" Time!DJ$195","v":0},{"$f":" Time!DK$195","v":0},{"$f":" Time!DL$195","v":0},{"$f":" Time!DM$195","v":0},{"$f":" Time!DN$195","v":0},{"$f":" Time!DO$195","v":0},{"$f":" Time!DP$195","v":0},{"$f":" Time!DQ$195","v":0},{"$f":" Time!DR$195","v":0},{"$f":" Time!DS$195","v":0},{"$f":" Time!DT$195","v":0},{"$f":" Time!DU$195","v":0},{"$f":" Time!DV$195","v":0},{"$f":" Time!DW$195","v":0},{"$f":" Time!DX$195","v":0},{"$f":" Time!DY$195","v":0},{"$f":" Time!DZ$195","v":0},{"$f":" Time!EA$195","v":0},{"$f":" Time!EB$195","v":0},{"$f":" Time!EC$195","v":0},{"$f":" Time!ED$195","v":0},{"$f":" Time!EE$195","v":0},{"$f":" Time!EF$195","v":0},{"$f":" Time!EG$195","v":0},{"$f":" Time!EH$195","v":0},{"$f":" Time!EI$195","v":0},{"$f":" Time!EJ$195","v":0},{"$f":" Time!EK$195","v":0},{"$f":" Time!EL$195","v":0},{"$f":" Time!EM$195","v":0},{"$f":" Time!EN$195","v":0},{"$f":" Time!EO$195","v":0},{"$f":" Time!EP$195","v":0},{"$f":" Time!EQ$195","v":0},{"$f":" Time!ER$195","v":0},{"$f":" Time!ES$195","v":0},{"$f":" Time!ET$195","v":0},{"$f":" Time!EU$195","v":0},{"$f":" Time!EV$195","v":0},{"$f":" Time!EW$195","v":0},{"$f":" Time!EX$195","v":0},{"$f":" Time!EY$195","v":0},{"$f":" Time!EZ$195","v":0},{"$f":" Time!FA$195","v":0},{"$f":" Time!FB$195","v":0},{"$f":" Time!FC$195","v":0},{"$f":" Time!FD$195","v":0},{"$f":" Time!FE$195","v":0},{"$f":" Time!FF$195","v":0},{"$f":" Time!FG$195","v":0},{"$f":" Time!FH$195","v":0},{"$f":" Time!FI$195","v":0},{"$f":" Time!FJ$195","v":0},{"$f":" Time!FK$195","v":0},{"$f":" Time!FL$195","v":0},{"$f":" Time!FM$195","v":0},{"$f":" Time!FN$195","v":0},{"$f":" Time!FO$195","v":0},{"$f":" Time!FP$195","v":0},{"$f":" Time!FQ$195","v":0},{"$f":" Time!FR$195","v":0},{"$f":" Time!FS$195","v":0},{"$f":" Time!FT$195","v":0},{"$f":" Time!FU$195","v":0},{"$f":" Time!FV$195","v":0},{"$f":" Time!FW$195","v":0},{"$f":" Time!FX$195","v":0},{"$f":" Time!FY$195","v":0},{"$f":" Time!FZ$195","v":0},{"$f":" Time!GA$195","v":0},{"$f":" Time!GB$195","v":0},{"$f":" Time!GC$195","v":0},{"$f":" Time!GD$195","v":0},{"$f":" Time!GE$195","v":0},{"$f":" Time!GF$195","v":0},{"$f":" Time!GG$195","v":0},{"$f":" Time!GH$195","v":0},{"$f":" Time!GI$195","v":0},{"$f":" Time!GJ$195","v":0}]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"Seasonality adjustment",null,"%",{"$f":" SUM(J18:GJ18)","v":20},null,{"$f":" IF(J17 = 1, INDEX($F14:$F15, J16), 0)","v":0},0,0,0,0,0,0,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":" IF(AP17 = 1, INDEX($F14:$F15, AP16), 0)","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BV17 = 1, INDEX($F14:$F15, BV16), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(DB17 = 1, INDEX($F14:$F15, DB16), 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,{"$f":" IF(EH17 = 1, INDEX($F14:$F15, EH16), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(FN17 = 1, INDEX($F14:$F15, FN16), 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]
[null,"P50 poduction"]
[null,null,null,null,{"$f":" InpC!E$45","v":"Production capacity"},{"$f":" InpC!F$45","v":300},{"$f":" InpC!G$45","v":"MW"}]
[null,null,null,null,{"$f":" InpC!E$46","v":"Year 1 P50 capacity factor"},{"$f":" InpC!F$46","v":0.4},{"$f":" InpC!G$46","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$285","v":"Units in a thousand"},{"$f":" InpC!F$285","v":1000},{"$f":" InpC!G$285","v":"units"}]
[null,null,null,null,{"$f":" InpC!E$287","v":"Hours in a year"},{"$f":" InpC!F$287","v":8760},{"$f":" InpC!G$287","v":"hours"}]
[null,null,null,null,"Year 1 P50 production",{"$f":"+ F20  *  F21  *  F23  /  F22","v":1051.2},"GWh"]
[null,null,null,null,{"$f":" InpC!E$47","v":"Availability "},{"$f":" InpC!F$47","v":0.98},{"$f":" InpC!G$47","v":"%"}]
[null,null,null,null,{"$f":" E$12","v":"Compound degradation"},0,"%",null,0,0,0,0,0,0,0,0,1,1,0.99800399201596801,0.99800399201596801,0.99601196807980852,0.99601196807980852,0.99402392023932984,0.99402392023932984,0.99203984055821348,0.99203984055821348,0.99005972111598139,0.99005972111598139,0.98808355400796577,0.98808355400796577,0.98611133134527518,0.98611133134527518,0.98414304525476548,0.98414304525476548,0.98217868787900742,0.98217868787900742,{"$f":" AK$12","v":0.98021825137625518},0.98021825137625518,0.97826172792041433,0.97826172792041433,0.97630910970101226,0.97630910970101226,0.97436038892316579,0.97436038892316579,0.97241555780755107,0.97241555780755107,0.97047460859037005,0.97047460859037005,0.9685375335233235,0.9685375335233235,0.96660432487357628,0.96660432487357628,0.964674974923729,0.964674974923729,0.9627494759717854,0.9627494759717854,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$18","v":"Seasonality adjustment"},0,"%",20,0,0,0,0,0,0,0,0,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":" AK$18","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Electricity generation P50",null,"GWh",{"$f":" SUM(J28:GJ28)","v":20217.473920645203},null,{"$f":" $F24 * $F25 * J26 * J27","v":0},0,0,0,0,0,0,{"$f":" $F24 * $F25 * Q26 * Q27","v":515.08799999999997},515.08799999999997,514.05988023952091,514.05988023952091,513.0338126142924,513.0338126142924,512.00979302823589,512.00979302823589,510.98781739344901,510.98781739344901,509.96788163018857,509.96788163018857,508.94998166685502,508.94998166685502,507.93411343997508,507.93411343997508,506.92027289418661,506.92027289418661,505.90845598222216,505.90845598222216,504.89865866489248,504.89865866489248,503.89087691107034,503.89087691107034,502.88510669767498,{"$f":" $F24 * $F25 * AP26 * AP27","v":502.88510669767498},501.88134400965561,501.88134400965561,500.87958483997585,500.87958483997585,499.87982518959649,499.87982518959649,498.88206106746162,498.88206106746162,497.88628849048064,497.88628849048064,496.89250348351368,496.89250348351368,495.90070207935497,495.90070207935497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F24 * $F25 * BV26 * BV27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F24 * $F25 * DB26 * DB27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F24 * $F25 * EH26 * EH27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F24 * $F25 * FN26 * FN27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"P99 poduction"]
[null,null,null,null,{"$f":" E$24","v":"Year 1 P50 production"},1051.2,"GWh"]
[null,null,null,null,"Standard deviation %",6.5000000000000002E-2,"%"]
[null,null,null,null,"Standard deviation",{"$f":"+F31*F32","v":68.328000000000003},"GWh"]
[null,null,null,null,"PPA probablity",0.99]
[null,null,null,null,"Scalar (norm distr)",{"$f":"1/NORMSINV(F34)","v":0.42985832478399327}]
[null,null,null,null,"Year 1 P99 production",{"$f":" (1 -F32/F35) * F31","v":892.24530246253744},"GWh"]
[null,null,null,null,{"$f":" InpC!E$47","v":"Availability "},{"$f":" InpC!F$47","v":0.98},{"$f":" InpC!G$47","v":"%"}]
[null,null,null,null,{"$f":" E$12","v":"Compound degradation"},0,"%",null,0,0,0,0,0,0,0,0,1,1,0.99800399201596801,0.99800399201596801,0.99601196807980852,0.99601196807980852,0.99402392023932984,0.99402392023932984,0.99203984055821348,0.99203984055821348,0.99005972111598139,0.99005972111598139,0.98808355400796577,0.98808355400796577,0.98611133134527518,0.98611133134527518,0.98414304525476548,0.98414304525476548,0.98217868787900742,0.98217868787900742,0.98021825137625518,0.98021825137625518,0.97826172792041433,0.97826172792041433,0.97630910970101226,0.97630910970101226,0.97436038892316579,0.97436038892316579,0.97241555780755107,0.97241555780755107,0.97047460859037005,0.97047460859037005,0.9685375335233235,0.9685375335233235,0.96660432487357628,0.96660432487357628,0.964674974923729,0.964674974923729,0.9627494759717854,0.9627494759717854,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$18","v":"Seasonality adjustment"},0,"%",20,0,0,0,0,0,0,0,0,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Electricity generation P99",null,"GWh",{"$f":" SUM(J40:GJ40)","v":17160.336884850207},null,{"$f":" $F36 * $F37 * J38 * J39","v":0},0,0,0,0,0,0,437.20019820664334,437.20019820664334,436.32754312040248,436.32754312040248,435.45662986068118,435.45662986068118,434.58745495077966,434.58745495077966,433.72001492093779,433.72001492093779,432.8543063083211,432.8543063083211,431.99032565700719,431.99032565700719,431.12806951797126,431.12806951797126,430.26753444907303,430.26753444907303,429.4087170150429,429.4087170150429,428.55161378746811,428.55161378746811,427.69622134477856,427.69622134477856,426.84253627223404,{"$f":" $F36 * $F37 * AP38 * AP39","v":426.84253627223404},425.99055516191015,425.99055516191015,425.14027461268495,425.14027461268495,424.29169123022439,424.29169123022439,423.4448016269705,423.4448016269705,422.59960242212622,422.59960242212622,421.75609024164299,421.75609024164299,420.9142617182066,420.9142617182066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F36 * $F37 * BV38 * BV39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F36 * $F37 * DB38 * DB39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F36 * $F37 * EH38 * EH39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F36 * $F37 * FN38 * FN39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Terminal value"]
[null,null,null,null,{"$f":" InpC!E$65","v":"EPC cost"},{"$f":" InpC!F$65","v":300000},{"$f":" InpC!G$65","v":"$ 000s"}]
[null,null,null,null,{"$f":" InpC!E$49","v":"Terminal value % of EPC cost"},{"$f":" InpC!F$49","v":0},{"$f":" InpC!G$49","v":"%"}]
[null,null,null,null,"Terminal value",{"$f":"+F44*F45","v":0},{"$f":"SMU","v":"$ 000s"}]
[null,null,null,null,{"$f":" Time!E$114","v":"Last operating period flag "},{"$f":" Time!F$114","v":0},{"$f":" Time!G$114","v":"flag"},{"$f":" Time!H$114","v":1},{"$f":" Time!I$114","v":0},{"$f":" Time!J$114","v":0},{"$f":" Time!K$114","v":0},{"$f":" Time!L$114","v":0},{"$f":" Time!M$114","v":0},{"$f":" Time!N$114","v":0},{"$f":" Time!O$114","v":0},{"$f":" Time!P$114","v":0},{"$f":" Time!Q$114","v":0},{"$f":" Time!R$114","v":0},{"$f":" Time!S$114","v":0},{"$f":" Time!T$114","v":0},{"$f":" Time!U$114","v":0},{"$f":" Time!V$114","v":0},{"$f":" Time!W$114","v":0},{"$f":" Time!X$114","v":0},{"$f":" Time!Y$114","v":0},{"$f":" Time!Z$114","v":0},{"$f":" Time!AA$114","v":0},{"$f":" Time!AB$114","v":0},{"$f":" Time!AC$114","v":0},{"$f":" Time!AD$114","v":0},{"$f":" Time!AE$114","v":0},{"$f":" Time!AF$114","v":0},{"$f":" Time!AG$114","v":0},{"$f":" Time!AH$114","v":0},{"$f":" Time!AI$114","v":0},{"$f":" Time!AJ$114","v":0},{"$f":" Time!AK$114","v":0},{"$f":" Time!AL$114","v":0},{"$f":" Time!AM$114","v":0},{"$f":" Time!AN$114","v":0},{"$f":" Time!AO$114","v":0},{"$f":" Time!AP$114","v":0},{"$f":" Time!AQ$114","v":0},{"$f":" Time!AR$114","v":0},{"$f":" Time!AS$114","v":0},{"$f":" Time!AT$114","v":0},{"$f":" Time!AU$114","v":0},{"$f":" Time!AV$114","v":0},{"$f":" Time!AW$114","v":0},{"$f":" Time!AX$114","v":0},{"$f":" Time!AY$114","v":0},{"$f":" Time!AZ$114","v":0},{"$f":" Time!BA$114","v":0},{"$f":" Time!BB$114","v":0},{"$f":" Time!BC$114","v":0},{"$f":" Time!BD$114","v":1},{"$f":" Time!BE$114","v":0},{"$f":" Time!BF$114","v":0},{"$f":" Time!BG$114","v":0},{"$f":" Time!BH$114","v":0},{"$f":" Time!BI$114","v":0},{"$f":" Time!BJ$114","v":0},{"$f":" Time!BK$114","v":0},{"$f":" Time!BL$114","v":0},{"$f":" Time!BM$114","v":0},{"$f":" Time!BN$114","v":0},{"$f":" Time!BO$114","v":0},{"$f":" Time!BP$114","v":0},{"$f":" Time!BQ$114","v":0},{"$f":" Time!BR$114","v":0},{"$f":" Time!BS$114","v":0},{"$f":" Time!BT$114","v":0},{"$f":" Time!BU$114","v":0},{"$f":" Time!BV$114","v":0},{"$f":" Time!BW$114","v":0},{"$f":" Time!BX$114","v":0},{"$f":" Time!BY$114","v":0},{"$f":" Time!BZ$114","v":0},{"$f":" Time!CA$114","v":0},{"$f":" Time!CB$114","v":0},{"$f":" Time!CC$114","v":0},{"$f":" Time!CD$114","v":0},{"$f":" Time!CE$114","v":0},{"$f":" Time!CF$114","v":0},{"$f":" Time!CG$114","v":0},{"$f":" Time!CH$114","v":0},{"$f":" Time!CI$114","v":0},{"$f":" Time!CJ$114","v":0},{"$f":" Time!CK$114","v":0},{"$f":" Time!CL$114","v":0},{"$f":" Time!CM$114","v":0},{"$f":" Time!CN$114","v":0},{"$f":" Time!CO$114","v":0},{"$f":" Time!CP$114","v":0},{"$f":" Time!CQ$114","v":0},{"$f":" Time!CR$114","v":0},{"$f":" Time!CS$114","v":0},{"$f":" Time!CT$114","v":0},{"$f":" Time!CU$114","v":0},{"$f":" Time!CV$114","v":0},{"$f":" Time!CW$114","v":0},{"$f":" Time!CX$114","v":0},{"$f":" Time!CY$114","v":0},{"$f":" Time!CZ$114","v":0},{"$f":" Time!DA$114","v":0},{"$f":" Time!DB$114","v":0},{"$f":" Time!DC$114","v":0},{"$f":" Time!DD$114","v":0},{"$f":" Time!DE$114","v":0},{"$f":" Time!DF$114","v":0},{"$f":" Time!DG$114","v":0},{"$f":" Time!DH$114","v":0},{"$f":" Time!DI$114","v":0},{"$f":" Time!DJ$114","v":0},{"$f":" Time!DK$114","v":0},{"$f":" Time!DL$114","v":0},{"$f":" Time!DM$114","v":0},{"$f":" Time!DN$114","v":0},{"$f":" Time!DO$114","v":0},{"$f":" Time!DP$114","v":0},{"$f":" Time!DQ$114","v":0},{"$f":" Time!DR$114","v":0},{"$f":" Time!DS$114","v":0},{"$f":" Time!DT$114","v":0},{"$f":" Time!DU$114","v":0},{"$f":" Time!DV$114","v":0},{"$f":" Time!DW$114","v":0},{"$f":" Time!DX$114","v":0},{"$f":" Time!DY$114","v":0},{"$f":" Time!DZ$114","v":0},{"$f":" Time!EA$114","v":0},{"$f":" Time!EB$114","v":0},{"$f":" Time!EC$114","v":0},{"$f":" Time!ED$114","v":0},{"$f":" Time!EE$114","v":0},{"$f":" Time!EF$114","v":0},{"$f":" Time!EG$114","v":0},{"$f":" Time!EH$114","v":0},{"$f":" Time!EI$114","v":0},{"$f":" Time!EJ$114","v":0},{"$f":" Time!EK$114","v":0},{"$f":" Time!EL$114","v":0},{"$f":" Time!EM$114","v":0},{"$f":" Time!EN$114","v":0},{"$f":" Time!EO$114","v":0},{"$f":" Time!EP$114","v":0},{"$f":" Time!EQ$114","v":0},{"$f":" Time!ER$114","v":0},{"$f":" Time!ES$114","v":0},{"$f":" Time!ET$114","v":0},{"$f":" Time!EU$114","v":0},{"$f":" Time!EV$114","v":0},{"$f":" Time!EW$114","v":0},{"$f":" Time!EX$114","v":0},{"$f":" Time!EY$114","v":0},{"$f":" Time!EZ$114","v":0},{"$f":" Time!FA$114","v":0},{"$f":" Time!FB$114","v":0},{"$f":" Time!FC$114","v":0},{"$f":" Time!FD$114","v":0},{"$f":" Time!FE$114","v":0},{"$f":" Time!FF$114","v":0},{"$f":" Time!FG$114","v":0},{"$f":" Time!FH$114","v":0},{"$f":" Time!FI$114","v":0},{"$f":" Time!FJ$114","v":0},{"$f":" Time!FK$114","v":0},{"$f":" Time!FL$114","v":0},{"$f":" Time!FM$114","v":0},{"$f":" Time!FN$114","v":0},{"$f":" Time!FO$114","v":0},{"$f":" Time!FP$114","v":0},{"$f":" Time!FQ$114","v":0},{"$f":" Time!FR$114","v":0},{"$f":" Time!FS$114","v":0},{"$f":" Time!FT$114","v":0},{"$f":" Time!FU$114","v":0},{"$f":" Time!FV$114","v":0},{"$f":" Time!FW$114","v":0},{"$f":" Time!FX$114","v":0},{"$f":" Time!FY$114","v":0},{"$f":" Time!FZ$114","v":0},{"$f":" Time!GA$114","v":0},{"$f":" Time!GB$114","v":0},{"$f":" Time!GC$114","v":0},{"$f":" Time!GD$114","v":0},{"$f":" Time!GE$114","v":0},{"$f":" Time!GF$114","v":0},{"$f":" Time!GG$114","v":0},{"$f":" Time!GH$114","v":0},{"$f":" Time!GI$114","v":0},{"$f":" Time!GJ$114","v":0}]
[null,null,null,null,"Terminal value revenue",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J48:GJ48)","v":0},null,{"$f":"J47*$F46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP47*$F46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV47*$F46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB47*$F46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH47*$F46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN47*$F46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash from terminal value",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J49:GJ49)","v":0},null,{"$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,{"$f":"FN48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Indexed revenue "]
[null,null,null,null,{"$f":" InpC!E$33","v":"Annual discount rate - tariff indexation"},{"$f":" InpC!F$33","v":0.1},{"$f":" InpC!G$33","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$281","v":"Number of periods in a year"},{"$f":" InpC!F$281","v":2},{"$f":" InpC!G$281","v":"periods"},null,null,null,null,null,null,null,null,null,{"$f":"UDF_Output2!AZ57","v":""},{"$f":"UDF_Output2!BA57","v":""},{"$f":"UDF_Output2!BB57","v":""},{"$f":"UDF_Output2!BC57","v":""},{"$f":"UDF_Output2!BD57","v":""},{"$f":"UDF_Output2!BE57","v":""}]
[null,null,null,null,"Period discount rate",{"$f":"((1+F52)^(1/F53)-1)","v":4.8808848170151631E-2},"%"]
[null,null,null,null,{"$f":" Time!E$83","v":"End of construction period flag"},{"$f":" Time!F$83","v":0},{"$f":" Time!G$83","v":"flag"},{"$f":" Time!H$83","v":1},{"$f":" Time!I$83","v":0},{"$f":" Time!J$83","v":0},{"$f":" Time!K$83","v":0},{"$f":" Time!L$83","v":0},{"$f":" Time!M$83","v":0},{"$f":" Time!N$83","v":0},{"$f":" Time!O$83","v":0},{"$f":" Time!P$83","v":1},{"$f":" Time!Q$83","v":0},{"$f":" Time!R$83","v":0},{"$f":" Time!S$83","v":0},{"$f":" Time!T$83","v":0},{"$f":" Time!U$83","v":0},{"$f":" Time!V$83","v":0},{"$f":" Time!W$83","v":0},{"$f":" Time!X$83","v":0},{"$f":" Time!Y$83","v":0},{"$f":" Time!Z$83","v":0},{"$f":" Time!AA$83","v":0},{"$f":" Time!AB$83","v":0},{"$f":" Time!AC$83","v":0},{"$f":" Time!AD$83","v":0},{"$f":" Time!AE$83","v":0},{"$f":" Time!AF$83","v":0},{"$f":" Time!AG$83","v":0},{"$f":" Time!AH$83","v":0},{"$f":" Time!AI$83","v":0},{"$f":" Time!AJ$83","v":0},{"$f":" Time!AK$83","v":0},{"$f":" Time!AL$83","v":0},{"$f":" Time!AM$83","v":0},{"$f":" Time!AN$83","v":0},{"$f":" Time!AO$83","v":0},{"$f":" Time!AP$83","v":0},{"$f":" Time!AQ$83","v":0},{"$f":" Time!AR$83","v":0},{"$f":" Time!AS$83","v":0},{"$f":" Time!AT$83","v":0},{"$f":" Time!AU$83","v":0},{"$f":" Time!AV$83","v":0},{"$f":" Time!AW$83","v":0},{"$f":" Time!AX$83","v":0},{"$f":" Time!AY$83","v":0},{"$f":" Time!AZ$83","v":0},{"$f":" Time!BA$83","v":0},{"$f":" Time!BB$83","v":0},{"$f":" Time!BC$83","v":0},{"$f":" Time!BD$83","v":0},{"$f":" Time!BE$83","v":0},{"$f":" Time!BF$83","v":0},{"$f":" Time!BG$83","v":0},{"$f":" Time!BH$83","v":0},{"$f":" Time!BI$83","v":0},{"$f":" Time!BJ$83","v":0},{"$f":" Time!BK$83","v":0},{"$f":" Time!BL$83","v":0},{"$f":" Time!BM$83","v":0},{"$f":" Time!BN$83","v":0},{"$f":" Time!BO$83","v":0},{"$f":" Time!BP$83","v":0},{"$f":" Time!BQ$83","v":0},{"$f":" Time!BR$83","v":0},{"$f":" Time!BS$83","v":0},{"$f":" Time!BT$83","v":0},{"$f":" Time!BU$83","v":0},{"$f":" Time!BV$83","v":0},{"$f":" Time!BW$83","v":0},{"$f":" Time!BX$83","v":0},{"$f":" Time!BY$83","v":0},{"$f":" Time!BZ$83","v":0},{"$f":" Time!CA$83","v":0},{"$f":" Time!CB$83","v":0},{"$f":" Time!CC$83","v":0},{"$f":" Time!CD$83","v":0},{"$f":" Time!CE$83","v":0},{"$f":" Time!CF$83","v":0},{"$f":" Time!CG$83","v":0},{"$f":" Time!CH$83","v":0},{"$f":" Time!CI$83","v":0},{"$f":" Time!CJ$83","v":0},{"$f":" Time!CK$83","v":0},{"$f":" Time!CL$83","v":0},{"$f":" Time!CM$83","v":0},{"$f":" Time!CN$83","v":0},{"$f":" Time!CO$83","v":0},{"$f":" Time!CP$83","v":0},{"$f":" Time!CQ$83","v":0},{"$f":" Time!CR$83","v":0},{"$f":" Time!CS$83","v":0},{"$f":" Time!CT$83","v":0},{"$f":" Time!CU$83","v":0},{"$f":" Time!CV$83","v":0},{"$f":" Time!CW$83","v":0},{"$f":" Time!CX$83","v":0},{"$f":" Time!CY$83","v":0},{"$f":" Time!CZ$83","v":0},{"$f":" Time!DA$83","v":0},{"$f":" Time!DB$83","v":0},{"$f":" Time!DC$83","v":0},{"$f":" Time!DD$83","v":0},{"$f":" Time!DE$83","v":0},{"$f":" Time!DF$83","v":0},{"$f":" Time!DG$83","v":0},{"$f":" Time!DH$83","v":0},{"$f":" Time!DI$83","v":0},{"$f":" Time!DJ$83","v":0},{"$f":" Time!DK$83","v":0},{"$f":" Time!DL$83","v":0},{"$f":" Time!DM$83","v":0},{"$f":" Time!DN$83","v":0},{"$f":" Time!DO$83","v":0},{"$f":" Time!DP$83","v":0},{"$f":" Time!DQ$83","v":0},{"$f":" Time!DR$83","v":0},{"$f":" Time!DS$83","v":0},{"$f":" Time!DT$83","v":0},{"$f":" Time!DU$83","v":0},{"$f":" Time!DV$83","v":0},{"$f":" Time!DW$83","v":0},{"$f":" Time!DX$83","v":0},{"$f":" Time!DY$83","v":0},{"$f":" Time!DZ$83","v":0},{"$f":" Time!EA$83","v":0},{"$f":" Time!EB$83","v":0},{"$f":" Time!EC$83","v":0},{"$f":" Time!ED$83","v":0},{"$f":" Time!EE$83","v":0},{"$f":" Time!EF$83","v":0},{"$f":" Time!EG$83","v":0},{"$f":" Time!EH$83","v":0},{"$f":" Time!EI$83","v":0},{"$f":" Time!EJ$83","v":0},{"$f":" Time!EK$83","v":0},{"$f":" Time!EL$83","v":0},{"$f":" Time!EM$83","v":0},{"$f":" Time!EN$83","v":0},{"$f":" Time!EO$83","v":0},{"$f":" Time!EP$83","v":0},{"$f":" Time!EQ$83","v":0},{"$f":" Time!ER$83","v":0},{"$f":" Time!ES$83","v":0},{"$f":" Time!ET$83","v":0},{"$f":" Time!EU$83","v":0},{"$f":" Time!EV$83","v":0},{"$f":" Time!EW$83","v":0},{"$f":" Time!EX$83","v":0},{"$f":" Time!EY$83","v":0},{"$f":" Time!EZ$83","v":0},{"$f":" Time!FA$83","v":0},{"$f":" Time!FB$83","v":0},{"$f":" Time!FC$83","v":0},{"$f":" Time!FD$83","v":0},{"$f":" Time!FE$83","v":0},{"$f":" Time!FF$83","v":0},{"$f":" Time!FG$83","v":0},{"$f":" Time!FH$83","v":0},{"$f":" Time!FI$83","v":0},{"$f":" Time!FJ$83","v":0},{"$f":" Time!FK$83","v":0},{"$f":" Time!FL$83","v":0},{"$f":" Time!FM$83","v":0},{"$f":" Time!FN$83","v":0},{"$f":" Time!FO$83","v":0},{"$f":" Time!FP$83","v":0},{"$f":" Time!FQ$83","v":0},{"$f":" Time!FR$83","v":0},{"$f":" Time!FS$83","v":0},{"$f":" Time!FT$83","v":0},{"$f":" Time!FU$83","v":0},{"$f":" Time!FV$83","v":0},{"$f":" Time!FW$83","v":0},{"$f":" Time!FX$83","v":0},{"$f":" Time!FY$83","v":0},{"$f":" Time!FZ$83","v":0},{"$f":" Time!GA$83","v":0},{"$f":" Time!GB$83","v":0},{"$f":" Time!GC$83","v":0},{"$f":" Time!GD$83","v":0},{"$f":" Time!GE$83","v":0},{"$f":" Time!GF$83","v":0},{"$f":" Time!GG$83","v":0},{"$f":" Time!GH$83","v":0},{"$f":" Time!GI$83","v":0},{"$f":" Time!GJ$83","v":0}]
[null,null,null,null,"Discount factor",null,"%",null,null,{"$f":"IF(J55=1,1,I56/(1+$F54))","v":0},0,0,0,0,0,1,0.95346258924559224,0.90909090909090895,0.86678417204144731,0.82644628099173523,0.78798561094677011,0.75131480090157732,0.71635055540615455,0.68301345536507019,0.65122777764195861,0.62092132305915471,0.5920252524017805,0.56447393005377688,0.53820477491070939,0.51315811823070612,0.48927706810064481,0.46650738020973276,0.44479733463694976,0.42409761837248428,0.40436121330631791,0.38554328942953109,0.3676011030057435,0.35049389948139187,0.33418282091431223,0.31863081771035617,0.30380256446755649,{"$f":"IF(AP55=1,1,AO56/(1+$F54))","v":0.28966437973668735},0.27618414951596038,0.26333125430607934,0.25107649955996392,0.239392049369163,0.2282513632363308,0.21762913579014814,0.20750123930575523,0.19784466890013463,0.18863749027795926,0.17985878990921328,0.17148862752541749,0.16350799082655751,0.15589875229583405,0.14864362802414316,0.14172613845075821,0.13513057093103922,0.12884194404614382,0.12284597357367201,0.11712904004194892,0.11167815779424727,0.10648094549268082,0.10152559799477023,9.6800859538800729E-2,9.2295998177063826E-2,8.8000781398909739E-2,8.3905452888239834E-2,8.0000710362645208E-2,7.6277684443854382E-2,7.2727918511495626E-2,6.9343349494413065E-2,6.6116289555905108E-2,{"$f":"IF(BV55=1,1,BU56/(1+$F54))","v":6.3039408631284599E-2},6.0105717778095549E-2,5.7308553301167811E-2,5.4641561616450493E-2,5.2098684819243457E-2,4.9674146924045898E-2,4.7362440744766775E-2,4.5158315385496264E-2,4.3056764313424332E-2,4.1053013986814782E-2,3.9142513012203936E-2,3.7320921806195249E-2,3.5584102738367207E-2,3.3928110732904769E-2,3.2349184307606547E-2,3.0843737029913419E-2,2.9408349370551402E-2,2.8039760936284921E-2,2.6734863064137634E-2,2.5490691760259015E-2,2.4304420967397843E-2,2.3173356145690008E-2,2.2094928152179852E-2,2.1066687405172729E-2,2.0086298320163499E-2,1.9151534004702479E-2,1.8260271200148632E-2,1.7410485458820433E-2,1.6600246545589663E-2,1.5827714053473118E-2,1.5091133223263328E-2,1.4388830957702832E-2,{"$f":"IF(DB55=1,1,DA56/(1+$F54))","v":1.3719212021148477E-2},1.3080755416093482E-2,1.2472010928316795E-2,1.1891595832812255E-2,1.1338191753015267E-2,1.0810541666192957E-2,1.0307447048195695E-2,9.8277651510845047E-3,9.3704064074506301E-3,8.9343319555313661E-3,8.5185512795005712E-3,8.1221199595739677E-3,7.7441375268187005E-3,7.3837454177945148E-3,7.040125024380635E-3,6.7124958343586488E-3,6.4001136585278492E-3,6.1022689403260437E-3,5.8182851441162262E-3,5.5475172184782208E-3,5.2893501310147502E-3,5.0431974713438365E-3,4.8085001191043178E-3,4.5847249739489416E-3,4.3713637446402883E-3,4.1679317944990375E-3,3.9739670405820795E-3,3.7890289040900331E-3,3.612697309620072E-3,3.4445717309909388E-3,3.2842702814727923E-3,3.1314288463553984E-3,{"$f":"IF(EH55=1,1,EG56/(1+$F54))","v":2.9857002558843562E-3},2.8467534966867256E-3,2.7142729598948691E-3,2.5879577242606594E-3,2.4675208726316986E-3,2.3526888402369624E-3,2.2432007933015437E-3,2.1388080365790565E-3,2.0392734484559485E-3,1.9443709423445964E-3,1.8538849531417711E-3,1.7676099475859965E-3,1.6853499574016099E-3,1.6069181341690874E-3,1.5321363249105541E-3,1.4608346674264429E-3,1.3928512044641399E-3,1.3280315158422206E-3,1.2662283676946723E-3,1.2073013780383821E-3,1.1511166979042474E-3,1.0975467073076198E-3,1.0464697253674974E-3,9.9776973391601793E-4,9.5133611397045211E-4,9.0706339446910706E-4,8.6485101270041085E-4,8.2460308588100633E-4,7.8622819336400974E-4,7.4963916898273283E-4,7.1475290305819054E-4,6.8149015362066608E-4,{"$f":"IF(FN55=1,1,FM56/(1+$F54))","v":6.4977536641653666E-4},6.1953650329151443E-4,5.9070487856048776E-4,5.6321500299228583E-4,5.3700443505498878E-4,5.1201363908389612E-4,4.8818585004998974E-4,4.6546694462172366E-4,4.4380531822726336E-4,4.2315176783793053E-4,4.0345938020660296E-4,3.8468342530720951E-4,3.6678125473327538E-4,3.4971220482473586E-4,3.3343750430297754E-4,3.1792018620430525E-4,3.0312500391179771E-4,2.8901835109482291E-4,2.7556818537436149E-4,2.6274395554074805E-4,2.505165321585104E-4,2.3885814140068001E-4,2.2774230196228215E-4]
[null,null,null,null,{"$f":" E$146","v":"O&M expense POS"},0,"$ 000s",194401.71802481386,0,0,0,0,0,0,0,0,4000,4000,4080,4080,4161.6000000000004,4161.6000000000004,4244.8319999999994,4244.8319999999994,4329.963550488912,4329.963550488912,4416.56282149869,4416.56282149869,4504.8940779286631,4504.8940779286631,4594.9919594872363,4594.9919594872363,4687.1460871406352,4687.1460871406352,4780.8890088834478,4780.8890088834478,{"$f":" AK$146","v":4876.5067890611153},4876.5067890611153,4974.0369248423385,4974.0369248423385,5073.7929282839186,5073.7929282839186,5175.2687868495968,5175.2687868495968,5278.7741625865892,5278.7741625865892,5384.3496458383206,5384.3496458383206,5492.334610549442,5492.334610549442,5602.1813027604312,5602.1813027604312,5714.2249288156399,5714.2249288156399,5828.5094273919522,5828.5094273919522,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Esc!E$38","v":"O&M escalation factor"},{"$f":" Esc!F$38","v":0},{"$f":" Esc!G$38","v":"factor"},{"$f":" Esc!H$38","v":0},{"$f":" Esc!I$38","v":0},{"$f":" Esc!J$38","v":0},{"$f":" Esc!K$38","v":0},{"$f":" Esc!L$38","v":0},{"$f":" Esc!M$38","v":0},{"$f":" Esc!N$38","v":0},{"$f":" Esc!O$38","v":0},{"$f":" Esc!P$38","v":0},{"$f":" Esc!Q$38","v":1},{"$f":" Esc!R$38","v":1},{"$f":" Esc!S$38","v":1.02},{"$f":" Esc!T$38","v":1.02},{"$f":" Esc!U$38","v":1.0404},{"$f":" Esc!V$38","v":1.0404},{"$f":" Esc!W$38","v":1.0612079999999999},{"$f":" Esc!X$38","v":1.0612079999999999},{"$f":" Esc!Y$38","v":1.0824908876222279},{"$f":" Esc!Z$38","v":1.0824908876222279},{"$f":" Esc!AA$38","v":1.1041407053746723},{"$f":" Esc!AB$38","v":1.1041407053746723},{"$f":" Esc!AC$38","v":1.1262235194821657},{"$f":" Esc!AD$38","v":1.1262235194821657},{"$f":" Esc!AE$38","v":1.1487479898718091},{"$f":" Esc!AF$38","v":1.1487479898718091},{"$f":" Esc!AG$38","v":1.1717865217851589},{"$f":" Esc!AH$38","v":1.1717865217851589},{"$f":" Esc!AI$38","v":1.195222252220862},{"$f":" Esc!AJ$38","v":1.195222252220862},{"$f":" Esc!AK$38","v":1.219126697265279},{"$f":" Esc!AL$38","v":1.219126697265279},{"$f":" Esc!AM$38","v":1.2435092312105847},{"$f":" Esc!AN$38","v":1.2435092312105847},{"$f":" Esc!AO$38","v":1.2684482320709796},{"$f":" Esc!AP$38","v":1.2684482320709796},{"$f":" Esc!AQ$38","v":1.2938171967123993},{"$f":" Esc!AR$38","v":1.2938171967123993},{"$f":" Esc!AS$38","v":1.3196935406466472},{"$f":" Esc!AT$38","v":1.3196935406466472},{"$f":" Esc!AU$38","v":1.3460874114595802},{"$f":" Esc!AV$38","v":1.3460874114595802},{"$f":" Esc!AW$38","v":1.3730836526373604},{"$f":" Esc!AX$38","v":1.3730836526373604},{"$f":" Esc!AY$38","v":1.4005453256901077},{"$f":" Esc!AZ$38","v":1.4005453256901077},{"$f":" Esc!BA$38","v":1.4285562322039098},{"$f":" Esc!BB$38","v":1.4285562322039098},{"$f":" Esc!BC$38","v":1.4571273568479881},{"$f":" Esc!BD$38","v":1.4571273568479881},{"$f":" Esc!BE$38","v":1.4863505419229874},{"$f":" Esc!BF$38","v":1.4863505419229874},{"$f":" Esc!BG$38","v":1.5160775527614474},{"$f":" Esc!BH$38","v":1.5160775527614474},{"$f":" Esc!BI$38","v":1.5463991038166764},{"$f":" Esc!BJ$38","v":1.5463991038166764},{"$f":" Esc!BK$38","v":1.5773270858930097},{"$f":" Esc!BL$38","v":1.5773270858930097},{"$f":" Esc!BM$38","v":1.6089609174439945},{"$f":" Esc!BN$38","v":1.6089609174439945},{"$f":" Esc!BO$38","v":1.6411401357928745},{"$f":" Esc!BP$38","v":1.6411401357928745},{"$f":" Esc!BQ$38","v":1.673962938508732},{"$f":" Esc!BR$38","v":1.673962938508732},{"$f":" Esc!BS$38","v":1.7074421972789069},{"$f":" Esc!BT$38","v":1.7074421972789069},{"$f":" Esc!BU$38","v":1.7416855316734243},{"$f":" Esc!BV$38","v":1.7416855316734243},{"$f":" Esc!BW$38","v":1.7765192423068927},{"$f":" Esc!BX$38","v":1.7765192423068927},{"$f":" Esc!BY$38","v":1.8120496271530306},{"$f":" Esc!BZ$38","v":1.8120496271530306},{"$f":" Esc!CA$38","v":1.8482906196960911},{"$f":" Esc!CB$38","v":1.8482906196960911},{"$f":" Esc!CC$38","v":1.8853587171399571},{"$f":" Esc!CD$38","v":1.8853587171399571},{"$f":" Esc!CE$38","v":1.9230658914827561},{"$f":" Esc!CF$38","v":1.9230658914827561},{"$f":" Esc!CG$38","v":1.961527209312411},{"$f":" Esc!CH$38","v":1.961527209312411},{"$f":" Esc!CI$38","v":2.0007577534986596},{"$f":" Esc!CJ$38","v":2.0007577534986596},{"$f":" Esc!CK$38","v":2.0408836312031369},{"$f":" Esc!CL$38","v":2.0408836312031369},{"$f":" Esc!CM$38","v":2.0817013038271996},{"$f":" Esc!CN$38","v":2.0817013038271996},{"$f":" Esc!CO$38","v":2.1233353299037434},{"$f":" Esc!CP$38","v":2.1233353299037434},{"$f":" Esc!CQ$38","v":2.1658020365018178},{"$f":" Esc!CR$38","v":2.1658020365018178},{"$f":" Esc!CS$38","v":2.2092379334747592},{"$f":" Esc!CT$38","v":2.2092379334747592},{"$f":" Esc!CU$38","v":2.2534226921442544},{"$f":" Esc!CV$38","v":2.2534226921442544},{"$f":" Esc!CW$38","v":2.2984911459871396},{"$f":" Esc!CX$38","v":2.2984911459871396},{"$f":" Esc!CY$38","v":2.344460968906882},{"$f":" Esc!CZ$38","v":2.344460968906882},{"$f":" Esc!DA$38","v":2.3914799315757889},{"$f":" Esc!DB$38","v":2.3914799315757889},{"$f":" Esc!DC$38","v":2.4393095302073045},{"$f":" Esc!DD$38","v":2.4393095302073045},{"$f":" Esc!DE$38","v":2.4880957208114505},{"$f":" Esc!DF$38","v":2.4880957208114505},{"$f":" Esc!DG$38","v":2.5378576352276796},{"$f":" Esc!DH$38","v":2.5378576352276796},{"$f":" Esc!DI$38","v":2.5887552338622202},{"$f":" Esc!DJ$38","v":2.5887552338622202},{"$f":" Esc!DK$38","v":2.6405303385394649},{"$f":" Esc!DL$38","v":2.6405303385394649},{"$f":" Esc!DM$38","v":2.6933409453102541},{"$f":" Esc!DN$38","v":2.6933409453102541},{"$f":" Esc!DO$38","v":2.747207764216459},{"$f":" Esc!DP$38","v":2.747207764216459},{"$f":" Esc!DQ$38","v":2.8023039509402032},{"$f":" Esc!DR$38","v":2.8023039509402032},{"$f":" Esc!DS$38","v":2.858350029959007},{"$f":" Esc!DT$38","v":2.858350029959007},{"$f":" Esc!DU$38","v":2.9155170305581875},{"$f":" Esc!DV$38","v":2.9155170305581875},{"$f":" Esc!DW$38","v":2.9738273711693508},{"$f":" Esc!DX$38","v":2.9738273711693508},{"$f":" Esc!DY$38","v":3.0334684912405367},{"$f":" Esc!DZ$38","v":3.0334684912405367},{"$f":" Esc!EA$38","v":3.0941378610653474},{"$f":" Esc!EB$38","v":3.0941378610653474},{"$f":" Esc!EC$38","v":3.1560206182866546},{"$f":" Esc!ED$38","v":3.1560206182866546},{"$f":" Esc!EE$38","v":3.2191410306523873},{"$f":" Esc!EF$38","v":3.2191410306523873},{"$f":" Esc!EG$38","v":3.2837019996570289},{"$f":" Esc!EH$38","v":3.2837019996570289},{"$f":" Esc!EI$38","v":3.3493760396501693},{"$f":" Esc!EJ$38","v":3.3493760396501693},{"$f":" Esc!EK$38","v":3.4163635604431728},{"$f":" Esc!EL$38","v":3.4163635604431728},{"$f":" Esc!EM$38","v":3.4846908316520366},{"$f":" Esc!EN$38","v":3.4846908316520366},{"$f":" Esc!EO$38","v":3.5545774922956226},{"$f":" Esc!EP$38","v":3.5545774922956226},{"$f":" Esc!EQ$38","v":3.6256690421415345},{"$f":" Esc!ER$38","v":3.6256690421415345},{"$f":" Esc!ES$38","v":3.6981824229843649},{"$f":" Esc!ET$38","v":3.6981824229843649},{"$f":" Esc!EU$38","v":3.7721460714440527},{"$f":" Esc!EV$38","v":3.7721460714440527},{"$f":" Esc!EW$38","v":3.8477977447570813},{"$f":" Esc!EX$38","v":3.8477977447570813},{"$f":" Esc!EY$38","v":3.9247536996522228},{"$f":" Esc!EZ$38","v":3.9247536996522228},{"$f":" Esc!FA$38","v":4.0032487736452671},{"$f":" Esc!FB$38","v":4.0032487736452671},{"$f":" Esc!FC$38","v":4.0833137491181724},{"$f":" Esc!FD$38","v":4.0833137491181724},{"$f":" Esc!FE$38","v":4.1652059961129},{"$f":" Esc!FF$38","v":4.1652059961129},{"$f":" Esc!FG$38","v":4.2485101160351579},{"$f":" Esc!FH$38","v":4.2485101160351579},{"$f":" Esc!FI$38","v":4.3334803183558614},{"$f":" Esc!FJ$38","v":4.3334803183558614},{"$f":" Esc!FK$38","v":4.4201499247229785},{"$f":" Esc!FL$38","v":4.4201499247229785},{"$f":" Esc!FM$38","v":4.5085529232174384},{"$f":" Esc!FN$38","v":4.5085529232174384},{"$f":" Esc!FO$38","v":4.5987239816817871},{"$f":" Esc!FP$38","v":4.5987239816817871},{"$f":" Esc!FQ$38","v":4.6906984613154235},{"$f":" Esc!FR$38","v":4.6906984613154235},{"$f":" Esc!FS$38","v":4.7845124305417315},{"$f":" Esc!FT$38","v":4.7845124305417315},{"$f":" Esc!FU$38","v":4.8804674557454355},{"$f":" Esc!FV$38","v":4.8804674557454355},{"$f":" Esc!FW$38","v":4.9780768048603434},{"$f":" Esc!FX$38","v":4.9780768048603434},{"$f":" Esc!FY$38","v":5.0776383409575514},{"$f":" Esc!FZ$38","v":5.0776383409575514},{"$f":" Esc!GA$38","v":5.1791911077767017},{"$f":" Esc!GB$38","v":5.1791911077767017},{"$f":" Esc!GC$38","v":5.2830615481812728},{"$f":" Esc!GD$38","v":5.2830615481812728},{"$f":" Esc!GE$38","v":5.3887227791448984},{"$f":" Esc!GF$38","v":5.3887227791448984},{"$f":" Esc!GG$38","v":5.4964972347277969},{"$f":" Esc!GH$38","v":5.4964972347277969},{"$f":" Esc!GI$38","v":5.6064271794223517},{"$f":" Esc!GJ$38","v":5.6064271794223517}]
[null,null,null,null,{"$f":" E$28","v":"Electricity generation P50"},0,"GWh",20217.473920645203,0,0,0,0,0,0,0,0,515.08799999999997,515.08799999999997,514.05988023952091,514.05988023952091,513.0338126142924,513.0338126142924,512.00979302823589,512.00979302823589,510.98781739344901,510.98781739344901,509.96788163018857,509.96788163018857,508.94998166685502,508.94998166685502,507.93411343997508,507.93411343997508,506.92027289418661,506.92027289418661,505.90845598222216,505.90845598222216,{"$f":" AK$28","v":504.89865866489248},504.89865866489248,503.89087691107034,503.89087691107034,502.88510669767498,502.88510669767498,501.88134400965561,501.88134400965561,500.87958483997585,500.87958483997585,499.87982518959649,499.87982518959649,498.88206106746162,498.88206106746162,497.88628849048064,497.88628849048064,496.89250348351368,496.89250348351368,495.90070207935497,495.90070207935497,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$12","v":"Compound degradation"},0,"%",0,0,0,0,0,0,0,0,0,1,1,0.99800399201596801,0.99800399201596801,0.99601196807980852,0.99601196807980852,0.99402392023932984,0.99402392023932984,0.99203984055821348,0.99203984055821348,0.99005972111598139,0.99005972111598139,0.98808355400796577,0.98808355400796577,0.98611133134527518,0.98611133134527518,0.98414304525476548,0.98414304525476548,0.98217868787900742,0.98217868787900742,0.98021825137625518,0.98021825137625518,0.97826172792041433,0.97826172792041433,0.97630910970101226,0.97630910970101226,0.97436038892316579,0.97436038892316579,0.97241555780755107,0.97241555780755107,0.97047460859037005,0.97047460859037005,0.9685375335233235,0.9685375335233235,0.96660432487357628,0.96660432487357628,0.964674974923729,0.964674974923729,0.9627494759717854,0.9627494759717854,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Electricity generation indexed",{"$f":" F$28","v":0},"GWh",20217.473920645203,0,{"$f":"+J58*J59","v":0},0,0,0,0,0,0,515.08799999999997,515.08799999999997,524.34107784431137,524.34107784431137,533.7603786439098,533.7603786439098,543.34888843990814,543.34888843990814,553.13965601437951,553.13965601437951,563.07629654158382,563.07629654158382,573.19143959322912,573.19143959322912,583.48829180149085,583.48829180149085,594.00234339706242,594.00234339706242,604.67304417665036,604.67304417665036,615.53543419179982,615.53543419179982,626.59295696171239,626.59295696171239,637.88372452549174,{"$f":"+AP58*AP59","v":637.88372452549174},649.34271358882393,649.34271358882393,661.0075527550905,661.0075527550905,672.88193993033144,672.88193993033144,685.00680264576488,685.00680264576488,697.31231407053917,697.31231407053917,709.83888258677644,709.83888258677644,722.59047927995209,722.59047927995209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BV58*BV59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DB58*DB59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EH58*EH59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+FN58*FN59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PV O&M expense",{"$f":"SUMPRODUCT(J56:GJ56,J57:GJ57)","v":79819.887775198877},{"$f":" G$146","v":"$ 000s"}]
[null,null,null,null,"PV Electricity generation indexed",{"$f":"SUMPRODUCT(J56:GJ56,J61:GJ61)","v":10134.781671026551},{"$f":" G$28","v":"GWh"}]
[null,null,null,null,{"$f":" InpC!E$285","v":"Units in a thousand"},{"$f":" InpC!F$285","v":1000},{"$f":" InpC!G$285","v":"units"}]
[null,null,null,null,"Indexed power tariff",{"$f":"+F62/F63/F64","v":7.8758369312867428E-3},{"$f":" Solve!G$87","v":"USD / kWh"}]
[]
[null,"Indexed revenue P50"]
[null,null,null,null,{"$f":" E$65","v":"Indexed power tariff"},{"$f":" F$65","v":7.8758369312867428E-3},{"$f":" G$65","v":"USD / kWh"}]
[null,null,null,null,{"$f":" Esc!E$38","v":"O&M escalation factor"},{"$f":" Esc!F$38","v":0},{"$f":" Esc!G$38","v":"factor"},{"$f":" Esc!H$38","v":0},{"$f":" Esc!I$38","v":0},{"$f":" Esc!J$38","v":0},{"$f":" Esc!K$38","v":0},{"$f":" Esc!L$38","v":0},{"$f":" Esc!M$38","v":0},{"$f":" Esc!N$38","v":0},{"$f":" Esc!O$38","v":0},{"$f":" Esc!P$38","v":0},{"$f":" Esc!Q$38","v":1},{"$f":" Esc!R$38","v":1},{"$f":" Esc!S$38","v":1.02},{"$f":" Esc!T$38","v":1.02},{"$f":" Esc!U$38","v":1.0404},{"$f":" Esc!V$38","v":1.0404},{"$f":" Esc!W$38","v":1.0612079999999999},{"$f":" Esc!X$38","v":1.0612079999999999},{"$f":" Esc!Y$38","v":1.0824908876222279},{"$f":" Esc!Z$38","v":1.0824908876222279},{"$f":" Esc!AA$38","v":1.1041407053746723},{"$f":" Esc!AB$38","v":1.1041407053746723},{"$f":" Esc!AC$38","v":1.1262235194821657},{"$f":" Esc!AD$38","v":1.1262235194821657},{"$f":" Esc!AE$38","v":1.1487479898718091},{"$f":" Esc!AF$38","v":1.1487479898718091},{"$f":" Esc!AG$38","v":1.1717865217851589},{"$f":" Esc!AH$38","v":1.1717865217851589},{"$f":" Esc!AI$38","v":1.195222252220862},{"$f":" Esc!AJ$38","v":1.195222252220862},{"$f":" Esc!AK$38","v":1.219126697265279},{"$f":" Esc!AL$38","v":1.219126697265279},{"$f":" Esc!AM$38","v":1.2435092312105847},{"$f":" Esc!AN$38","v":1.2435092312105847},{"$f":" Esc!AO$38","v":1.2684482320709796},{"$f":" Esc!AP$38","v":1.2684482320709796},{"$f":" Esc!AQ$38","v":1.2938171967123993},{"$f":" Esc!AR$38","v":1.2938171967123993},{"$f":" Esc!AS$38","v":1.3196935406466472},{"$f":" Esc!AT$38","v":1.3196935406466472},{"$f":" Esc!AU$38","v":1.3460874114595802},{"$f":" Esc!AV$38","v":1.3460874114595802},{"$f":" Esc!AW$38","v":1.3730836526373604},{"$f":" Esc!AX$38","v":1.3730836526373604},{"$f":" Esc!AY$38","v":1.4005453256901077},{"$f":" Esc!AZ$38","v":1.4005453256901077},{"$f":" Esc!BA$38","v":1.4285562322039098},{"$f":" Esc!BB$38","v":1.4285562322039098},{"$f":" Esc!BC$38","v":1.4571273568479881},{"$f":" Esc!BD$38","v":1.4571273568479881},{"$f":" Esc!BE$38","v":1.4863505419229874},{"$f":" Esc!BF$38","v":1.4863505419229874},{"$f":" Esc!BG$38","v":1.5160775527614474},{"$f":" Esc!BH$38","v":1.5160775527614474},{"$f":" Esc!BI$38","v":1.5463991038166764},{"$f":" Esc!BJ$38","v":1.5463991038166764},{"$f":" Esc!BK$38","v":1.5773270858930097},{"$f":" Esc!BL$38","v":1.5773270858930097},{"$f":" Esc!BM$38","v":1.6089609174439945},{"$f":" Esc!BN$38","v":1.6089609174439945},{"$f":" Esc!BO$38","v":1.6411401357928745},{"$f":" Esc!BP$38","v":1.6411401357928745},{"$f":" Esc!BQ$38","v":1.673962938508732},{"$f":" Esc!BR$38","v":1.673962938508732},{"$f":" Esc!BS$38","v":1.7074421972789069},{"$f":" Esc!BT$38","v":1.7074421972789069},{"$f":" Esc!BU$38","v":1.7416855316734243},{"$f":" Esc!BV$38","v":1.7416855316734243},{"$f":" Esc!BW$38","v":1.7765192423068927},{"$f":" Esc!BX$38","v":1.7765192423068927},{"$f":" Esc!BY$38","v":1.8120496271530306},{"$f":" Esc!BZ$38","v":1.8120496271530306},{"$f":" Esc!CA$38","v":1.8482906196960911},{"$f":" Esc!CB$38","v":1.8482906196960911},{"$f":" Esc!CC$38","v":1.8853587171399571},{"$f":" Esc!CD$38","v":1.8853587171399571},{"$f":" Esc!CE$38","v":1.9230658914827561},{"$f":" Esc!CF$38","v":1.9230658914827561},{"$f":" Esc!CG$38","v":1.961527209312411},{"$f":" Esc!CH$38","v":1.961527209312411},{"$f":" Esc!CI$38","v":2.0007577534986596},{"$f":" Esc!CJ$38","v":2.0007577534986596},{"$f":" Esc!CK$38","v":2.0408836312031369},{"$f":" Esc!CL$38","v":2.0408836312031369},{"$f":" Esc!CM$38","v":2.0817013038271996},{"$f":" Esc!CN$38","v":2.0817013038271996},{"$f":" Esc!CO$38","v":2.1233353299037434},{"$f":" Esc!CP$38","v":2.1233353299037434},{"$f":" Esc!CQ$38","v":2.1658020365018178},{"$f":" Esc!CR$38","v":2.1658020365018178},{"$f":" Esc!CS$38","v":2.2092379334747592},{"$f":" Esc!CT$38","v":2.2092379334747592},{"$f":" Esc!CU$38","v":2.2534226921442544},{"$f":" Esc!CV$38","v":2.2534226921442544},{"$f":" Esc!CW$38","v":2.2984911459871396},{"$f":" Esc!CX$38","v":2.2984911459871396},{"$f":" Esc!CY$38","v":2.344460968906882},{"$f":" Esc!CZ$38","v":2.344460968906882},{"$f":" Esc!DA$38","v":2.3914799315757889},{"$f":" Esc!DB$38","v":2.3914799315757889},{"$f":" Esc!DC$38","v":2.4393095302073045},{"$f":" Esc!DD$38","v":2.4393095302073045},{"$f":" Esc!DE$38","v":2.4880957208114505},{"$f":" Esc!DF$38","v":2.4880957208114505},{"$f":" Esc!DG$38","v":2.5378576352276796},{"$f":" Esc!DH$38","v":2.5378576352276796},{"$f":" Esc!DI$38","v":2.5887552338622202},{"$f":" Esc!DJ$38","v":2.5887552338622202},{"$f":" Esc!DK$38","v":2.6405303385394649},{"$f":" Esc!DL$38","v":2.6405303385394649},{"$f":" Esc!DM$38","v":2.6933409453102541},{"$f":" Esc!DN$38","v":2.6933409453102541},{"$f":" Esc!DO$38","v":2.747207764216459},{"$f":" Esc!DP$38","v":2.747207764216459},{"$f":" Esc!DQ$38","v":2.8023039509402032},{"$f":" Esc!DR$38","v":2.8023039509402032},{"$f":" Esc!DS$38","v":2.858350029959007},{"$f":" Esc!DT$38","v":2.858350029959007},{"$f":" Esc!DU$38","v":2.9155170305581875},{"$f":" Esc!DV$38","v":2.9155170305581875},{"$f":" Esc!DW$38","v":2.9738273711693508},{"$f":" Esc!DX$38","v":2.9738273711693508},{"$f":" Esc!DY$38","v":3.0334684912405367},{"$f":" Esc!DZ$38","v":3.0334684912405367},{"$f":" Esc!EA$38","v":3.0941378610653474},{"$f":" Esc!EB$38","v":3.0941378610653474},{"$f":" Esc!EC$38","v":3.1560206182866546},{"$f":" Esc!ED$38","v":3.1560206182866546},{"$f":" Esc!EE$38","v":3.2191410306523873},{"$f":" Esc!EF$38","v":3.2191410306523873},{"$f":" Esc!EG$38","v":3.2837019996570289},{"$f":" Esc!EH$38","v":3.2837019996570289},{"$f":" Esc!EI$38","v":3.3493760396501693},{"$f":" Esc!EJ$38","v":3.3493760396501693},{"$f":" Esc!EK$38","v":3.4163635604431728},{"$f":" Esc!EL$38","v":3.4163635604431728},{"$f":" Esc!EM$38","v":3.4846908316520366},{"$f":" Esc!EN$38","v":3.4846908316520366},{"$f":" Esc!EO$38","v":3.5545774922956226},{"$f":" Esc!EP$38","v":3.5545774922956226},{"$f":" Esc!EQ$38","v":3.6256690421415345},{"$f":" Esc!ER$38","v":3.6256690421415345},{"$f":" Esc!ES$38","v":3.6981824229843649},{"$f":" Esc!ET$38","v":3.6981824229843649},{"$f":" Esc!EU$38","v":3.7721460714440527},{"$f":" Esc!EV$38","v":3.7721460714440527},{"$f":" Esc!EW$38","v":3.8477977447570813},{"$f":" Esc!EX$38","v":3.8477977447570813},{"$f":" Esc!EY$38","v":3.9247536996522228},{"$f":" Esc!EZ$38","v":3.9247536996522228},{"$f":" Esc!FA$38","v":4.0032487736452671},{"$f":" Esc!FB$38","v":4.0032487736452671},{"$f":" Esc!FC$38","v":4.0833137491181724},{"$f":" Esc!FD$38","v":4.0833137491181724},{"$f":" Esc!FE$38","v":4.1652059961129},{"$f":" Esc!FF$38","v":4.1652059961129},{"$f":" Esc!FG$38","v":4.2485101160351579},{"$f":" Esc!FH$38","v":4.2485101160351579},{"$f":" Esc!FI$38","v":4.3334803183558614},{"$f":" Esc!FJ$38","v":4.3334803183558614},{"$f":" Esc!FK$38","v":4.4201499247229785},{"$f":" Esc!FL$38","v":4.4201499247229785},{"$f":" Esc!FM$38","v":4.5085529232174384},{"$f":" Esc!FN$38","v":4.5085529232174384},{"$f":" Esc!FO$38","v":4.5987239816817871},{"$f":" Esc!FP$38","v":4.5987239816817871},{"$f":" Esc!FQ$38","v":4.6906984613154235},{"$f":" Esc!FR$38","v":4.6906984613154235},{"$f":" Esc!FS$38","v":4.7845124305417315},{"$f":" Esc!FT$38","v":4.7845124305417315},{"$f":" Esc!FU$38","v":4.8804674557454355},{"$f":" Esc!FV$38","v":4.8804674557454355},{"$f":" Esc!FW$38","v":4.9780768048603434},{"$f":" Esc!FX$38","v":4.9780768048603434},{"$f":" Esc!FY$38","v":5.0776383409575514},{"$f":" Esc!FZ$38","v":5.0776383409575514},{"$f":" Esc!GA$38","v":5.1791911077767017},{"$f":" Esc!GB$38","v":5.1791911077767017},{"$f":" Esc!GC$38","v":5.2830615481812728},{"$f":" Esc!GD$38","v":5.2830615481812728},{"$f":" Esc!GE$38","v":5.3887227791448984},{"$f":" Esc!GF$38","v":5.3887227791448984},{"$f":" Esc!GG$38","v":5.4964972347277969},{"$f":" Esc!GH$38","v":5.4964972347277969},{"$f":" Esc!GI$38","v":5.6064271794223517},{"$f":" Esc!GJ$38","v":5.6064271794223517}]
[null,null,null,null,"Indexed tariff in period",null,null,null,null,{"$f":"$F68 * J69","v":0},{"$f":"$F68 * K69","v":0},0,0,0,0,0,7.8758369312867428E-3,7.8758369312867428E-3,8.0333536699124779E-3,8.0333536699124779E-3,8.194020743310727E-3,8.194020743310727E-3,8.3579011581769412E-3,8.3579011581769412E-3,8.5255217105165097E-3,8.5255217105165097E-3,8.6960321447268393E-3,8.6960321447268393E-3,8.8699527876213748E-3,8.8699527876213748E-3,9.0473518433738034E-3,9.0473518433738034E-3,9.228799563859592E-3,9.228799563859592E-3,9.4133755551367836E-3,9.4133755551367836E-3,9.6016430662395173E-3,9.6016430662395173E-3,9.7936759275643083E-3,9.7936759275643083E-3,9.990091431569998E-3,9.990091431569998E-3,1.0189893260201399E-2,1.0189893260201399E-2,1.0393691125405427E-2,1.0393691125405427E-2,1.0601564947913535E-2,1.0601564947913535E-2,1.081418294118742E-2,1.081418294118742E-2,1.103046660001117E-2,1.103046660001117E-2,1.1251075932011393E-2,1.1251075932011393E-2,1.1476097450651621E-2,1.1476097450651621E-2,1.1706254490915129E-2,1.1706254490915129E-2,1.1940379580733433E-2,1.1940379580733433E-2,1.2179187172348102E-2,1.2179187172348102E-2,1.2422770915795063E-2,1.2422770915795063E-2,1.2671913814602411E-2,1.2671913814602411E-2,1.2925352090894461E-2,1.2925352090894461E-2,1.3183859132712351E-2,1.3183859132712351E-2,1.3447536315366599E-2,1.3447536315366599E-2,1.3717231233041341E-2,1.3717231233041341E-2,{"$f":"$F68 * BW69","v":1.3991575857702167E-2},1.3991575857702167E-2,1.4271407374856212E-2,1.4271407374856212E-2,1.4556835522353335E-2,1.4556835522353335E-2,1.484877781317427E-2,1.484877781317427E-2,1.5145753369437754E-2,1.5145753369437754E-2,1.5448668436826508E-2,1.5448668436826508E-2,1.5757641805563039E-2,1.5757641805563039E-2,1.6073666675088256E-2,1.6073666675088256E-2,1.6395140008590024E-2,1.6395140008590024E-2,1.6723042808761822E-2,1.6723042808761822E-2,1.7057503664937055E-2,1.7057503664937055E-2,1.7399597706460112E-2,1.7399597706460112E-2,1.7747589660589314E-2,1.7747589660589314E-2,1.8102541453801101E-2,1.8102541453801101E-2,1.8464592282877123E-2,1.8464592282877123E-2,1.8834905965535692E-2,1.8834905965535692E-2,1.9211604084846404E-2,1.9211604084846404E-2,1.959583616654333E-2,1.959583616654333E-2,1.99877528898742E-2,1.99877528898742E-2,2.0388614076913922E-2,2.0388614076913922E-2,2.0796386358452205E-2,2.0796386358452205E-2,2.1212314085621246E-2,2.1212314085621246E-2,2.163656036733367E-2,2.163656036733367E-2,2.2070488949505605E-2,2.2070488949505605E-2,2.2511898728495714E-2,2.2511898728495714E-2,2.2962136703065631E-2,2.2962136703065631E-2,2.3421379437126941E-2,2.3421379437126941E-2,2.3891103173206894E-2,2.3891103173206894E-2,2.4368925236671033E-2,2.4368925236671033E-2,2.4856303741404455E-2,2.4856303741404455E-2,2.535342981623254E-2,2.535342981623254E-2,2.5861901480238956E-2,2.5861901480238956E-2,{"$f":"$F68 * EI69","v":2.6379139509843733E-2},2.6379139509843733E-2,2.6906722300040608E-2,2.6906722300040608E-2,2.7444856746041423E-2,2.7444856746041423E-2,2.7995272688942481E-2,2.7995272688942481E-2,2.8555178142721328E-2,2.8555178142721328E-2,2.9126281705575751E-2,2.9126281705575751E-2,2.9708807339687272E-2,2.9708807339687272E-2,3.0304627582279659E-2,3.0304627582279659E-2,3.0910720133925252E-2,3.0910720133925252E-2,3.1528934536603756E-2,3.1528934536603756E-2,3.2159513227335831E-2,3.2159513227335831E-2,3.2804483210602961E-2,3.2804483210602961E-2,3.346057287481502E-2,3.346057287481502E-2,3.4129784332311328E-2,3.4129784332311328E-2,3.4812380018957548E-2,3.4812380018957548E-2,3.5508627619336701E-2,3.5508627619336701E-2,3.6218800171723436E-2,3.6218800171723436E-2,3.694317617515791E-2,3.694317617515791E-2,3.7682039698661067E-2,3.7682039698661067E-2,3.8437765829902951E-2,3.8437765829902951E-2,3.9206521146501E-2,3.9206521146501E-2,3.9990651569431032E-2,3.9990651569431032E-2,4.0790464600819643E-2,4.0790464600819643E-2,4.1608531251426988E-2,4.1608531251426988E-2,4.2440701876455524E-2,4.2440701876455524E-2,4.3289515913984639E-2,4.3289515913984639E-2,4.4155306232264324E-2,4.4155306232264324E-2]
[null,null,null,null,{"$f":" InpC!E$285","v":"Units in a thousand"},{"$f":" InpC!F$285","v":1000},{"$f":" InpC!G$285","v":"units"}]
[null,null,null,null,{"$f":" InpC!E$284","v":"GWh to KWh conversion"},{"$f":" InpC!F$284","v":1000000},{"$f":" InpC!G$284","v":"KWh / GWh"}]
[null,null,null,null,{"$f":" E$28","v":"Electricity generation P50"},0,"GWh",20217.473920645203,0,0,0,0,0,0,0,0,515.08799999999997,515.08799999999997,514.05988023952091,514.05988023952091,513.0338126142924,513.0338126142924,512.00979302823589,512.00979302823589,510.98781739344901,510.98781739344901,509.96788163018857,509.96788163018857,508.94998166685502,508.94998166685502,507.93411343997508,507.93411343997508,506.92027289418661,506.92027289418661,505.90845598222216,505.90845598222216,504.89865866489248,504.89865866489248,503.89087691107034,503.89087691107034,502.88510669767498,502.88510669767498,501.88134400965561,501.88134400965561,500.87958483997585,500.87958483997585,499.87982518959649,499.87982518959649,498.88206106746162,498.88206106746162,497.88628849048064,497.88628849048064,496.89250348351368,496.89250348351368,495.90070207935497,495.90070207935497,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"Electricity generation revenue indexed P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J75:GJ75)","v":193211.64168699726},null,{"$f":" J70 / $F71 * J73 * $F72 * J74","v":0},0,0,0,0,0,0,4056.7490932626251,4056.7490932626251,4129.6248254769243,4129.6248254769243,4203.8097025813004,4203.8097025813004,4279.327242148629,4279.327242148629,4356.4377309972951,4356.4377309972951,4434.6970914343719,4434.6970914343719,4514.3623086457683,4514.3623086457683,4595.4586375435974,4595.4586375435974,4678.2655933974547,4678.2655933974547,4762.306292680043,4762.306292680043,4847.8567051233977,4847.8567051233977,4934.9439513232201,4934.9439513232201,5023.8681954846079,{"$f":" AP70 / $F71 * AP73 * $F72 * AP74","v":5023.8681954846079},5114.1173247448096,5114.1173247448096,5205.9876958480118,5205.9876958480118,5299.5084328991707,5299.5084328991707,5395.0018744601639,5395.0018744601639,5491.918075797772,5491.918075797772,5590.5752867402471,5590.5752867402471,5691.0047829092355,5691.0047829092355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV70 / $F71 * BV73 * $F72 * BV74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DB70 / $F71 * DB73 * $F72 * DB74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH70 / $F71 * EH73 * $F72 * EH74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FN70 / $F71 * FN73 * $F72 * FN74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Indexed revenue P99"]
[null,null,null,null,{"$f":" E$65","v":"Indexed power tariff"},{"$f":" F$65","v":7.8758369312867428E-3},{"$f":" G$65","v":"USD / kWh"}]
[null,null,null,null,{"$f":" Esc!E$38","v":"O&M escalation factor"},{"$f":" Esc!F$38","v":0},{"$f":" Esc!G$38","v":"factor"},{"$f":" Esc!H$38","v":0},{"$f":" Esc!I$38","v":0},{"$f":" Esc!J$38","v":0},{"$f":" Esc!K$38","v":0},{"$f":" Esc!L$38","v":0},{"$f":" Esc!M$38","v":0},{"$f":" Esc!N$38","v":0},{"$f":" Esc!O$38","v":0},{"$f":" Esc!P$38","v":0},{"$f":" Esc!Q$38","v":1},{"$f":" Esc!R$38","v":1},{"$f":" Esc!S$38","v":1.02},{"$f":" Esc!T$38","v":1.02},{"$f":" Esc!U$38","v":1.0404},{"$f":" Esc!V$38","v":1.0404},{"$f":" Esc!W$38","v":1.0612079999999999},{"$f":" Esc!X$38","v":1.0612079999999999},{"$f":" Esc!Y$38","v":1.0824908876222279},{"$f":" Esc!Z$38","v":1.0824908876222279},{"$f":" Esc!AA$38","v":1.1041407053746723},{"$f":" Esc!AB$38","v":1.1041407053746723},{"$f":" Esc!AC$38","v":1.1262235194821657},{"$f":" Esc!AD$38","v":1.1262235194821657},{"$f":" Esc!AE$38","v":1.1487479898718091},{"$f":" Esc!AF$38","v":1.1487479898718091},{"$f":" Esc!AG$38","v":1.1717865217851589},{"$f":" Esc!AH$38","v":1.1717865217851589},{"$f":" Esc!AI$38","v":1.195222252220862},{"$f":" Esc!AJ$38","v":1.195222252220862},{"$f":" Esc!AK$38","v":1.219126697265279},{"$f":" Esc!AL$38","v":1.219126697265279},{"$f":" Esc!AM$38","v":1.2435092312105847},{"$f":" Esc!AN$38","v":1.2435092312105847},{"$f":" Esc!AO$38","v":1.2684482320709796},{"$f":" Esc!AP$38","v":1.2684482320709796},{"$f":" Esc!AQ$38","v":1.2938171967123993},{"$f":" Esc!AR$38","v":1.2938171967123993},{"$f":" Esc!AS$38","v":1.3196935406466472},{"$f":" Esc!AT$38","v":1.3196935406466472},{"$f":" Esc!AU$38","v":1.3460874114595802},{"$f":" Esc!AV$38","v":1.3460874114595802},{"$f":" Esc!AW$38","v":1.3730836526373604},{"$f":" Esc!AX$38","v":1.3730836526373604},{"$f":" Esc!AY$38","v":1.4005453256901077},{"$f":" Esc!AZ$38","v":1.4005453256901077},{"$f":" Esc!BA$38","v":1.4285562322039098},{"$f":" Esc!BB$38","v":1.4285562322039098},{"$f":" Esc!BC$38","v":1.4571273568479881},{"$f":" Esc!BD$38","v":1.4571273568479881},{"$f":" Esc!BE$38","v":1.4863505419229874},{"$f":" Esc!BF$38","v":1.4863505419229874},{"$f":" Esc!BG$38","v":1.5160775527614474},{"$f":" Esc!BH$38","v":1.5160775527614474},{"$f":" Esc!BI$38","v":1.5463991038166764},{"$f":" Esc!BJ$38","v":1.5463991038166764},{"$f":" Esc!BK$38","v":1.5773270858930097},{"$f":" Esc!BL$38","v":1.5773270858930097},{"$f":" Esc!BM$38","v":1.6089609174439945},{"$f":" Esc!BN$38","v":1.6089609174439945},{"$f":" Esc!BO$38","v":1.6411401357928745},{"$f":" Esc!BP$38","v":1.6411401357928745},{"$f":" Esc!BQ$38","v":1.673962938508732},{"$f":" Esc!BR$38","v":1.673962938508732},{"$f":" Esc!BS$38","v":1.7074421972789069},{"$f":" Esc!BT$38","v":1.7074421972789069},{"$f":" Esc!BU$38","v":1.7416855316734243},{"$f":" Esc!BV$38","v":1.7416855316734243},{"$f":" Esc!BW$38","v":1.7765192423068927},{"$f":" Esc!BX$38","v":1.7765192423068927},{"$f":" Esc!BY$38","v":1.8120496271530306},{"$f":" Esc!BZ$38","v":1.8120496271530306},{"$f":" Esc!CA$38","v":1.8482906196960911},{"$f":" Esc!CB$38","v":1.8482906196960911},{"$f":" Esc!CC$38","v":1.8853587171399571},{"$f":" Esc!CD$38","v":1.8853587171399571},{"$f":" Esc!CE$38","v":1.9230658914827561},{"$f":" Esc!CF$38","v":1.9230658914827561},{"$f":" Esc!CG$38","v":1.961527209312411},{"$f":" Esc!CH$38","v":1.961527209312411},{"$f":" Esc!CI$38","v":2.0007577534986596},{"$f":" Esc!CJ$38","v":2.0007577534986596},{"$f":" Esc!CK$38","v":2.0408836312031369},{"$f":" Esc!CL$38","v":2.0408836312031369},{"$f":" Esc!CM$38","v":2.0817013038271996},{"$f":" Esc!CN$38","v":2.0817013038271996},{"$f":" Esc!CO$38","v":2.1233353299037434},{"$f":" Esc!CP$38","v":2.1233353299037434},{"$f":" Esc!CQ$38","v":2.1658020365018178},{"$f":" Esc!CR$38","v":2.1658020365018178},{"$f":" Esc!CS$38","v":2.2092379334747592},{"$f":" Esc!CT$38","v":2.2092379334747592},{"$f":" Esc!CU$38","v":2.2534226921442544},{"$f":" Esc!CV$38","v":2.2534226921442544},{"$f":" Esc!CW$38","v":2.2984911459871396},{"$f":" Esc!CX$38","v":2.2984911459871396},{"$f":" Esc!CY$38","v":2.344460968906882},{"$f":" Esc!CZ$38","v":2.344460968906882},{"$f":" Esc!DA$38","v":2.3914799315757889},{"$f":" Esc!DB$38","v":2.3914799315757889},{"$f":" Esc!DC$38","v":2.4393095302073045},{"$f":" Esc!DD$38","v":2.4393095302073045},{"$f":" Esc!DE$38","v":2.4880957208114505},{"$f":" Esc!DF$38","v":2.4880957208114505},{"$f":" Esc!DG$38","v":2.5378576352276796},{"$f":" Esc!DH$38","v":2.5378576352276796},{"$f":" Esc!DI$38","v":2.5887552338622202},{"$f":" Esc!DJ$38","v":2.5887552338622202},{"$f":" Esc!DK$38","v":2.6405303385394649},{"$f":" Esc!DL$38","v":2.6405303385394649},{"$f":" Esc!DM$38","v":2.6933409453102541},{"$f":" Esc!DN$38","v":2.6933409453102541},{"$f":" Esc!DO$38","v":2.747207764216459},{"$f":" Esc!DP$38","v":2.747207764216459},{"$f":" Esc!DQ$38","v":2.8023039509402032},{"$f":" Esc!DR$38","v":2.8023039509402032},{"$f":" Esc!DS$38","v":2.858350029959007},{"$f":" Esc!DT$38","v":2.858350029959007},{"$f":" Esc!DU$38","v":2.9155170305581875},{"$f":" Esc!DV$38","v":2.9155170305581875},{"$f":" Esc!DW$38","v":2.9738273711693508},{"$f":" Esc!DX$38","v":2.9738273711693508},{"$f":" Esc!DY$38","v":3.0334684912405367},{"$f":" Esc!DZ$38","v":3.0334684912405367},{"$f":" Esc!EA$38","v":3.0941378610653474},{"$f":" Esc!EB$38","v":3.0941378610653474},{"$f":" Esc!EC$38","v":3.1560206182866546},{"$f":" Esc!ED$38","v":3.1560206182866546},{"$f":" Esc!EE$38","v":3.2191410306523873},{"$f":" Esc!EF$38","v":3.2191410306523873},{"$f":" Esc!EG$38","v":3.2837019996570289},{"$f":" Esc!EH$38","v":3.2837019996570289},{"$f":" Esc!EI$38","v":3.3493760396501693},{"$f":" Esc!EJ$38","v":3.3493760396501693},{"$f":" Esc!EK$38","v":3.4163635604431728},{"$f":" Esc!EL$38","v":3.4163635604431728},{"$f":" Esc!EM$38","v":3.4846908316520366},{"$f":" Esc!EN$38","v":3.4846908316520366},{"$f":" Esc!EO$38","v":3.5545774922956226},{"$f":" Esc!EP$38","v":3.5545774922956226},{"$f":" Esc!EQ$38","v":3.6256690421415345},{"$f":" Esc!ER$38","v":3.6256690421415345},{"$f":" Esc!ES$38","v":3.6981824229843649},{"$f":" Esc!ET$38","v":3.6981824229843649},{"$f":" Esc!EU$38","v":3.7721460714440527},{"$f":" Esc!EV$38","v":3.7721460714440527},{"$f":" Esc!EW$38","v":3.8477977447570813},{"$f":" Esc!EX$38","v":3.8477977447570813},{"$f":" Esc!EY$38","v":3.9247536996522228},{"$f":" Esc!EZ$38","v":3.9247536996522228},{"$f":" Esc!FA$38","v":4.0032487736452671},{"$f":" Esc!FB$38","v":4.0032487736452671},{"$f":" Esc!FC$38","v":4.0833137491181724},{"$f":" Esc!FD$38","v":4.0833137491181724},{"$f":" Esc!FE$38","v":4.1652059961129},{"$f":" Esc!FF$38","v":4.1652059961129},{"$f":" Esc!FG$38","v":4.2485101160351579},{"$f":" Esc!FH$38","v":4.2485101160351579},{"$f":" Esc!FI$38","v":4.3334803183558614},{"$f":" Esc!FJ$38","v":4.3334803183558614},{"$f":" Esc!FK$38","v":4.4201499247229785},{"$f":" Esc!FL$38","v":4.4201499247229785},{"$f":" Esc!FM$38","v":4.5085529232174384},{"$f":" Esc!FN$38","v":4.5085529232174384},{"$f":" Esc!FO$38","v":4.5987239816817871},{"$f":" Esc!FP$38","v":4.5987239816817871},{"$f":" Esc!FQ$38","v":4.6906984613154235},{"$f":" Esc!FR$38","v":4.6906984613154235},{"$f":" Esc!FS$38","v":4.7845124305417315},{"$f":" Esc!FT$38","v":4.7845124305417315},{"$f":" Esc!FU$38","v":4.8804674557454355},{"$f":" Esc!FV$38","v":4.8804674557454355},{"$f":" Esc!FW$38","v":4.9780768048603434},{"$f":" Esc!FX$38","v":4.9780768048603434},{"$f":" Esc!FY$38","v":5.0776383409575514},{"$f":" Esc!FZ$38","v":5.0776383409575514},{"$f":" Esc!GA$38","v":5.1791911077767017},{"$f":" Esc!GB$38","v":5.1791911077767017},{"$f":" Esc!GC$38","v":5.2830615481812728},{"$f":" Esc!GD$38","v":5.2830615481812728},{"$f":" Esc!GE$38","v":5.3887227791448984},{"$f":" Esc!GF$38","v":5.3887227791448984},{"$f":" Esc!GG$38","v":5.4964972347277969},{"$f":" Esc!GH$38","v":5.4964972347277969},{"$f":" Esc!GI$38","v":5.6064271794223517},{"$f":" Esc!GJ$38","v":5.6064271794223517}]
[null,null,null,null,"Indexed tariff in period",null,null,null,null,{"$f":"$F78 * J79","v":0},{"$f":"$F78 * K79","v":0},0,0,0,0,0,7.8758369312867428E-3,7.8758369312867428E-3,8.0333536699124779E-3,8.0333536699124779E-3,8.194020743310727E-3,8.194020743310727E-3,8.3579011581769412E-3,8.3579011581769412E-3,8.5255217105165097E-3,8.5255217105165097E-3,8.6960321447268393E-3,8.6960321447268393E-3,8.8699527876213748E-3,8.8699527876213748E-3,9.0473518433738034E-3,9.0473518433738034E-3,9.228799563859592E-3,9.228799563859592E-3,9.4133755551367836E-3,9.4133755551367836E-3,9.6016430662395173E-3,9.6016430662395173E-3,9.7936759275643083E-3,9.7936759275643083E-3,9.990091431569998E-3,9.990091431569998E-3,1.0189893260201399E-2,1.0189893260201399E-2,1.0393691125405427E-2,1.0393691125405427E-2,1.0601564947913535E-2,1.0601564947913535E-2,1.081418294118742E-2,1.081418294118742E-2,1.103046660001117E-2,1.103046660001117E-2,1.1251075932011393E-2,1.1251075932011393E-2,1.1476097450651621E-2,1.1476097450651621E-2,1.1706254490915129E-2,1.1706254490915129E-2,1.1940379580733433E-2,1.1940379580733433E-2,1.2179187172348102E-2,1.2179187172348102E-2,1.2422770915795063E-2,1.2422770915795063E-2,1.2671913814602411E-2,1.2671913814602411E-2,1.2925352090894461E-2,1.2925352090894461E-2,1.3183859132712351E-2,1.3183859132712351E-2,1.3447536315366599E-2,1.3447536315366599E-2,1.3717231233041341E-2,1.3717231233041341E-2,{"$f":"$F78 * BW79","v":1.3991575857702167E-2},1.3991575857702167E-2,1.4271407374856212E-2,1.4271407374856212E-2,1.4556835522353335E-2,1.4556835522353335E-2,1.484877781317427E-2,1.484877781317427E-2,1.5145753369437754E-2,1.5145753369437754E-2,1.5448668436826508E-2,1.5448668436826508E-2,1.5757641805563039E-2,1.5757641805563039E-2,1.6073666675088256E-2,1.6073666675088256E-2,1.6395140008590024E-2,1.6395140008590024E-2,1.6723042808761822E-2,1.6723042808761822E-2,1.7057503664937055E-2,1.7057503664937055E-2,1.7399597706460112E-2,1.7399597706460112E-2,1.7747589660589314E-2,1.7747589660589314E-2,1.8102541453801101E-2,1.8102541453801101E-2,1.8464592282877123E-2,1.8464592282877123E-2,1.8834905965535692E-2,1.8834905965535692E-2,1.9211604084846404E-2,1.9211604084846404E-2,1.959583616654333E-2,1.959583616654333E-2,1.99877528898742E-2,1.99877528898742E-2,2.0388614076913922E-2,2.0388614076913922E-2,2.0796386358452205E-2,2.0796386358452205E-2,2.1212314085621246E-2,2.1212314085621246E-2,2.163656036733367E-2,2.163656036733367E-2,2.2070488949505605E-2,2.2070488949505605E-2,2.2511898728495714E-2,2.2511898728495714E-2,2.2962136703065631E-2,2.2962136703065631E-2,2.3421379437126941E-2,2.3421379437126941E-2,2.3891103173206894E-2,2.3891103173206894E-2,2.4368925236671033E-2,2.4368925236671033E-2,2.4856303741404455E-2,2.4856303741404455E-2,2.535342981623254E-2,2.535342981623254E-2,2.5861901480238956E-2,2.5861901480238956E-2,{"$f":"$F78 * EI79","v":2.6379139509843733E-2},2.6379139509843733E-2,2.6906722300040608E-2,2.6906722300040608E-2,2.7444856746041423E-2,2.7444856746041423E-2,2.7995272688942481E-2,2.7995272688942481E-2,2.8555178142721328E-2,2.8555178142721328E-2,2.9126281705575751E-2,2.9126281705575751E-2,2.9708807339687272E-2,2.9708807339687272E-2,3.0304627582279659E-2,3.0304627582279659E-2,3.0910720133925252E-2,3.0910720133925252E-2,3.1528934536603756E-2,3.1528934536603756E-2,3.2159513227335831E-2,3.2159513227335831E-2,3.2804483210602961E-2,3.2804483210602961E-2,3.346057287481502E-2,3.346057287481502E-2,3.4129784332311328E-2,3.4129784332311328E-2,3.4812380018957548E-2,3.4812380018957548E-2,3.5508627619336701E-2,3.5508627619336701E-2,3.6218800171723436E-2,3.6218800171723436E-2,3.694317617515791E-2,3.694317617515791E-2,3.7682039698661067E-2,3.7682039698661067E-2,3.8437765829902951E-2,3.8437765829902951E-2,3.9206521146501E-2,3.9206521146501E-2,3.9990651569431032E-2,3.9990651569431032E-2,4.0790464600819643E-2,4.0790464600819643E-2,4.1608531251426988E-2,4.1608531251426988E-2,4.2440701876455524E-2,4.2440701876455524E-2,4.3289515913984639E-2,4.3289515913984639E-2,4.4155306232264324E-2,4.4155306232264324E-2]
[null,null,null,null,{"$f":" InpC!E$285","v":"Units in a thousand"},{"$f":" InpC!F$285","v":1000},{"$f":" InpC!G$285","v":"units"}]
[null,null,null,null,{"$f":" InpC!E$284","v":"GWh to KWh conversion"},{"$f":" InpC!F$284","v":1000000},{"$f":" InpC!G$284","v":"KWh / GWh"}]
[null,null,null,null,{"$f":" E$40","v":"Electricity generation P99"},0,"GWh",17160.336884850207,0,0,0,0,0,0,0,0,437.20019820664334,437.20019820664334,436.32754312040248,436.32754312040248,435.45662986068118,435.45662986068118,434.58745495077966,434.58745495077966,433.72001492093779,433.72001492093779,432.8543063083211,432.8543063083211,431.99032565700719,431.99032565700719,431.12806951797126,431.12806951797126,430.26753444907303,430.26753444907303,429.4087170150429,429.4087170150429,{"$f":" AK$40","v":428.55161378746811},428.55161378746811,427.69622134477856,427.69622134477856,426.84253627223404,426.84253627223404,425.99055516191015,425.99055516191015,425.14027461268495,425.14027461268495,424.29169123022439,424.29169123022439,423.4448016269705,423.4448016269705,422.59960242212622,422.59960242212622,421.75609024164299,421.75609024164299,420.9142617182066,420.9142617182066,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"Electricity generation revenue indexed P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J85:GJ85)","v":163995.60471489569},null,{"$f":" J80 / $F81 * J83 * $F82 * J84","v":0},0,0,0,0,0,0,3443.3174674017655,3443.3174674017655,3505.1734698101804,3505.1734698101804,3568.1406578906026,3568.1406578906026,3632.2389930622908,3632.2389930622908,3697.6894034939992,3697.6894034939992,3764.1149616405983,3764.1149616405983,3831.7337932868368,3831.7337932868368,3900.5673344836068,3900.5673344836068,3970.8528342665468,3970.8528342665468,4042.1855199120528,4042.1855199120528,4114.7996310481985,4114.7996310481985,4188.7181872945739,4188.7181872945739,4264.1959642428519,4264.1959642428519,4340.7982869538009,4340.7982869538009,4418.7766992942898,4418.7766992942898,4498.1559214372992,4498.1559214372992,4579.2095502888751,4579.2095502888751,4661.470799695262,4661.470799695262,4745.2097960969741,4745.2097960969741,4830.4530858472199,4830.4530858472199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV80 / $F81 * BV83 * $F82 * BV84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH80 / $F81 * EH83 * $F82 * EH84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Not Indexed revenue P50"]
[]
[null,null,null,null,{"$f":" Solve!E$87","v":"Not indexed power tariff"},{"$f":" Solve!F$87","v":3.5283158984888208E-2},{"$f":" Solve!G$87","v":"USD / kWh"}]
[null,null,null,null,{"$f":" InpC!E$285","v":"Units in a thousand"},{"$f":" InpC!F$285","v":1000},{"$f":" InpC!G$285","v":"units"}]
[null,null,null,null,{"$f":" InpC!E$284","v":"GWh to KWh conversion"},{"$f":" InpC!F$284","v":1000000},{"$f":" InpC!G$284","v":"KWh / GWh"}]
[null,null,null,null,{"$f":" E$28","v":"Electricity generation P50"},0,"GWh",20217.473920645203,0,0,0,0,0,0,0,0,515.08799999999997,515.08799999999997,514.05988023952091,514.05988023952091,513.0338126142924,513.0338126142924,512.00979302823589,512.00979302823589,510.98781739344901,510.98781739344901,509.96788163018857,509.96788163018857,508.94998166685502,508.94998166685502,507.93411343997508,507.93411343997508,506.92027289418661,506.92027289418661,505.90845598222216,505.90845598222216,504.89865866489248,504.89865866489248,503.89087691107034,503.89087691107034,502.88510669767498,502.88510669767498,501.88134400965561,501.88134400965561,500.87958483997585,500.87958483997585,499.87982518959649,499.87982518959649,498.88206106746162,498.88206106746162,497.88628849048064,497.88628849048064,496.89250348351368,496.89250348351368,495.90070207935497,495.90070207935497,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"Electricity generation revenue no indexed P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J95:GJ95)","v":713336.34661495592},null,{"$f":" $F90 / $F91 * J93 * $F92 * J94","v":0},0,0,0,0,0,0,18173.931795208096,18173.931795208096,18137.656482243608,18137.656482243608,18101.453575093423,18101.453575093423,18065.322929234953,18065.322929234953,18029.264400434084,18029.264400434084,17993.277844744596,17993.277844744596,17957.363118507586,17957.363118507586,17921.520078350884,17921.520078350884,17885.748581188502,17885.748581188502,17850.048484220064,17850.048484220064,17814.419644930207,17814.419644930207,17778.861921088028,17778.861921088028,17743.375170746538,17743.375170746538,17707.95925224205,17707.95925224205,17672.61402419367,17672.61402419367,17637.33934550266,17637.33934550266,17602.135075351955,17602.135075351955,17567.001073205545,17567.001073205545,17531.937198807933,17531.937198807933,17496.943312183565,17496.943312183565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F90 / $F91 * BV93 * $F92 * BV94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F90 / $F91 * EH93 * $F92 * EH94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$75","v":"Electricity generation revenue indexed P50"},0,"$ 000s",193211.64168699726,0,0,0,0,0,0,0,0,4056.7490932626251,4056.7490932626251,4129.6248254769243,4129.6248254769243,4203.8097025813004,4203.8097025813004,4279.327242148629,4279.327242148629,4356.4377309972951,4356.4377309972951,4434.6970914343719,4434.6970914343719,4514.3623086457683,4514.3623086457683,4595.4586375435974,4595.4586375435974,4678.2655933974547,4678.2655933974547,4762.306292680043,4762.306292680043,{"$f":" AK$75","v":4847.8567051233977},4847.8567051233977,4934.9439513232201,4934.9439513232201,5023.8681954846079,5023.8681954846079,5114.1173247448096,5114.1173247448096,5205.9876958480118,5205.9876958480118,5299.5084328991707,5299.5084328991707,5395.0018744601639,5395.0018744601639,5491.918075797772,5491.918075797772,5590.5752867402471,5590.5752867402471,5691.0047829092355,5691.0047829092355,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$95","v":"Electricity generation revenue no indexed P50"},0,"$ 000s",713336.34661495592,0,0,0,0,0,0,0,0,18173.931795208096,18173.931795208096,18137.656482243608,18137.656482243608,18101.453575093423,18101.453575093423,18065.322929234953,18065.322929234953,18029.264400434084,18029.264400434084,17993.277844744596,17993.277844744596,17957.363118507586,17957.363118507586,17921.520078350884,17921.520078350884,17885.748581188502,17885.748581188502,17850.048484220064,17850.048484220064,{"$f":" AK$95","v":17814.419644930207},17814.419644930207,17778.861921088028,17778.861921088028,17743.375170746538,17743.375170746538,17707.95925224205,17707.95925224205,17672.61402419367,17672.61402419367,17637.33934550266,17637.33934550266,17602.135075351955,17602.135075351955,17567.001073205545,17567.001073205545,17531.937198807933,17531.937198807933,17496.943312183565,17496.943312183565,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Electricity generation revenue P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J99:GJ99)","v":906547.98830195284},null,{"$f":"J97+J98","v":0},0,0,0,0,0,0,22230.680888470721,22230.680888470721,22267.281307720532,22267.281307720532,22305.263277674723,22305.263277674723,22344.650171383582,22344.650171383582,22385.702131431379,22385.702131431379,22427.974936178969,22427.974936178969,22471.725427153353,22471.725427153353,22516.978715894482,22516.978715894482,22564.014174585958,22564.014174585958,22612.354776900109,22612.354776900109,22662.276350053606,22662.276350053606,22713.805872411249,22713.805872411249,22767.243366231145,{"$f":"AP97+AP98","v":22767.243366231145},22822.076576986859,22822.076576986859,22878.601720041683,22878.601720041683,22936.847778401832,22936.847778401832,22997.13694981212,22997.13694981212,23058.919149003319,23058.919149003319,23122.512485548181,23122.512485548181,23187.948095092801,23187.948095092801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV97+BV98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB97+DB98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH97+EH98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN97+FN98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$99","v":"Electricity generation revenue P50"},0,"$ 000s",906547.98830195284,0,0,0,0,0,0,0,0,22230.680888470721,22230.680888470721,22267.281307720532,22267.281307720532,22305.263277674723,22305.263277674723,22344.650171383582,22344.650171383582,22385.702131431379,22385.702131431379,22427.974936178969,22427.974936178969,22471.725427153353,22471.725427153353,22516.978715894482,22516.978715894482,22564.014174585958,22564.014174585958,22612.354776900109,22612.354776900109,{"$f":" AK$99","v":22662.276350053606},22662.276350053606,22713.805872411249,22713.805872411249,22767.243366231145,22767.243366231145,22822.076576986859,22822.076576986859,22878.601720041683,22878.601720041683,22936.847778401832,22936.847778401832,22997.13694981212,22997.13694981212,23058.919149003319,23058.919149003319,23122.512485548181,23122.512485548181,23187.948095092801,23187.948095092801,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConFin!E$43","v":"Early generation revenue P50"},{"$f":" ConFin!F$43","v":0},{"$f":" ConFin!G$43","v":"$ 000s"},{"$f":" ConFin!H$43","v":7389.9249711446046},{"$f":" ConFin!I$43","v":0},{"$f":" ConFin!J$43","v":0},{"$f":" ConFin!K$43","v":0},{"$f":" ConFin!L$43","v":0},{"$f":" ConFin!M$43","v":0},{"$f":" ConFin!N$43","v":0},{"$f":" ConFin!O$43","v":0},{"$f":" ConFin!P$43","v":7389.9249711446046},{"$f":" ConFin!Q$43","v":0},{"$f":" ConFin!R$43","v":0},{"$f":" ConFin!S$43","v":0},{"$f":" ConFin!T$43","v":0},{"$f":" ConFin!U$43","v":0},{"$f":" ConFin!V$43","v":0},{"$f":" ConFin!W$43","v":0},{"$f":" ConFin!X$43","v":0},{"$f":" ConFin!Y$43","v":0},{"$f":" ConFin!Z$43","v":0},{"$f":" ConFin!AA$43","v":0},{"$f":" ConFin!AB$43","v":0},{"$f":" ConFin!AC$43","v":0},{"$f":" ConFin!AD$43","v":0},{"$f":" ConFin!AE$43","v":0},{"$f":" ConFin!AF$43","v":0},{"$f":" ConFin!AG$43","v":0},{"$f":" ConFin!AH$43","v":0},{"$f":" ConFin!AI$43","v":0},{"$f":" ConFin!AJ$43","v":0},{"$f":" ConFin!AK$43","v":0},{"$f":" ConFin!AL$43","v":0},{"$f":" ConFin!AM$43","v":0},{"$f":" ConFin!AN$43","v":0},{"$f":" ConFin!AO$43","v":0},{"$f":" ConFin!AP$43","v":0},{"$f":" ConFin!AQ$43","v":0},{"$f":" ConFin!AR$43","v":0},{"$f":" ConFin!AS$43","v":0},{"$f":" ConFin!AT$43","v":0},{"$f":" ConFin!AU$43","v":0},{"$f":" ConFin!AV$43","v":0},{"$f":" ConFin!AW$43","v":0},{"$f":" ConFin!AX$43","v":0},{"$f":" ConFin!AY$43","v":0},{"$f":" ConFin!AZ$43","v":0},{"$f":" ConFin!BA$43","v":0},{"$f":" ConFin!BB$43","v":0},{"$f":" ConFin!BC$43","v":0},{"$f":" ConFin!BD$43","v":0},{"$f":" ConFin!BE$43","v":0},{"$f":" ConFin!BF$43","v":0},{"$f":" ConFin!BG$43","v":0},{"$f":" ConFin!BH$43","v":0},{"$f":" ConFin!BI$43","v":0},{"$f":" ConFin!BJ$43","v":0},{"$f":" ConFin!BK$43","v":0},{"$f":" ConFin!BL$43","v":0},{"$f":" ConFin!BM$43","v":0},{"$f":" ConFin!BN$43","v":0},{"$f":" ConFin!BO$43","v":0},{"$f":" ConFin!BP$43","v":0},{"$f":" ConFin!BQ$43","v":0},{"$f":" ConFin!BR$43","v":0},{"$f":" ConFin!BS$43","v":0},{"$f":" ConFin!BT$43","v":0},{"$f":" ConFin!BU$43","v":0},{"$f":" ConFin!BV$43","v":0},{"$f":" ConFin!BW$43","v":0},{"$f":" ConFin!BX$43","v":0},{"$f":" ConFin!BY$43","v":0},{"$f":" ConFin!BZ$43","v":0},{"$f":" ConFin!CA$43","v":0},{"$f":" ConFin!CB$43","v":0},{"$f":" ConFin!CC$43","v":0},{"$f":" ConFin!CD$43","v":0},{"$f":" ConFin!CE$43","v":0},{"$f":" ConFin!CF$43","v":0},{"$f":" ConFin!CG$43","v":0},{"$f":" ConFin!CH$43","v":0},{"$f":" ConFin!CI$43","v":0},{"$f":" ConFin!CJ$43","v":0},{"$f":" ConFin!CK$43","v":0},{"$f":" ConFin!CL$43","v":0},{"$f":" ConFin!CM$43","v":0},{"$f":" ConFin!CN$43","v":0},{"$f":" ConFin!CO$43","v":0},{"$f":" ConFin!CP$43","v":0},{"$f":" ConFin!CQ$43","v":0},{"$f":" ConFin!CR$43","v":0},{"$f":" ConFin!CS$43","v":0},{"$f":" ConFin!CT$43","v":0},{"$f":" ConFin!CU$43","v":0},{"$f":" ConFin!CV$43","v":0},{"$f":" ConFin!CW$43","v":0},{"$f":" ConFin!CX$43","v":0},{"$f":" ConFin!CY$43","v":0},{"$f":" ConFin!CZ$43","v":0},{"$f":" ConFin!DA$43","v":0},{"$f":" ConFin!DB$43","v":0},{"$f":" ConFin!DC$43","v":0},{"$f":" ConFin!DD$43","v":0},{"$f":" ConFin!DE$43","v":0},{"$f":" ConFin!DF$43","v":0},{"$f":" ConFin!DG$43","v":0},{"$f":" ConFin!DH$43","v":0},{"$f":" ConFin!DI$43","v":0},{"$f":" ConFin!DJ$43","v":0},{"$f":" ConFin!DK$43","v":0},{"$f":" ConFin!DL$43","v":0},{"$f":" ConFin!DM$43","v":0},{"$f":" ConFin!DN$43","v":0},{"$f":" ConFin!DO$43","v":0},{"$f":" ConFin!DP$43","v":0},{"$f":" ConFin!DQ$43","v":0},{"$f":" ConFin!DR$43","v":0},{"$f":" ConFin!DS$43","v":0},{"$f":" ConFin!DT$43","v":0},{"$f":" ConFin!DU$43","v":0},{"$f":" ConFin!DV$43","v":0},{"$f":" ConFin!DW$43","v":0},{"$f":" ConFin!DX$43","v":0},{"$f":" ConFin!DY$43","v":0},{"$f":" ConFin!DZ$43","v":0},{"$f":" ConFin!EA$43","v":0},{"$f":" ConFin!EB$43","v":0},{"$f":" ConFin!EC$43","v":0},{"$f":" ConFin!ED$43","v":0},{"$f":" ConFin!EE$43","v":0},{"$f":" ConFin!EF$43","v":0},{"$f":" ConFin!EG$43","v":0},{"$f":" ConFin!EH$43","v":0},{"$f":" ConFin!EI$43","v":0},{"$f":" ConFin!EJ$43","v":0},{"$f":" ConFin!EK$43","v":0},{"$f":" ConFin!EL$43","v":0},{"$f":" ConFin!EM$43","v":0},{"$f":" ConFin!EN$43","v":0},{"$f":" ConFin!EO$43","v":0},{"$f":" ConFin!EP$43","v":0},{"$f":" ConFin!EQ$43","v":0},{"$f":" ConFin!ER$43","v":0},{"$f":" ConFin!ES$43","v":0},{"$f":" ConFin!ET$43","v":0},{"$f":" ConFin!EU$43","v":0},{"$f":" ConFin!EV$43","v":0},{"$f":" ConFin!EW$43","v":0},{"$f":" ConFin!EX$43","v":0},{"$f":" ConFin!EY$43","v":0},{"$f":" ConFin!EZ$43","v":0},{"$f":" ConFin!FA$43","v":0},{"$f":" ConFin!FB$43","v":0},{"$f":" ConFin!FC$43","v":0},{"$f":" ConFin!FD$43","v":0},{"$f":" ConFin!FE$43","v":0},{"$f":" ConFin!FF$43","v":0},{"$f":" ConFin!FG$43","v":0},{"$f":" ConFin!FH$43","v":0},{"$f":" ConFin!FI$43","v":0},{"$f":" ConFin!FJ$43","v":0},{"$f":" ConFin!FK$43","v":0},{"$f":" ConFin!FL$43","v":0},{"$f":" ConFin!FM$43","v":0},{"$f":" ConFin!FN$43","v":0},{"$f":" ConFin!FO$43","v":0},{"$f":" ConFin!FP$43","v":0},{"$f":" ConFin!FQ$43","v":0},{"$f":" ConFin!FR$43","v":0},{"$f":" ConFin!FS$43","v":0},{"$f":" ConFin!FT$43","v":0},{"$f":" ConFin!FU$43","v":0},{"$f":" ConFin!FV$43","v":0},{"$f":" ConFin!FW$43","v":0},{"$f":" ConFin!FX$43","v":0},{"$f":" ConFin!FY$43","v":0},{"$f":" ConFin!FZ$43","v":0},{"$f":" ConFin!GA$43","v":0},{"$f":" ConFin!GB$43","v":0},{"$f":" ConFin!GC$43","v":0},{"$f":" ConFin!GD$43","v":0},{"$f":" ConFin!GE$43","v":0},{"$f":" ConFin!GF$43","v":0},{"$f":" ConFin!GG$43","v":0},{"$f":" ConFin!GH$43","v":0},{"$f":" ConFin!GI$43","v":0},{"$f":" ConFin!GJ$43","v":0}]
[null,null,null,null,"Electricity generation revenue - incl. EGRs P50",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J103:GJ103)","v":913937.91327309748},null,{"$f":"SUM(J101:J102)","v":0},0,0,0,0,0,7389.9249711446046,22230.680888470721,22230.680888470721,22267.281307720532,22267.281307720532,22305.263277674723,22305.263277674723,22344.650171383582,22344.650171383582,22385.702131431379,22385.702131431379,22427.974936178969,22427.974936178969,22471.725427153353,22471.725427153353,22516.978715894482,22516.978715894482,22564.014174585958,22564.014174585958,22612.354776900109,22612.354776900109,22662.276350053606,22662.276350053606,22713.805872411249,22713.805872411249,22767.243366231145,{"$f":"SUM(AP101:AP102)","v":22767.243366231145},22822.076576986859,22822.076576986859,22878.601720041683,22878.601720041683,22936.847778401832,22936.847778401832,22997.13694981212,22997.13694981212,23058.919149003319,23058.919149003319,23122.512485548181,23122.512485548181,23187.948095092801,23187.948095092801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV101:BV102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB101:DB102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH101:EH102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN101:FN102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Not Indexed revenue P99"]
[]
[null,null,null,null,{"$f":" Solve!E$87","v":"Not indexed power tariff"},{"$f":" Solve!F$87","v":3.5283158984888208E-2},{"$f":" Solve!G$87","v":"USD / kWh"}]
[null,null,null,null,{"$f":" InpC!E$285","v":"Units in a thousand"},{"$f":" InpC!F$285","v":1000},{"$f":" InpC!G$285","v":"units"}]
[null,null,null,null,{"$f":" InpC!E$284","v":"GWh to KWh conversion"},{"$f":" InpC!F$284","v":1000000},{"$f":" InpC!G$284","v":"KWh / GWh"}]
[null,null,null,null,{"$f":" E$40","v":"Electricity generation P99"},0,"GWh",17160.336884850207,0,0,0,0,0,0,0,0,437.20019820664334,437.20019820664334,436.32754312040248,436.32754312040248,435.45662986068118,435.45662986068118,434.58745495077966,434.58745495077966,433.72001492093779,433.72001492093779,432.8543063083211,432.8543063083211,431.99032565700719,431.99032565700719,431.12806951797126,431.12806951797126,430.26753444907303,430.26753444907303,429.4087170150429,429.4087170150429,428.55161378746811,428.55161378746811,427.69622134477856,427.69622134477856,426.84253627223404,426.84253627223404,425.99055516191015,425.99055516191015,425.14027461268495,425.14027461268495,424.29169123022439,424.29169123022439,423.4448016269705,423.4448016269705,422.59960242212622,422.59960242212622,421.75609024164299,421.75609024164299,420.9142617182066,420.9142617182066,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"Electricity generation revenue no indexed P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J112:GJ112)","v":605470.89454241097},null,{"$f":" $F107 / $F108 * J110 * $F109 * J111","v":0},0,0,0,0,0,0,15425.804101549635,15425.804101549635,15395.014073402826,15395.014073402826,15364.285502398034,15364.285502398034,15333.618265866302,15333.618265866302,15303.012241383534,15303.012241383534,15272.467306769993,15272.467306769993,15241.983340089817,15241.983340089817,15211.560219650515,15211.560219650515,15181.197824002509,15181.197824002509,15150.89603193863,15150.89603193863,15120.654722493648,15120.654722493648,15090.473774943761,15090.473774943761,15060.353068806147,15060.353068806147,15030.292483838466,15030.292483838466,15000.291900038395,15000.291900038395,14970.351197643105,14970.351197643105,14940.470257128851,14940.470257128851,14910.648959210428,14910.648959210428,14880.887184840749,14880.887184840749,14851.184815210328,14851.184815210328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F107 / $F108 * BV110 * $F109 * BV111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F107 / $F108 * EH110 * $F109 * EH111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$85","v":"Electricity generation revenue indexed P99"},0,"$ 000s",163995.60471489569,0,0,0,0,0,0,0,0,3443.3174674017655,3443.3174674017655,3505.1734698101804,3505.1734698101804,3568.1406578906026,3568.1406578906026,3632.2389930622908,3632.2389930622908,3697.6894034939992,3697.6894034939992,3764.1149616405983,3764.1149616405983,3831.7337932868368,3831.7337932868368,3900.5673344836068,3900.5673344836068,3970.8528342665468,3970.8528342665468,4042.1855199120528,4042.1855199120528,{"$f":" AK$85","v":4114.7996310481985},4114.7996310481985,4188.7181872945739,4188.7181872945739,4264.1959642428519,4264.1959642428519,4340.7982869538009,4340.7982869538009,4418.7766992942898,4418.7766992942898,4498.1559214372992,4498.1559214372992,4579.2095502888751,4579.2095502888751,4661.470799695262,4661.470799695262,4745.2097960969741,4745.2097960969741,4830.4530858472199,4830.4530858472199,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$112","v":"Electricity generation revenue no indexed P99"},0,"$ 000s",605470.89454241097,0,0,0,0,0,0,0,0,15425.804101549635,15425.804101549635,15395.014073402826,15395.014073402826,15364.285502398034,15364.285502398034,15333.618265866302,15333.618265866302,15303.012241383534,15303.012241383534,15272.467306769993,15272.467306769993,15241.983340089817,15241.983340089817,15211.560219650515,15211.560219650515,15181.197824002509,15181.197824002509,15150.89603193863,15150.89603193863,{"$f":" AK$112","v":15120.654722493648},15120.654722493648,15090.473774943761,15090.473774943761,15060.353068806147,15060.353068806147,15030.292483838466,15030.292483838466,15000.291900038395,15000.291900038395,14970.351197643105,14970.351197643105,14940.470257128851,14940.470257128851,14910.648959210428,14910.648959210428,14880.887184840749,14880.887184840749,14851.184815210328,14851.184815210328,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Electricity generation revenue P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J116:GJ116)","v":769466.49925730703},null,{"$f":"J114+J115","v":0},0,0,0,0,0,0,18869.121568951399,18869.121568951399,18900.187543213007,18900.187543213007,18932.426160288636,18932.426160288636,18965.857258928594,18965.857258928594,19000.701644877532,19000.701644877532,19036.582268410591,19036.582268410591,19073.717133376653,19073.717133376653,19112.127554134124,19112.127554134124,19152.050658269058,19152.050658269058,19193.081551850682,19193.081551850682,19235.454353541845,19235.454353541845,19279.191962238336,19279.191962238336,19324.549033048999,19324.549033048999,19371.090770792267,19371.090770792267,19419.068599332684,19419.068599332684,19468.507119080405,19468.507119080405,19519.679807417728,19519.679807417728,19572.11975890569,19572.11975890569,19626.096980937724,19626.096980937724,19681.637901057547,19681.637901057547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV114+BV115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH114+EH115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$116","v":"Electricity generation revenue P99"},0,"$ 000s",769466.49925730703,0,0,0,0,0,0,0,0,18869.121568951399,18869.121568951399,18900.187543213007,18900.187543213007,18932.426160288636,18932.426160288636,18965.857258928594,18965.857258928594,19000.701644877532,19000.701644877532,19036.582268410591,19036.582268410591,19073.717133376653,19073.717133376653,19112.127554134124,19112.127554134124,19152.050658269058,19152.050658269058,19193.081551850682,19193.081551850682,{"$f":" AK$116","v":19235.454353541845},19235.454353541845,19279.191962238336,19279.191962238336,19324.549033048999,19324.549033048999,19371.090770792267,19371.090770792267,19419.068599332684,19419.068599332684,19468.507119080405,19468.507119080405,19519.679807417728,19519.679807417728,19572.11975890569,19572.11975890569,19626.096980937724,19626.096980937724,19681.637901057547,19681.637901057547,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConFin!E$84","v":"Early generation revenue P99"},{"$f":" ConFin!F$84","v":0},{"$f":" ConFin!G$84","v":"$ 000s"},{"$f":" ConFin!H$84","v":6272.4751151582714},{"$f":" ConFin!I$84","v":0},{"$f":" ConFin!J$84","v":0},{"$f":" ConFin!K$84","v":0},{"$f":" ConFin!L$84","v":0},{"$f":" ConFin!M$84","v":0},{"$f":" ConFin!N$84","v":0},{"$f":" ConFin!O$84","v":0},{"$f":" ConFin!P$84","v":6272.4751151582714},{"$f":" ConFin!Q$84","v":0},{"$f":" ConFin!R$84","v":0},{"$f":" ConFin!S$84","v":0},{"$f":" ConFin!T$84","v":0},{"$f":" ConFin!U$84","v":0},{"$f":" ConFin!V$84","v":0},{"$f":" ConFin!W$84","v":0},{"$f":" ConFin!X$84","v":0},{"$f":" ConFin!Y$84","v":0},{"$f":" ConFin!Z$84","v":0},{"$f":" ConFin!AA$84","v":0},{"$f":" ConFin!AB$84","v":0},{"$f":" ConFin!AC$84","v":0},{"$f":" ConFin!AD$84","v":0},{"$f":" ConFin!AE$84","v":0},{"$f":" ConFin!AF$84","v":0},{"$f":" ConFin!AG$84","v":0},{"$f":" ConFin!AH$84","v":0},{"$f":" ConFin!AI$84","v":0},{"$f":" ConFin!AJ$84","v":0},{"$f":" ConFin!AK$84","v":0},{"$f":" ConFin!AL$84","v":0},{"$f":" ConFin!AM$84","v":0},{"$f":" ConFin!AN$84","v":0},{"$f":" ConFin!AO$84","v":0},{"$f":" ConFin!AP$84","v":0},{"$f":" ConFin!AQ$84","v":0},{"$f":" ConFin!AR$84","v":0},{"$f":" ConFin!AS$84","v":0},{"$f":" ConFin!AT$84","v":0},{"$f":" ConFin!AU$84","v":0},{"$f":" ConFin!AV$84","v":0},{"$f":" ConFin!AW$84","v":0},{"$f":" ConFin!AX$84","v":0},{"$f":" ConFin!AY$84","v":0},{"$f":" ConFin!AZ$84","v":0},{"$f":" ConFin!BA$84","v":0},{"$f":" ConFin!BB$84","v":0},{"$f":" ConFin!BC$84","v":0},{"$f":" ConFin!BD$84","v":0},{"$f":" ConFin!BE$84","v":0},{"$f":" ConFin!BF$84","v":0},{"$f":" ConFin!BG$84","v":0},{"$f":" ConFin!BH$84","v":0},{"$f":" ConFin!BI$84","v":0},{"$f":" ConFin!BJ$84","v":0},{"$f":" ConFin!BK$84","v":0},{"$f":" ConFin!BL$84","v":0},{"$f":" ConFin!BM$84","v":0},{"$f":" ConFin!BN$84","v":0},{"$f":" ConFin!BO$84","v":0},{"$f":" ConFin!BP$84","v":0},{"$f":" ConFin!BQ$84","v":0},{"$f":" ConFin!BR$84","v":0},{"$f":" ConFin!BS$84","v":0},{"$f":" ConFin!BT$84","v":0},{"$f":" ConFin!BU$84","v":0},{"$f":" ConFin!BV$84","v":0},{"$f":" ConFin!BW$84","v":0},{"$f":" ConFin!BX$84","v":0},{"$f":" ConFin!BY$84","v":0},{"$f":" ConFin!BZ$84","v":0},{"$f":" ConFin!CA$84","v":0},{"$f":" ConFin!CB$84","v":0},{"$f":" ConFin!CC$84","v":0},{"$f":" ConFin!CD$84","v":0},{"$f":" ConFin!CE$84","v":0},{"$f":" ConFin!CF$84","v":0},{"$f":" ConFin!CG$84","v":0},{"$f":" ConFin!CH$84","v":0},{"$f":" ConFin!CI$84","v":0},{"$f":" ConFin!CJ$84","v":0},{"$f":" ConFin!CK$84","v":0},{"$f":" ConFin!CL$84","v":0},{"$f":" ConFin!CM$84","v":0},{"$f":" ConFin!CN$84","v":0},{"$f":" ConFin!CO$84","v":0},{"$f":" ConFin!CP$84","v":0},{"$f":" ConFin!CQ$84","v":0},{"$f":" ConFin!CR$84","v":0},{"$f":" ConFin!CS$84","v":0},{"$f":" ConFin!CT$84","v":0},{"$f":" ConFin!CU$84","v":0},{"$f":" ConFin!CV$84","v":0},{"$f":" ConFin!CW$84","v":0},{"$f":" ConFin!CX$84","v":0},{"$f":" ConFin!CY$84","v":0},{"$f":" ConFin!CZ$84","v":0},{"$f":" ConFin!DA$84","v":0},{"$f":" ConFin!DB$84","v":0},{"$f":" ConFin!DC$84","v":0},{"$f":" ConFin!DD$84","v":0},{"$f":" ConFin!DE$84","v":0},{"$f":" ConFin!DF$84","v":0},{"$f":" ConFin!DG$84","v":0},{"$f":" ConFin!DH$84","v":0},{"$f":" ConFin!DI$84","v":0},{"$f":" ConFin!DJ$84","v":0},{"$f":" ConFin!DK$84","v":0},{"$f":" ConFin!DL$84","v":0},{"$f":" ConFin!DM$84","v":0},{"$f":" ConFin!DN$84","v":0},{"$f":" ConFin!DO$84","v":0},{"$f":" ConFin!DP$84","v":0},{"$f":" ConFin!DQ$84","v":0},{"$f":" ConFin!DR$84","v":0},{"$f":" ConFin!DS$84","v":0},{"$f":" ConFin!DT$84","v":0},{"$f":" ConFin!DU$84","v":0},{"$f":" ConFin!DV$84","v":0},{"$f":" ConFin!DW$84","v":0},{"$f":" ConFin!DX$84","v":0},{"$f":" ConFin!DY$84","v":0},{"$f":" ConFin!DZ$84","v":0},{"$f":" ConFin!EA$84","v":0},{"$f":" ConFin!EB$84","v":0},{"$f":" ConFin!EC$84","v":0},{"$f":" ConFin!ED$84","v":0},{"$f":" ConFin!EE$84","v":0},{"$f":" ConFin!EF$84","v":0},{"$f":" ConFin!EG$84","v":0},{"$f":" ConFin!EH$84","v":0},{"$f":" ConFin!EI$84","v":0},{"$f":" ConFin!EJ$84","v":0},{"$f":" ConFin!EK$84","v":0},{"$f":" ConFin!EL$84","v":0},{"$f":" ConFin!EM$84","v":0},{"$f":" ConFin!EN$84","v":0},{"$f":" ConFin!EO$84","v":0},{"$f":" ConFin!EP$84","v":0},{"$f":" ConFin!EQ$84","v":0},{"$f":" ConFin!ER$84","v":0},{"$f":" ConFin!ES$84","v":0},{"$f":" ConFin!ET$84","v":0},{"$f":" ConFin!EU$84","v":0},{"$f":" ConFin!EV$84","v":0},{"$f":" ConFin!EW$84","v":0},{"$f":" ConFin!EX$84","v":0},{"$f":" ConFin!EY$84","v":0},{"$f":" ConFin!EZ$84","v":0},{"$f":" ConFin!FA$84","v":0},{"$f":" ConFin!FB$84","v":0},{"$f":" ConFin!FC$84","v":0},{"$f":" ConFin!FD$84","v":0},{"$f":" ConFin!FE$84","v":0},{"$f":" ConFin!FF$84","v":0},{"$f":" ConFin!FG$84","v":0},{"$f":" ConFin!FH$84","v":0},{"$f":" ConFin!FI$84","v":0},{"$f":" ConFin!FJ$84","v":0},{"$f":" ConFin!FK$84","v":0},{"$f":" ConFin!FL$84","v":0},{"$f":" ConFin!FM$84","v":0},{"$f":" ConFin!FN$84","v":0},{"$f":" ConFin!FO$84","v":0},{"$f":" ConFin!FP$84","v":0},{"$f":" ConFin!FQ$84","v":0},{"$f":" ConFin!FR$84","v":0},{"$f":" ConFin!FS$84","v":0},{"$f":" ConFin!FT$84","v":0},{"$f":" ConFin!FU$84","v":0},{"$f":" ConFin!FV$84","v":0},{"$f":" ConFin!FW$84","v":0},{"$f":" ConFin!FX$84","v":0},{"$f":" ConFin!FY$84","v":0},{"$f":" ConFin!FZ$84","v":0},{"$f":" ConFin!GA$84","v":0},{"$f":" ConFin!GB$84","v":0},{"$f":" ConFin!GC$84","v":0},{"$f":" ConFin!GD$84","v":0},{"$f":" ConFin!GE$84","v":0},{"$f":" ConFin!GF$84","v":0},{"$f":" ConFin!GG$84","v":0},{"$f":" ConFin!GH$84","v":0},{"$f":" ConFin!GI$84","v":0},{"$f":" ConFin!GJ$84","v":0}]
[null,null,null,null,"Electricity generation revenue - incl. EGRs P99",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J120:GJ120)","v":775738.9743724654},null,{"$f":"SUM(J118:J119)","v":0},0,0,0,0,0,6272.4751151582714,18869.121568951399,18869.121568951399,18900.187543213007,18900.187543213007,18932.426160288636,18932.426160288636,18965.857258928594,18965.857258928594,19000.701644877532,19000.701644877532,19036.582268410591,19036.582268410591,19073.717133376653,19073.717133376653,19112.127554134124,19112.127554134124,19152.050658269058,19152.050658269058,19193.081551850682,19193.081551850682,19235.454353541845,19235.454353541845,19279.191962238336,19279.191962238336,19324.549033048999,{"$f":"SUM(AP118:AP119)","v":19324.549033048999},19371.090770792267,19371.090770792267,19419.068599332684,19419.068599332684,19468.507119080405,19468.507119080405,19519.679807417728,19519.679807417728,19572.11975890569,19572.11975890569,19626.096980937724,19626.096980937724,19681.637901057547,19681.637901057547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB118:DB119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN118:FN119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tariff for EGR"]
[null,null,null,null,{"$f":" E$65","v":"Indexed power tariff"},7.8758369312867428E-3,"USD / kWh"]
[null,null,null,null,{"$f":" Solve!E$87","v":"Not indexed power tariff"},{"$f":" Solve!F$87","v":3.5283158984888208E-2},{"$f":" Solve!G$87","v":"USD / kWh"}]
[null,null,null,null,"Indexed + not indexed power tariff",{"$f":"+F123+F124","v":4.3158995916174947E-2},"USD / kWh"]
[]
[]
["O&M COST"]
[]
[null,null,null,null,{"$f":" InpC!E$52","v":"ProjectCo costs"},{"$f":" InpC!F$52","v":500},{"$f":" InpC!G$52","v":"$ 000s p.a."}]
[null,null,null,null,{"$f":" InpC!E$281","v":"Number of periods in a year"},{"$f":" InpC!F$281","v":2},{"$f":" InpC!G$281","v":"periods"}]
[null,null,null,null,{"$f":" Esc!E$38","v":"O&M escalation factor"},{"$f":" Esc!F$38","v":0},{"$f":" Esc!G$38","v":"factor"},{"$f":" Esc!H$38","v":0},{"$f":" Esc!I$38","v":0},{"$f":" Esc!J$38","v":0},{"$f":" Esc!K$38","v":0},{"$f":" Esc!L$38","v":0},{"$f":" Esc!M$38","v":0},{"$f":" Esc!N$38","v":0},{"$f":" Esc!O$38","v":0},{"$f":" Esc!P$38","v":0},{"$f":" Esc!Q$38","v":1},{"$f":" Esc!R$38","v":1},{"$f":" Esc!S$38","v":1.02},{"$f":" Esc!T$38","v":1.02},{"$f":" Esc!U$38","v":1.0404},{"$f":" Esc!V$38","v":1.0404},{"$f":" Esc!W$38","v":1.0612079999999999},{"$f":" Esc!X$38","v":1.0612079999999999},{"$f":" Esc!Y$38","v":1.0824908876222279},{"$f":" Esc!Z$38","v":1.0824908876222279},{"$f":" Esc!AA$38","v":1.1041407053746723},{"$f":" Esc!AB$38","v":1.1041407053746723},{"$f":" Esc!AC$38","v":1.1262235194821657},{"$f":" Esc!AD$38","v":1.1262235194821657},{"$f":" Esc!AE$38","v":1.1487479898718091},{"$f":" Esc!AF$38","v":1.1487479898718091},{"$f":" Esc!AG$38","v":1.1717865217851589},{"$f":" Esc!AH$38","v":1.1717865217851589},{"$f":" Esc!AI$38","v":1.195222252220862},{"$f":" Esc!AJ$38","v":1.195222252220862},{"$f":" Esc!AK$38","v":1.219126697265279},{"$f":" Esc!AL$38","v":1.219126697265279},{"$f":" Esc!AM$38","v":1.2435092312105847},{"$f":" Esc!AN$38","v":1.2435092312105847},{"$f":" Esc!AO$38","v":1.2684482320709796},{"$f":" Esc!AP$38","v":1.2684482320709796},{"$f":" Esc!AQ$38","v":1.2938171967123993},{"$f":" Esc!AR$38","v":1.2938171967123993},{"$f":" Esc!AS$38","v":1.3196935406466472},{"$f":" Esc!AT$38","v":1.3196935406466472},{"$f":" Esc!AU$38","v":1.3460874114595802},{"$f":" Esc!AV$38","v":1.3460874114595802},{"$f":" Esc!AW$38","v":1.3730836526373604},{"$f":" Esc!AX$38","v":1.3730836526373604},{"$f":" Esc!AY$38","v":1.4005453256901077},{"$f":" Esc!AZ$38","v":1.4005453256901077},{"$f":" Esc!BA$38","v":1.4285562322039098},{"$f":" Esc!BB$38","v":1.4285562322039098},{"$f":" Esc!BC$38","v":1.4571273568479881},{"$f":" Esc!BD$38","v":1.4571273568479881},{"$f":" Esc!BE$38","v":1.4863505419229874},{"$f":" Esc!BF$38","v":1.4863505419229874},{"$f":" Esc!BG$38","v":1.5160775527614474},{"$f":" Esc!BH$38","v":1.5160775527614474},{"$f":" Esc!BI$38","v":1.5463991038166764},{"$f":" Esc!BJ$38","v":1.5463991038166764},{"$f":" Esc!BK$38","v":1.5773270858930097},{"$f":" Esc!BL$38","v":1.5773270858930097},{"$f":" Esc!BM$38","v":1.6089609174439945},{"$f":" Esc!BN$38","v":1.6089609174439945},{"$f":" Esc!BO$38","v":1.6411401357928745},{"$f":" Esc!BP$38","v":1.6411401357928745},{"$f":" Esc!BQ$38","v":1.673962938508732},{"$f":" Esc!BR$38","v":1.673962938508732},{"$f":" Esc!BS$38","v":1.7074421972789069},{"$f":" Esc!BT$38","v":1.7074421972789069},{"$f":" Esc!BU$38","v":1.7416855316734243},{"$f":" Esc!BV$38","v":1.7416855316734243},{"$f":" Esc!BW$38","v":1.7765192423068927},{"$f":" Esc!BX$38","v":1.7765192423068927},{"$f":" Esc!BY$38","v":1.8120496271530306},{"$f":" Esc!BZ$38","v":1.8120496271530306},{"$f":" Esc!CA$38","v":1.8482906196960911},{"$f":" Esc!CB$38","v":1.8482906196960911},{"$f":" Esc!CC$38","v":1.8853587171399571},{"$f":" Esc!CD$38","v":1.8853587171399571},{"$f":" Esc!CE$38","v":1.9230658914827561},{"$f":" Esc!CF$38","v":1.9230658914827561},{"$f":" Esc!CG$38","v":1.961527209312411},{"$f":" Esc!CH$38","v":1.961527209312411},{"$f":" Esc!CI$38","v":2.0007577534986596},{"$f":" Esc!CJ$38","v":2.0007577534986596},{"$f":" Esc!CK$38","v":2.0408836312031369},{"$f":" Esc!CL$38","v":2.0408836312031369},{"$f":" Esc!CM$38","v":2.0817013038271996},{"$f":" Esc!CN$38","v":2.0817013038271996},{"$f":" Esc!CO$38","v":2.1233353299037434},{"$f":" Esc!CP$38","v":2.1233353299037434},{"$f":" Esc!CQ$38","v":2.1658020365018178},{"$f":" Esc!CR$38","v":2.1658020365018178},{"$f":" Esc!CS$38","v":2.2092379334747592},{"$f":" Esc!CT$38","v":2.2092379334747592},{"$f":" Esc!CU$38","v":2.2534226921442544},{"$f":" Esc!CV$38","v":2.2534226921442544},{"$f":" Esc!CW$38","v":2.2984911459871396},{"$f":" Esc!CX$38","v":2.2984911459871396},{"$f":" Esc!CY$38","v":2.344460968906882},{"$f":" Esc!CZ$38","v":2.344460968906882},{"$f":" Esc!DA$38","v":2.3914799315757889},{"$f":" Esc!DB$38","v":2.3914799315757889},{"$f":" Esc!DC$38","v":2.4393095302073045},{"$f":" Esc!DD$38","v":2.4393095302073045},{"$f":" Esc!DE$38","v":2.4880957208114505},{"$f":" Esc!DF$38","v":2.4880957208114505},{"$f":" Esc!DG$38","v":2.5378576352276796},{"$f":" Esc!DH$38","v":2.5378576352276796},{"$f":" Esc!DI$38","v":2.5887552338622202},{"$f":" Esc!DJ$38","v":2.5887552338622202},{"$f":" Esc!DK$38","v":2.6405303385394649},{"$f":" Esc!DL$38","v":2.6405303385394649},{"$f":" Esc!DM$38","v":2.6933409453102541},{"$f":" Esc!DN$38","v":2.6933409453102541},{"$f":" Esc!DO$38","v":2.747207764216459},{"$f":" Esc!DP$38","v":2.747207764216459},{"$f":" Esc!DQ$38","v":2.8023039509402032},{"$f":" Esc!DR$38","v":2.8023039509402032},{"$f":" Esc!DS$38","v":2.858350029959007},{"$f":" Esc!DT$38","v":2.858350029959007},{"$f":" Esc!DU$38","v":2.9155170305581875},{"$f":" Esc!DV$38","v":2.9155170305581875},{"$f":" Esc!DW$38","v":2.9738273711693508},{"$f":" Esc!DX$38","v":2.9738273711693508},{"$f":" Esc!DY$38","v":3.0334684912405367},{"$f":" Esc!DZ$38","v":3.0334684912405367},{"$f":" Esc!EA$38","v":3.0941378610653474},{"$f":" Esc!EB$38","v":3.0941378610653474},{"$f":" Esc!EC$38","v":3.1560206182866546},{"$f":" Esc!ED$38","v":3.1560206182866546},{"$f":" Esc!EE$38","v":3.2191410306523873},{"$f":" Esc!EF$38","v":3.2191410306523873},{"$f":" Esc!EG$38","v":3.2837019996570289},{"$f":" Esc!EH$38","v":3.2837019996570289},{"$f":" Esc!EI$38","v":3.3493760396501693},{"$f":" Esc!EJ$38","v":3.3493760396501693},{"$f":" Esc!EK$38","v":3.4163635604431728},{"$f":" Esc!EL$38","v":3.4163635604431728},{"$f":" Esc!EM$38","v":3.4846908316520366},{"$f":" Esc!EN$38","v":3.4846908316520366},{"$f":" Esc!EO$38","v":3.5545774922956226},{"$f":" Esc!EP$38","v":3.5545774922956226},{"$f":" Esc!EQ$38","v":3.6256690421415345},{"$f":" Esc!ER$38","v":3.6256690421415345},{"$f":" Esc!ES$38","v":3.6981824229843649},{"$f":" Esc!ET$38","v":3.6981824229843649},{"$f":" Esc!EU$38","v":3.7721460714440527},{"$f":" Esc!EV$38","v":3.7721460714440527},{"$f":" Esc!EW$38","v":3.8477977447570813},{"$f":" Esc!EX$38","v":3.8477977447570813},{"$f":" Esc!EY$38","v":3.9247536996522228},{"$f":" Esc!EZ$38","v":3.9247536996522228},{"$f":" Esc!FA$38","v":4.0032487736452671},{"$f":" Esc!FB$38","v":4.0032487736452671},{"$f":" Esc!FC$38","v":4.0833137491181724},{"$f":" Esc!FD$38","v":4.0833137491181724},{"$f":" Esc!FE$38","v":4.1652059961129},{"$f":" Esc!FF$38","v":4.1652059961129},{"$f":" Esc!FG$38","v":4.2485101160351579},{"$f":" Esc!FH$38","v":4.2485101160351579},{"$f":" Esc!FI$38","v":4.3334803183558614},{"$f":" Esc!FJ$38","v":4.3334803183558614},{"$f":" Esc!FK$38","v":4.4201499247229785},{"$f":" Esc!FL$38","v":4.4201499247229785},{"$f":" Esc!FM$38","v":4.5085529232174384},{"$f":" Esc!FN$38","v":4.5085529232174384},{"$f":" Esc!FO$38","v":4.5987239816817871},{"$f":" Esc!FP$38","v":4.5987239816817871},{"$f":" Esc!FQ$38","v":4.6906984613154235},{"$f":" Esc!FR$38","v":4.6906984613154235},{"$f":" Esc!FS$38","v":4.7845124305417315},{"$f":" Esc!FT$38","v":4.7845124305417315},{"$f":" Esc!FU$38","v":4.8804674557454355},{"$f":" Esc!FV$38","v":4.8804674557454355},{"$f":" Esc!FW$38","v":4.9780768048603434},{"$f":" Esc!FX$38","v":4.9780768048603434},{"$f":" Esc!FY$38","v":5.0776383409575514},{"$f":" Esc!FZ$38","v":5.0776383409575514},{"$f":" Esc!GA$38","v":5.1791911077767017},{"$f":" Esc!GB$38","v":5.1791911077767017},{"$f":" Esc!GC$38","v":5.2830615481812728},{"$f":" Esc!GD$38","v":5.2830615481812728},{"$f":" Esc!GE$38","v":5.3887227791448984},{"$f":" Esc!GF$38","v":5.3887227791448984},{"$f":" Esc!GG$38","v":5.4964972347277969},{"$f":" Esc!GH$38","v":5.4964972347277969},{"$f":" Esc!GI$38","v":5.6064271794223517},{"$f":" Esc!GJ$38","v":5.6064271794223517}]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"O&M expense ProjectCo costs POS",null,null,null,null,{"$f":" $F130 / $F131 * J132 * J133","v":0},0,0,0,0,0,0,{"$f":" $F130 / $F131 * Q132 * Q133","v":250},250,255,255,260.10000000000002,260.10000000000002,265.30199999999996,265.30199999999996,270.622721905557,270.622721905557,276.03517634366807,276.03517634366807,281.55587987054145,281.55587987054145,287.18699746795227,287.18699746795227,292.9466304462897,292.9466304462897,298.80556305521549,298.80556305521549,304.78167431631977,304.78167431631977,310.87730780264616,310.87730780264616,317.11205801774491,317.11205801774491,323.4542991780998,323.4542991780998,329.92338516166183,329.92338516166183,336.52185286489504,336.52185286489504,{"$f":" $F130 / $F131 * AW132 * AW133","v":343.27091315934013},343.27091315934013,350.13633142252695,350.13633142252695,357.13905805097744,357.13905805097744,364.28183921199701,364.28183921199701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F130 / $F131 * CC132 * CC133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F130 / $F131 * DI132 * DI133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F130 / $F131 * EO132 * EO133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F130 / $F131 * FU132 * FU133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$53","v":"Annual fixed O&M per MW"},{"$f":" InpC!F$53","v":25},{"$f":" InpC!G$53","v":"$ 000s / MW"}]
[null,null,null,null,{"$f":" InpC!E$45","v":"Production capacity"},{"$f":" InpC!F$45","v":300},{"$f":" InpC!G$45","v":"MW"}]
[null,null,null,null,"Annual fixed O&M ",{"$f":"+F136  *  F137","v":7500},{"$f":"SMU","v":"$ 000s"}]
[null,null,null,null,{"$f":" InpC!E$281","v":"Number of periods in a year"},{"$f":" InpC!F$281","v":2},{"$f":" InpC!G$281","v":"periods"}]
[null,null,null,null,{"$f":" Esc!E$38","v":"O&M escalation factor"},{"$f":" Esc!F$38","v":0},{"$f":" Esc!G$38","v":"factor"},{"$f":" Esc!H$38","v":0},{"$f":" Esc!I$38","v":0},{"$f":" Esc!J$38","v":0},{"$f":" Esc!K$38","v":0},{"$f":" Esc!L$38","v":0},{"$f":" Esc!M$38","v":0},{"$f":" Esc!N$38","v":0},{"$f":" Esc!O$38","v":0},{"$f":" Esc!P$38","v":0},{"$f":" Esc!Q$38","v":1},{"$f":" Esc!R$38","v":1},{"$f":" Esc!S$38","v":1.02},{"$f":" Esc!T$38","v":1.02},{"$f":" Esc!U$38","v":1.0404},{"$f":" Esc!V$38","v":1.0404},{"$f":" Esc!W$38","v":1.0612079999999999},{"$f":" Esc!X$38","v":1.0612079999999999},{"$f":" Esc!Y$38","v":1.0824908876222279},{"$f":" Esc!Z$38","v":1.0824908876222279},{"$f":" Esc!AA$38","v":1.1041407053746723},{"$f":" Esc!AB$38","v":1.1041407053746723},{"$f":" Esc!AC$38","v":1.1262235194821657},{"$f":" Esc!AD$38","v":1.1262235194821657},{"$f":" Esc!AE$38","v":1.1487479898718091},{"$f":" Esc!AF$38","v":1.1487479898718091},{"$f":" Esc!AG$38","v":1.1717865217851589},{"$f":" Esc!AH$38","v":1.1717865217851589},{"$f":" Esc!AI$38","v":1.195222252220862},{"$f":" Esc!AJ$38","v":1.195222252220862},{"$f":" Esc!AK$38","v":1.219126697265279},{"$f":" Esc!AL$38","v":1.219126697265279},{"$f":" Esc!AM$38","v":1.2435092312105847},{"$f":" Esc!AN$38","v":1.2435092312105847},{"$f":" Esc!AO$38","v":1.2684482320709796},{"$f":" Esc!AP$38","v":1.2684482320709796},{"$f":" Esc!AQ$38","v":1.2938171967123993},{"$f":" Esc!AR$38","v":1.2938171967123993},{"$f":" Esc!AS$38","v":1.3196935406466472},{"$f":" Esc!AT$38","v":1.3196935406466472},{"$f":" Esc!AU$38","v":1.3460874114595802},{"$f":" Esc!AV$38","v":1.3460874114595802},{"$f":" Esc!AW$38","v":1.3730836526373604},{"$f":" Esc!AX$38","v":1.3730836526373604},{"$f":" Esc!AY$38","v":1.4005453256901077},{"$f":" Esc!AZ$38","v":1.4005453256901077},{"$f":" Esc!BA$38","v":1.4285562322039098},{"$f":" Esc!BB$38","v":1.4285562322039098},{"$f":" Esc!BC$38","v":1.4571273568479881},{"$f":" Esc!BD$38","v":1.4571273568479881},{"$f":" Esc!BE$38","v":1.4863505419229874},{"$f":" Esc!BF$38","v":1.4863505419229874},{"$f":" Esc!BG$38","v":1.5160775527614474},{"$f":" Esc!BH$38","v":1.5160775527614474},{"$f":" Esc!BI$38","v":1.5463991038166764},{"$f":" Esc!BJ$38","v":1.5463991038166764},{"$f":" Esc!BK$38","v":1.5773270858930097},{"$f":" Esc!BL$38","v":1.5773270858930097},{"$f":" Esc!BM$38","v":1.6089609174439945},{"$f":" Esc!BN$38","v":1.6089609174439945},{"$f":" Esc!BO$38","v":1.6411401357928745},{"$f":" Esc!BP$38","v":1.6411401357928745},{"$f":" Esc!BQ$38","v":1.673962938508732},{"$f":" Esc!BR$38","v":1.673962938508732},{"$f":" Esc!BS$38","v":1.7074421972789069},{"$f":" Esc!BT$38","v":1.7074421972789069},{"$f":" Esc!BU$38","v":1.7416855316734243},{"$f":" Esc!BV$38","v":1.7416855316734243},{"$f":" Esc!BW$38","v":1.7765192423068927},{"$f":" Esc!BX$38","v":1.7765192423068927},{"$f":" Esc!BY$38","v":1.8120496271530306},{"$f":" Esc!BZ$38","v":1.8120496271530306},{"$f":" Esc!CA$38","v":1.8482906196960911},{"$f":" Esc!CB$38","v":1.8482906196960911},{"$f":" Esc!CC$38","v":1.8853587171399571},{"$f":" Esc!CD$38","v":1.8853587171399571},{"$f":" Esc!CE$38","v":1.9230658914827561},{"$f":" Esc!CF$38","v":1.9230658914827561},{"$f":" Esc!CG$38","v":1.961527209312411},{"$f":" Esc!CH$38","v":1.961527209312411},{"$f":" Esc!CI$38","v":2.0007577534986596},{"$f":" Esc!CJ$38","v":2.0007577534986596},{"$f":" Esc!CK$38","v":2.0408836312031369},{"$f":" Esc!CL$38","v":2.0408836312031369},{"$f":" Esc!CM$38","v":2.0817013038271996},{"$f":" Esc!CN$38","v":2.0817013038271996},{"$f":" Esc!CO$38","v":2.1233353299037434},{"$f":" Esc!CP$38","v":2.1233353299037434},{"$f":" Esc!CQ$38","v":2.1658020365018178},{"$f":" Esc!CR$38","v":2.1658020365018178},{"$f":" Esc!CS$38","v":2.2092379334747592},{"$f":" Esc!CT$38","v":2.2092379334747592},{"$f":" Esc!CU$38","v":2.2534226921442544},{"$f":" Esc!CV$38","v":2.2534226921442544},{"$f":" Esc!CW$38","v":2.2984911459871396},{"$f":" Esc!CX$38","v":2.2984911459871396},{"$f":" Esc!CY$38","v":2.344460968906882},{"$f":" Esc!CZ$38","v":2.344460968906882},{"$f":" Esc!DA$38","v":2.3914799315757889},{"$f":" Esc!DB$38","v":2.3914799315757889},{"$f":" Esc!DC$38","v":2.4393095302073045},{"$f":" Esc!DD$38","v":2.4393095302073045},{"$f":" Esc!DE$38","v":2.4880957208114505},{"$f":" Esc!DF$38","v":2.4880957208114505},{"$f":" Esc!DG$38","v":2.5378576352276796},{"$f":" Esc!DH$38","v":2.5378576352276796},{"$f":" Esc!DI$38","v":2.5887552338622202},{"$f":" Esc!DJ$38","v":2.5887552338622202},{"$f":" Esc!DK$38","v":2.6405303385394649},{"$f":" Esc!DL$38","v":2.6405303385394649},{"$f":" Esc!DM$38","v":2.6933409453102541},{"$f":" Esc!DN$38","v":2.6933409453102541},{"$f":" Esc!DO$38","v":2.747207764216459},{"$f":" Esc!DP$38","v":2.747207764216459},{"$f":" Esc!DQ$38","v":2.8023039509402032},{"$f":" Esc!DR$38","v":2.8023039509402032},{"$f":" Esc!DS$38","v":2.858350029959007},{"$f":" Esc!DT$38","v":2.858350029959007},{"$f":" Esc!DU$38","v":2.9155170305581875},{"$f":" Esc!DV$38","v":2.9155170305581875},{"$f":" Esc!DW$38","v":2.9738273711693508},{"$f":" Esc!DX$38","v":2.9738273711693508},{"$f":" Esc!DY$38","v":3.0334684912405367},{"$f":" Esc!DZ$38","v":3.0334684912405367},{"$f":" Esc!EA$38","v":3.0941378610653474},{"$f":" Esc!EB$38","v":3.0941378610653474},{"$f":" Esc!EC$38","v":3.1560206182866546},{"$f":" Esc!ED$38","v":3.1560206182866546},{"$f":" Esc!EE$38","v":3.2191410306523873},{"$f":" Esc!EF$38","v":3.2191410306523873},{"$f":" Esc!EG$38","v":3.2837019996570289},{"$f":" Esc!EH$38","v":3.2837019996570289},{"$f":" Esc!EI$38","v":3.3493760396501693},{"$f":" Esc!EJ$38","v":3.3493760396501693},{"$f":" Esc!EK$38","v":3.4163635604431728},{"$f":" Esc!EL$38","v":3.4163635604431728},{"$f":" Esc!EM$38","v":3.4846908316520366},{"$f":" Esc!EN$38","v":3.4846908316520366},{"$f":" Esc!EO$38","v":3.5545774922956226},{"$f":" Esc!EP$38","v":3.5545774922956226},{"$f":" Esc!EQ$38","v":3.6256690421415345},{"$f":" Esc!ER$38","v":3.6256690421415345},{"$f":" Esc!ES$38","v":3.6981824229843649},{"$f":" Esc!ET$38","v":3.6981824229843649},{"$f":" Esc!EU$38","v":3.7721460714440527},{"$f":" Esc!EV$38","v":3.7721460714440527},{"$f":" Esc!EW$38","v":3.8477977447570813},{"$f":" Esc!EX$38","v":3.8477977447570813},{"$f":" Esc!EY$38","v":3.9247536996522228},{"$f":" Esc!EZ$38","v":3.9247536996522228},{"$f":" Esc!FA$38","v":4.0032487736452671},{"$f":" Esc!FB$38","v":4.0032487736452671},{"$f":" Esc!FC$38","v":4.0833137491181724},{"$f":" Esc!FD$38","v":4.0833137491181724},{"$f":" Esc!FE$38","v":4.1652059961129},{"$f":" Esc!FF$38","v":4.1652059961129},{"$f":" Esc!FG$38","v":4.2485101160351579},{"$f":" Esc!FH$38","v":4.2485101160351579},{"$f":" Esc!FI$38","v":4.3334803183558614},{"$f":" Esc!FJ$38","v":4.3334803183558614},{"$f":" Esc!FK$38","v":4.4201499247229785},{"$f":" Esc!FL$38","v":4.4201499247229785},{"$f":" Esc!FM$38","v":4.5085529232174384},{"$f":" Esc!FN$38","v":4.5085529232174384},{"$f":" Esc!FO$38","v":4.5987239816817871},{"$f":" Esc!FP$38","v":4.5987239816817871},{"$f":" Esc!FQ$38","v":4.6906984613154235},{"$f":" Esc!FR$38","v":4.6906984613154235},{"$f":" Esc!FS$38","v":4.7845124305417315},{"$f":" Esc!FT$38","v":4.7845124305417315},{"$f":" Esc!FU$38","v":4.8804674557454355},{"$f":" Esc!FV$38","v":4.8804674557454355},{"$f":" Esc!FW$38","v":4.9780768048603434},{"$f":" Esc!FX$38","v":4.9780768048603434},{"$f":" Esc!FY$38","v":5.0776383409575514},{"$f":" Esc!FZ$38","v":5.0776383409575514},{"$f":" Esc!GA$38","v":5.1791911077767017},{"$f":" Esc!GB$38","v":5.1791911077767017},{"$f":" Esc!GC$38","v":5.2830615481812728},{"$f":" Esc!GD$38","v":5.2830615481812728},{"$f":" Esc!GE$38","v":5.3887227791448984},{"$f":" Esc!GF$38","v":5.3887227791448984},{"$f":" Esc!GG$38","v":5.4964972347277969},{"$f":" Esc!GH$38","v":5.4964972347277969},{"$f":" Esc!GI$38","v":5.6064271794223517},{"$f":" Esc!GJ$38","v":5.6064271794223517}]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"Annual fixed O&M  POS",null,null,null,null,{"$f":" $F138 / $F139 * J140 * J141","v":0},0,0,0,0,0,0,3750,3750,3825,3825,3901.5,3901.5,3979.5299999999997,3979.5299999999997,4059.3408285833548,4059.3408285833548,4140.5276451550217,4140.5276451550217,4223.3381980581216,4223.3381980581216,4307.8049620192842,4307.8049620192842,4394.1994566943458,4394.1994566943458,4482.0834458282325,4482.0834458282325,4571.725114744796,4571.725114744796,4663.1596170396924,4663.1596170396924,4756.6808702661738,{"$f":" $F138 / $F139 * AP140 * AP141","v":4756.6808702661738},4851.8144876714969,4851.8144876714969,4948.8507774249274,4948.8507774249274,5047.8277929734259,5047.8277929734259,5149.0636973901019,5149.0636973901019,5252.0449713379039,5252.0449713379039,5357.0858707646621,5357.0858707646621,5464.2275881799551,5464.2275881799551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F138 / $F139 * BV140 * BV141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F138 / $F139 * DB140 * DB141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F138 / $F139 * EH140 * EH141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F138 / $F139 * FN140 * FN141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$134","v":"O&M expense ProjectCo costs POS"},0,0,0,0,0,0,0,0,0,0,0,250,250,255,255,260.10000000000002,260.10000000000002,265.30199999999996,265.30199999999996,270.622721905557,270.622721905557,276.03517634366807,276.03517634366807,281.55587987054145,281.55587987054145,287.18699746795227,287.18699746795227,292.9466304462897,292.9466304462897,298.80556305521549,298.80556305521549,{"$f":" AK$134","v":304.78167431631977},304.78167431631977,310.87730780264616,310.87730780264616,317.11205801774491,317.11205801774491,323.4542991780998,323.4542991780998,329.92338516166183,329.92338516166183,336.52185286489504,336.52185286489504,343.27091315934013,343.27091315934013,350.13633142252695,350.13633142252695,357.13905805097744,357.13905805097744,364.28183921199701,364.28183921199701,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$142","v":"Annual fixed O&M  POS"},0,0,0,0,0,0,0,0,0,0,0,3750,3750,3825,3825,3901.5,3901.5,3979.5299999999997,3979.5299999999997,4059.3408285833548,4059.3408285833548,4140.5276451550217,4140.5276451550217,4223.3381980581216,4223.3381980581216,4307.8049620192842,4307.8049620192842,4394.1994566943458,4394.1994566943458,4482.0834458282325,4482.0834458282325,{"$f":" AK$142","v":4571.725114744796},4571.725114744796,4663.1596170396924,4663.1596170396924,4756.6808702661738,4756.6808702661738,4851.8144876714969,4851.8144876714969,4948.8507774249274,4948.8507774249274,5047.8277929734259,5047.8277929734259,5149.0636973901019,5149.0636973901019,5252.0449713379039,5252.0449713379039,5357.0858707646621,5357.0858707646621,5464.2275881799551,5464.2275881799551,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"O&M expense POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J146:GJ146)","v":194401.71802481386},null,{"$f":"SUM(J144:J145)","v":0},0,0,0,0,0,0,4000,4000,4080,4080,4161.6000000000004,4161.6000000000004,4244.8319999999994,4244.8319999999994,4329.963550488912,4329.963550488912,4416.56282149869,4416.56282149869,4504.8940779286631,4504.8940779286631,4594.9919594872363,4594.9919594872363,4687.1460871406352,4687.1460871406352,4780.8890088834478,4780.8890088834478,4876.5067890611153,4876.5067890611153,4974.0369248423385,4974.0369248423385,5073.7929282839186,{"$f":"SUM(AP144:AP145)","v":5073.7929282839186},5175.2687868495968,5175.2687868495968,5278.7741625865892,5278.7741625865892,5384.3496458383206,5384.3496458383206,5492.334610549442,5492.334610549442,5602.1813027604312,5602.1813027604312,5714.2249288156399,5714.2249288156399,5828.5094273919522,5828.5094273919522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(DB144:DB145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(FN144:FN145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E146, LEN(E146) - 4)","v":"O&M expense"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J147:GJ147)","v":-194401.71802481386},null,{"$f":" -1 * J146","v":0},0,0,0,0,0,0,-4000,-4000,-4080,-4080,-4161.6000000000004,-4161.6000000000004,-4244.8319999999994,-4244.8319999999994,-4329.963550488912,-4329.963550488912,-4416.56282149869,-4416.56282149869,-4504.8940779286631,-4504.8940779286631,-4594.9919594872363,-4594.9919594872363,-4687.1460871406352,-4687.1460871406352,-4780.8890088834478,-4780.8890088834478,-4876.5067890611153,-4876.5067890611153,-4974.0369248423385,-4974.0369248423385,-5073.7929282839186,-5073.7929282839186,-5175.2687868495968,-5175.2687868495968,-5278.7741625865892,-5278.7741625865892,-5384.3496458383206,-5384.3496458383206,-5492.334610549442,-5492.334610549442,-5602.1813027604312,-5602.1813027604312,-5714.2249288156399,-5714.2249288156399,-5828.5094273919522,-5828.5094273919522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * EH146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$146","v":"O&M expense POS"},0,"$ 000s",194401.71802481386,0,0,0,0,0,0,0,0,4000,4000,4080,4080,4161.6000000000004,4161.6000000000004,4244.8319999999994,4244.8319999999994,4329.963550488912,4329.963550488912,4416.56282149869,4416.56282149869,4504.8940779286631,4504.8940779286631,4594.9919594872363,4594.9919594872363,4687.1460871406352,4687.1460871406352,4780.8890088834478,4780.8890088834478,{"$f":" AK$146","v":4876.5067890611153},4876.5067890611153,4974.0369248423385,4974.0369248423385,5073.7929282839186,5073.7929282839186,5175.2687868495968,5175.2687868495968,5278.7741625865892,5278.7741625865892,5384.3496458383206,5384.3496458383206,5492.334610549442,5492.334610549442,5602.1813027604312,5602.1813027604312,5714.2249288156399,5714.2249288156399,5828.5094273919522,5828.5094273919522,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"O&M expense POS",0,"$ 000s",194401.71802481386,0,0,0,0,0,0,0,0,4000,4000,4080,4080,4161.6000000000004,4161.6000000000004,4244.8319999999994,4244.8319999999994,4329.963550488912,4329.963550488912,4416.56282149869,4416.56282149869,4504.8940779286631,4504.8940779286631,4594.9919594872363,4594.9919594872363,4687.1460871406352,4687.1460871406352,4780.8890088834478,4780.8890088834478,4876.5067890611153,4876.5067890611153,4974.0369248423385,4974.0369248423385,5073.7929282839186,5073.7929282839186,5175.2687868495968,5175.2687868495968,5278.7741625865892,5278.7741625865892,5384.3496458383206,5384.3496458383206,5492.334610549442,5492.334610549442,5602.1813027604312,5602.1813027604312,5714.2249288156399,5714.2249288156399,5828.5094273919522,5828.5094273919522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConFin!E$122","v":"Early generation O&M cost POS"},{"$f":" ConFin!F$122","v":0},{"$f":" ConFin!G$122","v":"$ 000s"},{"$f":" ConFin!H$122","v":1246.5753424657535},{"$f":" ConFin!I$122","v":0},{"$f":" ConFin!J$122","v":0},{"$f":" ConFin!K$122","v":0},{"$f":" ConFin!L$122","v":0},{"$f":" ConFin!M$122","v":0},{"$f":" ConFin!N$122","v":0},{"$f":" ConFin!O$122","v":0},{"$f":" ConFin!P$122","v":1246.5753424657535},{"$f":" ConFin!Q$122","v":0},{"$f":" ConFin!R$122","v":0},{"$f":" ConFin!S$122","v":0},{"$f":" ConFin!T$122","v":0},{"$f":" ConFin!U$122","v":0},{"$f":" ConFin!V$122","v":0},{"$f":" ConFin!W$122","v":0},{"$f":" ConFin!X$122","v":0},{"$f":" ConFin!Y$122","v":0},{"$f":" ConFin!Z$122","v":0},{"$f":" ConFin!AA$122","v":0},{"$f":" ConFin!AB$122","v":0},{"$f":" ConFin!AC$122","v":0},{"$f":" ConFin!AD$122","v":0},{"$f":" ConFin!AE$122","v":0},{"$f":" ConFin!AF$122","v":0},{"$f":" ConFin!AG$122","v":0},{"$f":" ConFin!AH$122","v":0},{"$f":" ConFin!AI$122","v":0},{"$f":" ConFin!AJ$122","v":0},{"$f":" ConFin!AK$122","v":0},{"$f":" ConFin!AL$122","v":0},{"$f":" ConFin!AM$122","v":0},{"$f":" ConFin!AN$122","v":0},{"$f":" ConFin!AO$122","v":0},{"$f":" ConFin!AP$122","v":0},{"$f":" ConFin!AQ$122","v":0},{"$f":" ConFin!AR$122","v":0},{"$f":" ConFin!AS$122","v":0},{"$f":" ConFin!AT$122","v":0},{"$f":" ConFin!AU$122","v":0},{"$f":" ConFin!AV$122","v":0},{"$f":" ConFin!AW$122","v":0},{"$f":" ConFin!AX$122","v":0},{"$f":" ConFin!AY$122","v":0},{"$f":" ConFin!AZ$122","v":0},{"$f":" ConFin!BA$122","v":0},{"$f":" ConFin!BB$122","v":0},{"$f":" ConFin!BC$122","v":0},{"$f":" ConFin!BD$122","v":0},{"$f":" ConFin!BE$122","v":0},{"$f":" ConFin!BF$122","v":0},{"$f":" ConFin!BG$122","v":0},{"$f":" ConFin!BH$122","v":0},{"$f":" ConFin!BI$122","v":0},{"$f":" ConFin!BJ$122","v":0},{"$f":" ConFin!BK$122","v":0},{"$f":" ConFin!BL$122","v":0},{"$f":" ConFin!BM$122","v":0},{"$f":" ConFin!BN$122","v":0},{"$f":" ConFin!BO$122","v":0},{"$f":" ConFin!BP$122","v":0},{"$f":" ConFin!BQ$122","v":0},{"$f":" ConFin!BR$122","v":0},{"$f":" ConFin!BS$122","v":0},{"$f":" ConFin!BT$122","v":0},{"$f":" ConFin!BU$122","v":0},{"$f":" ConFin!BV$122","v":0},{"$f":" ConFin!BW$122","v":0},{"$f":" ConFin!BX$122","v":0},{"$f":" ConFin!BY$122","v":0},{"$f":" ConFin!BZ$122","v":0},{"$f":" ConFin!CA$122","v":0},{"$f":" ConFin!CB$122","v":0},{"$f":" ConFin!CC$122","v":0},{"$f":" ConFin!CD$122","v":0},{"$f":" ConFin!CE$122","v":0},{"$f":" ConFin!CF$122","v":0},{"$f":" ConFin!CG$122","v":0},{"$f":" ConFin!CH$122","v":0},{"$f":" ConFin!CI$122","v":0},{"$f":" ConFin!CJ$122","v":0},{"$f":" ConFin!CK$122","v":0},{"$f":" ConFin!CL$122","v":0},{"$f":" ConFin!CM$122","v":0},{"$f":" ConFin!CN$122","v":0},{"$f":" ConFin!CO$122","v":0},{"$f":" ConFin!CP$122","v":0},{"$f":" ConFin!CQ$122","v":0},{"$f":" ConFin!CR$122","v":0},{"$f":" ConFin!CS$122","v":0},{"$f":" ConFin!CT$122","v":0},{"$f":" ConFin!CU$122","v":0},{"$f":" ConFin!CV$122","v":0},{"$f":" ConFin!CW$122","v":0},{"$f":" ConFin!CX$122","v":0},{"$f":" ConFin!CY$122","v":0},{"$f":" ConFin!CZ$122","v":0},{"$f":" ConFin!DA$122","v":0},{"$f":" ConFin!DB$122","v":0},{"$f":" ConFin!DC$122","v":0},{"$f":" ConFin!DD$122","v":0},{"$f":" ConFin!DE$122","v":0},{"$f":" ConFin!DF$122","v":0},{"$f":" ConFin!DG$122","v":0},{"$f":" ConFin!DH$122","v":0},{"$f":" ConFin!DI$122","v":0},{"$f":" ConFin!DJ$122","v":0},{"$f":" ConFin!DK$122","v":0},{"$f":" ConFin!DL$122","v":0},{"$f":" ConFin!DM$122","v":0},{"$f":" ConFin!DN$122","v":0},{"$f":" ConFin!DO$122","v":0},{"$f":" ConFin!DP$122","v":0},{"$f":" ConFin!DQ$122","v":0},{"$f":" ConFin!DR$122","v":0},{"$f":" ConFin!DS$122","v":0},{"$f":" ConFin!DT$122","v":0},{"$f":" ConFin!DU$122","v":0},{"$f":" ConFin!DV$122","v":0},{"$f":" ConFin!DW$122","v":0},{"$f":" ConFin!DX$122","v":0},{"$f":" ConFin!DY$122","v":0},{"$f":" ConFin!DZ$122","v":0},{"$f":" ConFin!EA$122","v":0},{"$f":" ConFin!EB$122","v":0},{"$f":" ConFin!EC$122","v":0},{"$f":" ConFin!ED$122","v":0},{"$f":" ConFin!EE$122","v":0},{"$f":" ConFin!EF$122","v":0},{"$f":" ConFin!EG$122","v":0},{"$f":" ConFin!EH$122","v":0},{"$f":" ConFin!EI$122","v":0},{"$f":" ConFin!EJ$122","v":0},{"$f":" ConFin!EK$122","v":0},{"$f":" ConFin!EL$122","v":0},{"$f":" ConFin!EM$122","v":0},{"$f":" ConFin!EN$122","v":0},{"$f":" ConFin!EO$122","v":0},{"$f":" ConFin!EP$122","v":0},{"$f":" ConFin!EQ$122","v":0},{"$f":" ConFin!ER$122","v":0},{"$f":" ConFin!ES$122","v":0},{"$f":" ConFin!ET$122","v":0},{"$f":" ConFin!EU$122","v":0},{"$f":" ConFin!EV$122","v":0},{"$f":" ConFin!EW$122","v":0},{"$f":" ConFin!EX$122","v":0},{"$f":" ConFin!EY$122","v":0},{"$f":" ConFin!EZ$122","v":0},{"$f":" ConFin!FA$122","v":0},{"$f":" ConFin!FB$122","v":0},{"$f":" ConFin!FC$122","v":0},{"$f":" ConFin!FD$122","v":0},{"$f":" ConFin!FE$122","v":0},{"$f":" ConFin!FF$122","v":0},{"$f":" ConFin!FG$122","v":0},{"$f":" ConFin!FH$122","v":0},{"$f":" ConFin!FI$122","v":0},{"$f":" ConFin!FJ$122","v":0},{"$f":" ConFin!FK$122","v":0},{"$f":" ConFin!FL$122","v":0},{"$f":" ConFin!FM$122","v":0},{"$f":" ConFin!FN$122","v":0},{"$f":" ConFin!FO$122","v":0},{"$f":" ConFin!FP$122","v":0},{"$f":" ConFin!FQ$122","v":0},{"$f":" ConFin!FR$122","v":0},{"$f":" ConFin!FS$122","v":0},{"$f":" ConFin!FT$122","v":0},{"$f":" ConFin!FU$122","v":0},{"$f":" ConFin!FV$122","v":0},{"$f":" ConFin!FW$122","v":0},{"$f":" ConFin!FX$122","v":0},{"$f":" ConFin!FY$122","v":0},{"$f":" ConFin!FZ$122","v":0},{"$f":" ConFin!GA$122","v":0},{"$f":" ConFin!GB$122","v":0},{"$f":" ConFin!GC$122","v":0},{"$f":" ConFin!GD$122","v":0},{"$f":" ConFin!GE$122","v":0},{"$f":" ConFin!GF$122","v":0},{"$f":" ConFin!GG$122","v":0},{"$f":" ConFin!GH$122","v":0},{"$f":" ConFin!GI$122","v":0},{"$f":" ConFin!GJ$122","v":0}]
[null,null,null,null,"O&M expense - incl. EGRs",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J152:GJ152)","v":195648.29336727964},null,{"$f":"SUM(J150:J151)","v":0},0,0,0,0,0,1246.5753424657535,4000,4000,4080,4080,4161.6000000000004,4161.6000000000004,4244.8319999999994,4244.8319999999994,4329.963550488912,4329.963550488912,4416.56282149869,4416.56282149869,4504.8940779286631,4504.8940779286631,4594.9919594872363,4594.9919594872363,4687.1460871406352,4687.1460871406352,4780.8890088834478,4780.8890088834478,4876.5067890611153,4876.5067890611153,4974.0369248423385,4974.0369248423385,5073.7929282839186,{"$f":"SUM(AP150:AP151)","v":5073.7929282839186},5175.2687868495968,5175.2687868495968,5278.7741625865892,5278.7741625865892,5384.3496458383206,5384.3496458383206,5492.334610549442,5492.334610549442,5602.1813027604312,5602.1813027604312,5714.2249288156399,5714.2249288156399,5828.5094273919522,5828.5094273919522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV150: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,{"$f":"SUM(DB150:DB151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH150: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,{"$f":"SUM(FN150:FN151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["ACCOUNTS RECEIVABLE P50"]
[]
[null,null,null,null,{"$f":" InpC!E$234","v":"Accounts receivable days"},{"$f":" InpC!F$234","v":45},{"$f":" InpC!G$234","v":"days"}]
[null,null,null,null,{"$f":" Time!E$207","v":"Days in period"},{"$f":" Time!F$207","v":0},{"$f":" Time!G$207","v":"days"},{"$f":" Time!H$207","v":0},{"$f":" Time!I$207","v":0},{"$f":" Time!J$207","v":181},{"$f":" Time!K$207","v":184},{"$f":" Time!L$207","v":181},{"$f":" Time!M$207","v":184},{"$f":" Time!N$207","v":181},{"$f":" Time!O$207","v":184},{"$f":" Time!P$207","v":182},{"$f":" Time!Q$207","v":184},{"$f":" Time!R$207","v":181},{"$f":" Time!S$207","v":184},{"$f":" Time!T$207","v":181},{"$f":" Time!U$207","v":184},{"$f":" Time!V$207","v":181},{"$f":" Time!W$207","v":184},{"$f":" Time!X$207","v":182},{"$f":" Time!Y$207","v":184},{"$f":" Time!Z$207","v":181},{"$f":" Time!AA$207","v":184},{"$f":" Time!AB$207","v":181},{"$f":" Time!AC$207","v":184},{"$f":" Time!AD$207","v":181},{"$f":" Time!AE$207","v":184},{"$f":" Time!AF$207","v":182},{"$f":" Time!AG$207","v":184},{"$f":" Time!AH$207","v":181},{"$f":" Time!AI$207","v":184},{"$f":" Time!AJ$207","v":181},{"$f":" Time!AK$207","v":184},{"$f":" Time!AL$207","v":181},{"$f":" Time!AM$207","v":184},{"$f":" Time!AN$207","v":182},{"$f":" Time!AO$207","v":184},{"$f":" Time!AP$207","v":181},{"$f":" Time!AQ$207","v":184},{"$f":" Time!AR$207","v":181},{"$f":" Time!AS$207","v":184},{"$f":" Time!AT$207","v":181},{"$f":" Time!AU$207","v":184},{"$f":" Time!AV$207","v":182},{"$f":" Time!AW$207","v":184},{"$f":" Time!AX$207","v":181},{"$f":" Time!AY$207","v":184},{"$f":" Time!AZ$207","v":181},{"$f":" Time!BA$207","v":184},{"$f":" Time!BB$207","v":181},{"$f":" Time!BC$207","v":184},{"$f":" Time!BD$207","v":182},{"$f":" Time!BE$207","v":184},{"$f":" Time!BF$207","v":181},{"$f":" Time!BG$207","v":184},{"$f":" Time!BH$207","v":181},{"$f":" Time!BI$207","v":184},{"$f":" Time!BJ$207","v":181},{"$f":" Time!BK$207","v":184},{"$f":" Time!BL$207","v":182},{"$f":" Time!BM$207","v":184},{"$f":" Time!BN$207","v":181},{"$f":" Time!BO$207","v":184},{"$f":" Time!BP$207","v":181},{"$f":" Time!BQ$207","v":184},{"$f":" Time!BR$207","v":181},{"$f":" Time!BS$207","v":184},{"$f":" Time!BT$207","v":182},{"$f":" Time!BU$207","v":184},{"$f":" Time!BV$207","v":181},{"$f":" Time!BW$207","v":184},{"$f":" Time!BX$207","v":181},{"$f":" Time!BY$207","v":184},{"$f":" Time!BZ$207","v":181},{"$f":" Time!CA$207","v":184},{"$f":" Time!CB$207","v":182},{"$f":" Time!CC$207","v":184},{"$f":" Time!CD$207","v":181},{"$f":" Time!CE$207","v":184},{"$f":" Time!CF$207","v":181},{"$f":" Time!CG$207","v":184},{"$f":" Time!CH$207","v":181},{"$f":" Time!CI$207","v":184},{"$f":" Time!CJ$207","v":182},{"$f":" Time!CK$207","v":184},{"$f":" Time!CL$207","v":181},{"$f":" Time!CM$207","v":184},{"$f":" Time!CN$207","v":181},{"$f":" Time!CO$207","v":184},{"$f":" Time!CP$207","v":181},{"$f":" Time!CQ$207","v":184},{"$f":" Time!CR$207","v":182},{"$f":" Time!CS$207","v":184},{"$f":" Time!CT$207","v":181},{"$f":" Time!CU$207","v":184},{"$f":" Time!CV$207","v":181},{"$f":" Time!CW$207","v":184},{"$f":" Time!CX$207","v":181},{"$f":" Time!CY$207","v":184},{"$f":" Time!CZ$207","v":182},{"$f":" Time!DA$207","v":184},{"$f":" Time!DB$207","v":181},{"$f":" Time!DC$207","v":184},{"$f":" Time!DD$207","v":181},{"$f":" Time!DE$207","v":184},{"$f":" Time!DF$207","v":181},{"$f":" Time!DG$207","v":184},{"$f":" Time!DH$207","v":182},{"$f":" Time!DI$207","v":184},{"$f":" Time!DJ$207","v":181},{"$f":" Time!DK$207","v":184},{"$f":" Time!DL$207","v":181},{"$f":" Time!DM$207","v":184},{"$f":" Time!DN$207","v":181},{"$f":" Time!DO$207","v":184},{"$f":" Time!DP$207","v":182},{"$f":" Time!DQ$207","v":184},{"$f":" Time!DR$207","v":181},{"$f":" Time!DS$207","v":184},{"$f":" Time!DT$207","v":181},{"$f":" Time!DU$207","v":184},{"$f":" Time!DV$207","v":181},{"$f":" Time!DW$207","v":184},{"$f":" Time!DX$207","v":182},{"$f":" Time!DY$207","v":184},{"$f":" Time!DZ$207","v":181},{"$f":" Time!EA$207","v":184},{"$f":" Time!EB$207","v":181},{"$f":" Time!EC$207","v":184},{"$f":" Time!ED$207","v":181},{"$f":" Time!EE$207","v":184},{"$f":" Time!EF$207","v":182},{"$f":" Time!EG$207","v":184},{"$f":" Time!EH$207","v":181},{"$f":" Time!EI$207","v":184},{"$f":" Time!EJ$207","v":181},{"$f":" Time!EK$207","v":184},{"$f":" Time!EL$207","v":181},{"$f":" Time!EM$207","v":184},{"$f":" Time!EN$207","v":182},{"$f":" Time!EO$207","v":184},{"$f":" Time!EP$207","v":181},{"$f":" Time!EQ$207","v":184},{"$f":" Time!ER$207","v":181},{"$f":" Time!ES$207","v":184},{"$f":" Time!ET$207","v":181},{"$f":" Time!EU$207","v":184},{"$f":" Time!EV$207","v":182},{"$f":" Time!EW$207","v":184},{"$f":" Time!EX$207","v":181},{"$f":" Time!EY$207","v":184},{"$f":" Time!EZ$207","v":181},{"$f":" Time!FA$207","v":184},{"$f":" Time!FB$207","v":181},{"$f":" Time!FC$207","v":184},{"$f":" Time!FD$207","v":182},{"$f":" Time!FE$207","v":184},{"$f":" Time!FF$207","v":181},{"$f":" Time!FG$207","v":184},{"$f":" Time!FH$207","v":181},{"$f":" Time!FI$207","v":184},{"$f":" Time!FJ$207","v":181},{"$f":" Time!FK$207","v":184},{"$f":" Time!FL$207","v":181},{"$f":" Time!FM$207","v":184},{"$f":" Time!FN$207","v":181},{"$f":" Time!FO$207","v":184},{"$f":" Time!FP$207","v":181},{"$f":" Time!FQ$207","v":184},{"$f":" Time!FR$207","v":181},{"$f":" Time!FS$207","v":184},{"$f":" Time!FT$207","v":182},{"$f":" Time!FU$207","v":184},{"$f":" Time!FV$207","v":181},{"$f":" Time!FW$207","v":184},{"$f":" Time!FX$207","v":181},{"$f":" Time!FY$207","v":184},{"$f":" Time!FZ$207","v":181},{"$f":" Time!GA$207","v":184},{"$f":" Time!GB$207","v":182},{"$f":" Time!GC$207","v":184},{"$f":" Time!GD$207","v":181},{"$f":" Time!GE$207","v":184},{"$f":" Time!GF$207","v":181},{"$f":" Time!GG$207","v":184},{"$f":" Time!GH$207","v":181},{"$f":" Time!GI$207","v":184},{"$f":" Time!GJ$207","v":182}]
[null,null,null,null,{"$f":" E$99","v":"Electricity generation revenue P50"},0,"$ 000s",906547.98830195284,0,0,0,0,0,0,0,0,22230.680888470721,22230.680888470721,22267.281307720532,22267.281307720532,22305.263277674723,22305.263277674723,22344.650171383582,22344.650171383582,22385.702131431379,22385.702131431379,22427.974936178969,22427.974936178969,22471.725427153353,22471.725427153353,22516.978715894482,22516.978715894482,22564.014174585958,22564.014174585958,22612.354776900109,22612.354776900109,{"$f":" AK$99","v":22662.276350053606},22662.276350053606,22713.805872411249,22713.805872411249,22767.243366231145,22767.243366231145,22822.076576986859,22822.076576986859,22878.601720041683,22878.601720041683,22936.847778401832,22936.847778401832,22997.13694981212,22997.13694981212,23058.919149003319,23058.919149003319,23122.512485548181,23122.512485548181,23187.948095092801,23187.948095092801,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Forecast accounts receivable balance P50",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" $F156/ J157 * J158","v":0},0,0,0,0,0,0,5436.851304245557,5526.9648617744888,5445.8024937359996,5536.0644135216789,5455.0915624747968,5545.5074447257603,5464.7242266970716,5524.7761412761611,5474.7641082304999,5565.5060547757575,5485.1025659133347,5576.0158681107932,5495.8024142494614,5586.8930619994526,5506.869794648107,5567.3848473365479,5518.3730318280877,5609.8377782119787,5530.1954617418742,5621.8561600027897,5542.4045421326755,5634.2676008420567,5555.0068709701427,5616.050902519265,5568.0758232630515,{"$f":" $F156/ AP157 * AP158","v":5660.3643728198977},5581.4861193717861,5673.996939029882,5595.310203271064,5688.0501513915788,5609.5551631961007,5671.1986265279256,5624.299797508399,5717.5202361411348,5639.4095744845072,5732.8804514096646,5654.9622926612401,5748.6909494456804,5670.9655667346524,5733.2838696658027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F156/ BV157 * BV158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F156/ DB157 * DB158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F156/ EH157 * EH158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F156/ FN157 * FN158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$172","v":"Accounts receivable balance - ops BEG P50"},0,"$ 000s",0,0,0,0,0,0,0,0,0,2476.8429848341802,5436.8513042455561,5526.9648617744897,5445.8024937359987,5536.0644135216789,5455.0915624747977,5545.5074447257612,5464.7242266970716,5524.7761412761611,5474.7641082305017,5565.5060547757566,5485.1025659133338,5576.0158681107932,5495.8024142494614,5586.8930619994535,5506.8697946481079,5567.384847336547,5518.3730318280868,5609.8377782119787,5530.1954617418742,{"$f":" AK$172","v":5621.8561600027897},5542.4045421326773,5634.2676008420567,5555.0068709701409,5616.0509025192659,5568.0758232630506,5660.3643728198986,5581.4861193717843,5673.9969390298829,5595.3102032710631,5688.0501513915769,5609.5551631961025,5671.1986265279265,5624.2997975083999,5717.5202361411357,5639.4095744845072,5732.8804514096664,5654.9622926612392,5748.6909494456813,5670.9655667346524,5733.2838696658036,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$99","v":"Electricity generation revenue P50"},0,"$ 000s",906547.98830195284,0,0,0,0,0,0,0,0,22230.680888470721,22230.680888470721,22267.281307720532,22267.281307720532,22305.263277674723,22305.263277674723,22344.650171383582,22344.650171383582,22385.702131431379,22385.702131431379,22427.974936178969,22427.974936178969,22471.725427153353,22471.725427153353,22516.978715894482,22516.978715894482,22564.014174585958,22564.014174585958,22612.354776900109,22612.354776900109,22662.276350053606,22662.276350053606,22713.805872411249,22713.805872411249,22767.243366231145,22767.243366231145,22822.076576986859,22822.076576986859,22878.601720041683,22878.601720041683,22936.847778401832,22936.847778401832,22997.13694981212,22997.13694981212,23058.919149003319,23058.919149003319,23122.512485548181,23122.512485548181,23187.948095092801,23187.948095092801,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$159","v":"Forecast accounts receivable balance P50"},0,"$ 000s",0,0,0,0,0,0,0,0,0,5436.851304245557,5526.9648617744888,5445.8024937359996,5536.0644135216789,5455.0915624747968,5545.5074447257603,5464.7242266970716,5524.7761412761611,5474.7641082304999,5565.5060547757575,5485.1025659133347,5576.0158681107932,5495.8024142494614,5586.8930619994526,5506.869794648107,5567.3848473365479,5518.3730318280877,5609.8377782119787,5530.1954617418742,5621.8561600027897,{"$f":" AK$159","v":5542.4045421326755},5634.2676008420567,5555.0068709701427,5616.050902519265,5568.0758232630515,5660.3643728198977,5581.4861193717861,5673.996939029882,5595.310203271064,5688.0501513915788,5609.5551631961007,5671.1986265279256,5624.299797508399,5717.5202361411348,5639.4095744845072,5732.8804514096646,5654.9622926612401,5748.6909494456804,5670.9655667346524,5733.2838696658027,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConFin!E$48","v":"Cash received from EGRs P50"},{"$f":" ConFin!F$48","v":0},{"$f":" ConFin!G$48","v":"$ 000s"},{"$f":" ConFin!H$48","v":7389.9249711446055},{"$f":" ConFin!I$48","v":0},{"$f":" ConFin!J$48","v":0},{"$f":" ConFin!K$48","v":0},{"$f":" ConFin!L$48","v":0},{"$f":" ConFin!M$48","v":0},{"$f":" ConFin!N$48","v":0},{"$f":" ConFin!O$48","v":0},{"$f":" ConFin!P$48","v":4913.0819863104243},{"$f":" ConFin!Q$48","v":2476.8429848341812},{"$f":" ConFin!R$48","v":0},{"$f":" ConFin!S$48","v":0},{"$f":" ConFin!T$48","v":0},{"$f":" ConFin!U$48","v":0},{"$f":" ConFin!V$48","v":0},{"$f":" ConFin!W$48","v":0},{"$f":" ConFin!X$48","v":0},{"$f":" ConFin!Y$48","v":0},{"$f":" ConFin!Z$48","v":0},{"$f":" ConFin!AA$48","v":0},{"$f":" ConFin!AB$48","v":0},{"$f":" ConFin!AC$48","v":0},{"$f":" ConFin!AD$48","v":0},{"$f":" ConFin!AE$48","v":0},{"$f":" ConFin!AF$48","v":0},{"$f":" ConFin!AG$48","v":0},{"$f":" ConFin!AH$48","v":0},{"$f":" ConFin!AI$48","v":0},{"$f":" ConFin!AJ$48","v":0},{"$f":" ConFin!AK$48","v":0},{"$f":" ConFin!AL$48","v":0},{"$f":" ConFin!AM$48","v":0},{"$f":" ConFin!AN$48","v":0},{"$f":" ConFin!AO$48","v":0},{"$f":" ConFin!AP$48","v":0},{"$f":" ConFin!AQ$48","v":0},{"$f":" ConFin!AR$48","v":0},{"$f":" ConFin!AS$48","v":0},{"$f":" ConFin!AT$48","v":0},{"$f":" ConFin!AU$48","v":0},{"$f":" ConFin!AV$48","v":0},{"$f":" ConFin!AW$48","v":0},{"$f":" ConFin!AX$48","v":0},{"$f":" ConFin!AY$48","v":0},{"$f":" ConFin!AZ$48","v":0},{"$f":" ConFin!BA$48","v":0},{"$f":" ConFin!BB$48","v":0},{"$f":" ConFin!BC$48","v":0},{"$f":" ConFin!BD$48","v":0},{"$f":" ConFin!BE$48","v":0},{"$f":" ConFin!BF$48","v":0},{"$f":" ConFin!BG$48","v":0},{"$f":" ConFin!BH$48","v":0},{"$f":" ConFin!BI$48","v":0},{"$f":" ConFin!BJ$48","v":0},{"$f":" ConFin!BK$48","v":0},{"$f":" ConFin!BL$48","v":0},{"$f":" ConFin!BM$48","v":0},{"$f":" ConFin!BN$48","v":0},{"$f":" ConFin!BO$48","v":0},{"$f":" ConFin!BP$48","v":0},{"$f":" ConFin!BQ$48","v":0},{"$f":" ConFin!BR$48","v":0},{"$f":" ConFin!BS$48","v":0},{"$f":" ConFin!BT$48","v":0},{"$f":" ConFin!BU$48","v":0},{"$f":" ConFin!BV$48","v":0},{"$f":" ConFin!BW$48","v":0},{"$f":" ConFin!BX$48","v":0},{"$f":" ConFin!BY$48","v":0},{"$f":" ConFin!BZ$48","v":0},{"$f":" ConFin!CA$48","v":0},{"$f":" ConFin!CB$48","v":0},{"$f":" ConFin!CC$48","v":0},{"$f":" ConFin!CD$48","v":0},{"$f":" ConFin!CE$48","v":0},{"$f":" ConFin!CF$48","v":0},{"$f":" ConFin!CG$48","v":0},{"$f":" ConFin!CH$48","v":0},{"$f":" ConFin!CI$48","v":0},{"$f":" ConFin!CJ$48","v":0},{"$f":" ConFin!CK$48","v":0},{"$f":" ConFin!CL$48","v":0},{"$f":" ConFin!CM$48","v":0},{"$f":" ConFin!CN$48","v":0},{"$f":" ConFin!CO$48","v":0},{"$f":" ConFin!CP$48","v":0},{"$f":" ConFin!CQ$48","v":0},{"$f":" ConFin!CR$48","v":0},{"$f":" ConFin!CS$48","v":0},{"$f":" ConFin!CT$48","v":0},{"$f":" ConFin!CU$48","v":0},{"$f":" ConFin!CV$48","v":0},{"$f":" ConFin!CW$48","v":0},{"$f":" ConFin!CX$48","v":0},{"$f":" ConFin!CY$48","v":0},{"$f":" ConFin!CZ$48","v":0},{"$f":" ConFin!DA$48","v":0},{"$f":" ConFin!DB$48","v":0},{"$f":" ConFin!DC$48","v":0},{"$f":" ConFin!DD$48","v":0},{"$f":" ConFin!DE$48","v":0},{"$f":" ConFin!DF$48","v":0},{"$f":" ConFin!DG$48","v":0},{"$f":" ConFin!DH$48","v":0},{"$f":" ConFin!DI$48","v":0},{"$f":" ConFin!DJ$48","v":0},{"$f":" ConFin!DK$48","v":0},{"$f":" ConFin!DL$48","v":0},{"$f":" ConFin!DM$48","v":0},{"$f":" ConFin!DN$48","v":0},{"$f":" ConFin!DO$48","v":0},{"$f":" ConFin!DP$48","v":0},{"$f":" ConFin!DQ$48","v":0},{"$f":" ConFin!DR$48","v":0},{"$f":" ConFin!DS$48","v":0},{"$f":" ConFin!DT$48","v":0},{"$f":" ConFin!DU$48","v":0},{"$f":" ConFin!DV$48","v":0},{"$f":" ConFin!DW$48","v":0},{"$f":" ConFin!DX$48","v":0},{"$f":" ConFin!DY$48","v":0},{"$f":" ConFin!DZ$48","v":0},{"$f":" ConFin!EA$48","v":0},{"$f":" ConFin!EB$48","v":0},{"$f":" ConFin!EC$48","v":0},{"$f":" ConFin!ED$48","v":0},{"$f":" ConFin!EE$48","v":0},{"$f":" ConFin!EF$48","v":0},{"$f":" ConFin!EG$48","v":0},{"$f":" ConFin!EH$48","v":0},{"$f":" ConFin!EI$48","v":0},{"$f":" ConFin!EJ$48","v":0},{"$f":" ConFin!EK$48","v":0},{"$f":" ConFin!EL$48","v":0},{"$f":" ConFin!EM$48","v":0},{"$f":" ConFin!EN$48","v":0},{"$f":" ConFin!EO$48","v":0},{"$f":" ConFin!EP$48","v":0},{"$f":" ConFin!EQ$48","v":0},{"$f":" ConFin!ER$48","v":0},{"$f":" ConFin!ES$48","v":0},{"$f":" ConFin!ET$48","v":0},{"$f":" ConFin!EU$48","v":0},{"$f":" ConFin!EV$48","v":0},{"$f":" ConFin!EW$48","v":0},{"$f":" ConFin!EX$48","v":0},{"$f":" ConFin!EY$48","v":0},{"$f":" ConFin!EZ$48","v":0},{"$f":" ConFin!FA$48","v":0},{"$f":" ConFin!FB$48","v":0},{"$f":" ConFin!FC$48","v":0},{"$f":" ConFin!FD$48","v":0},{"$f":" ConFin!FE$48","v":0},{"$f":" ConFin!FF$48","v":0},{"$f":" ConFin!FG$48","v":0},{"$f":" ConFin!FH$48","v":0},{"$f":" ConFin!FI$48","v":0},{"$f":" ConFin!FJ$48","v":0},{"$f":" ConFin!FK$48","v":0},{"$f":" ConFin!FL$48","v":0},{"$f":" ConFin!FM$48","v":0},{"$f":" ConFin!FN$48","v":0},{"$f":" ConFin!FO$48","v":0},{"$f":" ConFin!FP$48","v":0},{"$f":" ConFin!FQ$48","v":0},{"$f":" ConFin!FR$48","v":0},{"$f":" ConFin!FS$48","v":0},{"$f":" ConFin!FT$48","v":0},{"$f":" ConFin!FU$48","v":0},{"$f":" ConFin!FV$48","v":0},{"$f":" ConFin!FW$48","v":0},{"$f":" ConFin!FX$48","v":0},{"$f":" ConFin!FY$48","v":0},{"$f":" ConFin!FZ$48","v":0},{"$f":" ConFin!GA$48","v":0},{"$f":" ConFin!GB$48","v":0},{"$f":" ConFin!GC$48","v":0},{"$f":" ConFin!GD$48","v":0},{"$f":" ConFin!GE$48","v":0},{"$f":" ConFin!GF$48","v":0},{"$f":" ConFin!GG$48","v":0},{"$f":" ConFin!GH$48","v":0},{"$f":" ConFin!GI$48","v":0},{"$f":" ConFin!GJ$48","v":0}]
[null,null,null,null,{"$f":" Time!E$88","v":"Construction period flag"},{"$f":" Time!F$88","v":0},{"$f":" Time!G$88","v":"flag"},{"$f":" Time!H$88","v":4},{"$f":" Time!I$88","v":0},{"$f":" Time!J$88","v":0},{"$f":" Time!K$88","v":0},{"$f":" Time!L$88","v":0},{"$f":" Time!M$88","v":1},{"$f":" Time!N$88","v":1},{"$f":" Time!O$88","v":1},{"$f":" Time!P$88","v":1},{"$f":" Time!Q$88","v":0},{"$f":" Time!R$88","v":0},{"$f":" Time!S$88","v":0},{"$f":" Time!T$88","v":0},{"$f":" Time!U$88","v":0},{"$f":" Time!V$88","v":0},{"$f":" Time!W$88","v":0},{"$f":" Time!X$88","v":0},{"$f":" Time!Y$88","v":0},{"$f":" Time!Z$88","v":0},{"$f":" Time!AA$88","v":0},{"$f":" Time!AB$88","v":0},{"$f":" Time!AC$88","v":0},{"$f":" Time!AD$88","v":0},{"$f":" Time!AE$88","v":0},{"$f":" Time!AF$88","v":0},{"$f":" Time!AG$88","v":0},{"$f":" Time!AH$88","v":0},{"$f":" Time!AI$88","v":0},{"$f":" Time!AJ$88","v":0},{"$f":" Time!AK$88","v":0},{"$f":" Time!AL$88","v":0},{"$f":" Time!AM$88","v":0},{"$f":" Time!AN$88","v":0},{"$f":" Time!AO$88","v":0},{"$f":" Time!AP$88","v":0},{"$f":" Time!AQ$88","v":0},{"$f":" Time!AR$88","v":0},{"$f":" Time!AS$88","v":0},{"$f":" Time!AT$88","v":0},{"$f":" Time!AU$88","v":0},{"$f":" Time!AV$88","v":0},{"$f":" Time!AW$88","v":0},{"$f":" Time!AX$88","v":0},{"$f":" Time!AY$88","v":0},{"$f":" Time!AZ$88","v":0},{"$f":" Time!BA$88","v":0},{"$f":" Time!BB$88","v":0},{"$f":" Time!BC$88","v":0},{"$f":" Time!BD$88","v":0},{"$f":" Time!BE$88","v":0},{"$f":" Time!BF$88","v":0},{"$f":" Time!BG$88","v":0},{"$f":" Time!BH$88","v":0},{"$f":" Time!BI$88","v":0},{"$f":" Time!BJ$88","v":0},{"$f":" Time!BK$88","v":0},{"$f":" Time!BL$88","v":0},{"$f":" Time!BM$88","v":0},{"$f":" Time!BN$88","v":0},{"$f":" Time!BO$88","v":0},{"$f":" Time!BP$88","v":0},{"$f":" Time!BQ$88","v":0},{"$f":" Time!BR$88","v":0},{"$f":" Time!BS$88","v":0},{"$f":" Time!BT$88","v":0},{"$f":" Time!BU$88","v":0},{"$f":" Time!BV$88","v":0},{"$f":" Time!BW$88","v":0},{"$f":" Time!BX$88","v":0},{"$f":" Time!BY$88","v":0},{"$f":" Time!BZ$88","v":0},{"$f":" Time!CA$88","v":0},{"$f":" Time!CB$88","v":0},{"$f":" Time!CC$88","v":0},{"$f":" Time!CD$88","v":0},{"$f":" Time!CE$88","v":0},{"$f":" Time!CF$88","v":0},{"$f":" Time!CG$88","v":0},{"$f":" Time!CH$88","v":0},{"$f":" Time!CI$88","v":0},{"$f":" Time!CJ$88","v":0},{"$f":" Time!CK$88","v":0},{"$f":" Time!CL$88","v":0},{"$f":" Time!CM$88","v":0},{"$f":" Time!CN$88","v":0},{"$f":" Time!CO$88","v":0},{"$f":" Time!CP$88","v":0},{"$f":" Time!CQ$88","v":0},{"$f":" Time!CR$88","v":0},{"$f":" Time!CS$88","v":0},{"$f":" Time!CT$88","v":0},{"$f":" Time!CU$88","v":0},{"$f":" Time!CV$88","v":0},{"$f":" Time!CW$88","v":0},{"$f":" Time!CX$88","v":0},{"$f":" Time!CY$88","v":0},{"$f":" Time!CZ$88","v":0},{"$f":" Time!DA$88","v":0},{"$f":" Time!DB$88","v":0},{"$f":" Time!DC$88","v":0},{"$f":" Time!DD$88","v":0},{"$f":" Time!DE$88","v":0},{"$f":" Time!DF$88","v":0},{"$f":" Time!DG$88","v":0},{"$f":" Time!DH$88","v":0},{"$f":" Time!DI$88","v":0},{"$f":" Time!DJ$88","v":0},{"$f":" Time!DK$88","v":0},{"$f":" Time!DL$88","v":0},{"$f":" Time!DM$88","v":0},{"$f":" Time!DN$88","v":0},{"$f":" Time!DO$88","v":0},{"$f":" Time!DP$88","v":0},{"$f":" Time!DQ$88","v":0},{"$f":" Time!DR$88","v":0},{"$f":" Time!DS$88","v":0},{"$f":" Time!DT$88","v":0},{"$f":" Time!DU$88","v":0},{"$f":" Time!DV$88","v":0},{"$f":" Time!DW$88","v":0},{"$f":" Time!DX$88","v":0},{"$f":" Time!DY$88","v":0},{"$f":" Time!DZ$88","v":0},{"$f":" Time!EA$88","v":0},{"$f":" Time!EB$88","v":0},{"$f":" Time!EC$88","v":0},{"$f":" Time!ED$88","v":0},{"$f":" Time!EE$88","v":0},{"$f":" Time!EF$88","v":0},{"$f":" Time!EG$88","v":0},{"$f":" Time!EH$88","v":0},{"$f":" Time!EI$88","v":0},{"$f":" Time!EJ$88","v":0},{"$f":" Time!EK$88","v":0},{"$f":" Time!EL$88","v":0},{"$f":" Time!EM$88","v":0},{"$f":" Time!EN$88","v":0},{"$f":" Time!EO$88","v":0},{"$f":" Time!EP$88","v":0},{"$f":" Time!EQ$88","v":0},{"$f":" Time!ER$88","v":0},{"$f":" Time!ES$88","v":0},{"$f":" Time!ET$88","v":0},{"$f":" Time!EU$88","v":0},{"$f":" Time!EV$88","v":0},{"$f":" Time!EW$88","v":0},{"$f":" Time!EX$88","v":0},{"$f":" Time!EY$88","v":0},{"$f":" Time!EZ$88","v":0},{"$f":" Time!FA$88","v":0},{"$f":" Time!FB$88","v":0},{"$f":" Time!FC$88","v":0},{"$f":" Time!FD$88","v":0},{"$f":" Time!FE$88","v":0},{"$f":" Time!FF$88","v":0},{"$f":" Time!FG$88","v":0},{"$f":" Time!FH$88","v":0},{"$f":" Time!FI$88","v":0},{"$f":" Time!FJ$88","v":0},{"$f":" Time!FK$88","v":0},{"$f":" Time!FL$88","v":0},{"$f":" Time!FM$88","v":0},{"$f":" Time!FN$88","v":0},{"$f":" Time!FO$88","v":0},{"$f":" Time!FP$88","v":0},{"$f":" Time!FQ$88","v":0},{"$f":" Time!FR$88","v":0},{"$f":" Time!FS$88","v":0},{"$f":" Time!FT$88","v":0},{"$f":" Time!FU$88","v":0},{"$f":" Time!FV$88","v":0},{"$f":" Time!FW$88","v":0},{"$f":" Time!FX$88","v":0},{"$f":" Time!FY$88","v":0},{"$f":" Time!FZ$88","v":0},{"$f":" Time!GA$88","v":0},{"$f":" Time!GB$88","v":0},{"$f":" Time!GC$88","v":0},{"$f":" Time!GD$88","v":0},{"$f":" Time!GE$88","v":0},{"$f":" Time!GF$88","v":0},{"$f":" Time!GG$88","v":0},{"$f":" Time!GH$88","v":0},{"$f":" Time!GI$88","v":0},{"$f":" Time!GJ$88","v":0}]
[null,null,null,null,"Cash received from operating period invoices P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J166:GJ166)","v":906547.9883019533},null,{"$f":" (J161 + J162 - J163 - J164) * (1 - J165)","v":0},0,0,0,0,0,0,16793.829584225165,22140.567330941787,22348.443675759023,22177.019387934852,22386.236128721604,22214.84739542376,22425.433389412272,22284.598256804493,22435.714164477038,22294.960184886124,22508.378425041392,22337.06163398151,22551.938881014685,22380.634779403361,22597.001983245827,22456.463663206043,22613.025990094418,22472.549428202066,22691.997093370213,22520.694078639193,22741.727967923718,22570.413291344226,22793.066602283165,22652.761840862124,22815.21844548736,{"$f":" (AP161 + AP162 - AP163 - AP164) * (1 - AP165)","v":22674.954816674297},22900.954830434974,22729.565757328761,22957.288455800503,22785.861771921169,23015.342766597307,22875.204315070008,23044.035778831647,22903.916511179385,23137.029810659948,22965.44827207816,23200.430644296608,23028.783828763739,23265.67347780383,23125.62979216165,5733.2838696658036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (BV161 + BV162 - BV163 - BV164) * (1 - BV165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (DB161 + DB162 - DB163 - DB164) * (1 - DB165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (EH161 + EH162 - EH163 - EH164) * (1 - EH165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (FN161 + FN162 - FN163 - FN164) * (1 - FN165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$166","v":"Cash received from operating period invoices P50"},0,"$ 000s",906547.9883019533,0,0,0,0,0,0,0,0,16793.829584225165,22140.567330941787,22348.443675759023,22177.019387934852,22386.236128721604,22214.84739542376,22425.433389412272,22284.598256804493,22435.714164477038,22294.960184886124,22508.378425041392,22337.06163398151,22551.938881014685,22380.634779403361,22597.001983245827,22456.463663206043,22613.025990094418,22472.549428202066,22691.997093370213,22520.694078639193,{"$f":" AK$166","v":22741.727967923718},22570.413291344226,22793.066602283165,22652.761840862124,22815.21844548736,22674.954816674297,22900.954830434974,22729.565757328761,22957.288455800503,22785.861771921169,23015.342766597307,22875.204315070008,23044.035778831647,22903.916511179385,23137.029810659948,22965.44827207816,23200.430644296608,23028.783828763739,23265.67347780383,23125.62979216165,5733.2838696658036,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConFin!E$48","v":"Cash received from EGRs P50"},{"$f":" ConFin!F$48","v":0},{"$f":" ConFin!G$48","v":"$ 000s"},{"$f":" ConFin!H$48","v":7389.9249711446055},{"$f":" ConFin!I$48","v":0},{"$f":" ConFin!J$48","v":0},{"$f":" ConFin!K$48","v":0},{"$f":" ConFin!L$48","v":0},{"$f":" ConFin!M$48","v":0},{"$f":" ConFin!N$48","v":0},{"$f":" ConFin!O$48","v":0},{"$f":" ConFin!P$48","v":4913.0819863104243},{"$f":" ConFin!Q$48","v":2476.8429848341812},{"$f":" ConFin!R$48","v":0},{"$f":" ConFin!S$48","v":0},{"$f":" ConFin!T$48","v":0},{"$f":" ConFin!U$48","v":0},{"$f":" ConFin!V$48","v":0},{"$f":" ConFin!W$48","v":0},{"$f":" ConFin!X$48","v":0},{"$f":" ConFin!Y$48","v":0},{"$f":" ConFin!Z$48","v":0},{"$f":" ConFin!AA$48","v":0},{"$f":" ConFin!AB$48","v":0},{"$f":" ConFin!AC$48","v":0},{"$f":" ConFin!AD$48","v":0},{"$f":" ConFin!AE$48","v":0},{"$f":" ConFin!AF$48","v":0},{"$f":" ConFin!AG$48","v":0},{"$f":" ConFin!AH$48","v":0},{"$f":" ConFin!AI$48","v":0},{"$f":" ConFin!AJ$48","v":0},{"$f":" ConFin!AK$48","v":0},{"$f":" ConFin!AL$48","v":0},{"$f":" ConFin!AM$48","v":0},{"$f":" ConFin!AN$48","v":0},{"$f":" ConFin!AO$48","v":0},{"$f":" ConFin!AP$48","v":0},{"$f":" ConFin!AQ$48","v":0},{"$f":" ConFin!AR$48","v":0},{"$f":" ConFin!AS$48","v":0},{"$f":" ConFin!AT$48","v":0},{"$f":" ConFin!AU$48","v":0},{"$f":" ConFin!AV$48","v":0},{"$f":" ConFin!AW$48","v":0},{"$f":" ConFin!AX$48","v":0},{"$f":" ConFin!AY$48","v":0},{"$f":" ConFin!AZ$48","v":0},{"$f":" ConFin!BA$48","v":0},{"$f":" ConFin!BB$48","v":0},{"$f":" ConFin!BC$48","v":0},{"$f":" ConFin!BD$48","v":0},{"$f":" ConFin!BE$48","v":0},{"$f":" ConFin!BF$48","v":0},{"$f":" ConFin!BG$48","v":0},{"$f":" ConFin!BH$48","v":0},{"$f":" ConFin!BI$48","v":0},{"$f":" ConFin!BJ$48","v":0},{"$f":" ConFin!BK$48","v":0},{"$f":" ConFin!BL$48","v":0},{"$f":" ConFin!BM$48","v":0},{"$f":" ConFin!BN$48","v":0},{"$f":" ConFin!BO$48","v":0},{"$f":" ConFin!BP$48","v":0},{"$f":" ConFin!BQ$48","v":0},{"$f":" ConFin!BR$48","v":0},{"$f":" ConFin!BS$48","v":0},{"$f":" ConFin!BT$48","v":0},{"$f":" ConFin!BU$48","v":0},{"$f":" ConFin!BV$48","v":0},{"$f":" ConFin!BW$48","v":0},{"$f":" ConFin!BX$48","v":0},{"$f":" ConFin!BY$48","v":0},{"$f":" ConFin!BZ$48","v":0},{"$f":" ConFin!CA$48","v":0},{"$f":" ConFin!CB$48","v":0},{"$f":" ConFin!CC$48","v":0},{"$f":" ConFin!CD$48","v":0},{"$f":" ConFin!CE$48","v":0},{"$f":" ConFin!CF$48","v":0},{"$f":" ConFin!CG$48","v":0},{"$f":" ConFin!CH$48","v":0},{"$f":" ConFin!CI$48","v":0},{"$f":" ConFin!CJ$48","v":0},{"$f":" ConFin!CK$48","v":0},{"$f":" ConFin!CL$48","v":0},{"$f":" ConFin!CM$48","v":0},{"$f":" ConFin!CN$48","v":0},{"$f":" ConFin!CO$48","v":0},{"$f":" ConFin!CP$48","v":0},{"$f":" ConFin!CQ$48","v":0},{"$f":" ConFin!CR$48","v":0},{"$f":" ConFin!CS$48","v":0},{"$f":" ConFin!CT$48","v":0},{"$f":" ConFin!CU$48","v":0},{"$f":" ConFin!CV$48","v":0},{"$f":" ConFin!CW$48","v":0},{"$f":" ConFin!CX$48","v":0},{"$f":" ConFin!CY$48","v":0},{"$f":" ConFin!CZ$48","v":0},{"$f":" ConFin!DA$48","v":0},{"$f":" ConFin!DB$48","v":0},{"$f":" ConFin!DC$48","v":0},{"$f":" ConFin!DD$48","v":0},{"$f":" ConFin!DE$48","v":0},{"$f":" ConFin!DF$48","v":0},{"$f":" ConFin!DG$48","v":0},{"$f":" ConFin!DH$48","v":0},{"$f":" ConFin!DI$48","v":0},{"$f":" ConFin!DJ$48","v":0},{"$f":" ConFin!DK$48","v":0},{"$f":" ConFin!DL$48","v":0},{"$f":" ConFin!DM$48","v":0},{"$f":" ConFin!DN$48","v":0},{"$f":" ConFin!DO$48","v":0},{"$f":" ConFin!DP$48","v":0},{"$f":" ConFin!DQ$48","v":0},{"$f":" ConFin!DR$48","v":0},{"$f":" ConFin!DS$48","v":0},{"$f":" ConFin!DT$48","v":0},{"$f":" ConFin!DU$48","v":0},{"$f":" ConFin!DV$48","v":0},{"$f":" ConFin!DW$48","v":0},{"$f":" ConFin!DX$48","v":0},{"$f":" ConFin!DY$48","v":0},{"$f":" ConFin!DZ$48","v":0},{"$f":" ConFin!EA$48","v":0},{"$f":" ConFin!EB$48","v":0},{"$f":" ConFin!EC$48","v":0},{"$f":" ConFin!ED$48","v":0},{"$f":" ConFin!EE$48","v":0},{"$f":" ConFin!EF$48","v":0},{"$f":" ConFin!EG$48","v":0},{"$f":" ConFin!EH$48","v":0},{"$f":" ConFin!EI$48","v":0},{"$f":" ConFin!EJ$48","v":0},{"$f":" ConFin!EK$48","v":0},{"$f":" ConFin!EL$48","v":0},{"$f":" ConFin!EM$48","v":0},{"$f":" ConFin!EN$48","v":0},{"$f":" ConFin!EO$48","v":0},{"$f":" ConFin!EP$48","v":0},{"$f":" ConFin!EQ$48","v":0},{"$f":" ConFin!ER$48","v":0},{"$f":" ConFin!ES$48","v":0},{"$f":" ConFin!ET$48","v":0},{"$f":" ConFin!EU$48","v":0},{"$f":" ConFin!EV$48","v":0},{"$f":" ConFin!EW$48","v":0},{"$f":" ConFin!EX$48","v":0},{"$f":" ConFin!EY$48","v":0},{"$f":" ConFin!EZ$48","v":0},{"$f":" ConFin!FA$48","v":0},{"$f":" ConFin!FB$48","v":0},{"$f":" ConFin!FC$48","v":0},{"$f":" ConFin!FD$48","v":0},{"$f":" ConFin!FE$48","v":0},{"$f":" ConFin!FF$48","v":0},{"$f":" ConFin!FG$48","v":0},{"$f":" ConFin!FH$48","v":0},{"$f":" ConFin!FI$48","v":0},{"$f":" ConFin!FJ$48","v":0},{"$f":" ConFin!FK$48","v":0},{"$f":" ConFin!FL$48","v":0},{"$f":" ConFin!FM$48","v":0},{"$f":" ConFin!FN$48","v":0},{"$f":" ConFin!FO$48","v":0},{"$f":" ConFin!FP$48","v":0},{"$f":" ConFin!FQ$48","v":0},{"$f":" ConFin!FR$48","v":0},{"$f":" ConFin!FS$48","v":0},{"$f":" ConFin!FT$48","v":0},{"$f":" ConFin!FU$48","v":0},{"$f":" ConFin!FV$48","v":0},{"$f":" ConFin!FW$48","v":0},{"$f":" ConFin!FX$48","v":0},{"$f":" ConFin!FY$48","v":0},{"$f":" ConFin!FZ$48","v":0},{"$f":" ConFin!GA$48","v":0},{"$f":" ConFin!GB$48","v":0},{"$f":" ConFin!GC$48","v":0},{"$f":" ConFin!GD$48","v":0},{"$f":" ConFin!GE$48","v":0},{"$f":" ConFin!GF$48","v":0},{"$f":" ConFin!GG$48","v":0},{"$f":" ConFin!GH$48","v":0},{"$f":" ConFin!GI$48","v":0},{"$f":" ConFin!GJ$48","v":0}]
[null,null,null,null,"Net cash received - incl. EGRs P50",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J170:GJ170)","v":913937.91327309795},null,{"$f":"SUM(J168:J169)","v":0},{"$f":"SUM(K168:K169)","v":0},{"$f":"SUM(L168:L169)","v":0},{"$f":"SUM(M168:M169)","v":0},0,0,4913.0819863104243,19270.672569059345,22140.567330941787,22348.443675759023,22177.019387934852,22386.236128721604,22214.84739542376,22425.433389412272,22284.598256804493,22435.714164477038,22294.960184886124,22508.378425041392,22337.06163398151,22551.938881014685,22380.634779403361,22597.001983245827,22456.463663206043,22613.025990094418,22472.549428202066,22691.997093370213,22520.694078639193,22741.727967923718,22570.413291344226,22793.066602283165,22652.761840862124,22815.21844548736,22674.954816674297,22900.954830434974,22729.565757328761,{"$f":"SUM(AS168:AS169)","v":22957.288455800503},22785.861771921169,23015.342766597307,22875.204315070008,23044.035778831647,22903.916511179385,23137.029810659948,22965.44827207816,23200.430644296608,23028.783828763739,23265.67347780383,23125.62979216165,5733.2838696658036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY168:BY169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE168:DE169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK168:EK169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FQ168:FQ169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Accounts receivable balance - ops BEG P50",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I175","v":0},0,0,0,0,0,0,2476.8429848341802,5436.8513042455561,5526.9648617744897,5445.8024937359987,5536.0644135216789,5455.0915624747977,5545.5074447257612,5464.7242266970716,5524.7761412761611,5474.7641082305017,5565.5060547757566,5485.1025659133338,5576.0158681107932,5495.8024142494614,5586.8930619994535,5506.8697946481079,5567.384847336547,5518.3730318280868,5609.8377782119787,5530.1954617418742,5621.8561600027897,5542.4045421326773,5634.2676008420567,5555.0068709701409,5616.0509025192659,5568.0758232630506,5660.3643728198986,5581.4861193717843,5673.9969390298829,5595.3102032710631,5688.0501513915769,5609.5551631961025,5671.1986265279265,5624.2997975083999,5717.5202361411357,5639.4095744845072,5732.8804514096664,5654.9622926612392,5748.6909494456813,5670.9655667346524,5733.2838696658036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$103","v":"Electricity generation revenue - incl. EGRs P50"},0,"$ 000s",913937.91327309748,0,0,0,0,0,0,0,7389.9249711446046,22230.680888470721,22230.680888470721,22267.281307720532,22267.281307720532,22305.263277674723,22305.263277674723,22344.650171383582,22344.650171383582,22385.702131431379,22385.702131431379,22427.974936178969,22427.974936178969,22471.725427153353,22471.725427153353,22516.978715894482,22516.978715894482,22564.014174585958,22564.014174585958,22612.354776900109,22612.354776900109,{"$f":" AK$103","v":22662.276350053606},22662.276350053606,22713.805872411249,22713.805872411249,22767.243366231145,22767.243366231145,22822.076576986859,22822.076576986859,22878.601720041683,22878.601720041683,22936.847778401832,22936.847778401832,22997.13694981212,22997.13694981212,23058.919149003319,23058.919149003319,23122.512485548181,23122.512485548181,23187.948095092801,23187.948095092801,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$170","v":"Net cash received - incl. EGRs P50"},{"$f":" F$170","v":0},"$ 000s",913937.91327309795,0,0,0,0,0,0,0,4913.0819863104243,19270.672569059345,22140.567330941787,22348.443675759023,22177.019387934852,22386.236128721604,22214.84739542376,22425.433389412272,22284.598256804493,22435.714164477038,22294.960184886124,22508.378425041392,22337.06163398151,22551.938881014685,22380.634779403361,22597.001983245827,22456.463663206043,22613.025990094418,22472.549428202066,22691.997093370213,22520.694078639193,{"$f":" AK$170","v":22741.727967923718},22570.413291344226,22793.066602283165,22652.761840862124,22815.21844548736,22674.954816674297,22900.954830434974,22729.565757328761,22957.288455800503,22785.861771921169,23015.342766597307,22875.204315070008,23044.035778831647,22903.916511179385,23137.029810659948,22965.44827207816,23200.430644296608,23028.783828763739,23265.67347780383,23125.62979216165,5733.2838696658036,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Accounts receivable balance P50",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J172 + J173 - J174","v":0},0,0,0,0,0,2476.8429848341802,5436.8513042455561,5526.9648617744897,5445.8024937359987,5536.0644135216789,5455.0915624747977,5545.5074447257612,5464.7242266970716,5524.7761412761611,5474.7641082305017,5565.5060547757566,5485.1025659133338,5576.0158681107932,5495.8024142494614,5586.8930619994535,5506.8697946481079,5567.384847336547,5518.3730318280868,5609.8377782119787,5530.1954617418742,5621.8561600027897,5542.4045421326773,5634.2676008420567,5555.0068709701409,5616.0509025192659,5568.0758232630506,5660.3643728198986,{"$f":" AQ172 + AQ173 - AQ174","v":5581.4861193717843},5673.9969390298829,5595.3102032710631,5688.0501513915769,5609.5551631961025,5671.1986265279265,5624.2997975083999,5717.5202361411357,5639.4095744845072,5732.8804514096664,5654.9622926612392,5748.6909494456813,5670.9655667346524,5733.2838696658036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BW172 + BW173 - BW174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DC172 + DC173 - DC174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EI172 + EI173 - EI174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FO172 + FO173 - FO174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["ACCOUNTS RECEIVABLE P99"]
[]
[null,null,null,null,{"$f":" InpC!E$234","v":"Accounts receivable days"},{"$f":" InpC!F$234","v":45},{"$f":" InpC!G$234","v":"days"}]
[null,null,null,null,{"$f":" Time!E$207","v":"Days in period"},{"$f":" Time!F$207","v":0},{"$f":" Time!G$207","v":"days"},{"$f":" Time!H$207","v":0},{"$f":" Time!I$207","v":0},{"$f":" Time!J$207","v":181},{"$f":" Time!K$207","v":184},{"$f":" Time!L$207","v":181},{"$f":" Time!M$207","v":184},{"$f":" Time!N$207","v":181},{"$f":" Time!O$207","v":184},{"$f":" Time!P$207","v":182},{"$f":" Time!Q$207","v":184},{"$f":" Time!R$207","v":181},{"$f":" Time!S$207","v":184},{"$f":" Time!T$207","v":181},{"$f":" Time!U$207","v":184},{"$f":" Time!V$207","v":181},{"$f":" Time!W$207","v":184},{"$f":" Time!X$207","v":182},{"$f":" Time!Y$207","v":184},{"$f":" Time!Z$207","v":181},{"$f":" Time!AA$207","v":184},{"$f":" Time!AB$207","v":181},{"$f":" Time!AC$207","v":184},{"$f":" Time!AD$207","v":181},{"$f":" Time!AE$207","v":184},{"$f":" Time!AF$207","v":182},{"$f":" Time!AG$207","v":184},{"$f":" Time!AH$207","v":181},{"$f":" Time!AI$207","v":184},{"$f":" Time!AJ$207","v":181},{"$f":" Time!AK$207","v":184},{"$f":" Time!AL$207","v":181},{"$f":" Time!AM$207","v":184},{"$f":" Time!AN$207","v":182},{"$f":" Time!AO$207","v":184},{"$f":" Time!AP$207","v":181},{"$f":" Time!AQ$207","v":184},{"$f":" Time!AR$207","v":181},{"$f":" Time!AS$207","v":184},{"$f":" Time!AT$207","v":181},{"$f":" Time!AU$207","v":184},{"$f":" Time!AV$207","v":182},{"$f":" Time!AW$207","v":184},{"$f":" Time!AX$207","v":181},{"$f":" Time!AY$207","v":184},{"$f":" Time!AZ$207","v":181},{"$f":" Time!BA$207","v":184},{"$f":" Time!BB$207","v":181},{"$f":" Time!BC$207","v":184},{"$f":" Time!BD$207","v":182},{"$f":" Time!BE$207","v":184},{"$f":" Time!BF$207","v":181},{"$f":" Time!BG$207","v":184},{"$f":" Time!BH$207","v":181},{"$f":" Time!BI$207","v":184},{"$f":" Time!BJ$207","v":181},{"$f":" Time!BK$207","v":184},{"$f":" Time!BL$207","v":182},{"$f":" Time!BM$207","v":184},{"$f":" Time!BN$207","v":181},{"$f":" Time!BO$207","v":184},{"$f":" Time!BP$207","v":181},{"$f":" Time!BQ$207","v":184},{"$f":" Time!BR$207","v":181},{"$f":" Time!BS$207","v":184},{"$f":" Time!BT$207","v":182},{"$f":" Time!BU$207","v":184},{"$f":" Time!BV$207","v":181},{"$f":" Time!BW$207","v":184},{"$f":" Time!BX$207","v":181},{"$f":" Time!BY$207","v":184},{"$f":" Time!BZ$207","v":181},{"$f":" Time!CA$207","v":184},{"$f":" Time!CB$207","v":182},{"$f":" Time!CC$207","v":184},{"$f":" Time!CD$207","v":181},{"$f":" Time!CE$207","v":184},{"$f":" Time!CF$207","v":181},{"$f":" Time!CG$207","v":184},{"$f":" Time!CH$207","v":181},{"$f":" Time!CI$207","v":184},{"$f":" Time!CJ$207","v":182},{"$f":" Time!CK$207","v":184},{"$f":" Time!CL$207","v":181},{"$f":" Time!CM$207","v":184},{"$f":" Time!CN$207","v":181},{"$f":" Time!CO$207","v":184},{"$f":" Time!CP$207","v":181},{"$f":" Time!CQ$207","v":184},{"$f":" Time!CR$207","v":182},{"$f":" Time!CS$207","v":184},{"$f":" Time!CT$207","v":181},{"$f":" Time!CU$207","v":184},{"$f":" Time!CV$207","v":181},{"$f":" Time!CW$207","v":184},{"$f":" Time!CX$207","v":181},{"$f":" Time!CY$207","v":184},{"$f":" Time!CZ$207","v":182},{"$f":" Time!DA$207","v":184},{"$f":" Time!DB$207","v":181},{"$f":" Time!DC$207","v":184},{"$f":" Time!DD$207","v":181},{"$f":" Time!DE$207","v":184},{"$f":" Time!DF$207","v":181},{"$f":" Time!DG$207","v":184},{"$f":" Time!DH$207","v":182},{"$f":" Time!DI$207","v":184},{"$f":" Time!DJ$207","v":181},{"$f":" Time!DK$207","v":184},{"$f":" Time!DL$207","v":181},{"$f":" Time!DM$207","v":184},{"$f":" Time!DN$207","v":181},{"$f":" Time!DO$207","v":184},{"$f":" Time!DP$207","v":182},{"$f":" Time!DQ$207","v":184},{"$f":" Time!DR$207","v":181},{"$f":" Time!DS$207","v":184},{"$f":" Time!DT$207","v":181},{"$f":" Time!DU$207","v":184},{"$f":" Time!DV$207","v":181},{"$f":" Time!DW$207","v":184},{"$f":" Time!DX$207","v":182},{"$f":" Time!DY$207","v":184},{"$f":" Time!DZ$207","v":181},{"$f":" Time!EA$207","v":184},{"$f":" Time!EB$207","v":181},{"$f":" Time!EC$207","v":184},{"$f":" Time!ED$207","v":181},{"$f":" Time!EE$207","v":184},{"$f":" Time!EF$207","v":182},{"$f":" Time!EG$207","v":184},{"$f":" Time!EH$207","v":181},{"$f":" Time!EI$207","v":184},{"$f":" Time!EJ$207","v":181},{"$f":" Time!EK$207","v":184},{"$f":" Time!EL$207","v":181},{"$f":" Time!EM$207","v":184},{"$f":" Time!EN$207","v":182},{"$f":" Time!EO$207","v":184},{"$f":" Time!EP$207","v":181},{"$f":" Time!EQ$207","v":184},{"$f":" Time!ER$207","v":181},{"$f":" Time!ES$207","v":184},{"$f":" Time!ET$207","v":181},{"$f":" Time!EU$207","v":184},{"$f":" Time!EV$207","v":182},{"$f":" Time!EW$207","v":184},{"$f":" Time!EX$207","v":181},{"$f":" Time!EY$207","v":184},{"$f":" Time!EZ$207","v":181},{"$f":" Time!FA$207","v":184},{"$f":" Time!FB$207","v":181},{"$f":" Time!FC$207","v":184},{"$f":" Time!FD$207","v":182},{"$f":" Time!FE$207","v":184},{"$f":" Time!FF$207","v":181},{"$f":" Time!FG$207","v":184},{"$f":" Time!FH$207","v":181},{"$f":" Time!FI$207","v":184},{"$f":" Time!FJ$207","v":181},{"$f":" Time!FK$207","v":184},{"$f":" Time!FL$207","v":181},{"$f":" Time!FM$207","v":184},{"$f":" Time!FN$207","v":181},{"$f":" Time!FO$207","v":184},{"$f":" Time!FP$207","v":181},{"$f":" Time!FQ$207","v":184},{"$f":" Time!FR$207","v":181},{"$f":" Time!FS$207","v":184},{"$f":" Time!FT$207","v":182},{"$f":" Time!FU$207","v":184},{"$f":" Time!FV$207","v":181},{"$f":" Time!FW$207","v":184},{"$f":" Time!FX$207","v":181},{"$f":" Time!FY$207","v":184},{"$f":" Time!FZ$207","v":181},{"$f":" Time!GA$207","v":184},{"$f":" Time!GB$207","v":182},{"$f":" Time!GC$207","v":184},{"$f":" Time!GD$207","v":181},{"$f":" Time!GE$207","v":184},{"$f":" Time!GF$207","v":181},{"$f":" Time!GG$207","v":184},{"$f":" Time!GH$207","v":181},{"$f":" Time!GI$207","v":184},{"$f":" Time!GJ$207","v":182}]
[null,null,null,null,{"$f":" E$116","v":"Electricity generation revenue P99"},0,"$ 000s",769466.49925730703,0,0,0,0,0,0,0,0,18869.121568951399,18869.121568951399,18900.187543213007,18900.187543213007,18932.426160288636,18932.426160288636,18965.857258928594,18965.857258928594,19000.701644877532,19000.701644877532,19036.582268410591,19036.582268410591,19073.717133376653,19073.717133376653,19112.127554134124,19112.127554134124,19152.050658269058,19152.050658269058,19193.081551850682,19193.081551850682,{"$f":" AK$116","v":19235.454353541845},19235.454353541845,19279.191962238336,19279.191962238336,19324.549033048999,19324.549033048999,19371.090770792267,19371.090770792267,19419.068599332684,19419.068599332684,19468.507119080405,19468.507119080405,19519.679807417728,19519.679807417728,19572.11975890569,19572.11975890569,19626.096980937724,19626.096980937724,19681.637901057547,19681.637901057547,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Forecast accounts receivable balance P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" $F179/ J180 * J181","v":0},0,0,0,0,0,0,4614.7308184935491,4691.2180696288005,4622.3284752423115,4698.9416543899742,4630.2129196358082,4706.9567801822577,4638.3890035423192,4689.3603112735536,4646.9107283667881,4723.9313481739719,4655.685880861286,4732.8519451849534,4664.7677771845074,4742.0843701765161,4674.1616300871501,4725.526043604591,4683.9254327288454,4761.5595559232461,4693.9601621373949,4771.7606068137056,4704.3230755944733,4782.2952812673093,4715.0197733735058,4766.833177476512,4726.1125352565487,4804.4458921945024,4737.4950254655005,4816.0170424621656,4749.22873353245,4827.9452318782915,4761.3196758620552,4813.6418701022976,4773.8347355097703,4852.9590681425288,4786.6597236454136,4865.9966251422984,4799.8606746858568,4879.4163764762297,4813.4440518890742,4866.3390414702726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F179/ BV180 * BV181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F179/ EH180 * EH181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$195","v":"Accounts receivable balance - ops BEG P99"},0,"$ 000s",0,0,0,0,0,0,0,0,0,2102.3130880475528,4614.73081849355,4691.2180696288015,4622.3284752423133,4698.9416543899752,4630.2129196358073,4706.9567801822595,4638.3890035423174,4689.3603112735545,4646.9107283667872,4723.93134817397,4655.6858808612851,4732.8519451849534,4664.7677771845083,4742.0843701765152,4674.1616300871501,4725.5260436045901,4683.9254327288472,4761.5595559232461,4693.9601621373949,{"$f":" AK$195","v":4771.7606068137065},4704.3230755944751,4782.2952812673102,4715.019773373504,4766.8331774765102,4726.1125352565505,4804.4458921945043,4737.4950254655014,4816.0170424621647,4749.2287335324509,4827.9452318782933,4761.3196758620543,4813.6418701022958,4773.8347355097685,4852.9590681425288,4786.6597236454145,4865.9966251422993,4799.8606746858568,4879.4163764762307,4813.4440518890733,4866.3390414702735,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$116","v":"Electricity generation revenue P99"},0,"$ 000s",769466.49925730703,0,0,0,0,0,0,0,0,18869.121568951399,18869.121568951399,18900.187543213007,18900.187543213007,18932.426160288636,18932.426160288636,18965.857258928594,18965.857258928594,19000.701644877532,19000.701644877532,19036.582268410591,19036.582268410591,19073.717133376653,19073.717133376653,19112.127554134124,19112.127554134124,19152.050658269058,19152.050658269058,19193.081551850682,19193.081551850682,19235.454353541845,19235.454353541845,19279.191962238336,19279.191962238336,19324.549033048999,19324.549033048999,19371.090770792267,19371.090770792267,19419.068599332684,19419.068599332684,19468.507119080405,19468.507119080405,19519.679807417728,19519.679807417728,19572.11975890569,19572.11975890569,19626.096980937724,19626.096980937724,19681.637901057547,19681.637901057547,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$182","v":"Forecast accounts receivable balance P99"},0,"$ 000s",0,0,0,0,0,0,0,0,0,4614.7308184935491,4691.2180696288005,4622.3284752423115,4698.9416543899742,4630.2129196358082,4706.9567801822577,4638.3890035423192,4689.3603112735536,4646.9107283667881,4723.9313481739719,4655.685880861286,4732.8519451849534,4664.7677771845074,4742.0843701765161,4674.1616300871501,4725.526043604591,4683.9254327288454,4761.5595559232461,4693.9601621373949,4771.7606068137056,{"$f":" AK$182","v":4704.3230755944733},4782.2952812673093,4715.0197733735058,4766.833177476512,4726.1125352565487,4804.4458921945024,4737.4950254655005,4816.0170424621656,4749.22873353245,4827.9452318782915,4761.3196758620552,4813.6418701022976,4773.8347355097703,4852.9590681425288,4786.6597236454136,4865.9966251422984,4799.8606746858568,4879.4163764762297,4813.4440518890742,4866.3390414702726,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConFin!E$89","v":"Cash received from EGRs P99"},{"$f":" ConFin!F$89","v":0},{"$f":" ConFin!G$89","v":"$ 000s"},{"$f":" ConFin!H$89","v":6272.4751151582714},{"$f":" ConFin!I$89","v":0},{"$f":" ConFin!J$89","v":0},{"$f":" ConFin!K$89","v":0},{"$f":" ConFin!L$89","v":0},{"$f":" ConFin!M$89","v":0},{"$f":" ConFin!N$89","v":0},{"$f":" ConFin!O$89","v":0},{"$f":" ConFin!P$89","v":4170.1620271107186},{"$f":" ConFin!Q$89","v":2102.3130880475528},{"$f":" ConFin!R$89","v":0},{"$f":" ConFin!S$89","v":0},{"$f":" ConFin!T$89","v":0},{"$f":" ConFin!U$89","v":0},{"$f":" ConFin!V$89","v":0},{"$f":" ConFin!W$89","v":0},{"$f":" ConFin!X$89","v":0},{"$f":" ConFin!Y$89","v":0},{"$f":" ConFin!Z$89","v":0},{"$f":" ConFin!AA$89","v":0},{"$f":" ConFin!AB$89","v":0},{"$f":" ConFin!AC$89","v":0},{"$f":" ConFin!AD$89","v":0},{"$f":" ConFin!AE$89","v":0},{"$f":" ConFin!AF$89","v":0},{"$f":" ConFin!AG$89","v":0},{"$f":" ConFin!AH$89","v":0},{"$f":" ConFin!AI$89","v":0},{"$f":" ConFin!AJ$89","v":0},{"$f":" ConFin!AK$89","v":0},{"$f":" ConFin!AL$89","v":0},{"$f":" ConFin!AM$89","v":0},{"$f":" ConFin!AN$89","v":0},{"$f":" ConFin!AO$89","v":0},{"$f":" ConFin!AP$89","v":0},{"$f":" ConFin!AQ$89","v":0},{"$f":" ConFin!AR$89","v":0},{"$f":" ConFin!AS$89","v":0},{"$f":" ConFin!AT$89","v":0},{"$f":" ConFin!AU$89","v":0},{"$f":" ConFin!AV$89","v":0},{"$f":" ConFin!AW$89","v":0},{"$f":" ConFin!AX$89","v":0},{"$f":" ConFin!AY$89","v":0},{"$f":" ConFin!AZ$89","v":0},{"$f":" ConFin!BA$89","v":0},{"$f":" ConFin!BB$89","v":0},{"$f":" ConFin!BC$89","v":0},{"$f":" ConFin!BD$89","v":0},{"$f":" ConFin!BE$89","v":0},{"$f":" ConFin!BF$89","v":0},{"$f":" ConFin!BG$89","v":0},{"$f":" ConFin!BH$89","v":0},{"$f":" ConFin!BI$89","v":0},{"$f":" ConFin!BJ$89","v":0},{"$f":" ConFin!BK$89","v":0},{"$f":" ConFin!BL$89","v":0},{"$f":" ConFin!BM$89","v":0},{"$f":" ConFin!BN$89","v":0},{"$f":" ConFin!BO$89","v":0},{"$f":" ConFin!BP$89","v":0},{"$f":" ConFin!BQ$89","v":0},{"$f":" ConFin!BR$89","v":0},{"$f":" ConFin!BS$89","v":0},{"$f":" ConFin!BT$89","v":0},{"$f":" ConFin!BU$89","v":0},{"$f":" ConFin!BV$89","v":0},{"$f":" ConFin!BW$89","v":0},{"$f":" ConFin!BX$89","v":0},{"$f":" ConFin!BY$89","v":0},{"$f":" ConFin!BZ$89","v":0},{"$f":" ConFin!CA$89","v":0},{"$f":" ConFin!CB$89","v":0},{"$f":" ConFin!CC$89","v":0},{"$f":" ConFin!CD$89","v":0},{"$f":" ConFin!CE$89","v":0},{"$f":" ConFin!CF$89","v":0},{"$f":" ConFin!CG$89","v":0},{"$f":" ConFin!CH$89","v":0},{"$f":" ConFin!CI$89","v":0},{"$f":" ConFin!CJ$89","v":0},{"$f":" ConFin!CK$89","v":0},{"$f":" ConFin!CL$89","v":0},{"$f":" ConFin!CM$89","v":0},{"$f":" ConFin!CN$89","v":0},{"$f":" ConFin!CO$89","v":0},{"$f":" ConFin!CP$89","v":0},{"$f":" ConFin!CQ$89","v":0},{"$f":" ConFin!CR$89","v":0},{"$f":" ConFin!CS$89","v":0},{"$f":" ConFin!CT$89","v":0},{"$f":" ConFin!CU$89","v":0},{"$f":" ConFin!CV$89","v":0},{"$f":" ConFin!CW$89","v":0},{"$f":" ConFin!CX$89","v":0},{"$f":" ConFin!CY$89","v":0},{"$f":" ConFin!CZ$89","v":0},{"$f":" ConFin!DA$89","v":0},{"$f":" ConFin!DB$89","v":0},{"$f":" ConFin!DC$89","v":0},{"$f":" ConFin!DD$89","v":0},{"$f":" ConFin!DE$89","v":0},{"$f":" ConFin!DF$89","v":0},{"$f":" ConFin!DG$89","v":0},{"$f":" ConFin!DH$89","v":0},{"$f":" ConFin!DI$89","v":0},{"$f":" ConFin!DJ$89","v":0},{"$f":" ConFin!DK$89","v":0},{"$f":" ConFin!DL$89","v":0},{"$f":" ConFin!DM$89","v":0},{"$f":" ConFin!DN$89","v":0},{"$f":" ConFin!DO$89","v":0},{"$f":" ConFin!DP$89","v":0},{"$f":" ConFin!DQ$89","v":0},{"$f":" ConFin!DR$89","v":0},{"$f":" ConFin!DS$89","v":0},{"$f":" ConFin!DT$89","v":0},{"$f":" ConFin!DU$89","v":0},{"$f":" ConFin!DV$89","v":0},{"$f":" ConFin!DW$89","v":0},{"$f":" ConFin!DX$89","v":0},{"$f":" ConFin!DY$89","v":0},{"$f":" ConFin!DZ$89","v":0},{"$f":" ConFin!EA$89","v":0},{"$f":" ConFin!EB$89","v":0},{"$f":" ConFin!EC$89","v":0},{"$f":" ConFin!ED$89","v":0},{"$f":" ConFin!EE$89","v":0},{"$f":" ConFin!EF$89","v":0},{"$f":" ConFin!EG$89","v":0},{"$f":" ConFin!EH$89","v":0},{"$f":" ConFin!EI$89","v":0},{"$f":" ConFin!EJ$89","v":0},{"$f":" ConFin!EK$89","v":0},{"$f":" ConFin!EL$89","v":0},{"$f":" ConFin!EM$89","v":0},{"$f":" ConFin!EN$89","v":0},{"$f":" ConFin!EO$89","v":0},{"$f":" ConFin!EP$89","v":0},{"$f":" ConFin!EQ$89","v":0},{"$f":" ConFin!ER$89","v":0},{"$f":" ConFin!ES$89","v":0},{"$f":" ConFin!ET$89","v":0},{"$f":" ConFin!EU$89","v":0},{"$f":" ConFin!EV$89","v":0},{"$f":" ConFin!EW$89","v":0},{"$f":" ConFin!EX$89","v":0},{"$f":" ConFin!EY$89","v":0},{"$f":" ConFin!EZ$89","v":0},{"$f":" ConFin!FA$89","v":0},{"$f":" ConFin!FB$89","v":0},{"$f":" ConFin!FC$89","v":0},{"$f":" ConFin!FD$89","v":0},{"$f":" ConFin!FE$89","v":0},{"$f":" ConFin!FF$89","v":0},{"$f":" ConFin!FG$89","v":0},{"$f":" ConFin!FH$89","v":0},{"$f":" ConFin!FI$89","v":0},{"$f":" ConFin!FJ$89","v":0},{"$f":" ConFin!FK$89","v":0},{"$f":" ConFin!FL$89","v":0},{"$f":" ConFin!FM$89","v":0},{"$f":" ConFin!FN$89","v":0},{"$f":" ConFin!FO$89","v":0},{"$f":" ConFin!FP$89","v":0},{"$f":" ConFin!FQ$89","v":0},{"$f":" ConFin!FR$89","v":0},{"$f":" ConFin!FS$89","v":0},{"$f":" ConFin!FT$89","v":0},{"$f":" ConFin!FU$89","v":0},{"$f":" ConFin!FV$89","v":0},{"$f":" ConFin!FW$89","v":0},{"$f":" ConFin!FX$89","v":0},{"$f":" ConFin!FY$89","v":0},{"$f":" ConFin!FZ$89","v":0},{"$f":" ConFin!GA$89","v":0},{"$f":" ConFin!GB$89","v":0},{"$f":" ConFin!GC$89","v":0},{"$f":" ConFin!GD$89","v":0},{"$f":" ConFin!GE$89","v":0},{"$f":" ConFin!GF$89","v":0},{"$f":" ConFin!GG$89","v":0},{"$f":" ConFin!GH$89","v":0},{"$f":" ConFin!GI$89","v":0},{"$f":" ConFin!GJ$89","v":0}]
[null,null,null,null,{"$f":" Time!E$88","v":"Construction period flag"},{"$f":" Time!F$88","v":0},{"$f":" Time!G$88","v":"flag"},{"$f":" Time!H$88","v":4},{"$f":" Time!I$88","v":0},{"$f":" Time!J$88","v":0},{"$f":" Time!K$88","v":0},{"$f":" Time!L$88","v":0},{"$f":" Time!M$88","v":1},{"$f":" Time!N$88","v":1},{"$f":" Time!O$88","v":1},{"$f":" Time!P$88","v":1},{"$f":" Time!Q$88","v":0},{"$f":" Time!R$88","v":0},{"$f":" Time!S$88","v":0},{"$f":" Time!T$88","v":0},{"$f":" Time!U$88","v":0},{"$f":" Time!V$88","v":0},{"$f":" Time!W$88","v":0},{"$f":" Time!X$88","v":0},{"$f":" Time!Y$88","v":0},{"$f":" Time!Z$88","v":0},{"$f":" Time!AA$88","v":0},{"$f":" Time!AB$88","v":0},{"$f":" Time!AC$88","v":0},{"$f":" Time!AD$88","v":0},{"$f":" Time!AE$88","v":0},{"$f":" Time!AF$88","v":0},{"$f":" Time!AG$88","v":0},{"$f":" Time!AH$88","v":0},{"$f":" Time!AI$88","v":0},{"$f":" Time!AJ$88","v":0},{"$f":" Time!AK$88","v":0},{"$f":" Time!AL$88","v":0},{"$f":" Time!AM$88","v":0},{"$f":" Time!AN$88","v":0},{"$f":" Time!AO$88","v":0},{"$f":" Time!AP$88","v":0},{"$f":" Time!AQ$88","v":0},{"$f":" Time!AR$88","v":0},{"$f":" Time!AS$88","v":0},{"$f":" Time!AT$88","v":0},{"$f":" Time!AU$88","v":0},{"$f":" Time!AV$88","v":0},{"$f":" Time!AW$88","v":0},{"$f":" Time!AX$88","v":0},{"$f":" Time!AY$88","v":0},{"$f":" Time!AZ$88","v":0},{"$f":" Time!BA$88","v":0},{"$f":" Time!BB$88","v":0},{"$f":" Time!BC$88","v":0},{"$f":" Time!BD$88","v":0},{"$f":" Time!BE$88","v":0},{"$f":" Time!BF$88","v":0},{"$f":" Time!BG$88","v":0},{"$f":" Time!BH$88","v":0},{"$f":" Time!BI$88","v":0},{"$f":" Time!BJ$88","v":0},{"$f":" Time!BK$88","v":0},{"$f":" Time!BL$88","v":0},{"$f":" Time!BM$88","v":0},{"$f":" Time!BN$88","v":0},{"$f":" Time!BO$88","v":0},{"$f":" Time!BP$88","v":0},{"$f":" Time!BQ$88","v":0},{"$f":" Time!BR$88","v":0},{"$f":" Time!BS$88","v":0},{"$f":" Time!BT$88","v":0},{"$f":" Time!BU$88","v":0},{"$f":" Time!BV$88","v":0},{"$f":" Time!BW$88","v":0},{"$f":" Time!BX$88","v":0},{"$f":" Time!BY$88","v":0},{"$f":" Time!BZ$88","v":0},{"$f":" Time!CA$88","v":0},{"$f":" Time!CB$88","v":0},{"$f":" Time!CC$88","v":0},{"$f":" Time!CD$88","v":0},{"$f":" Time!CE$88","v":0},{"$f":" Time!CF$88","v":0},{"$f":" Time!CG$88","v":0},{"$f":" Time!CH$88","v":0},{"$f":" Time!CI$88","v":0},{"$f":" Time!CJ$88","v":0},{"$f":" Time!CK$88","v":0},{"$f":" Time!CL$88","v":0},{"$f":" Time!CM$88","v":0},{"$f":" Time!CN$88","v":0},{"$f":" Time!CO$88","v":0},{"$f":" Time!CP$88","v":0},{"$f":" Time!CQ$88","v":0},{"$f":" Time!CR$88","v":0},{"$f":" Time!CS$88","v":0},{"$f":" Time!CT$88","v":0},{"$f":" Time!CU$88","v":0},{"$f":" Time!CV$88","v":0},{"$f":" Time!CW$88","v":0},{"$f":" Time!CX$88","v":0},{"$f":" Time!CY$88","v":0},{"$f":" Time!CZ$88","v":0},{"$f":" Time!DA$88","v":0},{"$f":" Time!DB$88","v":0},{"$f":" Time!DC$88","v":0},{"$f":" Time!DD$88","v":0},{"$f":" Time!DE$88","v":0},{"$f":" Time!DF$88","v":0},{"$f":" Time!DG$88","v":0},{"$f":" Time!DH$88","v":0},{"$f":" Time!DI$88","v":0},{"$f":" Time!DJ$88","v":0},{"$f":" Time!DK$88","v":0},{"$f":" Time!DL$88","v":0},{"$f":" Time!DM$88","v":0},{"$f":" Time!DN$88","v":0},{"$f":" Time!DO$88","v":0},{"$f":" Time!DP$88","v":0},{"$f":" Time!DQ$88","v":0},{"$f":" Time!DR$88","v":0},{"$f":" Time!DS$88","v":0},{"$f":" Time!DT$88","v":0},{"$f":" Time!DU$88","v":0},{"$f":" Time!DV$88","v":0},{"$f":" Time!DW$88","v":0},{"$f":" Time!DX$88","v":0},{"$f":" Time!DY$88","v":0},{"$f":" Time!DZ$88","v":0},{"$f":" Time!EA$88","v":0},{"$f":" Time!EB$88","v":0},{"$f":" Time!EC$88","v":0},{"$f":" Time!ED$88","v":0},{"$f":" Time!EE$88","v":0},{"$f":" Time!EF$88","v":0},{"$f":" Time!EG$88","v":0},{"$f":" Time!EH$88","v":0},{"$f":" Time!EI$88","v":0},{"$f":" Time!EJ$88","v":0},{"$f":" Time!EK$88","v":0},{"$f":" Time!EL$88","v":0},{"$f":" Time!EM$88","v":0},{"$f":" Time!EN$88","v":0},{"$f":" Time!EO$88","v":0},{"$f":" Time!EP$88","v":0},{"$f":" Time!EQ$88","v":0},{"$f":" Time!ER$88","v":0},{"$f":" Time!ES$88","v":0},{"$f":" Time!ET$88","v":0},{"$f":" Time!EU$88","v":0},{"$f":" Time!EV$88","v":0},{"$f":" Time!EW$88","v":0},{"$f":" Time!EX$88","v":0},{"$f":" Time!EY$88","v":0},{"$f":" Time!EZ$88","v":0},{"$f":" Time!FA$88","v":0},{"$f":" Time!FB$88","v":0},{"$f":" Time!FC$88","v":0},{"$f":" Time!FD$88","v":0},{"$f":" Time!FE$88","v":0},{"$f":" Time!FF$88","v":0},{"$f":" Time!FG$88","v":0},{"$f":" Time!FH$88","v":0},{"$f":" Time!FI$88","v":0},{"$f":" Time!FJ$88","v":0},{"$f":" Time!FK$88","v":0},{"$f":" Time!FL$88","v":0},{"$f":" Time!FM$88","v":0},{"$f":" Time!FN$88","v":0},{"$f":" Time!FO$88","v":0},{"$f":" Time!FP$88","v":0},{"$f":" Time!FQ$88","v":0},{"$f":" Time!FR$88","v":0},{"$f":" Time!FS$88","v":0},{"$f":" Time!FT$88","v":0},{"$f":" Time!FU$88","v":0},{"$f":" Time!FV$88","v":0},{"$f":" Time!FW$88","v":0},{"$f":" Time!FX$88","v":0},{"$f":" Time!FY$88","v":0},{"$f":" Time!FZ$88","v":0},{"$f":" Time!GA$88","v":0},{"$f":" Time!GB$88","v":0},{"$f":" Time!GC$88","v":0},{"$f":" Time!GD$88","v":0},{"$f":" Time!GE$88","v":0},{"$f":" Time!GF$88","v":0},{"$f":" Time!GG$88","v":0},{"$f":" Time!GH$88","v":0},{"$f":" Time!GI$88","v":0},{"$f":" Time!GJ$88","v":0}]
[null,null,null,null,"Cash received from operating period invoices P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J189:GJ189)","v":769466.49925730668},null,{"$f":" (J184 + J185 - J186 - J187) * (1 - J188)","v":0},0,0,0,0,0,0,14254.390750457847,18792.634317816148,18969.077137599495,18823.574364065345,19001.154895042804,18855.682299742184,19034.425035568536,18914.885951197357,19043.151227784299,18923.681025070349,19104.827735723276,18959.416204086923,19141.801301377098,18996.400540384646,19180.050294223489,19060.763140616684,19193.651269144801,19074.416535074659,19260.680945636534,19115.281107174371,19302.891884761077,19157.48214786901,19346.467470132142,19227.37855813533,19365.269675268959,19246.215676111045,19438.04163752127,19292.568753795604,19485.856908262398,19340.352100986842,19535.132675096644,19416.184924840163,19559.486942010255,19440.555474784967,19638.419103402804,19492.782857408805,19692.232931394166,19546.54127914735,19747.610225644705,19628.742911476347,4866.3390414702735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (BV184 + BV185 - BV186 - BV187) * (1 - BV188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (EH184 + EH185 - EH186 - EH187) * (1 - EH188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$189","v":"Cash received from operating period invoices P99"},0,"$ 000s",769466.49925730668,0,0,0,0,0,0,0,0,14254.390750457847,18792.634317816148,18969.077137599495,18823.574364065345,19001.154895042804,18855.682299742184,19034.425035568536,18914.885951197357,19043.151227784299,18923.681025070349,19104.827735723276,18959.416204086923,19141.801301377098,18996.400540384646,19180.050294223489,19060.763140616684,19193.651269144801,19074.416535074659,19260.680945636534,19115.281107174371,{"$f":" AK$189","v":19302.891884761077},19157.48214786901,19346.467470132142,19227.37855813533,19365.269675268959,19246.215676111045,19438.04163752127,19292.568753795604,19485.856908262398,19340.352100986842,19535.132675096644,19416.184924840163,19559.486942010255,19440.555474784967,19638.419103402804,19492.782857408805,19692.232931394166,19546.54127914735,19747.610225644705,19628.742911476347,4866.3390414702735,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConFin!E$89","v":"Cash received from EGRs P99"},{"$f":" ConFin!F$89","v":0},{"$f":" ConFin!G$89","v":"$ 000s"},{"$f":" ConFin!H$89","v":6272.4751151582714},{"$f":" ConFin!I$89","v":0},{"$f":" ConFin!J$89","v":0},{"$f":" ConFin!K$89","v":0},{"$f":" ConFin!L$89","v":0},{"$f":" ConFin!M$89","v":0},{"$f":" ConFin!N$89","v":0},{"$f":" ConFin!O$89","v":0},{"$f":" ConFin!P$89","v":4170.1620271107186},{"$f":" ConFin!Q$89","v":2102.3130880475528},{"$f":" ConFin!R$89","v":0},{"$f":" ConFin!S$89","v":0},{"$f":" ConFin!T$89","v":0},{"$f":" ConFin!U$89","v":0},{"$f":" ConFin!V$89","v":0},{"$f":" ConFin!W$89","v":0},{"$f":" ConFin!X$89","v":0},{"$f":" ConFin!Y$89","v":0},{"$f":" ConFin!Z$89","v":0},{"$f":" ConFin!AA$89","v":0},{"$f":" ConFin!AB$89","v":0},{"$f":" ConFin!AC$89","v":0},{"$f":" ConFin!AD$89","v":0},{"$f":" ConFin!AE$89","v":0},{"$f":" ConFin!AF$89","v":0},{"$f":" ConFin!AG$89","v":0},{"$f":" ConFin!AH$89","v":0},{"$f":" ConFin!AI$89","v":0},{"$f":" ConFin!AJ$89","v":0},{"$f":" ConFin!AK$89","v":0},{"$f":" ConFin!AL$89","v":0},{"$f":" ConFin!AM$89","v":0},{"$f":" ConFin!AN$89","v":0},{"$f":" ConFin!AO$89","v":0},{"$f":" ConFin!AP$89","v":0},{"$f":" ConFin!AQ$89","v":0},{"$f":" ConFin!AR$89","v":0},{"$f":" ConFin!AS$89","v":0},{"$f":" ConFin!AT$89","v":0},{"$f":" ConFin!AU$89","v":0},{"$f":" ConFin!AV$89","v":0},{"$f":" ConFin!AW$89","v":0},{"$f":" ConFin!AX$89","v":0},{"$f":" ConFin!AY$89","v":0},{"$f":" ConFin!AZ$89","v":0},{"$f":" ConFin!BA$89","v":0},{"$f":" ConFin!BB$89","v":0},{"$f":" ConFin!BC$89","v":0},{"$f":" ConFin!BD$89","v":0},{"$f":" ConFin!BE$89","v":0},{"$f":" ConFin!BF$89","v":0},{"$f":" ConFin!BG$89","v":0},{"$f":" ConFin!BH$89","v":0},{"$f":" ConFin!BI$89","v":0},{"$f":" ConFin!BJ$89","v":0},{"$f":" ConFin!BK$89","v":0},{"$f":" ConFin!BL$89","v":0},{"$f":" ConFin!BM$89","v":0},{"$f":" ConFin!BN$89","v":0},{"$f":" ConFin!BO$89","v":0},{"$f":" ConFin!BP$89","v":0},{"$f":" ConFin!BQ$89","v":0},{"$f":" ConFin!BR$89","v":0},{"$f":" ConFin!BS$89","v":0},{"$f":" ConFin!BT$89","v":0},{"$f":" ConFin!BU$89","v":0},{"$f":" ConFin!BV$89","v":0},{"$f":" ConFin!BW$89","v":0},{"$f":" ConFin!BX$89","v":0},{"$f":" ConFin!BY$89","v":0},{"$f":" ConFin!BZ$89","v":0},{"$f":" ConFin!CA$89","v":0},{"$f":" ConFin!CB$89","v":0},{"$f":" ConFin!CC$89","v":0},{"$f":" ConFin!CD$89","v":0},{"$f":" ConFin!CE$89","v":0},{"$f":" ConFin!CF$89","v":0},{"$f":" ConFin!CG$89","v":0},{"$f":" ConFin!CH$89","v":0},{"$f":" ConFin!CI$89","v":0},{"$f":" ConFin!CJ$89","v":0},{"$f":" ConFin!CK$89","v":0},{"$f":" ConFin!CL$89","v":0},{"$f":" ConFin!CM$89","v":0},{"$f":" ConFin!CN$89","v":0},{"$f":" ConFin!CO$89","v":0},{"$f":" ConFin!CP$89","v":0},{"$f":" ConFin!CQ$89","v":0},{"$f":" ConFin!CR$89","v":0},{"$f":" ConFin!CS$89","v":0},{"$f":" ConFin!CT$89","v":0},{"$f":" ConFin!CU$89","v":0},{"$f":" ConFin!CV$89","v":0},{"$f":" ConFin!CW$89","v":0},{"$f":" ConFin!CX$89","v":0},{"$f":" ConFin!CY$89","v":0},{"$f":" ConFin!CZ$89","v":0},{"$f":" ConFin!DA$89","v":0},{"$f":" ConFin!DB$89","v":0},{"$f":" ConFin!DC$89","v":0},{"$f":" ConFin!DD$89","v":0},{"$f":" ConFin!DE$89","v":0},{"$f":" ConFin!DF$89","v":0},{"$f":" ConFin!DG$89","v":0},{"$f":" ConFin!DH$89","v":0},{"$f":" ConFin!DI$89","v":0},{"$f":" ConFin!DJ$89","v":0},{"$f":" ConFin!DK$89","v":0},{"$f":" ConFin!DL$89","v":0},{"$f":" ConFin!DM$89","v":0},{"$f":" ConFin!DN$89","v":0},{"$f":" ConFin!DO$89","v":0},{"$f":" ConFin!DP$89","v":0},{"$f":" ConFin!DQ$89","v":0},{"$f":" ConFin!DR$89","v":0},{"$f":" ConFin!DS$89","v":0},{"$f":" ConFin!DT$89","v":0},{"$f":" ConFin!DU$89","v":0},{"$f":" ConFin!DV$89","v":0},{"$f":" ConFin!DW$89","v":0},{"$f":" ConFin!DX$89","v":0},{"$f":" ConFin!DY$89","v":0},{"$f":" ConFin!DZ$89","v":0},{"$f":" ConFin!EA$89","v":0},{"$f":" ConFin!EB$89","v":0},{"$f":" ConFin!EC$89","v":0},{"$f":" ConFin!ED$89","v":0},{"$f":" ConFin!EE$89","v":0},{"$f":" ConFin!EF$89","v":0},{"$f":" ConFin!EG$89","v":0},{"$f":" ConFin!EH$89","v":0},{"$f":" ConFin!EI$89","v":0},{"$f":" ConFin!EJ$89","v":0},{"$f":" ConFin!EK$89","v":0},{"$f":" ConFin!EL$89","v":0},{"$f":" ConFin!EM$89","v":0},{"$f":" ConFin!EN$89","v":0},{"$f":" ConFin!EO$89","v":0},{"$f":" ConFin!EP$89","v":0},{"$f":" ConFin!EQ$89","v":0},{"$f":" ConFin!ER$89","v":0},{"$f":" ConFin!ES$89","v":0},{"$f":" ConFin!ET$89","v":0},{"$f":" ConFin!EU$89","v":0},{"$f":" ConFin!EV$89","v":0},{"$f":" ConFin!EW$89","v":0},{"$f":" ConFin!EX$89","v":0},{"$f":" ConFin!EY$89","v":0},{"$f":" ConFin!EZ$89","v":0},{"$f":" ConFin!FA$89","v":0},{"$f":" ConFin!FB$89","v":0},{"$f":" ConFin!FC$89","v":0},{"$f":" ConFin!FD$89","v":0},{"$f":" ConFin!FE$89","v":0},{"$f":" ConFin!FF$89","v":0},{"$f":" ConFin!FG$89","v":0},{"$f":" ConFin!FH$89","v":0},{"$f":" ConFin!FI$89","v":0},{"$f":" ConFin!FJ$89","v":0},{"$f":" ConFin!FK$89","v":0},{"$f":" ConFin!FL$89","v":0},{"$f":" ConFin!FM$89","v":0},{"$f":" ConFin!FN$89","v":0},{"$f":" ConFin!FO$89","v":0},{"$f":" ConFin!FP$89","v":0},{"$f":" ConFin!FQ$89","v":0},{"$f":" ConFin!FR$89","v":0},{"$f":" ConFin!FS$89","v":0},{"$f":" ConFin!FT$89","v":0},{"$f":" ConFin!FU$89","v":0},{"$f":" ConFin!FV$89","v":0},{"$f":" ConFin!FW$89","v":0},{"$f":" ConFin!FX$89","v":0},{"$f":" ConFin!FY$89","v":0},{"$f":" ConFin!FZ$89","v":0},{"$f":" ConFin!GA$89","v":0},{"$f":" ConFin!GB$89","v":0},{"$f":" ConFin!GC$89","v":0},{"$f":" ConFin!GD$89","v":0},{"$f":" ConFin!GE$89","v":0},{"$f":" ConFin!GF$89","v":0},{"$f":" ConFin!GG$89","v":0},{"$f":" ConFin!GH$89","v":0},{"$f":" ConFin!GI$89","v":0},{"$f":" ConFin!GJ$89","v":0}]
[null,null,null,null,"Net cash received - incl. EGRs P99",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J193:GJ193)","v":775738.97437246505},null,{"$f":"SUM(J191:J192)","v":0},{"$f":"SUM(K191:K192)","v":0},{"$f":"SUM(L191:L192)","v":0},{"$f":"SUM(M191:M192)","v":0},0,0,4170.1620271107186,16356.7038385054,18792.634317816148,18969.077137599495,18823.574364065345,19001.154895042804,18855.682299742184,19034.425035568536,18914.885951197357,19043.151227784299,18923.681025070349,19104.827735723276,18959.416204086923,19141.801301377098,18996.400540384646,19180.050294223489,19060.763140616684,19193.651269144801,19074.416535074659,19260.680945636534,19115.281107174371,19302.891884761077,19157.48214786901,19346.467470132142,19227.37855813533,19365.269675268959,19246.215676111045,19438.04163752127,19292.568753795604,19485.856908262398,19340.352100986842,19535.132675096644,19416.184924840163,19559.486942010255,19440.555474784967,19638.419103402804,19492.782857408805,19692.232931394166,19546.54127914735,19747.610225644705,19628.742911476347,4866.3390414702735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY191:BY192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK191:EK192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Accounts receivable balance - ops BEG P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I198","v":0},{"$f":"J198","v":0},{"$f":"K198","v":0},{"$f":"L198","v":0},{"$f":"M198","v":0},{"$f":"N198","v":0},{"$f":"O198","v":0},{"$f":"P198","v":2102.3130880475528},{"$f":"Q198","v":4614.73081849355},{"$f":"R198","v":4691.2180696288015},{"$f":"S198","v":4622.3284752423133},{"$f":"T198","v":4698.9416543899752},{"$f":"U198","v":4630.2129196358073},{"$f":"V198","v":4706.9567801822595},{"$f":"W198","v":4638.3890035423174},{"$f":"X198","v":4689.3603112735545},{"$f":"Y198","v":4646.9107283667872},{"$f":"Z198","v":4723.93134817397},{"$f":"AA198","v":4655.6858808612851},{"$f":"AB198","v":4732.8519451849534},{"$f":"AC198","v":4664.7677771845083},{"$f":"AD198","v":4742.0843701765152},{"$f":"AE198","v":4674.1616300871501},{"$f":"AF198","v":4725.5260436045901},{"$f":"AG198","v":4683.9254327288472},{"$f":"AH198","v":4761.5595559232461},{"$f":"AI198","v":4693.9601621373949},{"$f":"AJ198","v":4771.7606068137065},{"$f":"AK198","v":4704.3230755944751},{"$f":"AL198","v":4782.2952812673102},{"$f":"AM198","v":4715.019773373504},{"$f":"AN198","v":4766.8331774765102},{"$f":"AO198","v":4726.1125352565505},{"$f":"AP198","v":4804.4458921945043},{"$f":"AQ198","v":4737.4950254655014},{"$f":"AR198","v":4816.0170424621647},{"$f":"AS198","v":4749.2287335324509},{"$f":"AT198","v":4827.9452318782933},{"$f":"AU198","v":4761.3196758620543},{"$f":"AV198","v":4813.6418701022958},{"$f":"AW198","v":4773.8347355097685},{"$f":"AX198","v":4852.9590681425288},{"$f":"AY198","v":4786.6597236454145},{"$f":"AZ198","v":4865.9966251422993},{"$f":"BA198","v":4799.8606746858568},{"$f":"BB198","v":4879.4163764762307},{"$f":"BC198","v":4813.4440518890733},{"$f":"BD198","v":4866.3390414702735},{"$f":"BE198","v":0},{"$f":"BF198","v":0},{"$f":"BG198","v":0},{"$f":"BH198","v":0},{"$f":"BI198","v":0},{"$f":"BJ198","v":0},{"$f":"BK198","v":0},{"$f":"BL198","v":0},{"$f":"BM198","v":0},{"$f":"BN198","v":0},{"$f":"BO198","v":0},{"$f":"BP198","v":0},{"$f":"BQ198","v":0},{"$f":"BR198","v":0},{"$f":"BS198","v":0},{"$f":"BT198","v":0},{"$f":"BU198","v":0},{"$f":"BV198","v":0},{"$f":"BW198","v":0},{"$f":"BX198","v":0},{"$f":"BY198","v":0},{"$f":"BZ198","v":0},{"$f":"CA198","v":0},{"$f":"CB198","v":0},{"$f":"CC198","v":0},{"$f":"CD198","v":0},{"$f":"CE198","v":0},{"$f":"CF198","v":0},{"$f":"CG198","v":0},{"$f":"CH198","v":0},{"$f":"CI198","v":0},{"$f":"CJ198","v":0},{"$f":"CK198","v":0},{"$f":"CL198","v":0},{"$f":"CM198","v":0},{"$f":"CN198","v":0},{"$f":"CO198","v":0},{"$f":"CP198","v":0},{"$f":"CQ198","v":0},{"$f":"CR198","v":0},{"$f":"CS198","v":0},{"$f":"CT198","v":0},{"$f":"CU198","v":0},{"$f":"CV198","v":0},{"$f":"CW198","v":0},{"$f":"CX198","v":0},{"$f":"CY198","v":0},{"$f":"CZ198","v":0},{"$f":"DA198","v":0},{"$f":"DB198","v":0},{"$f":"DC198","v":0},{"$f":"DD198","v":0},{"$f":"DE198","v":0},{"$f":"DF198","v":0},{"$f":"DG198","v":0},{"$f":"DH198","v":0},{"$f":"DI198","v":0},{"$f":"DJ198","v":0},{"$f":"DK198","v":0},{"$f":"DL198","v":0},{"$f":"DM198","v":0},{"$f":"DN198","v":0},{"$f":"DO198","v":0},{"$f":"DP198","v":0},{"$f":"DQ198","v":0},{"$f":"DR198","v":0},{"$f":"DS198","v":0},{"$f":"DT198","v":0},{"$f":"DU198","v":0},{"$f":"DV198","v":0},{"$f":"DW198","v":0},{"$f":"DX198","v":0},{"$f":"DY198","v":0},{"$f":"DZ198","v":0},{"$f":"EA198","v":0},{"$f":"EB198","v":0},{"$f":"EC198","v":0},{"$f":"ED198","v":0},{"$f":"EE198","v":0},{"$f":"EF198","v":0},{"$f":"EG198","v":0},{"$f":"EH198","v":0},{"$f":"EI198","v":0},{"$f":"EJ198","v":0},{"$f":"EK198","v":0},{"$f":"EL198","v":0},{"$f":"EM198","v":0},{"$f":"EN198","v":0},{"$f":"EO198","v":0},{"$f":"EP198","v":0},{"$f":"EQ198","v":0},{"$f":"ER198","v":0},{"$f":"ES198","v":0},{"$f":"ET198","v":0},{"$f":"EU198","v":0},{"$f":"EV198","v":0},{"$f":"EW198","v":0},{"$f":"EX198","v":0},{"$f":"EY198","v":0},{"$f":"EZ198","v":0},{"$f":"FA198","v":0},{"$f":"FB198","v":0},{"$f":"FC198","v":0},{"$f":"FD198","v":0},{"$f":"FE198","v":0},{"$f":"FF198","v":0},{"$f":"FG198","v":0},{"$f":"FH198","v":0},{"$f":"FI198","v":0},{"$f":"FJ198","v":0},{"$f":"FK198","v":0},{"$f":"FL198","v":0},{"$f":"FM198","v":0},{"$f":"FN198","v":0},{"$f":"FO198","v":0},{"$f":"FP198","v":0},{"$f":"FQ198","v":0},{"$f":"FR198","v":0},{"$f":"FS198","v":0},{"$f":"FT198","v":0},{"$f":"FU198","v":0},{"$f":"FV198","v":0},{"$f":"FW198","v":0},{"$f":"FX198","v":0},{"$f":"FY198","v":0},{"$f":"FZ198","v":0},{"$f":"GA198","v":0},{"$f":"GB198","v":0},{"$f":"GC198","v":0},{"$f":"GD198","v":0},{"$f":"GE198","v":0},{"$f":"GF198","v":0},{"$f":"GG198","v":0},{"$f":"GH198","v":0},{"$f":"GI198","v":0}]
[null,null,null,null,{"$f":" E$120","v":"Electricity generation revenue - incl. EGRs P99"},0,"$ 000s",775738.9743724654,0,0,0,0,0,0,0,6272.4751151582714,18869.121568951399,18869.121568951399,18900.187543213007,18900.187543213007,18932.426160288636,18932.426160288636,18965.857258928594,18965.857258928594,19000.701644877532,19000.701644877532,19036.582268410591,19036.582268410591,19073.717133376653,19073.717133376653,19112.127554134124,19112.127554134124,19152.050658269058,19152.050658269058,19193.081551850682,19193.081551850682,{"$f":" AK$120","v":19235.454353541845},19235.454353541845,19279.191962238336,19279.191962238336,19324.549033048999,19324.549033048999,19371.090770792267,19371.090770792267,19419.068599332684,19419.068599332684,19468.507119080405,19468.507119080405,19519.679807417728,19519.679807417728,19572.11975890569,19572.11975890569,19626.096980937724,19626.096980937724,19681.637901057547,19681.637901057547,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$193","v":"Net cash received - incl. EGRs P99"},0,"$ 000s",775738.97437246505,0,0,0,0,0,0,0,{"$f":" P$193","v":4170.1620271107186},16356.7038385054,18792.634317816148,18969.077137599495,18823.574364065345,19001.154895042804,18855.682299742184,19034.425035568536,18914.885951197357,19043.151227784299,18923.681025070349,19104.827735723276,18959.416204086923,19141.801301377098,18996.400540384646,19180.050294223489,19060.763140616684,19193.651269144801,19074.416535074659,19260.680945636534,19115.281107174371,{"$f":" AK$193","v":19302.891884761077},19157.48214786901,19346.467470132142,19227.37855813533,19365.269675268959,19246.215676111045,19438.04163752127,19292.568753795604,19485.856908262398,19340.352100986842,19535.132675096644,19416.184924840163,19559.486942010255,19440.555474784967,19638.419103402804,19492.782857408805,19692.232931394166,19546.54127914735,19747.610225644705,19628.742911476347,4866.3390414702735,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Accounts receivable balance P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J195 + J196 - J197","v":0},0,0,0,0,0,2102.3130880475528,4614.73081849355,4691.2180696288015,4622.3284752423133,4698.9416543899752,4630.2129196358073,4706.9567801822595,4638.3890035423174,4689.3603112735545,4646.9107283667872,4723.93134817397,4655.6858808612851,4732.8519451849534,4664.7677771845083,4742.0843701765152,4674.1616300871501,4725.5260436045901,4683.9254327288472,4761.5595559232461,4693.9601621373949,4771.7606068137065,4704.3230755944751,4782.2952812673102,4715.019773373504,4766.8331774765102,4726.1125352565505,4804.4458921945043,4737.4950254655014,4816.0170424621647,4749.2287335324509,4827.9452318782933,4761.3196758620543,4813.6418701022958,4773.8347355097685,4852.9590681425288,4786.6597236454145,4865.9966251422993,4799.8606746858568,4879.4163764762307,4813.4440518890733,4866.3390414702735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV195 + BV196 - BV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH195 + EH196 - EH197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["ACCOUNTS PAYABLE"]
[]
[null,null,null,null,{"$f":" InpC!E$235","v":"Accounts payable days"},{"$f":" InpC!F$235","v":45},{"$f":" InpC!G$235","v":"days"}]
[null,null,null,null,{"$f":" Time!E$207","v":"Days in period"},{"$f":" Time!F$207","v":0},{"$f":" Time!G$207","v":"days"},{"$f":" Time!H$207","v":0},{"$f":" Time!I$207","v":0},{"$f":" Time!J$207","v":181},{"$f":" Time!K$207","v":184},{"$f":" Time!L$207","v":181},{"$f":" Time!M$207","v":184},{"$f":" Time!N$207","v":181},{"$f":" Time!O$207","v":184},{"$f":" Time!P$207","v":182},{"$f":" Time!Q$207","v":184},{"$f":" Time!R$207","v":181},{"$f":" Time!S$207","v":184},{"$f":" Time!T$207","v":181},{"$f":" Time!U$207","v":184},{"$f":" Time!V$207","v":181},{"$f":" Time!W$207","v":184},{"$f":" Time!X$207","v":182},{"$f":" Time!Y$207","v":184},{"$f":" Time!Z$207","v":181},{"$f":" Time!AA$207","v":184},{"$f":" Time!AB$207","v":181},{"$f":" Time!AC$207","v":184},{"$f":" Time!AD$207","v":181},{"$f":" Time!AE$207","v":184},{"$f":" Time!AF$207","v":182},{"$f":" Time!AG$207","v":184},{"$f":" Time!AH$207","v":181},{"$f":" Time!AI$207","v":184},{"$f":" Time!AJ$207","v":181},{"$f":" Time!AK$207","v":184},{"$f":" Time!AL$207","v":181},{"$f":" Time!AM$207","v":184},{"$f":" Time!AN$207","v":182},{"$f":" Time!AO$207","v":184},{"$f":" Time!AP$207","v":181},{"$f":" Time!AQ$207","v":184},{"$f":" Time!AR$207","v":181},{"$f":" Time!AS$207","v":184},{"$f":" Time!AT$207","v":181},{"$f":" Time!AU$207","v":184},{"$f":" Time!AV$207","v":182},{"$f":" Time!AW$207","v":184},{"$f":" Time!AX$207","v":181},{"$f":" Time!AY$207","v":184},{"$f":" Time!AZ$207","v":181},{"$f":" Time!BA$207","v":184},{"$f":" Time!BB$207","v":181},{"$f":" Time!BC$207","v":184},{"$f":" Time!BD$207","v":182},{"$f":" Time!BE$207","v":184},{"$f":" Time!BF$207","v":181},{"$f":" Time!BG$207","v":184},{"$f":" Time!BH$207","v":181},{"$f":" Time!BI$207","v":184},{"$f":" Time!BJ$207","v":181},{"$f":" Time!BK$207","v":184},{"$f":" Time!BL$207","v":182},{"$f":" Time!BM$207","v":184},{"$f":" Time!BN$207","v":181},{"$f":" Time!BO$207","v":184},{"$f":" Time!BP$207","v":181},{"$f":" Time!BQ$207","v":184},{"$f":" Time!BR$207","v":181},{"$f":" Time!BS$207","v":184},{"$f":" Time!BT$207","v":182},{"$f":" Time!BU$207","v":184},{"$f":" Time!BV$207","v":181},{"$f":" Time!BW$207","v":184},{"$f":" Time!BX$207","v":181},{"$f":" Time!BY$207","v":184},{"$f":" Time!BZ$207","v":181},{"$f":" Time!CA$207","v":184},{"$f":" Time!CB$207","v":182},{"$f":" Time!CC$207","v":184},{"$f":" Time!CD$207","v":181},{"$f":" Time!CE$207","v":184},{"$f":" Time!CF$207","v":181},{"$f":" Time!CG$207","v":184},{"$f":" Time!CH$207","v":181},{"$f":" Time!CI$207","v":184},{"$f":" Time!CJ$207","v":182},{"$f":" Time!CK$207","v":184},{"$f":" Time!CL$207","v":181},{"$f":" Time!CM$207","v":184},{"$f":" Time!CN$207","v":181},{"$f":" Time!CO$207","v":184},{"$f":" Time!CP$207","v":181},{"$f":" Time!CQ$207","v":184},{"$f":" Time!CR$207","v":182},{"$f":" Time!CS$207","v":184},{"$f":" Time!CT$207","v":181},{"$f":" Time!CU$207","v":184},{"$f":" Time!CV$207","v":181},{"$f":" Time!CW$207","v":184},{"$f":" Time!CX$207","v":181},{"$f":" Time!CY$207","v":184},{"$f":" Time!CZ$207","v":182},{"$f":" Time!DA$207","v":184},{"$f":" Time!DB$207","v":181},{"$f":" Time!DC$207","v":184},{"$f":" Time!DD$207","v":181},{"$f":" Time!DE$207","v":184},{"$f":" Time!DF$207","v":181},{"$f":" Time!DG$207","v":184},{"$f":" Time!DH$207","v":182},{"$f":" Time!DI$207","v":184},{"$f":" Time!DJ$207","v":181},{"$f":" Time!DK$207","v":184},{"$f":" Time!DL$207","v":181},{"$f":" Time!DM$207","v":184},{"$f":" Time!DN$207","v":181},{"$f":" Time!DO$207","v":184},{"$f":" Time!DP$207","v":182},{"$f":" Time!DQ$207","v":184},{"$f":" Time!DR$207","v":181},{"$f":" Time!DS$207","v":184},{"$f":" Time!DT$207","v":181},{"$f":" Time!DU$207","v":184},{"$f":" Time!DV$207","v":181},{"$f":" Time!DW$207","v":184},{"$f":" Time!DX$207","v":182},{"$f":" Time!DY$207","v":184},{"$f":" Time!DZ$207","v":181},{"$f":" Time!EA$207","v":184},{"$f":" Time!EB$207","v":181},{"$f":" Time!EC$207","v":184},{"$f":" Time!ED$207","v":181},{"$f":" Time!EE$207","v":184},{"$f":" Time!EF$207","v":182},{"$f":" Time!EG$207","v":184},{"$f":" Time!EH$207","v":181},{"$f":" Time!EI$207","v":184},{"$f":" Time!EJ$207","v":181},{"$f":" Time!EK$207","v":184},{"$f":" Time!EL$207","v":181},{"$f":" Time!EM$207","v":184},{"$f":" Time!EN$207","v":182},{"$f":" Time!EO$207","v":184},{"$f":" Time!EP$207","v":181},{"$f":" Time!EQ$207","v":184},{"$f":" Time!ER$207","v":181},{"$f":" Time!ES$207","v":184},{"$f":" Time!ET$207","v":181},{"$f":" Time!EU$207","v":184},{"$f":" Time!EV$207","v":182},{"$f":" Time!EW$207","v":184},{"$f":" Time!EX$207","v":181},{"$f":" Time!EY$207","v":184},{"$f":" Time!EZ$207","v":181},{"$f":" Time!FA$207","v":184},{"$f":" Time!FB$207","v":181},{"$f":" Time!FC$207","v":184},{"$f":" Time!FD$207","v":182},{"$f":" Time!FE$207","v":184},{"$f":" Time!FF$207","v":181},{"$f":" Time!FG$207","v":184},{"$f":" Time!FH$207","v":181},{"$f":" Time!FI$207","v":184},{"$f":" Time!FJ$207","v":181},{"$f":" Time!FK$207","v":184},{"$f":" Time!FL$207","v":181},{"$f":" Time!FM$207","v":184},{"$f":" Time!FN$207","v":181},{"$f":" Time!FO$207","v":184},{"$f":" Time!FP$207","v":181},{"$f":" Time!FQ$207","v":184},{"$f":" Time!FR$207","v":181},{"$f":" Time!FS$207","v":184},{"$f":" Time!FT$207","v":182},{"$f":" Time!FU$207","v":184},{"$f":" Time!FV$207","v":181},{"$f":" Time!FW$207","v":184},{"$f":" Time!FX$207","v":181},{"$f":" Time!FY$207","v":184},{"$f":" Time!FZ$207","v":181},{"$f":" Time!GA$207","v":184},{"$f":" Time!GB$207","v":182},{"$f":" Time!GC$207","v":184},{"$f":" Time!GD$207","v":181},{"$f":" Time!GE$207","v":184},{"$f":" Time!GF$207","v":181},{"$f":" Time!GG$207","v":184},{"$f":" Time!GH$207","v":181},{"$f":" Time!GI$207","v":184},{"$f":" Time!GJ$207","v":182}]
[null,null,null,null,{"$f":" E$146","v":"O&M expense POS"},0,"$ 000s",194401.71802481386,0,0,0,0,0,0,0,0,4000,4000,4080,4080,4161.6000000000004,4161.6000000000004,4244.8319999999994,4244.8319999999994,4329.963550488912,4329.963550488912,4416.56282149869,4416.56282149869,4504.8940779286631,4504.8940779286631,4594.9919594872363,4594.9919594872363,4687.1460871406352,4687.1460871406352,4780.8890088834478,4780.8890088834478,{"$f":" AK$146","v":4876.5067890611153},4876.5067890611153,4974.0369248423385,4974.0369248423385,5073.7929282839186,5073.7929282839186,5175.2687868495968,5175.2687868495968,5278.7741625865892,5278.7741625865892,5384.3496458383206,5384.3496458383206,5492.334610549442,5492.334610549442,5602.1813027604312,5602.1813027604312,5714.2249288156399,5714.2249288156399,5828.5094273919522,5828.5094273919522,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Forecast accounts payable balance",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" $F202/ J203 * J204","v":0},0,0,0,0,0,0,978.26086956521738,994.47513812154693,997.82608695652175,1014.3646408839779,1017.7826086956522,1034.6519337016575,1038.1382608695651,1049.5463736263735,1058.9584770217448,1076.5102749834311,1080.1376465621797,1098.0404804830998,1101.740399493423,1120.0012900927616,1123.7752074832915,1136.1243855875034,1146.3129017463509,1165.3125631012629,1169.239159781278,1188.618814363288,1192.6239429769032,1212.3911906505537,1216.4764218364414,1229.8442946038749,1240.8732705042191,{"$f":" $F202/ AP203 * AP204","v":1261.4402307888195},1265.6907359143036,1286.6690354045959,1291.0045506325898,1312.4024161126879,1316.8246416452414,1331.2952421028815,1343.2340080148092,1365.4975551089774,1370.0986881751055,1392.807506211157,1397.5006619386077,1420.6636563353802,1425.4506751773797,1441.1149683111971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F202/ BV203 * BV204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F202/ DB203 * DB204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F202/ EH203 * EH204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F202/ FN203 * FN204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$222","v":"Accounts payable balance - ops  BEG"},0,"$ 000s",0,0,0,0,0,0,0,0,0,417.80821917808237,978.26086956521749,994.47513812154693,997.82608695652198,1014.3646408839777,1017.782608695652,1034.651933701658,1038.1382608695649,1049.5463736263737,1058.9584770217443,1076.5102749834314,1080.1376465621797,1098.0404804830996,1101.740399493423,1120.0012900927613,1123.7752074832915,1136.1243855875036,1146.3129017463507,1165.3125631012626,1169.2391597812775,{"$f":" AK$222","v":1188.618814363288},1192.623942976903,1212.3911906505537,1216.4764218364417,1229.8442946038749,1240.8732705042194,1261.4402307888195,1265.6907359143033,1286.6690354045959,1291.0045506325896,1312.4024161126881,1316.8246416452412,1331.2952421028813,1343.2340080148088,1365.4975551089774,1370.0986881751051,1392.8075062111566,1397.5006619386077,1420.6636563353804,1425.4506751773797,1441.1149683111971,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$146","v":"O&M expense POS"},0,"$ 000s",194401.71802481386,0,0,0,0,0,0,0,0,4000,4000,4080,4080,4161.6000000000004,4161.6000000000004,4244.8319999999994,4244.8319999999994,4329.963550488912,4329.963550488912,4416.56282149869,4416.56282149869,4504.8940779286631,4504.8940779286631,4594.9919594872363,4594.9919594872363,4687.1460871406352,4687.1460871406352,4780.8890088834478,4780.8890088834478,4876.5067890611153,4876.5067890611153,4974.0369248423385,4974.0369248423385,5073.7929282839186,5073.7929282839186,5175.2687868495968,5175.2687868495968,5278.7741625865892,5278.7741625865892,5384.3496458383206,5384.3496458383206,5492.334610549442,5492.334610549442,5602.1813027604312,5602.1813027604312,5714.2249288156399,5714.2249288156399,5828.5094273919522,5828.5094273919522,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$205","v":"Forecast accounts payable balance"},0,"$ 000s",0,0,0,0,0,0,0,0,0,978.26086956521738,994.47513812154693,997.82608695652175,1014.3646408839779,1017.7826086956522,1034.6519337016575,1038.1382608695651,1049.5463736263735,1058.9584770217448,1076.5102749834311,1080.1376465621797,1098.0404804830998,1101.740399493423,1120.0012900927616,1123.7752074832915,1136.1243855875034,1146.3129017463509,1165.3125631012629,1169.239159781278,1188.618814363288,{"$f":" AK$205","v":1192.6239429769032},1212.3911906505537,1216.4764218364414,1229.8442946038749,1240.8732705042191,1261.4402307888195,1265.6907359143036,1286.6690354045959,1291.0045506325898,1312.4024161126879,1316.8246416452414,1331.2952421028815,1343.2340080148092,1365.4975551089774,1370.0986881751055,1392.807506211157,1397.5006619386077,1420.6636563353802,1425.4506751773797,1441.1149683111971,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConFin!E$128","v":"Cash paid for EG O&M costs POS"},{"$f":" ConFin!F$128","v":0},{"$f":" ConFin!G$128","v":"$ 000s"},{"$f":" ConFin!H$128","v":1246.5753424657532},{"$f":" ConFin!I$128","v":0},{"$f":" ConFin!J$128","v":0},{"$f":" ConFin!K$128","v":0},{"$f":" ConFin!L$128","v":0},{"$f":" ConFin!M$128","v":0},{"$f":" ConFin!N$128","v":0},{"$f":" ConFin!O$128","v":0},{"$f":" ConFin!P$128","v":828.7671232876711},{"$f":" ConFin!Q$128","v":417.80821917808214},{"$f":" ConFin!R$128","v":0},{"$f":" ConFin!S$128","v":0},{"$f":" ConFin!T$128","v":0},{"$f":" ConFin!U$128","v":0},{"$f":" ConFin!V$128","v":0},{"$f":" ConFin!W$128","v":0},{"$f":" ConFin!X$128","v":0},{"$f":" ConFin!Y$128","v":0},{"$f":" ConFin!Z$128","v":0},{"$f":" ConFin!AA$128","v":0},{"$f":" ConFin!AB$128","v":0},{"$f":" ConFin!AC$128","v":0},{"$f":" ConFin!AD$128","v":0},{"$f":" ConFin!AE$128","v":0},{"$f":" ConFin!AF$128","v":0},{"$f":" ConFin!AG$128","v":0},{"$f":" ConFin!AH$128","v":0},{"$f":" ConFin!AI$128","v":0},{"$f":" ConFin!AJ$128","v":0},{"$f":" ConFin!AK$128","v":0},{"$f":" ConFin!AL$128","v":0},{"$f":" ConFin!AM$128","v":0},{"$f":" ConFin!AN$128","v":0},{"$f":" ConFin!AO$128","v":0},{"$f":" ConFin!AP$128","v":0},{"$f":" ConFin!AQ$128","v":0},{"$f":" ConFin!AR$128","v":0},{"$f":" ConFin!AS$128","v":0},{"$f":" ConFin!AT$128","v":0},{"$f":" ConFin!AU$128","v":0},{"$f":" ConFin!AV$128","v":0},{"$f":" ConFin!AW$128","v":0},{"$f":" ConFin!AX$128","v":0},{"$f":" ConFin!AY$128","v":0},{"$f":" ConFin!AZ$128","v":0},{"$f":" ConFin!BA$128","v":0},{"$f":" ConFin!BB$128","v":0},{"$f":" ConFin!BC$128","v":0},{"$f":" ConFin!BD$128","v":0},{"$f":" ConFin!BE$128","v":0},{"$f":" ConFin!BF$128","v":0},{"$f":" ConFin!BG$128","v":0},{"$f":" ConFin!BH$128","v":0},{"$f":" ConFin!BI$128","v":0},{"$f":" ConFin!BJ$128","v":0},{"$f":" ConFin!BK$128","v":0},{"$f":" ConFin!BL$128","v":0},{"$f":" ConFin!BM$128","v":0},{"$f":" ConFin!BN$128","v":0},{"$f":" ConFin!BO$128","v":0},{"$f":" ConFin!BP$128","v":0},{"$f":" ConFin!BQ$128","v":0},{"$f":" ConFin!BR$128","v":0},{"$f":" ConFin!BS$128","v":0},{"$f":" ConFin!BT$128","v":0},{"$f":" ConFin!BU$128","v":0},{"$f":" ConFin!BV$128","v":0},{"$f":" ConFin!BW$128","v":0},{"$f":" ConFin!BX$128","v":0},{"$f":" ConFin!BY$128","v":0},{"$f":" ConFin!BZ$128","v":0},{"$f":" ConFin!CA$128","v":0},{"$f":" ConFin!CB$128","v":0},{"$f":" ConFin!CC$128","v":0},{"$f":" ConFin!CD$128","v":0},{"$f":" ConFin!CE$128","v":0},{"$f":" ConFin!CF$128","v":0},{"$f":" ConFin!CG$128","v":0},{"$f":" ConFin!CH$128","v":0},{"$f":" ConFin!CI$128","v":0},{"$f":" ConFin!CJ$128","v":0},{"$f":" ConFin!CK$128","v":0},{"$f":" ConFin!CL$128","v":0},{"$f":" ConFin!CM$128","v":0},{"$f":" ConFin!CN$128","v":0},{"$f":" ConFin!CO$128","v":0},{"$f":" ConFin!CP$128","v":0},{"$f":" ConFin!CQ$128","v":0},{"$f":" ConFin!CR$128","v":0},{"$f":" ConFin!CS$128","v":0},{"$f":" ConFin!CT$128","v":0},{"$f":" ConFin!CU$128","v":0},{"$f":" ConFin!CV$128","v":0},{"$f":" ConFin!CW$128","v":0},{"$f":" ConFin!CX$128","v":0},{"$f":" ConFin!CY$128","v":0},{"$f":" ConFin!CZ$128","v":0},{"$f":" ConFin!DA$128","v":0},{"$f":" ConFin!DB$128","v":0},{"$f":" ConFin!DC$128","v":0},{"$f":" ConFin!DD$128","v":0},{"$f":" ConFin!DE$128","v":0},{"$f":" ConFin!DF$128","v":0},{"$f":" ConFin!DG$128","v":0},{"$f":" ConFin!DH$128","v":0},{"$f":" ConFin!DI$128","v":0},{"$f":" ConFin!DJ$128","v":0},{"$f":" ConFin!DK$128","v":0},{"$f":" ConFin!DL$128","v":0},{"$f":" ConFin!DM$128","v":0},{"$f":" ConFin!DN$128","v":0},{"$f":" ConFin!DO$128","v":0},{"$f":" ConFin!DP$128","v":0},{"$f":" ConFin!DQ$128","v":0},{"$f":" ConFin!DR$128","v":0},{"$f":" ConFin!DS$128","v":0},{"$f":" ConFin!DT$128","v":0},{"$f":" ConFin!DU$128","v":0},{"$f":" ConFin!DV$128","v":0},{"$f":" ConFin!DW$128","v":0},{"$f":" ConFin!DX$128","v":0},{"$f":" ConFin!DY$128","v":0},{"$f":" ConFin!DZ$128","v":0},{"$f":" ConFin!EA$128","v":0},{"$f":" ConFin!EB$128","v":0},{"$f":" ConFin!EC$128","v":0},{"$f":" ConFin!ED$128","v":0},{"$f":" ConFin!EE$128","v":0},{"$f":" ConFin!EF$128","v":0},{"$f":" ConFin!EG$128","v":0},{"$f":" ConFin!EH$128","v":0},{"$f":" ConFin!EI$128","v":0},{"$f":" ConFin!EJ$128","v":0},{"$f":" ConFin!EK$128","v":0},{"$f":" ConFin!EL$128","v":0},{"$f":" ConFin!EM$128","v":0},{"$f":" ConFin!EN$128","v":0},{"$f":" ConFin!EO$128","v":0},{"$f":" ConFin!EP$128","v":0},{"$f":" ConFin!EQ$128","v":0},{"$f":" ConFin!ER$128","v":0},{"$f":" ConFin!ES$128","v":0},{"$f":" ConFin!ET$128","v":0},{"$f":" ConFin!EU$128","v":0},{"$f":" ConFin!EV$128","v":0},{"$f":" ConFin!EW$128","v":0},{"$f":" ConFin!EX$128","v":0},{"$f":" ConFin!EY$128","v":0},{"$f":" ConFin!EZ$128","v":0},{"$f":" ConFin!FA$128","v":0},{"$f":" ConFin!FB$128","v":0},{"$f":" ConFin!FC$128","v":0},{"$f":" ConFin!FD$128","v":0},{"$f":" ConFin!FE$128","v":0},{"$f":" ConFin!FF$128","v":0},{"$f":" ConFin!FG$128","v":0},{"$f":" ConFin!FH$128","v":0},{"$f":" ConFin!FI$128","v":0},{"$f":" ConFin!FJ$128","v":0},{"$f":" ConFin!FK$128","v":0},{"$f":" ConFin!FL$128","v":0},{"$f":" ConFin!FM$128","v":0},{"$f":" ConFin!FN$128","v":0},{"$f":" ConFin!FO$128","v":0},{"$f":" ConFin!FP$128","v":0},{"$f":" ConFin!FQ$128","v":0},{"$f":" ConFin!FR$128","v":0},{"$f":" ConFin!FS$128","v":0},{"$f":" ConFin!FT$128","v":0},{"$f":" ConFin!FU$128","v":0},{"$f":" ConFin!FV$128","v":0},{"$f":" ConFin!FW$128","v":0},{"$f":" ConFin!FX$128","v":0},{"$f":" ConFin!FY$128","v":0},{"$f":" ConFin!FZ$128","v":0},{"$f":" ConFin!GA$128","v":0},{"$f":" ConFin!GB$128","v":0},{"$f":" ConFin!GC$128","v":0},{"$f":" ConFin!GD$128","v":0},{"$f":" ConFin!GE$128","v":0},{"$f":" ConFin!GF$128","v":0},{"$f":" ConFin!GG$128","v":0},{"$f":" ConFin!GH$128","v":0},{"$f":" ConFin!GI$128","v":0},{"$f":" ConFin!GJ$128","v":0}]
[null,null,null,null,{"$f":" Time!E$88","v":"Construction period flag"},{"$f":" Time!F$88","v":0},{"$f":" Time!G$88","v":"flag"},{"$f":" Time!H$88","v":4},{"$f":" Time!I$88","v":0},{"$f":" Time!J$88","v":0},{"$f":" Time!K$88","v":0},{"$f":" Time!L$88","v":0},{"$f":" Time!M$88","v":1},{"$f":" Time!N$88","v":1},{"$f":" Time!O$88","v":1},{"$f":" Time!P$88","v":1},{"$f":" Time!Q$88","v":0},{"$f":" Time!R$88","v":0},{"$f":" Time!S$88","v":0},{"$f":" Time!T$88","v":0},{"$f":" Time!U$88","v":0},{"$f":" Time!V$88","v":0},{"$f":" Time!W$88","v":0},{"$f":" Time!X$88","v":0},{"$f":" Time!Y$88","v":0},{"$f":" Time!Z$88","v":0},{"$f":" Time!AA$88","v":0},{"$f":" Time!AB$88","v":0},{"$f":" Time!AC$88","v":0},{"$f":" Time!AD$88","v":0},{"$f":" Time!AE$88","v":0},{"$f":" Time!AF$88","v":0},{"$f":" Time!AG$88","v":0},{"$f":" Time!AH$88","v":0},{"$f":" Time!AI$88","v":0},{"$f":" Time!AJ$88","v":0},{"$f":" Time!AK$88","v":0},{"$f":" Time!AL$88","v":0},{"$f":" Time!AM$88","v":0},{"$f":" Time!AN$88","v":0},{"$f":" Time!AO$88","v":0},{"$f":" Time!AP$88","v":0},{"$f":" Time!AQ$88","v":0},{"$f":" Time!AR$88","v":0},{"$f":" Time!AS$88","v":0},{"$f":" Time!AT$88","v":0},{"$f":" Time!AU$88","v":0},{"$f":" Time!AV$88","v":0},{"$f":" Time!AW$88","v":0},{"$f":" Time!AX$88","v":0},{"$f":" Time!AY$88","v":0},{"$f":" Time!AZ$88","v":0},{"$f":" Time!BA$88","v":0},{"$f":" Time!BB$88","v":0},{"$f":" Time!BC$88","v":0},{"$f":" Time!BD$88","v":0},{"$f":" Time!BE$88","v":0},{"$f":" Time!BF$88","v":0},{"$f":" Time!BG$88","v":0},{"$f":" Time!BH$88","v":0},{"$f":" Time!BI$88","v":0},{"$f":" Time!BJ$88","v":0},{"$f":" Time!BK$88","v":0},{"$f":" Time!BL$88","v":0},{"$f":" Time!BM$88","v":0},{"$f":" Time!BN$88","v":0},{"$f":" Time!BO$88","v":0},{"$f":" Time!BP$88","v":0},{"$f":" Time!BQ$88","v":0},{"$f":" Time!BR$88","v":0},{"$f":" Time!BS$88","v":0},{"$f":" Time!BT$88","v":0},{"$f":" Time!BU$88","v":0},{"$f":" Time!BV$88","v":0},{"$f":" Time!BW$88","v":0},{"$f":" Time!BX$88","v":0},{"$f":" Time!BY$88","v":0},{"$f":" Time!BZ$88","v":0},{"$f":" Time!CA$88","v":0},{"$f":" Time!CB$88","v":0},{"$f":" Time!CC$88","v":0},{"$f":" Time!CD$88","v":0},{"$f":" Time!CE$88","v":0},{"$f":" Time!CF$88","v":0},{"$f":" Time!CG$88","v":0},{"$f":" Time!CH$88","v":0},{"$f":" Time!CI$88","v":0},{"$f":" Time!CJ$88","v":0},{"$f":" Time!CK$88","v":0},{"$f":" Time!CL$88","v":0},{"$f":" Time!CM$88","v":0},{"$f":" Time!CN$88","v":0},{"$f":" Time!CO$88","v":0},{"$f":" Time!CP$88","v":0},{"$f":" Time!CQ$88","v":0},{"$f":" Time!CR$88","v":0},{"$f":" Time!CS$88","v":0},{"$f":" Time!CT$88","v":0},{"$f":" Time!CU$88","v":0},{"$f":" Time!CV$88","v":0},{"$f":" Time!CW$88","v":0},{"$f":" Time!CX$88","v":0},{"$f":" Time!CY$88","v":0},{"$f":" Time!CZ$88","v":0},{"$f":" Time!DA$88","v":0},{"$f":" Time!DB$88","v":0},{"$f":" Time!DC$88","v":0},{"$f":" Time!DD$88","v":0},{"$f":" Time!DE$88","v":0},{"$f":" Time!DF$88","v":0},{"$f":" Time!DG$88","v":0},{"$f":" Time!DH$88","v":0},{"$f":" Time!DI$88","v":0},{"$f":" Time!DJ$88","v":0},{"$f":" Time!DK$88","v":0},{"$f":" Time!DL$88","v":0},{"$f":" Time!DM$88","v":0},{"$f":" Time!DN$88","v":0},{"$f":" Time!DO$88","v":0},{"$f":" Time!DP$88","v":0},{"$f":" Time!DQ$88","v":0},{"$f":" Time!DR$88","v":0},{"$f":" Time!DS$88","v":0},{"$f":" Time!DT$88","v":0},{"$f":" Time!DU$88","v":0},{"$f":" Time!DV$88","v":0},{"$f":" Time!DW$88","v":0},{"$f":" Time!DX$88","v":0},{"$f":" Time!DY$88","v":0},{"$f":" Time!DZ$88","v":0},{"$f":" Time!EA$88","v":0},{"$f":" Time!EB$88","v":0},{"$f":" Time!EC$88","v":0},{"$f":" Time!ED$88","v":0},{"$f":" Time!EE$88","v":0},{"$f":" Time!EF$88","v":0},{"$f":" Time!EG$88","v":0},{"$f":" Time!EH$88","v":0},{"$f":" Time!EI$88","v":0},{"$f":" Time!EJ$88","v":0},{"$f":" Time!EK$88","v":0},{"$f":" Time!EL$88","v":0},{"$f":" Time!EM$88","v":0},{"$f":" Time!EN$88","v":0},{"$f":" Time!EO$88","v":0},{"$f":" Time!EP$88","v":0},{"$f":" Time!EQ$88","v":0},{"$f":" Time!ER$88","v":0},{"$f":" Time!ES$88","v":0},{"$f":" Time!ET$88","v":0},{"$f":" Time!EU$88","v":0},{"$f":" Time!EV$88","v":0},{"$f":" Time!EW$88","v":0},{"$f":" Time!EX$88","v":0},{"$f":" Time!EY$88","v":0},{"$f":" Time!EZ$88","v":0},{"$f":" Time!FA$88","v":0},{"$f":" Time!FB$88","v":0},{"$f":" Time!FC$88","v":0},{"$f":" Time!FD$88","v":0},{"$f":" Time!FE$88","v":0},{"$f":" Time!FF$88","v":0},{"$f":" Time!FG$88","v":0},{"$f":" Time!FH$88","v":0},{"$f":" Time!FI$88","v":0},{"$f":" Time!FJ$88","v":0},{"$f":" Time!FK$88","v":0},{"$f":" Time!FL$88","v":0},{"$f":" Time!FM$88","v":0},{"$f":" Time!FN$88","v":0},{"$f":" Time!FO$88","v":0},{"$f":" Time!FP$88","v":0},{"$f":" Time!FQ$88","v":0},{"$f":" Time!FR$88","v":0},{"$f":" Time!FS$88","v":0},{"$f":" Time!FT$88","v":0},{"$f":" Time!FU$88","v":0},{"$f":" Time!FV$88","v":0},{"$f":" Time!FW$88","v":0},{"$f":" Time!FX$88","v":0},{"$f":" Time!FY$88","v":0},{"$f":" Time!FZ$88","v":0},{"$f":" Time!GA$88","v":0},{"$f":" Time!GB$88","v":0},{"$f":" Time!GC$88","v":0},{"$f":" Time!GD$88","v":0},{"$f":" Time!GE$88","v":0},{"$f":" Time!GF$88","v":0},{"$f":" Time!GG$88","v":0},{"$f":" Time!GH$88","v":0},{"$f":" Time!GI$88","v":0},{"$f":" Time!GJ$88","v":0}]
[null,null,null,null,"Cash paid for O&M costs POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J212:GJ212)","v":194401.7180248138},null,{"$f":" (J207 + J208 - J209 - J210) * (1 - J211)","v":0},0,0,0,0,0,0,3021.7391304347825,3983.785731443671,4076.6490511650245,4063.4614460725443,4158.182032188326,4144.7306749939944,4241.3456728320925,4233.4238872431906,4320.5514470935414,4312.411752527225,4412.9354499199417,4398.6599875777702,4501.1941589183398,4486.6331873293248,4591.2180420967061,4582.6427813830242,4676.9575709817882,4668.1464257857233,4776.9624122034329,4761.5093543014373,4872.5016604475004,4856.7395413874647,4969.9516936564505,4960.6690520749053,5062.7639523835742,{"$f":" (AP207 + AP208 - AP209 - AP210) * (1 - AP211)","v":5053.2259679993185},5171.018281724113,5154.2904873593043,5274.4386473585955,5257.3762971064907,5379.9274203057676,5369.8790453806805,5480.3958446375145,5470.0710634552734,5597.5801696943035,5579.4724847243797,5709.5317730881889,5691.0619344188672,5823.7224085499529,5812.8451342581347,1441.1149683111971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (BV207 + BV208 - BV209 - BV210) * (1 - BV211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (DB207 + DB208 - DB209 - DB210) * (1 - DB211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (EH207 + EH208 - EH209 - EH210) * (1 - EH211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (FN207 + FN208 - FN209 - FN210) * (1 - FN211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E212, LEN(E212) - 4)","v":"Cash paid for O&M costs"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J213:GJ213)","v":-194401.7180248138},null,{"$f":" -1 * J212","v":0},0,0,0,0,0,0,-3021.7391304347825,-3983.785731443671,-4076.6490511650245,-4063.4614460725443,-4158.182032188326,-4144.7306749939944,-4241.3456728320925,-4233.4238872431906,-4320.5514470935414,-4312.411752527225,-4412.9354499199417,-4398.6599875777702,-4501.1941589183398,-4486.6331873293248,-4591.2180420967061,-4582.6427813830242,-4676.9575709817882,-4668.1464257857233,-4776.9624122034329,-4761.5093543014373,-4872.5016604475004,-4856.7395413874647,-4969.9516936564505,-4960.6690520749053,-5062.7639523835742,{"$f":" -1 * AP212","v":-5053.2259679993185},-5171.018281724113,-5154.2904873593043,-5274.4386473585955,-5257.3762971064907,-5379.9274203057676,-5369.8790453806805,-5480.3958446375145,-5470.0710634552734,-5597.5801696943035,-5579.4724847243797,-5709.5317730881889,-5691.0619344188672,-5823.7224085499529,-5812.8451342581347,-1441.1149683111971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * DB212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * EH212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * FN212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$212","v":"Cash paid for O&M costs POS"},0,"$ 000s",194401.7180248138,0,0,0,0,0,0,0,0,3021.7391304347825,3983.785731443671,4076.6490511650245,4063.4614460725443,4158.182032188326,4144.7306749939944,4241.3456728320925,4233.4238872431906,4320.5514470935414,4312.411752527225,4412.9354499199417,4398.6599875777702,4501.1941589183398,4486.6331873293248,4591.2180420967061,4582.6427813830242,4676.9575709817882,4668.1464257857233,4776.9624122034329,4761.5093543014373,{"$f":" AK$212","v":4872.5016604475004},4856.7395413874647,4969.9516936564505,4960.6690520749053,5062.7639523835742,5053.2259679993185,5171.018281724113,5154.2904873593043,5274.4386473585955,5257.3762971064907,5379.9274203057676,5369.8790453806805,5480.3958446375145,5470.0710634552734,5597.5801696943035,5579.4724847243797,5709.5317730881889,5691.0619344188672,5823.7224085499529,5812.8451342581347,1441.1149683111971,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConFin!E$128","v":"Cash paid for EG O&M costs POS"},{"$f":" ConFin!F$128","v":0},{"$f":" ConFin!G$128","v":"$ 000s"},{"$f":" ConFin!H$128","v":1246.5753424657532},{"$f":" ConFin!I$128","v":0},{"$f":" ConFin!J$128","v":0},{"$f":" ConFin!K$128","v":0},{"$f":" ConFin!L$128","v":0},{"$f":" ConFin!M$128","v":0},{"$f":" ConFin!N$128","v":0},{"$f":" ConFin!O$128","v":0},{"$f":" ConFin!P$128","v":828.7671232876711},{"$f":" ConFin!Q$128","v":417.80821917808214},{"$f":" ConFin!R$128","v":0},{"$f":" ConFin!S$128","v":0},{"$f":" ConFin!T$128","v":0},{"$f":" ConFin!U$128","v":0},{"$f":" ConFin!V$128","v":0},{"$f":" ConFin!W$128","v":0},{"$f":" ConFin!X$128","v":0},{"$f":" ConFin!Y$128","v":0},{"$f":" ConFin!Z$128","v":0},{"$f":" ConFin!AA$128","v":0},{"$f":" ConFin!AB$128","v":0},{"$f":" ConFin!AC$128","v":0},{"$f":" ConFin!AD$128","v":0},{"$f":" ConFin!AE$128","v":0},{"$f":" ConFin!AF$128","v":0},{"$f":" ConFin!AG$128","v":0},{"$f":" ConFin!AH$128","v":0},{"$f":" ConFin!AI$128","v":0},{"$f":" ConFin!AJ$128","v":0},{"$f":" ConFin!AK$128","v":0},{"$f":" ConFin!AL$128","v":0},{"$f":" ConFin!AM$128","v":0},{"$f":" ConFin!AN$128","v":0},{"$f":" ConFin!AO$128","v":0},{"$f":" ConFin!AP$128","v":0},{"$f":" ConFin!AQ$128","v":0},{"$f":" ConFin!AR$128","v":0},{"$f":" ConFin!AS$128","v":0},{"$f":" ConFin!AT$128","v":0},{"$f":" ConFin!AU$128","v":0},{"$f":" ConFin!AV$128","v":0},{"$f":" ConFin!AW$128","v":0},{"$f":" ConFin!AX$128","v":0},{"$f":" ConFin!AY$128","v":0},{"$f":" ConFin!AZ$128","v":0},{"$f":" ConFin!BA$128","v":0},{"$f":" ConFin!BB$128","v":0},{"$f":" ConFin!BC$128","v":0},{"$f":" ConFin!BD$128","v":0},{"$f":" ConFin!BE$128","v":0},{"$f":" ConFin!BF$128","v":0},{"$f":" ConFin!BG$128","v":0},{"$f":" ConFin!BH$128","v":0},{"$f":" ConFin!BI$128","v":0},{"$f":" ConFin!BJ$128","v":0},{"$f":" ConFin!BK$128","v":0},{"$f":" ConFin!BL$128","v":0},{"$f":" ConFin!BM$128","v":0},{"$f":" ConFin!BN$128","v":0},{"$f":" ConFin!BO$128","v":0},{"$f":" ConFin!BP$128","v":0},{"$f":" ConFin!BQ$128","v":0},{"$f":" ConFin!BR$128","v":0},{"$f":" ConFin!BS$128","v":0},{"$f":" ConFin!BT$128","v":0},{"$f":" ConFin!BU$128","v":0},{"$f":" ConFin!BV$128","v":0},{"$f":" ConFin!BW$128","v":0},{"$f":" ConFin!BX$128","v":0},{"$f":" ConFin!BY$128","v":0},{"$f":" ConFin!BZ$128","v":0},{"$f":" ConFin!CA$128","v":0},{"$f":" ConFin!CB$128","v":0},{"$f":" ConFin!CC$128","v":0},{"$f":" ConFin!CD$128","v":0},{"$f":" ConFin!CE$128","v":0},{"$f":" ConFin!CF$128","v":0},{"$f":" ConFin!CG$128","v":0},{"$f":" ConFin!CH$128","v":0},{"$f":" ConFin!CI$128","v":0},{"$f":" ConFin!CJ$128","v":0},{"$f":" ConFin!CK$128","v":0},{"$f":" ConFin!CL$128","v":0},{"$f":" ConFin!CM$128","v":0},{"$f":" ConFin!CN$128","v":0},{"$f":" ConFin!CO$128","v":0},{"$f":" ConFin!CP$128","v":0},{"$f":" ConFin!CQ$128","v":0},{"$f":" ConFin!CR$128","v":0},{"$f":" ConFin!CS$128","v":0},{"$f":" ConFin!CT$128","v":0},{"$f":" ConFin!CU$128","v":0},{"$f":" ConFin!CV$128","v":0},{"$f":" ConFin!CW$128","v":0},{"$f":" ConFin!CX$128","v":0},{"$f":" ConFin!CY$128","v":0},{"$f":" ConFin!CZ$128","v":0},{"$f":" ConFin!DA$128","v":0},{"$f":" ConFin!DB$128","v":0},{"$f":" ConFin!DC$128","v":0},{"$f":" ConFin!DD$128","v":0},{"$f":" ConFin!DE$128","v":0},{"$f":" ConFin!DF$128","v":0},{"$f":" ConFin!DG$128","v":0},{"$f":" ConFin!DH$128","v":0},{"$f":" ConFin!DI$128","v":0},{"$f":" ConFin!DJ$128","v":0},{"$f":" ConFin!DK$128","v":0},{"$f":" ConFin!DL$128","v":0},{"$f":" ConFin!DM$128","v":0},{"$f":" ConFin!DN$128","v":0},{"$f":" ConFin!DO$128","v":0},{"$f":" ConFin!DP$128","v":0},{"$f":" ConFin!DQ$128","v":0},{"$f":" ConFin!DR$128","v":0},{"$f":" ConFin!DS$128","v":0},{"$f":" ConFin!DT$128","v":0},{"$f":" ConFin!DU$128","v":0},{"$f":" ConFin!DV$128","v":0},{"$f":" ConFin!DW$128","v":0},{"$f":" ConFin!DX$128","v":0},{"$f":" ConFin!DY$128","v":0},{"$f":" ConFin!DZ$128","v":0},{"$f":" ConFin!EA$128","v":0},{"$f":" ConFin!EB$128","v":0},{"$f":" ConFin!EC$128","v":0},{"$f":" ConFin!ED$128","v":0},{"$f":" ConFin!EE$128","v":0},{"$f":" ConFin!EF$128","v":0},{"$f":" ConFin!EG$128","v":0},{"$f":" ConFin!EH$128","v":0},{"$f":" ConFin!EI$128","v":0},{"$f":" ConFin!EJ$128","v":0},{"$f":" ConFin!EK$128","v":0},{"$f":" ConFin!EL$128","v":0},{"$f":" ConFin!EM$128","v":0},{"$f":" ConFin!EN$128","v":0},{"$f":" ConFin!EO$128","v":0},{"$f":" ConFin!EP$128","v":0},{"$f":" ConFin!EQ$128","v":0},{"$f":" ConFin!ER$128","v":0},{"$f":" ConFin!ES$128","v":0},{"$f":" ConFin!ET$128","v":0},{"$f":" ConFin!EU$128","v":0},{"$f":" ConFin!EV$128","v":0},{"$f":" ConFin!EW$128","v":0},{"$f":" ConFin!EX$128","v":0},{"$f":" ConFin!EY$128","v":0},{"$f":" ConFin!EZ$128","v":0},{"$f":" ConFin!FA$128","v":0},{"$f":" ConFin!FB$128","v":0},{"$f":" ConFin!FC$128","v":0},{"$f":" ConFin!FD$128","v":0},{"$f":" ConFin!FE$128","v":0},{"$f":" ConFin!FF$128","v":0},{"$f":" ConFin!FG$128","v":0},{"$f":" ConFin!FH$128","v":0},{"$f":" ConFin!FI$128","v":0},{"$f":" ConFin!FJ$128","v":0},{"$f":" ConFin!FK$128","v":0},{"$f":" ConFin!FL$128","v":0},{"$f":" ConFin!FM$128","v":0},{"$f":" ConFin!FN$128","v":0},{"$f":" ConFin!FO$128","v":0},{"$f":" ConFin!FP$128","v":0},{"$f":" ConFin!FQ$128","v":0},{"$f":" ConFin!FR$128","v":0},{"$f":" ConFin!FS$128","v":0},{"$f":" ConFin!FT$128","v":0},{"$f":" ConFin!FU$128","v":0},{"$f":" ConFin!FV$128","v":0},{"$f":" ConFin!FW$128","v":0},{"$f":" ConFin!FX$128","v":0},{"$f":" ConFin!FY$128","v":0},{"$f":" ConFin!FZ$128","v":0},{"$f":" ConFin!GA$128","v":0},{"$f":" ConFin!GB$128","v":0},{"$f":" ConFin!GC$128","v":0},{"$f":" ConFin!GD$128","v":0},{"$f":" ConFin!GE$128","v":0},{"$f":" ConFin!GF$128","v":0},{"$f":" ConFin!GG$128","v":0},{"$f":" ConFin!GH$128","v":0},{"$f":" ConFin!GI$128","v":0},{"$f":" ConFin!GJ$128","v":0}]
[null,null,null,null,"Net cash paid - incl . EG O&M costs",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J217:GJ217)","v":195648.29336727958},null,{"$f":"SUM(J215:J216)","v":0},0,0,0,0,0,828.7671232876711,3439.5473496128648,3983.785731443671,4076.6490511650245,4063.4614460725443,4158.182032188326,4144.7306749939944,4241.3456728320925,4233.4238872431906,4320.5514470935414,4312.411752527225,4412.9354499199417,4398.6599875777702,4501.1941589183398,4486.6331873293248,4591.2180420967061,4582.6427813830242,4676.9575709817882,4668.1464257857233,4776.9624122034329,4761.5093543014373,4872.5016604475004,4856.7395413874647,4969.9516936564505,4960.6690520749053,5062.7639523835742,{"$f":"SUM(AP215:AP216)","v":5053.2259679993185},5171.018281724113,5154.2904873593043,5274.4386473585955,5257.3762971064907,5379.9274203057676,5369.8790453806805,5480.3958446375145,5470.0710634552734,5597.5801696943035,5579.4724847243797,5709.5317730881889,5691.0619344188672,5823.7224085499529,5812.8451342581347,1441.1149683111971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV215:BV216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB215:DB216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH215:EH216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN215:FN216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$253","v":"Accounts payable - initial balance "},{"$f":" InpC!F$253","v":0},{"$f":" InpC!G$253","v":"$ 000s"}]
[null,null,null,null,{"$f":" Time!E$83","v":"End of construction period flag"},{"$f":" Time!F$83","v":0},{"$f":" Time!G$83","v":"flag"},{"$f":" Time!H$83","v":1},{"$f":" Time!I$83","v":0},{"$f":" Time!J$83","v":0},{"$f":" Time!K$83","v":0},{"$f":" Time!L$83","v":0},{"$f":" Time!M$83","v":0},{"$f":" Time!N$83","v":0},{"$f":" Time!O$83","v":0},{"$f":" Time!P$83","v":1},{"$f":" Time!Q$83","v":0},{"$f":" Time!R$83","v":0},{"$f":" Time!S$83","v":0},{"$f":" Time!T$83","v":0},{"$f":" Time!U$83","v":0},{"$f":" Time!V$83","v":0},{"$f":" Time!W$83","v":0},{"$f":" Time!X$83","v":0},{"$f":" Time!Y$83","v":0},{"$f":" Time!Z$83","v":0},{"$f":" Time!AA$83","v":0},{"$f":" Time!AB$83","v":0},{"$f":" Time!AC$83","v":0},{"$f":" Time!AD$83","v":0},{"$f":" Time!AE$83","v":0},{"$f":" Time!AF$83","v":0},{"$f":" Time!AG$83","v":0},{"$f":" Time!AH$83","v":0},{"$f":" Time!AI$83","v":0},{"$f":" Time!AJ$83","v":0},{"$f":" Time!AK$83","v":0},{"$f":" Time!AL$83","v":0},{"$f":" Time!AM$83","v":0},{"$f":" Time!AN$83","v":0},{"$f":" Time!AO$83","v":0},{"$f":" Time!AP$83","v":0},{"$f":" Time!AQ$83","v":0},{"$f":" Time!AR$83","v":0},{"$f":" Time!AS$83","v":0},{"$f":" Time!AT$83","v":0},{"$f":" Time!AU$83","v":0},{"$f":" Time!AV$83","v":0},{"$f":" Time!AW$83","v":0},{"$f":" Time!AX$83","v":0},{"$f":" Time!AY$83","v":0},{"$f":" Time!AZ$83","v":0},{"$f":" Time!BA$83","v":0},{"$f":" Time!BB$83","v":0},{"$f":" Time!BC$83","v":0},{"$f":" Time!BD$83","v":0},{"$f":" Time!BE$83","v":0},{"$f":" Time!BF$83","v":0},{"$f":" Time!BG$83","v":0},{"$f":" Time!BH$83","v":0},{"$f":" Time!BI$83","v":0},{"$f":" Time!BJ$83","v":0},{"$f":" Time!BK$83","v":0},{"$f":" Time!BL$83","v":0},{"$f":" Time!BM$83","v":0},{"$f":" Time!BN$83","v":0},{"$f":" Time!BO$83","v":0},{"$f":" Time!BP$83","v":0},{"$f":" Time!BQ$83","v":0},{"$f":" Time!BR$83","v":0},{"$f":" Time!BS$83","v":0},{"$f":" Time!BT$83","v":0},{"$f":" Time!BU$83","v":0},{"$f":" Time!BV$83","v":0},{"$f":" Time!BW$83","v":0},{"$f":" Time!BX$83","v":0},{"$f":" Time!BY$83","v":0},{"$f":" Time!BZ$83","v":0},{"$f":" Time!CA$83","v":0},{"$f":" Time!CB$83","v":0},{"$f":" Time!CC$83","v":0},{"$f":" Time!CD$83","v":0},{"$f":" Time!CE$83","v":0},{"$f":" Time!CF$83","v":0},{"$f":" Time!CG$83","v":0},{"$f":" Time!CH$83","v":0},{"$f":" Time!CI$83","v":0},{"$f":" Time!CJ$83","v":0},{"$f":" Time!CK$83","v":0},{"$f":" Time!CL$83","v":0},{"$f":" Time!CM$83","v":0},{"$f":" Time!CN$83","v":0},{"$f":" Time!CO$83","v":0},{"$f":" Time!CP$83","v":0},{"$f":" Time!CQ$83","v":0},{"$f":" Time!CR$83","v":0},{"$f":" Time!CS$83","v":0},{"$f":" Time!CT$83","v":0},{"$f":" Time!CU$83","v":0},{"$f":" Time!CV$83","v":0},{"$f":" Time!CW$83","v":0},{"$f":" Time!CX$83","v":0},{"$f":" Time!CY$83","v":0},{"$f":" Time!CZ$83","v":0},{"$f":" Time!DA$83","v":0},{"$f":" Time!DB$83","v":0},{"$f":" Time!DC$83","v":0},{"$f":" Time!DD$83","v":0},{"$f":" Time!DE$83","v":0},{"$f":" Time!DF$83","v":0},{"$f":" Time!DG$83","v":0},{"$f":" Time!DH$83","v":0},{"$f":" Time!DI$83","v":0},{"$f":" Time!DJ$83","v":0},{"$f":" Time!DK$83","v":0},{"$f":" Time!DL$83","v":0},{"$f":" Time!DM$83","v":0},{"$f":" Time!DN$83","v":0},{"$f":" Time!DO$83","v":0},{"$f":" Time!DP$83","v":0},{"$f":" Time!DQ$83","v":0},{"$f":" Time!DR$83","v":0},{"$f":" Time!DS$83","v":0},{"$f":" Time!DT$83","v":0},{"$f":" Time!DU$83","v":0},{"$f":" Time!DV$83","v":0},{"$f":" Time!DW$83","v":0},{"$f":" Time!DX$83","v":0},{"$f":" Time!DY$83","v":0},{"$f":" Time!DZ$83","v":0},{"$f":" Time!EA$83","v":0},{"$f":" Time!EB$83","v":0},{"$f":" Time!EC$83","v":0},{"$f":" Time!ED$83","v":0},{"$f":" Time!EE$83","v":0},{"$f":" Time!EF$83","v":0},{"$f":" Time!EG$83","v":0},{"$f":" Time!EH$83","v":0},{"$f":" Time!EI$83","v":0},{"$f":" Time!EJ$83","v":0},{"$f":" Time!EK$83","v":0},{"$f":" Time!EL$83","v":0},{"$f":" Time!EM$83","v":0},{"$f":" Time!EN$83","v":0},{"$f":" Time!EO$83","v":0},{"$f":" Time!EP$83","v":0},{"$f":" Time!EQ$83","v":0},{"$f":" Time!ER$83","v":0},{"$f":" Time!ES$83","v":0},{"$f":" Time!ET$83","v":0},{"$f":" Time!EU$83","v":0},{"$f":" Time!EV$83","v":0},{"$f":" Time!EW$83","v":0},{"$f":" Time!EX$83","v":0},{"$f":" Time!EY$83","v":0},{"$f":" Time!EZ$83","v":0},{"$f":" Time!FA$83","v":0},{"$f":" Time!FB$83","v":0},{"$f":" Time!FC$83","v":0},{"$f":" Time!FD$83","v":0},{"$f":" Time!FE$83","v":0},{"$f":" Time!FF$83","v":0},{"$f":" Time!FG$83","v":0},{"$f":" Time!FH$83","v":0},{"$f":" Time!FI$83","v":0},{"$f":" Time!FJ$83","v":0},{"$f":" Time!FK$83","v":0},{"$f":" Time!FL$83","v":0},{"$f":" Time!FM$83","v":0},{"$f":" Time!FN$83","v":0},{"$f":" Time!FO$83","v":0},{"$f":" Time!FP$83","v":0},{"$f":" Time!FQ$83","v":0},{"$f":" Time!FR$83","v":0},{"$f":" Time!FS$83","v":0},{"$f":" Time!FT$83","v":0},{"$f":" Time!FU$83","v":0},{"$f":" Time!FV$83","v":0},{"$f":" Time!FW$83","v":0},{"$f":" Time!FX$83","v":0},{"$f":" Time!FY$83","v":0},{"$f":" Time!FZ$83","v":0},{"$f":" Time!GA$83","v":0},{"$f":" Time!GB$83","v":0},{"$f":" Time!GC$83","v":0},{"$f":" Time!GD$83","v":0},{"$f":" Time!GE$83","v":0},{"$f":" Time!GF$83","v":0},{"$f":" Time!GG$83","v":0},{"$f":" Time!GH$83","v":0},{"$f":" Time!GI$83","v":0},{"$f":" Time!GJ$83","v":0}]
[]
[null,null,null,null,"Accounts payable balance - ops  BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I225","v":0},0,0,0,0,0,0,417.80821917808237,978.26086956521749,994.47513812154693,997.82608695652198,1014.3646408839777,1017.782608695652,1034.651933701658,1038.1382608695649,1049.5463736263737,1058.9584770217443,1076.5102749834314,1080.1376465621797,1098.0404804830996,1101.740399493423,1120.0012900927613,1123.7752074832915,1136.1243855875036,1146.3129017463507,1165.3125631012626,1169.2391597812775,1188.618814363288,1192.623942976903,1212.3911906505537,1216.4764218364417,1229.8442946038749,{"$f":"AO225","v":1240.8732705042194},1261.4402307888195,1265.6907359143033,1286.6690354045959,1291.0045506325896,1312.4024161126881,1316.8246416452412,1331.2952421028813,1343.2340080148088,1365.4975551089774,1370.0986881751051,1392.8075062111566,1397.5006619386077,1420.6636563353804,1425.4506751773797,1441.1149683111971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$152","v":"O&M expense - incl. EGRs"},0,"$ 000s",195648.29336727964,0,0,0,0,0,0,0,1246.5753424657535,4000,4000,4080,4080,4161.6000000000004,4161.6000000000004,4244.8319999999994,4244.8319999999994,4329.963550488912,4329.963550488912,4416.56282149869,4416.56282149869,4504.8940779286631,4504.8940779286631,4594.9919594872363,4594.9919594872363,4687.1460871406352,4687.1460871406352,4780.8890088834478,4780.8890088834478,{"$f":" AK$152","v":4876.5067890611153},4876.5067890611153,4974.0369248423385,4974.0369248423385,5073.7929282839186,5073.7929282839186,5175.2687868495968,5175.2687868495968,5278.7741625865892,5278.7741625865892,5384.3496458383206,5384.3496458383206,5492.334610549442,5492.334610549442,5602.1813027604312,5602.1813027604312,5714.2249288156399,5714.2249288156399,5828.5094273919522,5828.5094273919522,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$217","v":"Net cash paid - incl . EG O&M costs"},0,"$ 000s",195648.29336727958,0,0,0,0,0,0,0,828.7671232876711,3439.5473496128648,3983.785731443671,4076.6490511650245,4063.4614460725443,4158.182032188326,4144.7306749939944,4241.3456728320925,4233.4238872431906,4320.5514470935414,4312.411752527225,4412.9354499199417,4398.6599875777702,4501.1941589183398,4486.6331873293248,4591.2180420967061,4582.6427813830242,4676.9575709817882,4668.1464257857233,4776.9624122034329,4761.5093543014373,{"$f":" AK$217","v":4872.5016604475004},4856.7395413874647,4969.9516936564505,4960.6690520749053,5062.7639523835742,5053.2259679993185,5171.018281724113,5154.2904873593043,5274.4386473585955,5257.3762971064907,5379.9274203057676,5369.8790453806805,5480.3958446375145,5470.0710634552734,5597.5801696943035,5579.4724847243797,5709.5317730881889,5691.0619344188672,5823.7224085499529,5812.8451342581347,1441.1149683111971,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Accounts payable balance",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"   J222 + J223 - J224","v":0},0,0,0,0,0,417.80821917808237,978.26086956521749,994.47513812154693,997.82608695652198,1014.3646408839777,1017.782608695652,1034.651933701658,1038.1382608695649,1049.5463736263737,1058.9584770217443,1076.5102749834314,1080.1376465621797,1098.0404804830996,1101.740399493423,1120.0012900927613,1123.7752074832915,1136.1243855875036,1146.3129017463507,1165.3125631012626,1169.2391597812775,1188.618814363288,1192.623942976903,1212.3911906505537,1216.4764218364417,1229.8442946038749,1240.8732705042194,{"$f":"   AP222 + AP223 - AP224","v":1261.4402307888195},1265.6907359143033,1286.6690354045959,1291.0045506325896,1312.4024161126881,1316.8246416452412,1331.2952421028813,1343.2340080148088,1365.4975551089774,1370.0986881751051,1392.8075062111566,1397.5006619386077,1420.6636563353804,1425.4506751773797,1441.1149683111971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"   BV222 + BV223 - BV224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"   DB222 + DB223 - DB224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"   EH222 + EH223 - EH224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"   FN222 + FN223 - FN224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["NET WORKING CAPITAL BALANCE FOR PRE-FUNDING P50"]
[]
[null,null,null,null,{"$f":" E$175","v":"Accounts receivable balance P50"},0,"$ 000s",0,0,0,0,0,0,0,0,2476.8429848341802,5436.8513042455561,5526.9648617744897,5445.8024937359987,5536.0644135216789,5455.0915624747977,5545.5074447257612,5464.7242266970716,5524.7761412761611,5474.7641082305017,5565.5060547757566,5485.1025659133338,5576.0158681107932,5495.8024142494614,5586.8930619994535,5506.8697946481079,5567.384847336547,5518.3730318280868,5609.8377782119787,5530.1954617418742,5621.8561600027897,{"$f":" AK$175","v":5542.4045421326773},5634.2676008420567,5555.0068709701409,5616.0509025192659,5568.0758232630506,5660.3643728198986,5581.4861193717843,5673.9969390298829,5595.3102032710631,5688.0501513915769,5609.5551631961025,5671.1986265279265,5624.2997975083999,5717.5202361411357,5639.4095744845072,5732.8804514096664,5654.9622926612392,5748.6909494456813,5670.9655667346524,5733.2838696658036,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less:",{"$f":" E$225","v":"Accounts payable balance"},0,"$ 000s",0,0,0,0,0,0,0,0,417.80821917808237,978.26086956521749,994.47513812154693,997.82608695652198,1014.3646408839777,1017.782608695652,1034.651933701658,1038.1382608695649,1049.5463736263737,1058.9584770217443,1076.5102749834314,1080.1376465621797,1098.0404804830996,1101.740399493423,1120.0012900927613,1123.7752074832915,1136.1243855875036,1146.3129017463507,1165.3125631012626,1169.2391597812775,1188.618814363288,{"$f":" AK$225","v":1192.623942976903},1212.3911906505537,1216.4764218364417,1229.8442946038749,1240.8732705042194,1261.4402307888195,1265.6907359143033,1286.6690354045959,1291.0045506325896,1312.4024161126881,1316.8246416452412,1331.2952421028813,1343.2340080148088,1365.4975551089774,1370.0986881751051,1392.8075062111566,1397.5006619386077,1420.6636563353804,1425.4506751773797,1441.1149683111971,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net working capital balance P50",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J230 - J231","v":0},0,0,0,0,0,2059.034765656098,4458.5904346803381,4532.4897236529432,4447.9764067794767,4521.6997726377012,4437.3089537791457,4510.8555110241032,4426.5859658275067,4475.2297676497874,4415.8056312087574,4488.9957797923253,4404.9649193511541,4477.9753876276936,4394.0620147560385,4466.8917719066922,4383.0945871648164,4431.2604617490433,4372.0601300817361,4444.5252151107161,4360.9563019605966,4433.2373456395017,4349.7805991557743,4421.8764101915031,4338.5304491336992,4386.206607915391,4327.2025527588312,{"$f":" AP230 - AP231","v":4398.9241420310791},4315.795383457481,4387.327903625287,4304.3056526384735,4375.6477352788888,4292.7305215508613,4339.9033844250453,4281.0657894935912,4352.0226810321583,4269.3108863094021,4340.0729451985098,4257.4616307226315,4328.0272931103009,4245.5148915572727,4292.1689013546065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV230 - BV231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DB230 - DB231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH230 - EH231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FN230 - FN231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$239","v":"Cash pre-funding of working capital"},{"$f":" InpC!F$239","v":1},{"$f":" InpC!G$239","v":"1 = yes, 0 = no"}]
[null,null,null,null,{"$f":" E$232","v":"Net working capital balance P50"},0,"$ 000s",0,0,0,0,0,0,0,0,2059.034765656098,4458.5904346803381,4532.4897236529432,4447.9764067794767,4521.6997726377012,4437.3089537791457,4510.8555110241032,4426.5859658275067,4475.2297676497874,4415.8056312087574,4488.9957797923253,4404.9649193511541,4477.9753876276936,4394.0620147560385,4466.8917719066922,4383.0945871648164,4431.2604617490433,4372.0601300817361,4444.5252151107161,4360.9563019605966,4433.2373456395017,{"$f":" AK$232","v":4349.7805991557743},4421.8764101915031,4338.5304491336992,4386.206607915391,4327.2025527588312,4398.9241420310791,4315.795383457481,4387.327903625287,4304.3056526384735,4375.6477352788888,4292.7305215508613,4339.9033844250453,4281.0657894935912,4352.0226810321583,4269.3108863094021,4340.0729451985098,4257.4616307226315,4328.0272931103009,4245.5148915572727,4292.1689013546065,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$92","v":"First operating period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":"flag"},{"$f":" Time!H$92","v":1},{"$f":" Time!I$92","v":0},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":0},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":0},{"$f":" Time!O$92","v":0},{"$f":" Time!P$92","v":0},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":0},{"$f":" Time!S$92","v":0},{"$f":" Time!T$92","v":0},{"$f":" Time!U$92","v":0},{"$f":" Time!V$92","v":0},{"$f":" Time!W$92","v":0},{"$f":" Time!X$92","v":0},{"$f":" Time!Y$92","v":0},{"$f":" Time!Z$92","v":0},{"$f":" Time!AA$92","v":0},{"$f":" Time!AB$92","v":0},{"$f":" Time!AC$92","v":0},{"$f":" Time!AD$92","v":0},{"$f":" Time!AE$92","v":0},{"$f":" Time!AF$92","v":0},{"$f":" Time!AG$92","v":0},{"$f":" Time!AH$92","v":0},{"$f":" Time!AI$92","v":0},{"$f":" Time!AJ$92","v":0},{"$f":" Time!AK$92","v":0},{"$f":" Time!AL$92","v":0},{"$f":" Time!AM$92","v":0},{"$f":" Time!AN$92","v":0},{"$f":" Time!AO$92","v":0},{"$f":" Time!AP$92","v":0},{"$f":" Time!AQ$92","v":0},{"$f":" Time!AR$92","v":0},{"$f":" Time!AS$92","v":0},{"$f":" Time!AT$92","v":0},{"$f":" Time!AU$92","v":0},{"$f":" Time!AV$92","v":0},{"$f":" Time!AW$92","v":0},{"$f":" Time!AX$92","v":0},{"$f":" Time!AY$92","v":0},{"$f":" Time!AZ$92","v":0},{"$f":" Time!BA$92","v":0},{"$f":" Time!BB$92","v":0},{"$f":" Time!BC$92","v":0},{"$f":" Time!BD$92","v":0},{"$f":" Time!BE$92","v":0},{"$f":" Time!BF$92","v":0},{"$f":" Time!BG$92","v":0},{"$f":" Time!BH$92","v":0},{"$f":" Time!BI$92","v":0},{"$f":" Time!BJ$92","v":0},{"$f":" Time!BK$92","v":0},{"$f":" Time!BL$92","v":0},{"$f":" Time!BM$92","v":0},{"$f":" Time!BN$92","v":0},{"$f":" Time!BO$92","v":0},{"$f":" Time!BP$92","v":0},{"$f":" Time!BQ$92","v":0},{"$f":" Time!BR$92","v":0},{"$f":" Time!BS$92","v":0},{"$f":" Time!BT$92","v":0},{"$f":" Time!BU$92","v":0},{"$f":" Time!BV$92","v":0},{"$f":" Time!BW$92","v":0},{"$f":" Time!BX$92","v":0},{"$f":" Time!BY$92","v":0},{"$f":" Time!BZ$92","v":0},{"$f":" Time!CA$92","v":0},{"$f":" Time!CB$92","v":0},{"$f":" Time!CC$92","v":0},{"$f":" Time!CD$92","v":0},{"$f":" Time!CE$92","v":0},{"$f":" Time!CF$92","v":0},{"$f":" Time!CG$92","v":0},{"$f":" Time!CH$92","v":0},{"$f":" Time!CI$92","v":0},{"$f":" Time!CJ$92","v":0},{"$f":" Time!CK$92","v":0},{"$f":" Time!CL$92","v":0},{"$f":" Time!CM$92","v":0},{"$f":" Time!CN$92","v":0},{"$f":" Time!CO$92","v":0},{"$f":" Time!CP$92","v":0},{"$f":" Time!CQ$92","v":0},{"$f":" Time!CR$92","v":0},{"$f":" Time!CS$92","v":0},{"$f":" Time!CT$92","v":0},{"$f":" Time!CU$92","v":0},{"$f":" Time!CV$92","v":0},{"$f":" Time!CW$92","v":0},{"$f":" Time!CX$92","v":0},{"$f":" Time!CY$92","v":0},{"$f":" Time!CZ$92","v":0},{"$f":" Time!DA$92","v":0},{"$f":" Time!DB$92","v":0},{"$f":" Time!DC$92","v":0},{"$f":" Time!DD$92","v":0},{"$f":" Time!DE$92","v":0},{"$f":" Time!DF$92","v":0},{"$f":" Time!DG$92","v":0},{"$f":" Time!DH$92","v":0},{"$f":" Time!DI$92","v":0},{"$f":" Time!DJ$92","v":0},{"$f":" Time!DK$92","v":0},{"$f":" Time!DL$92","v":0},{"$f":" Time!DM$92","v":0},{"$f":" Time!DN$92","v":0},{"$f":" Time!DO$92","v":0},{"$f":" Time!DP$92","v":0},{"$f":" Time!DQ$92","v":0},{"$f":" Time!DR$92","v":0},{"$f":" Time!DS$92","v":0},{"$f":" Time!DT$92","v":0},{"$f":" Time!DU$92","v":0},{"$f":" Time!DV$92","v":0},{"$f":" Time!DW$92","v":0},{"$f":" Time!DX$92","v":0},{"$f":" Time!DY$92","v":0},{"$f":" Time!DZ$92","v":0},{"$f":" Time!EA$92","v":0},{"$f":" Time!EB$92","v":0},{"$f":" Time!EC$92","v":0},{"$f":" Time!ED$92","v":0},{"$f":" Time!EE$92","v":0},{"$f":" Time!EF$92","v":0},{"$f":" Time!EG$92","v":0},{"$f":" Time!EH$92","v":0},{"$f":" Time!EI$92","v":0},{"$f":" Time!EJ$92","v":0},{"$f":" Time!EK$92","v":0},{"$f":" Time!EL$92","v":0},{"$f":" Time!EM$92","v":0},{"$f":" Time!EN$92","v":0},{"$f":" Time!EO$92","v":0},{"$f":" Time!EP$92","v":0},{"$f":" Time!EQ$92","v":0},{"$f":" Time!ER$92","v":0},{"$f":" Time!ES$92","v":0},{"$f":" Time!ET$92","v":0},{"$f":" Time!EU$92","v":0},{"$f":" Time!EV$92","v":0},{"$f":" Time!EW$92","v":0},{"$f":" Time!EX$92","v":0},{"$f":" Time!EY$92","v":0},{"$f":" Time!EZ$92","v":0},{"$f":" Time!FA$92","v":0},{"$f":" Time!FB$92","v":0},{"$f":" Time!FC$92","v":0},{"$f":" Time!FD$92","v":0},{"$f":" Time!FE$92","v":0},{"$f":" Time!FF$92","v":0},{"$f":" Time!FG$92","v":0},{"$f":" Time!FH$92","v":0},{"$f":" Time!FI$92","v":0},{"$f":" Time!FJ$92","v":0},{"$f":" Time!FK$92","v":0},{"$f":" Time!FL$92","v":0},{"$f":" Time!FM$92","v":0},{"$f":" Time!FN$92","v":0},{"$f":" Time!FO$92","v":0},{"$f":" Time!FP$92","v":0},{"$f":" Time!FQ$92","v":0},{"$f":" Time!FR$92","v":0},{"$f":" Time!FS$92","v":0},{"$f":" Time!FT$92","v":0},{"$f":" Time!FU$92","v":0},{"$f":" Time!FV$92","v":0},{"$f":" Time!FW$92","v":0},{"$f":" Time!FX$92","v":0},{"$f":" Time!FY$92","v":0},{"$f":" Time!FZ$92","v":0},{"$f":" Time!GA$92","v":0},{"$f":" Time!GB$92","v":0},{"$f":" Time!GC$92","v":0},{"$f":" Time!GD$92","v":0},{"$f":" Time!GE$92","v":0},{"$f":" Time!GF$92","v":0},{"$f":" Time!GG$92","v":0},{"$f":" Time!GH$92","v":0},{"$f":" Time!GI$92","v":0},{"$f":" Time!GJ$92","v":0}]
[null,null,null,null,"Pre-funding of working capital amount P50",{"$f":" SUMPRODUCT(J235:GJ235, J236:GJ236) * F234","v":4458.5904346803381},{"$f":" SMU","v":"$ 000s"}]
[]
[null,"Release of working capital reserve"]
[null,null,null,null,{"$f":" E$247","v":"Working capital reserve account balance BEG P50"},0,"$ 000s",0,0,0,0,0,0,0,0,0,4458.5904346803381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$92","v":"First operating period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":"flag"},{"$f":" Time!H$92","v":1},{"$f":" Time!I$92","v":0},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":0},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":0},{"$f":" Time!O$92","v":0},{"$f":" Time!P$92","v":0},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":0},{"$f":" Time!S$92","v":0},{"$f":" Time!T$92","v":0},{"$f":" Time!U$92","v":0},{"$f":" Time!V$92","v":0},{"$f":" Time!W$92","v":0},{"$f":" Time!X$92","v":0},{"$f":" Time!Y$92","v":0},{"$f":" Time!Z$92","v":0},{"$f":" Time!AA$92","v":0},{"$f":" Time!AB$92","v":0},{"$f":" Time!AC$92","v":0},{"$f":" Time!AD$92","v":0},{"$f":" Time!AE$92","v":0},{"$f":" Time!AF$92","v":0},{"$f":" Time!AG$92","v":0},{"$f":" Time!AH$92","v":0},{"$f":" Time!AI$92","v":0},{"$f":" Time!AJ$92","v":0},{"$f":" Time!AK$92","v":0},{"$f":" Time!AL$92","v":0},{"$f":" Time!AM$92","v":0},{"$f":" Time!AN$92","v":0},{"$f":" Time!AO$92","v":0},{"$f":" Time!AP$92","v":0},{"$f":" Time!AQ$92","v":0},{"$f":" Time!AR$92","v":0},{"$f":" Time!AS$92","v":0},{"$f":" Time!AT$92","v":0},{"$f":" Time!AU$92","v":0},{"$f":" Time!AV$92","v":0},{"$f":" Time!AW$92","v":0},{"$f":" Time!AX$92","v":0},{"$f":" Time!AY$92","v":0},{"$f":" Time!AZ$92","v":0},{"$f":" Time!BA$92","v":0},{"$f":" Time!BB$92","v":0},{"$f":" Time!BC$92","v":0},{"$f":" Time!BD$92","v":0},{"$f":" Time!BE$92","v":0},{"$f":" Time!BF$92","v":0},{"$f":" Time!BG$92","v":0},{"$f":" Time!BH$92","v":0},{"$f":" Time!BI$92","v":0},{"$f":" Time!BJ$92","v":0},{"$f":" Time!BK$92","v":0},{"$f":" Time!BL$92","v":0},{"$f":" Time!BM$92","v":0},{"$f":" Time!BN$92","v":0},{"$f":" Time!BO$92","v":0},{"$f":" Time!BP$92","v":0},{"$f":" Time!BQ$92","v":0},{"$f":" Time!BR$92","v":0},{"$f":" Time!BS$92","v":0},{"$f":" Time!BT$92","v":0},{"$f":" Time!BU$92","v":0},{"$f":" Time!BV$92","v":0},{"$f":" Time!BW$92","v":0},{"$f":" Time!BX$92","v":0},{"$f":" Time!BY$92","v":0},{"$f":" Time!BZ$92","v":0},{"$f":" Time!CA$92","v":0},{"$f":" Time!CB$92","v":0},{"$f":" Time!CC$92","v":0},{"$f":" Time!CD$92","v":0},{"$f":" Time!CE$92","v":0},{"$f":" Time!CF$92","v":0},{"$f":" Time!CG$92","v":0},{"$f":" Time!CH$92","v":0},{"$f":" Time!CI$92","v":0},{"$f":" Time!CJ$92","v":0},{"$f":" Time!CK$92","v":0},{"$f":" Time!CL$92","v":0},{"$f":" Time!CM$92","v":0},{"$f":" Time!CN$92","v":0},{"$f":" Time!CO$92","v":0},{"$f":" Time!CP$92","v":0},{"$f":" Time!CQ$92","v":0},{"$f":" Time!CR$92","v":0},{"$f":" Time!CS$92","v":0},{"$f":" Time!CT$92","v":0},{"$f":" Time!CU$92","v":0},{"$f":" Time!CV$92","v":0},{"$f":" Time!CW$92","v":0},{"$f":" Time!CX$92","v":0},{"$f":" Time!CY$92","v":0},{"$f":" Time!CZ$92","v":0},{"$f":" Time!DA$92","v":0},{"$f":" Time!DB$92","v":0},{"$f":" Time!DC$92","v":0},{"$f":" Time!DD$92","v":0},{"$f":" Time!DE$92","v":0},{"$f":" Time!DF$92","v":0},{"$f":" Time!DG$92","v":0},{"$f":" Time!DH$92","v":0},{"$f":" Time!DI$92","v":0},{"$f":" Time!DJ$92","v":0},{"$f":" Time!DK$92","v":0},{"$f":" Time!DL$92","v":0},{"$f":" Time!DM$92","v":0},{"$f":" Time!DN$92","v":0},{"$f":" Time!DO$92","v":0},{"$f":" Time!DP$92","v":0},{"$f":" Time!DQ$92","v":0},{"$f":" Time!DR$92","v":0},{"$f":" Time!DS$92","v":0},{"$f":" Time!DT$92","v":0},{"$f":" Time!DU$92","v":0},{"$f":" Time!DV$92","v":0},{"$f":" Time!DW$92","v":0},{"$f":" Time!DX$92","v":0},{"$f":" Time!DY$92","v":0},{"$f":" Time!DZ$92","v":0},{"$f":" Time!EA$92","v":0},{"$f":" Time!EB$92","v":0},{"$f":" Time!EC$92","v":0},{"$f":" Time!ED$92","v":0},{"$f":" Time!EE$92","v":0},{"$f":" Time!EF$92","v":0},{"$f":" Time!EG$92","v":0},{"$f":" Time!EH$92","v":0},{"$f":" Time!EI$92","v":0},{"$f":" Time!EJ$92","v":0},{"$f":" Time!EK$92","v":0},{"$f":" Time!EL$92","v":0},{"$f":" Time!EM$92","v":0},{"$f":" Time!EN$92","v":0},{"$f":" Time!EO$92","v":0},{"$f":" Time!EP$92","v":0},{"$f":" Time!EQ$92","v":0},{"$f":" Time!ER$92","v":0},{"$f":" Time!ES$92","v":0},{"$f":" Time!ET$92","v":0},{"$f":" Time!EU$92","v":0},{"$f":" Time!EV$92","v":0},{"$f":" Time!EW$92","v":0},{"$f":" Time!EX$92","v":0},{"$f":" Time!EY$92","v":0},{"$f":" Time!EZ$92","v":0},{"$f":" Time!FA$92","v":0},{"$f":" Time!FB$92","v":0},{"$f":" Time!FC$92","v":0},{"$f":" Time!FD$92","v":0},{"$f":" Time!FE$92","v":0},{"$f":" Time!FF$92","v":0},{"$f":" Time!FG$92","v":0},{"$f":" Time!FH$92","v":0},{"$f":" Time!FI$92","v":0},{"$f":" Time!FJ$92","v":0},{"$f":" Time!FK$92","v":0},{"$f":" Time!FL$92","v":0},{"$f":" Time!FM$92","v":0},{"$f":" Time!FN$92","v":0},{"$f":" Time!FO$92","v":0},{"$f":" Time!FP$92","v":0},{"$f":" Time!FQ$92","v":0},{"$f":" Time!FR$92","v":0},{"$f":" Time!FS$92","v":0},{"$f":" Time!FT$92","v":0},{"$f":" Time!FU$92","v":0},{"$f":" Time!FV$92","v":0},{"$f":" Time!FW$92","v":0},{"$f":" Time!FX$92","v":0},{"$f":" Time!FY$92","v":0},{"$f":" Time!FZ$92","v":0},{"$f":" Time!GA$92","v":0},{"$f":" Time!GB$92","v":0},{"$f":" Time!GC$92","v":0},{"$f":" Time!GD$92","v":0},{"$f":" Time!GE$92","v":0},{"$f":" Time!GF$92","v":0},{"$f":" Time!GG$92","v":0},{"$f":" Time!GH$92","v":0},{"$f":" Time!GI$92","v":0},{"$f":" Time!GJ$92","v":0}]
[null,null,null,null,"Release of working capital reserve P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J242:GJ242)","v":4458.5904346803381},null,{"$f":" J240 * J241","v":0},0,0,0,0,0,0,4458.5904346803381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP240 * AP241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV240 * BV241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DB240 * DB241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH240 * EH241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FN240 * FN241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$237","v":"Pre-funding of working capital amount P50"},{"$f":" F$237","v":4458.5904346803381},{"$f":" G$237","v":"$ 000s"}]
[null,null,null,null,"End of construction period flag",{"$f":" Time!F$83","v":0},{"$f":" Time!G$83","v":"flag"},{"$f":" Time!H$83","v":1},{"$f":" Time!I$83","v":0},{"$f":" Time!J$83","v":0},{"$f":" Time!K$83","v":0},{"$f":" Time!L$83","v":0},{"$f":" Time!M$83","v":0},{"$f":" Time!N$83","v":0},{"$f":" Time!O$83","v":0},{"$f":" Time!P$83","v":1},{"$f":" Time!Q$83","v":0},{"$f":" Time!R$83","v":0},{"$f":" Time!S$83","v":0},{"$f":" Time!T$83","v":0},{"$f":" Time!U$83","v":0},{"$f":" Time!V$83","v":0},{"$f":" Time!W$83","v":0},{"$f":" Time!X$83","v":0},{"$f":" Time!Y$83","v":0},{"$f":" Time!Z$83","v":0},{"$f":" Time!AA$83","v":0},{"$f":" Time!AB$83","v":0},{"$f":" Time!AC$83","v":0},{"$f":" Time!AD$83","v":0},{"$f":" Time!AE$83","v":0},{"$f":" Time!AF$83","v":0},{"$f":" Time!AG$83","v":0},{"$f":" Time!AH$83","v":0},{"$f":" Time!AI$83","v":0},{"$f":" Time!AJ$83","v":0},{"$f":" Time!AK$83","v":0},{"$f":" Time!AL$83","v":0},{"$f":" Time!AM$83","v":0},{"$f":" Time!AN$83","v":0},{"$f":" Time!AO$83","v":0},{"$f":" Time!AP$83","v":0},{"$f":" Time!AQ$83","v":0},{"$f":" Time!AR$83","v":0},{"$f":" Time!AS$83","v":0},{"$f":" Time!AT$83","v":0},{"$f":" Time!AU$83","v":0},{"$f":" Time!AV$83","v":0},{"$f":" Time!AW$83","v":0},{"$f":" Time!AX$83","v":0},{"$f":" Time!AY$83","v":0},{"$f":" Time!AZ$83","v":0},{"$f":" Time!BA$83","v":0},{"$f":" Time!BB$83","v":0},{"$f":" Time!BC$83","v":0},{"$f":" Time!BD$83","v":0},{"$f":" Time!BE$83","v":0},{"$f":" Time!BF$83","v":0},{"$f":" Time!BG$83","v":0},{"$f":" Time!BH$83","v":0},{"$f":" Time!BI$83","v":0},{"$f":" Time!BJ$83","v":0},{"$f":" Time!BK$83","v":0},{"$f":" Time!BL$83","v":0},{"$f":" Time!BM$83","v":0},{"$f":" Time!BN$83","v":0},{"$f":" Time!BO$83","v":0},{"$f":" Time!BP$83","v":0},{"$f":" Time!BQ$83","v":0},{"$f":" Time!BR$83","v":0},{"$f":" Time!BS$83","v":0},{"$f":" Time!BT$83","v":0},{"$f":" Time!BU$83","v":0},{"$f":" Time!BV$83","v":0},{"$f":" Time!BW$83","v":0},{"$f":" Time!BX$83","v":0},{"$f":" Time!BY$83","v":0},{"$f":" Time!BZ$83","v":0},{"$f":" Time!CA$83","v":0},{"$f":" Time!CB$83","v":0},{"$f":" Time!CC$83","v":0},{"$f":" Time!CD$83","v":0},{"$f":" Time!CE$83","v":0},{"$f":" Time!CF$83","v":0},{"$f":" Time!CG$83","v":0},{"$f":" Time!CH$83","v":0},{"$f":" Time!CI$83","v":0},{"$f":" Time!CJ$83","v":0},{"$f":" Time!CK$83","v":0},{"$f":" Time!CL$83","v":0},{"$f":" Time!CM$83","v":0},{"$f":" Time!CN$83","v":0},{"$f":" Time!CO$83","v":0},{"$f":" Time!CP$83","v":0},{"$f":" Time!CQ$83","v":0},{"$f":" Time!CR$83","v":0},{"$f":" Time!CS$83","v":0},{"$f":" Time!CT$83","v":0},{"$f":" Time!CU$83","v":0},{"$f":" Time!CV$83","v":0},{"$f":" Time!CW$83","v":0},{"$f":" Time!CX$83","v":0},{"$f":" Time!CY$83","v":0},{"$f":" Time!CZ$83","v":0},{"$f":" Time!DA$83","v":0},{"$f":" Time!DB$83","v":0},{"$f":" Time!DC$83","v":0},{"$f":" Time!DD$83","v":0},{"$f":" Time!DE$83","v":0},{"$f":" Time!DF$83","v":0},{"$f":" Time!DG$83","v":0},{"$f":" Time!DH$83","v":0},{"$f":" Time!DI$83","v":0},{"$f":" Time!DJ$83","v":0},{"$f":" Time!DK$83","v":0},{"$f":" Time!DL$83","v":0},{"$f":" Time!DM$83","v":0},{"$f":" Time!DN$83","v":0},{"$f":" Time!DO$83","v":0},{"$f":" Time!DP$83","v":0},{"$f":" Time!DQ$83","v":0},{"$f":" Time!DR$83","v":0},{"$f":" Time!DS$83","v":0},{"$f":" Time!DT$83","v":0},{"$f":" Time!DU$83","v":0},{"$f":" Time!DV$83","v":0},{"$f":" Time!DW$83","v":0},{"$f":" Time!DX$83","v":0},{"$f":" Time!DY$83","v":0},{"$f":" Time!DZ$83","v":0},{"$f":" Time!EA$83","v":0},{"$f":" Time!EB$83","v":0},{"$f":" Time!EC$83","v":0},{"$f":" Time!ED$83","v":0},{"$f":" Time!EE$83","v":0},{"$f":" Time!EF$83","v":0},{"$f":" Time!EG$83","v":0},{"$f":" Time!EH$83","v":0},{"$f":" Time!EI$83","v":0},{"$f":" Time!EJ$83","v":0},{"$f":" Time!EK$83","v":0},{"$f":" Time!EL$83","v":0},{"$f":" Time!EM$83","v":0},{"$f":" Time!EN$83","v":0},{"$f":" Time!EO$83","v":0},{"$f":" Time!EP$83","v":0},{"$f":" Time!EQ$83","v":0},{"$f":" Time!ER$83","v":0},{"$f":" Time!ES$83","v":0},{"$f":" Time!ET$83","v":0},{"$f":" Time!EU$83","v":0},{"$f":" Time!EV$83","v":0},{"$f":" Time!EW$83","v":0},{"$f":" Time!EX$83","v":0},{"$f":" Time!EY$83","v":0},{"$f":" Time!EZ$83","v":0},{"$f":" Time!FA$83","v":0},{"$f":" Time!FB$83","v":0},{"$f":" Time!FC$83","v":0},{"$f":" Time!FD$83","v":0},{"$f":" Time!FE$83","v":0},{"$f":" Time!FF$83","v":0},{"$f":" Time!FG$83","v":0},{"$f":" Time!FH$83","v":0},{"$f":" Time!FI$83","v":0},{"$f":" Time!FJ$83","v":0},{"$f":" Time!FK$83","v":0},{"$f":" Time!FL$83","v":0},{"$f":" Time!FM$83","v":0},{"$f":" Time!FN$83","v":0},{"$f":" Time!FO$83","v":0},{"$f":" Time!FP$83","v":0},{"$f":" Time!FQ$83","v":0},{"$f":" Time!FR$83","v":0},{"$f":" Time!FS$83","v":0},{"$f":" Time!FT$83","v":0},{"$f":" Time!FU$83","v":0},{"$f":" Time!FV$83","v":0},{"$f":" Time!FW$83","v":0},{"$f":" Time!FX$83","v":0},{"$f":" Time!FY$83","v":0},{"$f":" Time!FZ$83","v":0},{"$f":" Time!GA$83","v":0},{"$f":" Time!GB$83","v":0},{"$f":" Time!GC$83","v":0},{"$f":" Time!GD$83","v":0},{"$f":" Time!GE$83","v":0},{"$f":" Time!GF$83","v":0},{"$f":" Time!GG$83","v":0},{"$f":" Time!GH$83","v":0},{"$f":" Time!GI$83","v":0},{"$f":" Time!GJ$83","v":0}]
[]
[null,null,null,null,"Working capital reserve account balance BEG P50",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I249","v":0},{"$f":"J249","v":0},{"$f":"K249","v":0},{"$f":"L249","v":0},{"$f":"M249","v":0},{"$f":"N249","v":0},0,4458.5904346803381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FR249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$242","v":"Release of working capital reserve P50"},0,"$ 000s",4458.5904346803381,0,0,0,0,0,0,0,0,4458.5904346803381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Working capital reserve account balance P50",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" IF( J245 = 1, $F244, J247 - J248)","v":0},0,0,0,0,0,4458.5904346803381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( AP245 = 1, $F244, AP247 - AP248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( BV245 = 1, $F244, BV247 - BV248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( DB245 = 1, $F244, DB247 - DB248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( EH245 = 1, $F244, EH247 - EH248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( FN245 = 1, $F244, FN247 - FN248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["NET WORKING CAPITAL BALANCE FOR PRE-FUNDING P99"]
[]
[null,null,null,null,{"$f":" E$198","v":"Accounts receivable balance P99"},0,"$ 000s",0,0,0,0,0,0,0,0,2102.3130880475528,4614.73081849355,4691.2180696288015,4622.3284752423133,4698.9416543899752,4630.2129196358073,4706.9567801822595,4638.3890035423174,4689.3603112735545,4646.9107283667872,4723.93134817397,4655.6858808612851,4732.8519451849534,4664.7677771845083,4742.0843701765152,4674.1616300871501,4725.5260436045901,4683.9254327288472,4761.5595559232461,4693.9601621373949,4771.7606068137065,{"$f":" AK$198","v":4704.3230755944751},4782.2952812673102,4715.019773373504,4766.8331774765102,4726.1125352565505,4804.4458921945043,4737.4950254655014,4816.0170424621647,4749.2287335324509,4827.9452318782933,4761.3196758620543,4813.6418701022958,4773.8347355097685,4852.9590681425288,4786.6597236454145,4865.9966251422993,4799.8606746858568,4879.4163764762307,4813.4440518890733,4866.3390414702735,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less:",{"$f":" E$225","v":"Accounts payable balance"},0,"$ 000s",0,0,0,0,0,0,0,0,417.80821917808237,978.26086956521749,994.47513812154693,997.82608695652198,1014.3646408839777,1017.782608695652,1034.651933701658,1038.1382608695649,1049.5463736263737,1058.9584770217443,1076.5102749834314,1080.1376465621797,1098.0404804830996,1101.740399493423,1120.0012900927613,1123.7752074832915,1136.1243855875036,1146.3129017463507,1165.3125631012626,1169.2391597812775,1188.618814363288,1192.623942976903,1212.3911906505537,1216.4764218364417,1229.8442946038749,1240.8732705042194,1261.4402307888195,1265.6907359143033,1286.6690354045959,1291.0045506325896,1312.4024161126881,1316.8246416452412,1331.2952421028813,1343.2340080148088,1365.4975551089774,1370.0986881751051,1392.8075062111566,1397.5006619386077,1420.6636563353804,1425.4506751773797,1441.1149683111971,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net working capital balance P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J253 - J254","v":0},0,0,0,0,0,1684.5048688694706,3636.4699489283325,3696.7429315072545,3624.5023882857913,3684.5770135059975,3612.4303109401553,3672.3048464806016,3600.2507426727525,3639.8139376471809,3587.9522513450429,3647.4210731905387,3575.5482342991054,3634.8114647018538,3563.0273776910853,3622.0830800837539,3550.3864226038586,3589.4016580170864,3537.6125309824965,3596.2469928219834,3524.7210023561174,3583.1417924504185,3511.6991326175721,3569.9040906167565,3498.5433515370623,3536.9888828726353,3485.2392647523311,3543.0056614056848,3471.8042895511981,3529.3480070575688,3458.2241828998613,3515.5428157656052,3444.4950342168131,3482.3466279994145,3430.6007274949598,3487.4615130335515,3416.5610354703094,3473.1891189311427,3402.3600127472491,3458.7527201408502,3387.9933767116936,3425.2240731590764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV253 - BV254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH253 - EH254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$239","v":"Cash pre-funding of working capital"},{"$f":" InpC!F$239","v":1},{"$f":" InpC!G$239","v":"1 = yes, 0 = no"}]
[null,null,null,null,{"$f":" E$255","v":"Net working capital balance P99"},0,"$ 000s",0,0,0,0,0,0,0,0,1684.5048688694706,3636.4699489283325,3696.7429315072545,3624.5023882857913,3684.5770135059975,3612.4303109401553,3672.3048464806016,3600.2507426727525,3639.8139376471809,3587.9522513450429,3647.4210731905387,3575.5482342991054,3634.8114647018538,3563.0273776910853,3622.0830800837539,3550.3864226038586,3589.4016580170864,3537.6125309824965,3596.2469928219834,3524.7210023561174,3583.1417924504185,{"$f":" AK$255","v":3511.6991326175721},3569.9040906167565,3498.5433515370623,3536.9888828726353,3485.2392647523311,3543.0056614056848,3471.8042895511981,3529.3480070575688,3458.2241828998613,3515.5428157656052,3444.4950342168131,3482.3466279994145,3430.6007274949598,3487.4615130335515,3416.5610354703094,3473.1891189311427,3402.3600127472491,3458.7527201408502,3387.9933767116936,3425.2240731590764,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$92","v":"First operating period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":"flag"},{"$f":" Time!H$92","v":1},{"$f":" Time!I$92","v":0},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":0},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":0},{"$f":" Time!O$92","v":0},{"$f":" Time!P$92","v":0},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":0},{"$f":" Time!S$92","v":0},{"$f":" Time!T$92","v":0},{"$f":" Time!U$92","v":0},{"$f":" Time!V$92","v":0},{"$f":" Time!W$92","v":0},{"$f":" Time!X$92","v":0},{"$f":" Time!Y$92","v":0},{"$f":" Time!Z$92","v":0},{"$f":" Time!AA$92","v":0},{"$f":" Time!AB$92","v":0},{"$f":" Time!AC$92","v":0},{"$f":" Time!AD$92","v":0},{"$f":" Time!AE$92","v":0},{"$f":" Time!AF$92","v":0},{"$f":" Time!AG$92","v":0},{"$f":" Time!AH$92","v":0},{"$f":" Time!AI$92","v":0},{"$f":" Time!AJ$92","v":0},{"$f":" Time!AK$92","v":0},{"$f":" Time!AL$92","v":0},{"$f":" Time!AM$92","v":0},{"$f":" Time!AN$92","v":0},{"$f":" Time!AO$92","v":0},{"$f":" Time!AP$92","v":0},{"$f":" Time!AQ$92","v":0},{"$f":" Time!AR$92","v":0},{"$f":" Time!AS$92","v":0},{"$f":" Time!AT$92","v":0},{"$f":" Time!AU$92","v":0},{"$f":" Time!AV$92","v":0},{"$f":" Time!AW$92","v":0},{"$f":" Time!AX$92","v":0},{"$f":" Time!AY$92","v":0},{"$f":" Time!AZ$92","v":0},{"$f":" Time!BA$92","v":0},{"$f":" Time!BB$92","v":0},{"$f":" Time!BC$92","v":0},{"$f":" Time!BD$92","v":0},{"$f":" Time!BE$92","v":0},{"$f":" Time!BF$92","v":0},{"$f":" Time!BG$92","v":0},{"$f":" Time!BH$92","v":0},{"$f":" Time!BI$92","v":0},{"$f":" Time!BJ$92","v":0},{"$f":" Time!BK$92","v":0},{"$f":" Time!BL$92","v":0},{"$f":" Time!BM$92","v":0},{"$f":" Time!BN$92","v":0},{"$f":" Time!BO$92","v":0},{"$f":" Time!BP$92","v":0},{"$f":" Time!BQ$92","v":0},{"$f":" Time!BR$92","v":0},{"$f":" Time!BS$92","v":0},{"$f":" Time!BT$92","v":0},{"$f":" Time!BU$92","v":0},{"$f":" Time!BV$92","v":0},{"$f":" Time!BW$92","v":0},{"$f":" Time!BX$92","v":0},{"$f":" Time!BY$92","v":0},{"$f":" Time!BZ$92","v":0},{"$f":" Time!CA$92","v":0},{"$f":" Time!CB$92","v":0},{"$f":" Time!CC$92","v":0},{"$f":" Time!CD$92","v":0},{"$f":" Time!CE$92","v":0},{"$f":" Time!CF$92","v":0},{"$f":" Time!CG$92","v":0},{"$f":" Time!CH$92","v":0},{"$f":" Time!CI$92","v":0},{"$f":" Time!CJ$92","v":0},{"$f":" Time!CK$92","v":0},{"$f":" Time!CL$92","v":0},{"$f":" Time!CM$92","v":0},{"$f":" Time!CN$92","v":0},{"$f":" Time!CO$92","v":0},{"$f":" Time!CP$92","v":0},{"$f":" Time!CQ$92","v":0},{"$f":" Time!CR$92","v":0},{"$f":" Time!CS$92","v":0},{"$f":" Time!CT$92","v":0},{"$f":" Time!CU$92","v":0},{"$f":" Time!CV$92","v":0},{"$f":" Time!CW$92","v":0},{"$f":" Time!CX$92","v":0},{"$f":" Time!CY$92","v":0},{"$f":" Time!CZ$92","v":0},{"$f":" Time!DA$92","v":0},{"$f":" Time!DB$92","v":0},{"$f":" Time!DC$92","v":0},{"$f":" Time!DD$92","v":0},{"$f":" Time!DE$92","v":0},{"$f":" Time!DF$92","v":0},{"$f":" Time!DG$92","v":0},{"$f":" Time!DH$92","v":0},{"$f":" Time!DI$92","v":0},{"$f":" Time!DJ$92","v":0},{"$f":" Time!DK$92","v":0},{"$f":" Time!DL$92","v":0},{"$f":" Time!DM$92","v":0},{"$f":" Time!DN$92","v":0},{"$f":" Time!DO$92","v":0},{"$f":" Time!DP$92","v":0},{"$f":" Time!DQ$92","v":0},{"$f":" Time!DR$92","v":0},{"$f":" Time!DS$92","v":0},{"$f":" Time!DT$92","v":0},{"$f":" Time!DU$92","v":0},{"$f":" Time!DV$92","v":0},{"$f":" Time!DW$92","v":0},{"$f":" Time!DX$92","v":0},{"$f":" Time!DY$92","v":0},{"$f":" Time!DZ$92","v":0},{"$f":" Time!EA$92","v":0},{"$f":" Time!EB$92","v":0},{"$f":" Time!EC$92","v":0},{"$f":" Time!ED$92","v":0},{"$f":" Time!EE$92","v":0},{"$f":" Time!EF$92","v":0},{"$f":" Time!EG$92","v":0},{"$f":" Time!EH$92","v":0},{"$f":" Time!EI$92","v":0},{"$f":" Time!EJ$92","v":0},{"$f":" Time!EK$92","v":0},{"$f":" Time!EL$92","v":0},{"$f":" Time!EM$92","v":0},{"$f":" Time!EN$92","v":0},{"$f":" Time!EO$92","v":0},{"$f":" Time!EP$92","v":0},{"$f":" Time!EQ$92","v":0},{"$f":" Time!ER$92","v":0},{"$f":" Time!ES$92","v":0},{"$f":" Time!ET$92","v":0},{"$f":" Time!EU$92","v":0},{"$f":" Time!EV$92","v":0},{"$f":" Time!EW$92","v":0},{"$f":" Time!EX$92","v":0},{"$f":" Time!EY$92","v":0},{"$f":" Time!EZ$92","v":0},{"$f":" Time!FA$92","v":0},{"$f":" Time!FB$92","v":0},{"$f":" Time!FC$92","v":0},{"$f":" Time!FD$92","v":0},{"$f":" Time!FE$92","v":0},{"$f":" Time!FF$92","v":0},{"$f":" Time!FG$92","v":0},{"$f":" Time!FH$92","v":0},{"$f":" Time!FI$92","v":0},{"$f":" Time!FJ$92","v":0},{"$f":" Time!FK$92","v":0},{"$f":" Time!FL$92","v":0},{"$f":" Time!FM$92","v":0},{"$f":" Time!FN$92","v":0},{"$f":" Time!FO$92","v":0},{"$f":" Time!FP$92","v":0},{"$f":" Time!FQ$92","v":0},{"$f":" Time!FR$92","v":0},{"$f":" Time!FS$92","v":0},{"$f":" Time!FT$92","v":0},{"$f":" Time!FU$92","v":0},{"$f":" Time!FV$92","v":0},{"$f":" Time!FW$92","v":0},{"$f":" Time!FX$92","v":0},{"$f":" Time!FY$92","v":0},{"$f":" Time!FZ$92","v":0},{"$f":" Time!GA$92","v":0},{"$f":" Time!GB$92","v":0},{"$f":" Time!GC$92","v":0},{"$f":" Time!GD$92","v":0},{"$f":" Time!GE$92","v":0},{"$f":" Time!GF$92","v":0},{"$f":" Time!GG$92","v":0},{"$f":" Time!GH$92","v":0},{"$f":" Time!GI$92","v":0},{"$f":" Time!GJ$92","v":0}]
[null,null,null,null,"Pre-funding of working capital amount P99",{"$f":" SUMPRODUCT(J258:GJ258, J259:GJ259) * F257","v":3636.4699489283325},{"$f":" SMU","v":"$ 000s"}]
[]
[null,"Release of working capital reserve"]
[null,null,null,null,{"$f":" E$270","v":"Working capital reserve account balance BEG P99"},0,"$ 000s",0,0,0,0,0,0,0,0,0,3636.4699489283325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$92","v":"First operating period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":"flag"},{"$f":" Time!H$92","v":1},{"$f":" Time!I$92","v":0},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":0},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":0},{"$f":" Time!O$92","v":0},{"$f":" Time!P$92","v":0},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":0},{"$f":" Time!S$92","v":0},{"$f":" Time!T$92","v":0},{"$f":" Time!U$92","v":0},{"$f":" Time!V$92","v":0},{"$f":" Time!W$92","v":0},{"$f":" Time!X$92","v":0},{"$f":" Time!Y$92","v":0},{"$f":" Time!Z$92","v":0},{"$f":" Time!AA$92","v":0},{"$f":" Time!AB$92","v":0},{"$f":" Time!AC$92","v":0},{"$f":" Time!AD$92","v":0},{"$f":" Time!AE$92","v":0},{"$f":" Time!AF$92","v":0},{"$f":" Time!AG$92","v":0},{"$f":" Time!AH$92","v":0},{"$f":" Time!AI$92","v":0},{"$f":" Time!AJ$92","v":0},{"$f":" Time!AK$92","v":0},{"$f":" Time!AL$92","v":0},{"$f":" Time!AM$92","v":0},{"$f":" Time!AN$92","v":0},{"$f":" Time!AO$92","v":0},{"$f":" Time!AP$92","v":0},{"$f":" Time!AQ$92","v":0},{"$f":" Time!AR$92","v":0},{"$f":" Time!AS$92","v":0},{"$f":" Time!AT$92","v":0},{"$f":" Time!AU$92","v":0},{"$f":" Time!AV$92","v":0},{"$f":" Time!AW$92","v":0},{"$f":" Time!AX$92","v":0},{"$f":" Time!AY$92","v":0},{"$f":" Time!AZ$92","v":0},{"$f":" Time!BA$92","v":0},{"$f":" Time!BB$92","v":0},{"$f":" Time!BC$92","v":0},{"$f":" Time!BD$92","v":0},{"$f":" Time!BE$92","v":0},{"$f":" Time!BF$92","v":0},{"$f":" Time!BG$92","v":0},{"$f":" Time!BH$92","v":0},{"$f":" Time!BI$92","v":0},{"$f":" Time!BJ$92","v":0},{"$f":" Time!BK$92","v":0},{"$f":" Time!BL$92","v":0},{"$f":" Time!BM$92","v":0},{"$f":" Time!BN$92","v":0},{"$f":" Time!BO$92","v":0},{"$f":" Time!BP$92","v":0},{"$f":" Time!BQ$92","v":0},{"$f":" Time!BR$92","v":0},{"$f":" Time!BS$92","v":0},{"$f":" Time!BT$92","v":0},{"$f":" Time!BU$92","v":0},{"$f":" Time!BV$92","v":0},{"$f":" Time!BW$92","v":0},{"$f":" Time!BX$92","v":0},{"$f":" Time!BY$92","v":0},{"$f":" Time!BZ$92","v":0},{"$f":" Time!CA$92","v":0},{"$f":" Time!CB$92","v":0},{"$f":" Time!CC$92","v":0},{"$f":" Time!CD$92","v":0},{"$f":" Time!CE$92","v":0},{"$f":" Time!CF$92","v":0},{"$f":" Time!CG$92","v":0},{"$f":" Time!CH$92","v":0},{"$f":" Time!CI$92","v":0},{"$f":" Time!CJ$92","v":0},{"$f":" Time!CK$92","v":0},{"$f":" Time!CL$92","v":0},{"$f":" Time!CM$92","v":0},{"$f":" Time!CN$92","v":0},{"$f":" Time!CO$92","v":0},{"$f":" Time!CP$92","v":0},{"$f":" Time!CQ$92","v":0},{"$f":" Time!CR$92","v":0},{"$f":" Time!CS$92","v":0},{"$f":" Time!CT$92","v":0},{"$f":" Time!CU$92","v":0},{"$f":" Time!CV$92","v":0},{"$f":" Time!CW$92","v":0},{"$f":" Time!CX$92","v":0},{"$f":" Time!CY$92","v":0},{"$f":" Time!CZ$92","v":0},{"$f":" Time!DA$92","v":0},{"$f":" Time!DB$92","v":0},{"$f":" Time!DC$92","v":0},{"$f":" Time!DD$92","v":0},{"$f":" Time!DE$92","v":0},{"$f":" Time!DF$92","v":0},{"$f":" Time!DG$92","v":0},{"$f":" Time!DH$92","v":0},{"$f":" Time!DI$92","v":0},{"$f":" Time!DJ$92","v":0},{"$f":" Time!DK$92","v":0},{"$f":" Time!DL$92","v":0},{"$f":" Time!DM$92","v":0},{"$f":" Time!DN$92","v":0},{"$f":" Time!DO$92","v":0},{"$f":" Time!DP$92","v":0},{"$f":" Time!DQ$92","v":0},{"$f":" Time!DR$92","v":0},{"$f":" Time!DS$92","v":0},{"$f":" Time!DT$92","v":0},{"$f":" Time!DU$92","v":0},{"$f":" Time!DV$92","v":0},{"$f":" Time!DW$92","v":0},{"$f":" Time!DX$92","v":0},{"$f":" Time!DY$92","v":0},{"$f":" Time!DZ$92","v":0},{"$f":" Time!EA$92","v":0},{"$f":" Time!EB$92","v":0},{"$f":" Time!EC$92","v":0},{"$f":" Time!ED$92","v":0},{"$f":" Time!EE$92","v":0},{"$f":" Time!EF$92","v":0},{"$f":" Time!EG$92","v":0},{"$f":" Time!EH$92","v":0},{"$f":" Time!EI$92","v":0},{"$f":" Time!EJ$92","v":0},{"$f":" Time!EK$92","v":0},{"$f":" Time!EL$92","v":0},{"$f":" Time!EM$92","v":0},{"$f":" Time!EN$92","v":0},{"$f":" Time!EO$92","v":0},{"$f":" Time!EP$92","v":0},{"$f":" Time!EQ$92","v":0},{"$f":" Time!ER$92","v":0},{"$f":" Time!ES$92","v":0},{"$f":" Time!ET$92","v":0},{"$f":" Time!EU$92","v":0},{"$f":" Time!EV$92","v":0},{"$f":" Time!EW$92","v":0},{"$f":" Time!EX$92","v":0},{"$f":" Time!EY$92","v":0},{"$f":" Time!EZ$92","v":0},{"$f":" Time!FA$92","v":0},{"$f":" Time!FB$92","v":0},{"$f":" Time!FC$92","v":0},{"$f":" Time!FD$92","v":0},{"$f":" Time!FE$92","v":0},{"$f":" Time!FF$92","v":0},{"$f":" Time!FG$92","v":0},{"$f":" Time!FH$92","v":0},{"$f":" Time!FI$92","v":0},{"$f":" Time!FJ$92","v":0},{"$f":" Time!FK$92","v":0},{"$f":" Time!FL$92","v":0},{"$f":" Time!FM$92","v":0},{"$f":" Time!FN$92","v":0},{"$f":" Time!FO$92","v":0},{"$f":" Time!FP$92","v":0},{"$f":" Time!FQ$92","v":0},{"$f":" Time!FR$92","v":0},{"$f":" Time!FS$92","v":0},{"$f":" Time!FT$92","v":0},{"$f":" Time!FU$92","v":0},{"$f":" Time!FV$92","v":0},{"$f":" Time!FW$92","v":0},{"$f":" Time!FX$92","v":0},{"$f":" Time!FY$92","v":0},{"$f":" Time!FZ$92","v":0},{"$f":" Time!GA$92","v":0},{"$f":" Time!GB$92","v":0},{"$f":" Time!GC$92","v":0},{"$f":" Time!GD$92","v":0},{"$f":" Time!GE$92","v":0},{"$f":" Time!GF$92","v":0},{"$f":" Time!GG$92","v":0},{"$f":" Time!GH$92","v":0},{"$f":" Time!GI$92","v":0},{"$f":" Time!GJ$92","v":0}]
[null,null,null,null,"Release of working capital reserve P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J265:GJ265)","v":3636.4699489283325},null,{"$f":" J263 * J264","v":0},0,0,0,0,0,0,3636.4699489283325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV263 * BV264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH263 * EH264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$260","v":"Pre-funding of working capital amount P99"},3636.4699489283325,"$ 000s"]
[null,null,null,null,"End of construction period flag",{"$f":" Time!F$83","v":0},{"$f":" Time!G$83","v":"flag"},{"$f":" Time!H$83","v":1},{"$f":" Time!I$83","v":0},{"$f":" Time!J$83","v":0},{"$f":" Time!K$83","v":0},{"$f":" Time!L$83","v":0},{"$f":" Time!M$83","v":0},{"$f":" Time!N$83","v":0},{"$f":" Time!O$83","v":0},{"$f":" Time!P$83","v":1},{"$f":" Time!Q$83","v":0},{"$f":" Time!R$83","v":0},{"$f":" Time!S$83","v":0},{"$f":" Time!T$83","v":0},{"$f":" Time!U$83","v":0},{"$f":" Time!V$83","v":0},{"$f":" Time!W$83","v":0},{"$f":" Time!X$83","v":0},{"$f":" Time!Y$83","v":0},{"$f":" Time!Z$83","v":0},{"$f":" Time!AA$83","v":0},{"$f":" Time!AB$83","v":0},{"$f":" Time!AC$83","v":0},{"$f":" Time!AD$83","v":0},{"$f":" Time!AE$83","v":0},{"$f":" Time!AF$83","v":0},{"$f":" Time!AG$83","v":0},{"$f":" Time!AH$83","v":0},{"$f":" Time!AI$83","v":0},{"$f":" Time!AJ$83","v":0},{"$f":" Time!AK$83","v":0},{"$f":" Time!AL$83","v":0},{"$f":" Time!AM$83","v":0},{"$f":" Time!AN$83","v":0},{"$f":" Time!AO$83","v":0},{"$f":" Time!AP$83","v":0},{"$f":" Time!AQ$83","v":0},{"$f":" Time!AR$83","v":0},{"$f":" Time!AS$83","v":0},{"$f":" Time!AT$83","v":0},{"$f":" Time!AU$83","v":0},{"$f":" Time!AV$83","v":0},{"$f":" Time!AW$83","v":0},{"$f":" Time!AX$83","v":0},{"$f":" Time!AY$83","v":0},{"$f":" Time!AZ$83","v":0},{"$f":" Time!BA$83","v":0},{"$f":" Time!BB$83","v":0},{"$f":" Time!BC$83","v":0},{"$f":" Time!BD$83","v":0},{"$f":" Time!BE$83","v":0},{"$f":" Time!BF$83","v":0},{"$f":" Time!BG$83","v":0},{"$f":" Time!BH$83","v":0},{"$f":" Time!BI$83","v":0},{"$f":" Time!BJ$83","v":0},{"$f":" Time!BK$83","v":0},{"$f":" Time!BL$83","v":0},{"$f":" Time!BM$83","v":0},{"$f":" Time!BN$83","v":0},{"$f":" Time!BO$83","v":0},{"$f":" Time!BP$83","v":0},{"$f":" Time!BQ$83","v":0},{"$f":" Time!BR$83","v":0},{"$f":" Time!BS$83","v":0},{"$f":" Time!BT$83","v":0},{"$f":" Time!BU$83","v":0},{"$f":" Time!BV$83","v":0},{"$f":" Time!BW$83","v":0},{"$f":" Time!BX$83","v":0},{"$f":" Time!BY$83","v":0},{"$f":" Time!BZ$83","v":0},{"$f":" Time!CA$83","v":0},{"$f":" Time!CB$83","v":0},{"$f":" Time!CC$83","v":0},{"$f":" Time!CD$83","v":0},{"$f":" Time!CE$83","v":0},{"$f":" Time!CF$83","v":0},{"$f":" Time!CG$83","v":0},{"$f":" Time!CH$83","v":0},{"$f":" Time!CI$83","v":0},{"$f":" Time!CJ$83","v":0},{"$f":" Time!CK$83","v":0},{"$f":" Time!CL$83","v":0},{"$f":" Time!CM$83","v":0},{"$f":" Time!CN$83","v":0},{"$f":" Time!CO$83","v":0},{"$f":" Time!CP$83","v":0},{"$f":" Time!CQ$83","v":0},{"$f":" Time!CR$83","v":0},{"$f":" Time!CS$83","v":0},{"$f":" Time!CT$83","v":0},{"$f":" Time!CU$83","v":0},{"$f":" Time!CV$83","v":0},{"$f":" Time!CW$83","v":0},{"$f":" Time!CX$83","v":0},{"$f":" Time!CY$83","v":0},{"$f":" Time!CZ$83","v":0},{"$f":" Time!DA$83","v":0},{"$f":" Time!DB$83","v":0},{"$f":" Time!DC$83","v":0},{"$f":" Time!DD$83","v":0},{"$f":" Time!DE$83","v":0},{"$f":" Time!DF$83","v":0},{"$f":" Time!DG$83","v":0},{"$f":" Time!DH$83","v":0},{"$f":" Time!DI$83","v":0},{"$f":" Time!DJ$83","v":0},{"$f":" Time!DK$83","v":0},{"$f":" Time!DL$83","v":0},{"$f":" Time!DM$83","v":0},{"$f":" Time!DN$83","v":0},{"$f":" Time!DO$83","v":0},{"$f":" Time!DP$83","v":0},{"$f":" Time!DQ$83","v":0},{"$f":" Time!DR$83","v":0},{"$f":" Time!DS$83","v":0},{"$f":" Time!DT$83","v":0},{"$f":" Time!DU$83","v":0},{"$f":" Time!DV$83","v":0},{"$f":" Time!DW$83","v":0},{"$f":" Time!DX$83","v":0},{"$f":" Time!DY$83","v":0},{"$f":" Time!DZ$83","v":0},{"$f":" Time!EA$83","v":0},{"$f":" Time!EB$83","v":0},{"$f":" Time!EC$83","v":0},{"$f":" Time!ED$83","v":0},{"$f":" Time!EE$83","v":0},{"$f":" Time!EF$83","v":0},{"$f":" Time!EG$83","v":0},{"$f":" Time!EH$83","v":0},{"$f":" Time!EI$83","v":0},{"$f":" Time!EJ$83","v":0},{"$f":" Time!EK$83","v":0},{"$f":" Time!EL$83","v":0},{"$f":" Time!EM$83","v":0},{"$f":" Time!EN$83","v":0},{"$f":" Time!EO$83","v":0},{"$f":" Time!EP$83","v":0},{"$f":" Time!EQ$83","v":0},{"$f":" Time!ER$83","v":0},{"$f":" Time!ES$83","v":0},{"$f":" Time!ET$83","v":0},{"$f":" Time!EU$83","v":0},{"$f":" Time!EV$83","v":0},{"$f":" Time!EW$83","v":0},{"$f":" Time!EX$83","v":0},{"$f":" Time!EY$83","v":0},{"$f":" Time!EZ$83","v":0},{"$f":" Time!FA$83","v":0},{"$f":" Time!FB$83","v":0},{"$f":" Time!FC$83","v":0},{"$f":" Time!FD$83","v":0},{"$f":" Time!FE$83","v":0},{"$f":" Time!FF$83","v":0},{"$f":" Time!FG$83","v":0},{"$f":" Time!FH$83","v":0},{"$f":" Time!FI$83","v":0},{"$f":" Time!FJ$83","v":0},{"$f":" Time!FK$83","v":0},{"$f":" Time!FL$83","v":0},{"$f":" Time!FM$83","v":0},{"$f":" Time!FN$83","v":0},{"$f":" Time!FO$83","v":0},{"$f":" Time!FP$83","v":0},{"$f":" Time!FQ$83","v":0},{"$f":" Time!FR$83","v":0},{"$f":" Time!FS$83","v":0},{"$f":" Time!FT$83","v":0},{"$f":" Time!FU$83","v":0},{"$f":" Time!FV$83","v":0},{"$f":" Time!FW$83","v":0},{"$f":" Time!FX$83","v":0},{"$f":" Time!FY$83","v":0},{"$f":" Time!FZ$83","v":0},{"$f":" Time!GA$83","v":0},{"$f":" Time!GB$83","v":0},{"$f":" Time!GC$83","v":0},{"$f":" Time!GD$83","v":0},{"$f":" Time!GE$83","v":0},{"$f":" Time!GF$83","v":0},{"$f":" Time!GG$83","v":0},{"$f":" Time!GH$83","v":0},{"$f":" Time!GI$83","v":0},{"$f":" Time!GJ$83","v":0}]
[]
[null,null,null,null,"Working capital reserve account balance BEG P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I272","v":0},{"$f":"J272","v":0},{"$f":"K272","v":0},{"$f":"L272","v":0},{"$f":"M272","v":0},{"$f":"N272","v":0},{"$f":"O272","v":0},{"$f":"P272","v":3636.4699489283325},{"$f":"Q272","v":0},{"$f":"R272","v":0},{"$f":"S272","v":0},{"$f":"T272","v":0},{"$f":"U272","v":0},{"$f":"V272","v":0},{"$f":"W272","v":0},{"$f":"X272","v":0},{"$f":"Y272","v":0},{"$f":"Z272","v":0},{"$f":"AA272","v":0},{"$f":"AB272","v":0},{"$f":"AC272","v":0},{"$f":"AD272","v":0},{"$f":"AE272","v":0},{"$f":"AF272","v":0},{"$f":"AG272","v":0},{"$f":"AH272","v":0},{"$f":"AI272","v":0},{"$f":"AJ272","v":0},{"$f":"AK272","v":0},{"$f":"AL272","v":0},{"$f":"AM272","v":0},{"$f":"AN272","v":0},{"$f":"AO272","v":0},{"$f":"AP272","v":0},{"$f":"AQ272","v":0},{"$f":"AR272","v":0},{"$f":"AS272","v":0},{"$f":"AT272","v":0},{"$f":"AU272","v":0},{"$f":"AV272","v":0},{"$f":"AW272","v":0},{"$f":"AX272","v":0},{"$f":"AY272","v":0},{"$f":"AZ272","v":0},{"$f":"BA272","v":0},{"$f":"BB272","v":0},{"$f":"BC272","v":0},{"$f":"BD272","v":0},{"$f":"BE272","v":0},{"$f":"BF272","v":0},{"$f":"BG272","v":0},{"$f":"BH272","v":0},{"$f":"BI272","v":0},{"$f":"BJ272","v":0},{"$f":"BK272","v":0},{"$f":"BL272","v":0},{"$f":"BM272","v":0},{"$f":"BN272","v":0},{"$f":"BO272","v":0},{"$f":"BP272","v":0},{"$f":"BQ272","v":0},{"$f":"BR272","v":0},{"$f":"BS272","v":0},{"$f":"BT272","v":0},{"$f":"BU272","v":0},{"$f":"BV272","v":0},{"$f":"BW272","v":0},{"$f":"BX272","v":0},{"$f":"BY272","v":0},{"$f":"BZ272","v":0},{"$f":"CA272","v":0},{"$f":"CB272","v":0},{"$f":"CC272","v":0},{"$f":"CD272","v":0},{"$f":"CE272","v":0},{"$f":"CF272","v":0},{"$f":"CG272","v":0},{"$f":"CH272","v":0},{"$f":"CI272","v":0},{"$f":"CJ272","v":0},{"$f":"CK272","v":0},{"$f":"CL272","v":0},{"$f":"CM272","v":0},{"$f":"CN272","v":0},{"$f":"CO272","v":0},{"$f":"CP272","v":0},{"$f":"CQ272","v":0},{"$f":"CR272","v":0},{"$f":"CS272","v":0},{"$f":"CT272","v":0},{"$f":"CU272","v":0},{"$f":"CV272","v":0},{"$f":"CW272","v":0},{"$f":"CX272","v":0},{"$f":"CY272","v":0},{"$f":"CZ272","v":0},{"$f":"DA272","v":0},{"$f":"DB272","v":0},{"$f":"DC272","v":0},{"$f":"DD272","v":0},{"$f":"DE272","v":0},{"$f":"DF272","v":0},{"$f":"DG272","v":0},{"$f":"DH272","v":0},{"$f":"DI272","v":0},{"$f":"DJ272","v":0},{"$f":"DK272","v":0},{"$f":"DL272","v":0},{"$f":"DM272","v":0},{"$f":"DN272","v":0},{"$f":"DO272","v":0},{"$f":"DP272","v":0},{"$f":"DQ272","v":0},{"$f":"DR272","v":0},{"$f":"DS272","v":0},{"$f":"DT272","v":0},{"$f":"DU272","v":0},{"$f":"DV272","v":0},{"$f":"DW272","v":0},{"$f":"DX272","v":0},{"$f":"DY272","v":0},{"$f":"DZ272","v":0},{"$f":"EA272","v":0},{"$f":"EB272","v":0},{"$f":"EC272","v":0},{"$f":"ED272","v":0},{"$f":"EE272","v":0},{"$f":"EF272","v":0},{"$f":"EG272","v":0},{"$f":"EH272","v":0},{"$f":"EI272","v":0},{"$f":"EJ272","v":0},{"$f":"EK272","v":0},{"$f":"EL272","v":0},{"$f":"EM272","v":0},{"$f":"EN272","v":0},{"$f":"EO272","v":0},{"$f":"EP272","v":0},{"$f":"EQ272","v":0},{"$f":"ER272","v":0},{"$f":"ES272","v":0},{"$f":"ET272","v":0},{"$f":"EU272","v":0},{"$f":"EV272","v":0},{"$f":"EW272","v":0},{"$f":"EX272","v":0},{"$f":"EY272","v":0},{"$f":"EZ272","v":0},{"$f":"FA272","v":0},{"$f":"FB272","v":0},{"$f":"FC272","v":0},{"$f":"FD272","v":0},{"$f":"FE272","v":0},{"$f":"FF272","v":0},{"$f":"FG272","v":0},{"$f":"FH272","v":0},{"$f":"FI272","v":0},{"$f":"FJ272","v":0},{"$f":"FK272","v":0},{"$f":"FL272","v":0},{"$f":"FM272","v":0},{"$f":"FN272","v":0},{"$f":"FO272","v":0},{"$f":"FP272","v":0},{"$f":"FQ272","v":0},{"$f":"FR272","v":0},{"$f":"FS272","v":0},{"$f":"FT272","v":0},{"$f":"FU272","v":0},{"$f":"FV272","v":0},{"$f":"FW272","v":0},{"$f":"FX272","v":0},{"$f":"FY272","v":0},{"$f":"FZ272","v":0},{"$f":"GA272","v":0},{"$f":"GB272","v":0},{"$f":"GC272","v":0},{"$f":"GD272","v":0},{"$f":"GE272","v":0},{"$f":"GF272","v":0},{"$f":"GG272","v":0},{"$f":"GH272","v":0},{"$f":"GI272","v":0}]
[null,null,null,null,{"$f":" E$265","v":"Release of working capital reserve P99"},0,"$ 000s",3636.4699489283325,0,0,0,0,0,0,0,0,3636.4699489283325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Working capital reserve account balance P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" IF( J268 = 1, $F267, J270 - J271)","v":0},0,0,0,0,0,3636.4699489283325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( BV268 = 1, $F267, BV270 - BV271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( EH268 = 1, $F267, EH270 - EH271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["END"]

{"sheet":"Acct","index":12,"n_rows":40,"n_cols":192,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Acct - Seasonal - Leverage Method"}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Check!$F$9","v":4},"Error chks",null,null,{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,{"$f":" Time!E$66","v":"Timeline label"},{"$f":" Output!J2","v":55},"Track chgs",null,null,{"$f":" Time!J$66","v":"Pre-fcst"},{"$f":" Time!K$66","v":"Pre-fcst"},{"$f":" Time!L$66","v":"Fin Close"},{"$f":" Time!M$66","v":"Construction"},{"$f":" Time!N$66","v":"Construction"},{"$f":" Time!O$66","v":"Construction"},{"$f":" Time!P$66","v":"Construction"},{"$f":" Time!Q$66","v":"Operations"},{"$f":" Time!R$66","v":"Operations"},{"$f":" Time!S$66","v":"Operations"},{"$f":" Time!T$66","v":"Operations"},{"$f":" Time!U$66","v":"Operations"},{"$f":" Time!V$66","v":"Operations"},{"$f":" Time!W$66","v":"Operations"},{"$f":" Time!X$66","v":"Operations"},{"$f":" Time!Y$66","v":"Operations"},{"$f":" Time!Z$66","v":"Operations"},{"$f":" Time!AA$66","v":"Operations"},{"$f":" Time!AB$66","v":"Operations"},{"$f":" Time!AC$66","v":"Operations"},{"$f":" Time!AD$66","v":"Operations"},{"$f":" Time!AE$66","v":"Operations"},{"$f":" Time!AF$66","v":"Operations"},{"$f":" Time!AG$66","v":"Operations"},{"$f":" Time!AH$66","v":"Operations"},{"$f":" Time!AI$66","v":"Operations"},{"$f":" Time!AJ$66","v":"Operations"},{"$f":" Time!AK$66","v":"Operations"},{"$f":" Time!AL$66","v":"Operations"},{"$f":" Time!AM$66","v":"Operations"},{"$f":" Time!AN$66","v":"Operations"},{"$f":" Time!AO$66","v":"Operations"},{"$f":" Time!AP$66","v":"Operations"},{"$f":" Time!AQ$66","v":"Operations"},{"$f":" Time!AR$66","v":"Operations"},{"$f":" Time!AS$66","v":"Operations"},{"$f":" Time!AT$66","v":"Operations"},{"$f":" Time!AU$66","v":"Operations"},{"$f":" Time!AV$66","v":"Operations"},{"$f":" Time!AW$66","v":"Operations"},{"$f":" Time!AX$66","v":"Operations"},{"$f":" Time!AY$66","v":"Operations"},{"$f":" Time!AZ$66","v":"Operations"},{"$f":" Time!BA$66","v":"Operations"},{"$f":" Time!BB$66","v":"Operations"},{"$f":" Time!BC$66","v":"Operations"},{"$f":" Time!BD$66","v":"Operations"},{"$f":" Time!BE$66","v":"Post ops"},{"$f":" Time!BF$66","v":"Post ops"},{"$f":" Time!BG$66","v":"Post ops"},{"$f":" Time!BH$66","v":"Post ops"},{"$f":" Time!BI$66","v":"Post ops"},{"$f":" Time!BJ$66","v":"Post ops"},{"$f":" Time!BK$66","v":"Post ops"},{"$f":" Time!BL$66","v":"Post ops"},{"$f":" Time!BM$66","v":"Post ops"},{"$f":" Time!BN$66","v":"Post ops"},{"$f":" Time!BO$66","v":"Post ops"},{"$f":" Time!BP$66","v":"Post ops"},{"$f":" Time!BQ$66","v":"Post ops"},{"$f":" Time!BR$66","v":"Post ops"},{"$f":" Time!BS$66","v":"Post ops"},{"$f":" Time!BT$66","v":"Post ops"},{"$f":" Time!BU$66","v":"Post ops"},{"$f":" Time!BV$66","v":"Post ops"},{"$f":" Time!BW$66","v":"Post ops"},{"$f":" Time!BX$66","v":"Post ops"},{"$f":" Time!BY$66","v":"Post ops"},{"$f":" Time!BZ$66","v":"Post ops"},{"$f":" Time!CA$66","v":"Post ops"},{"$f":" Time!CB$66","v":"Post ops"},{"$f":" Time!CC$66","v":"Post ops"},{"$f":" Time!CD$66","v":"Post ops"},{"$f":" Time!CE$66","v":"Post ops"},{"$f":" Time!CF$66","v":"Post ops"},{"$f":" Time!CG$66","v":"Post ops"},{"$f":" Time!CH$66","v":"Post ops"},{"$f":" Time!CI$66","v":"Post ops"},{"$f":" Time!CJ$66","v":"Post ops"},{"$f":" Time!CK$66","v":"Post ops"},{"$f":" Time!CL$66","v":"Post ops"},{"$f":" Time!CM$66","v":"Post ops"},{"$f":" Time!CN$66","v":"Post ops"},{"$f":" Time!CO$66","v":"Post ops"},{"$f":" Time!CP$66","v":"Post ops"},{"$f":" Time!CQ$66","v":"Post ops"},{"$f":" Time!CR$66","v":"Post ops"},{"$f":" Time!CS$66","v":"Post ops"},{"$f":" Time!CT$66","v":"Post ops"},{"$f":" Time!CU$66","v":"Post ops"},{"$f":" Time!CV$66","v":"Post ops"},{"$f":" Time!CW$66","v":"Post ops"},{"$f":" Time!CX$66","v":"Post ops"},{"$f":" Time!CY$66","v":"Post ops"},{"$f":" Time!CZ$66","v":"Post ops"},{"$f":" Time!DA$66","v":"Post ops"},{"$f":" Time!DB$66","v":"Post ops"},{"$f":" Time!DC$66","v":"Post ops"},{"$f":" Time!DD$66","v":"Post ops"},{"$f":" Time!DE$66","v":"Post ops"},{"$f":" Time!DF$66","v":"Post ops"},{"$f":" Time!DG$66","v":"Post ops"},{"$f":" Time!DH$66","v":"Post ops"},{"$f":" Time!DI$66","v":"Post ops"},{"$f":" Time!DJ$66","v":"Post ops"},{"$f":" Time!DK$66","v":"Post ops"},{"$f":" Time!DL$66","v":"Post ops"},{"$f":" Time!DM$66","v":"Post ops"},{"$f":" Time!DN$66","v":"Post ops"},{"$f":" Time!DO$66","v":"Post ops"},{"$f":" Time!DP$66","v":"Post ops"},{"$f":" Time!DQ$66","v":"Post ops"},{"$f":" Time!DR$66","v":"Post ops"},{"$f":" Time!DS$66","v":"Post ops"},{"$f":" Time!DT$66","v":"Post ops"},{"$f":" Time!DU$66","v":"Post ops"},{"$f":" Time!DV$66","v":"Post ops"},{"$f":" Time!DW$66","v":"Post ops"},{"$f":" Time!DX$66","v":"Post ops"},{"$f":" Time!DY$66","v":"Post ops"},{"$f":" Time!DZ$66","v":"Post ops"},{"$f":" Time!EA$66","v":"Post ops"},{"$f":" Time!EB$66","v":"Post ops"},{"$f":" Time!EC$66","v":"Post ops"},{"$f":" Time!ED$66","v":"Post ops"},{"$f":" Time!EE$66","v":"Post ops"},{"$f":" Time!EF$66","v":"Post ops"},{"$f":" Time!EG$66","v":"Post ops"},{"$f":" Time!EH$66","v":"Post ops"},{"$f":" Time!EI$66","v":"Post ops"},{"$f":" Time!EJ$66","v":"Post ops"},{"$f":" Time!EK$66","v":"Post ops"},{"$f":" Time!EL$66","v":"Post ops"},{"$f":" Time!EM$66","v":"Post ops"},{"$f":" Time!EN$66","v":"Post ops"},{"$f":" Time!EO$66","v":"Post ops"},{"$f":" Time!EP$66","v":"Post ops"},{"$f":" Time!EQ$66","v":"Post ops"},{"$f":" Time!ER$66","v":"Post ops"},{"$f":" Time!ES$66","v":"Post ops"},{"$f":" Time!ET$66","v":"Post ops"},{"$f":" Time!EU$66","v":"Post ops"},{"$f":" Time!EV$66","v":"Post ops"},{"$f":" Time!EW$66","v":"Post ops"},{"$f":" Time!EX$66","v":"Post ops"},{"$f":" Time!EY$66","v":"Post ops"},{"$f":" Time!EZ$66","v":"Post ops"},{"$f":" Time!FA$66","v":"Post ops"},{"$f":" Time!FB$66","v":"Post ops"},{"$f":" Time!FC$66","v":"Post ops"},{"$f":" Time!FD$66","v":"Post ops"},{"$f":" Time!FE$66","v":"Post ops"},{"$f":" Time!FF$66","v":"Post ops"},{"$f":" Time!FG$66","v":"Post ops"},{"$f":" Time!FH$66","v":"Post ops"},{"$f":" Time!FI$66","v":"Post ops"},{"$f":" Time!FJ$66","v":"Post ops"},{"$f":" Time!FK$66","v":"Post ops"},{"$f":" Time!FL$66","v":"Post ops"},{"$f":" Time!FM$66","v":"Post ops"},{"$f":" Time!FN$66","v":"Post ops"},{"$f":" Time!FO$66","v":"Post ops"},{"$f":" Time!FP$66","v":"Post ops"},{"$f":" Time!FQ$66","v":"Post ops"},{"$f":" Time!FR$66","v":"Post ops"},{"$f":" Time!FS$66","v":"Post ops"},{"$f":" Time!FT$66","v":"Post ops"},{"$f":" Time!FU$66","v":"Post ops"},{"$f":" Time!FV$66","v":"Post ops"},{"$f":" Time!FW$66","v":"Post ops"},{"$f":" Time!FX$66","v":"Post ops"},{"$f":" Time!FY$66","v":"Post ops"},{"$f":" Time!FZ$66","v":"Post ops"},{"$f":" Time!GA$66","v":"Post ops"},{"$f":" Time!GB$66","v":"Post ops"},{"$f":" Time!GC$66","v":"Post ops"},{"$f":" Time!GD$66","v":"Post ops"},{"$f":" Time!GE$66","v":"Post ops"},{"$f":" Time!GF$66","v":"Post ops"},{"$f":" Time!GG$66","v":"Post ops"},{"$f":" Time!GH$66","v":"Post ops"},{"$f":" Time!GI$66","v":"Post ops"},{"$f":" Time!GJ$66","v":"Post ops"}]
[null,null,null,null,{"$f":" Time!E$39","v":"Financial year"},{"$f":" Check!$F$28","v":0},"Alerts",null,null,{"$f":" Time!J$39","v":2021},{"$f":" Time!K$39","v":2021},{"$f":" Time!L$39","v":2022},{"$f":" Time!M$39","v":2022},{"$f":" Time!N$39","v":2023},{"$f":" Time!O$39","v":2023},{"$f":" Time!P$39","v":2024},{"$f":" Time!Q$39","v":2024},{"$f":" Time!R$39","v":2025},{"$f":" Time!S$39","v":2025},{"$f":" Time!T$39","v":2026},{"$f":" Time!U$39","v":2026},{"$f":" Time!V$39","v":2027},{"$f":" Time!W$39","v":2027},{"$f":" Time!X$39","v":2028},{"$f":" Time!Y$39","v":2028},{"$f":" Time!Z$39","v":2029},{"$f":" Time!AA$39","v":2029},{"$f":" Time!AB$39","v":2030},{"$f":" Time!AC$39","v":2030},{"$f":" Time!AD$39","v":2031},{"$f":" Time!AE$39","v":2031},{"$f":" Time!AF$39","v":2032},{"$f":" Time!AG$39","v":2032},{"$f":" Time!AH$39","v":2033},{"$f":" Time!AI$39","v":2033},{"$f":" Time!AJ$39","v":2034},{"$f":" Time!AK$39","v":2034},{"$f":" Time!AL$39","v":2035},{"$f":" Time!AM$39","v":2035},{"$f":" Time!AN$39","v":2036},{"$f":" Time!AO$39","v":2036},{"$f":" Time!AP$39","v":2037},{"$f":" Time!AQ$39","v":2037},{"$f":" Time!AR$39","v":2038},{"$f":" Time!AS$39","v":2038},{"$f":" Time!AT$39","v":2039},{"$f":" Time!AU$39","v":2039},{"$f":" Time!AV$39","v":2040},{"$f":" Time!AW$39","v":2040},{"$f":" Time!AX$39","v":2041},{"$f":" Time!AY$39","v":2041},{"$f":" Time!AZ$39","v":2042},{"$f":" Time!BA$39","v":2042},{"$f":" Time!BB$39","v":2043},{"$f":" Time!BC$39","v":2043},{"$f":" Time!BD$39","v":2044},{"$f":" Time!BE$39","v":2044},{"$f":" Time!BF$39","v":2045},{"$f":" Time!BG$39","v":2045},{"$f":" Time!BH$39","v":2046},{"$f":" Time!BI$39","v":2046},{"$f":" Time!BJ$39","v":2047},{"$f":" Time!BK$39","v":2047},{"$f":" Time!BL$39","v":2048},{"$f":" Time!BM$39","v":2048},{"$f":" Time!BN$39","v":2049},{"$f":" Time!BO$39","v":2049},{"$f":" Time!BP$39","v":2050},{"$f":" Time!BQ$39","v":2050},{"$f":" Time!BR$39","v":2051},{"$f":" Time!BS$39","v":2051},{"$f":" Time!BT$39","v":2052},{"$f":" Time!BU$39","v":2052},{"$f":" Time!BV$39","v":2053},{"$f":" Time!BW$39","v":2053},{"$f":" Time!BX$39","v":2054},{"$f":" Time!BY$39","v":2054},{"$f":" Time!BZ$39","v":2055},{"$f":" Time!CA$39","v":2055},{"$f":" Time!CB$39","v":2056},{"$f":" Time!CC$39","v":2056},{"$f":" Time!CD$39","v":2057},{"$f":" Time!CE$39","v":2057},{"$f":" Time!CF$39","v":2058},{"$f":" Time!CG$39","v":2058},{"$f":" Time!CH$39","v":2059},{"$f":" Time!CI$39","v":2059},{"$f":" Time!CJ$39","v":2060},{"$f":" Time!CK$39","v":2060},{"$f":" Time!CL$39","v":2061},{"$f":" Time!CM$39","v":2061},{"$f":" Time!CN$39","v":2062},{"$f":" Time!CO$39","v":2062},{"$f":" Time!CP$39","v":2063},{"$f":" Time!CQ$39","v":2063},{"$f":" Time!CR$39","v":2064},{"$f":" Time!CS$39","v":2064},{"$f":" Time!CT$39","v":2065},{"$f":" Time!CU$39","v":2065},{"$f":" Time!CV$39","v":2066},{"$f":" Time!CW$39","v":2066},{"$f":" Time!CX$39","v":2067},{"$f":" Time!CY$39","v":2067},{"$f":" Time!CZ$39","v":2068},{"$f":" Time!DA$39","v":2068},{"$f":" Time!DB$39","v":2069},{"$f":" Time!DC$39","v":2069},{"$f":" Time!DD$39","v":2070},{"$f":" Time!DE$39","v":2070},{"$f":" Time!DF$39","v":2071},{"$f":" Time!DG$39","v":2071},{"$f":" Time!DH$39","v":2072},{"$f":" Time!DI$39","v":2072},{"$f":" Time!DJ$39","v":2073},{"$f":" Time!DK$39","v":2073},{"$f":" Time!DL$39","v":2074},{"$f":" Time!DM$39","v":2074},{"$f":" Time!DN$39","v":2075},{"$f":" Time!DO$39","v":2075},{"$f":" Time!DP$39","v":2076},{"$f":" Time!DQ$39","v":2076},{"$f":" Time!DR$39","v":2077},{"$f":" Time!DS$39","v":2077},{"$f":" Time!DT$39","v":2078},{"$f":" Time!DU$39","v":2078},{"$f":" Time!DV$39","v":2079},{"$f":" Time!DW$39","v":2079},{"$f":" Time!DX$39","v":2080},{"$f":" Time!DY$39","v":2080},{"$f":" Time!DZ$39","v":2081},{"$f":" Time!EA$39","v":2081},{"$f":" Time!EB$39","v":2082},{"$f":" Time!EC$39","v":2082},{"$f":" Time!ED$39","v":2083},{"$f":" Time!EE$39","v":2083},{"$f":" Time!EF$39","v":2084},{"$f":" Time!EG$39","v":2084},{"$f":" Time!EH$39","v":2085},{"$f":" Time!EI$39","v":2085},{"$f":" Time!EJ$39","v":2086},{"$f":" Time!EK$39","v":2086},{"$f":" Time!EL$39","v":2087},{"$f":" Time!EM$39","v":2087},{"$f":" Time!EN$39","v":2088},{"$f":" Time!EO$39","v":2088},{"$f":" Time!EP$39","v":2089},{"$f":" Time!EQ$39","v":2089},{"$f":" Time!ER$39","v":2090},{"$f":" Time!ES$39","v":2090},{"$f":" Time!ET$39","v":2091},{"$f":" Time!EU$39","v":2091},{"$f":" Time!EV$39","v":2092},{"$f":" Time!EW$39","v":2092},{"$f":" Time!EX$39","v":2093},{"$f":" Time!EY$39","v":2093},{"$f":" Time!EZ$39","v":2094},{"$f":" Time!FA$39","v":2094},{"$f":" Time!FB$39","v":2095},{"$f":" Time!FC$39","v":2095},{"$f":" Time!FD$39","v":2096},{"$f":" Time!FE$39","v":2096},{"$f":" Time!FF$39","v":2097},{"$f":" Time!FG$39","v":2097},{"$f":" Time!FH$39","v":2098},{"$f":" Time!FI$39","v":2098},{"$f":" Time!FJ$39","v":2099},{"$f":" Time!FK$39","v":2099},{"$f":" Time!FL$39","v":2100},{"$f":" Time!FM$39","v":2100},{"$f":" Time!FN$39","v":2101},{"$f":" Time!FO$39","v":2101},{"$f":" Time!FP$39","v":2102},{"$f":" Time!FQ$39","v":2102},{"$f":" Time!FR$39","v":2103},{"$f":" Time!FS$39","v":2103},{"$f":" Time!FT$39","v":2104},{"$f":" Time!FU$39","v":2104},{"$f":" Time!FV$39","v":2105},{"$f":" Time!FW$39","v":2105},{"$f":" Time!FX$39","v":2106},{"$f":" Time!FY$39","v":2106},{"$f":" Time!FZ$39","v":2107},{"$f":" Time!GA$39","v":2107},{"$f":" Time!GB$39","v":2108},{"$f":" Time!GC$39","v":2108},{"$f":" Time!GD$39","v":2109},{"$f":" Time!GE$39","v":2109},{"$f":" Time!GF$39","v":2110},{"$f":" Time!GG$39","v":2110},{"$f":" Time!GH$39","v":2111},{"$f":" Time!GI$39","v":2111},{"$f":" Time!GJ$39","v":2112}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48},{"$f":" Time!BF$10","v":49},{"$f":" Time!BG$10","v":50},{"$f":" Time!BH$10","v":51},{"$f":" Time!BI$10","v":52},{"$f":" Time!BJ$10","v":53},{"$f":" Time!BK$10","v":54},{"$f":" Time!BL$10","v":55},{"$f":" Time!BM$10","v":56},{"$f":" Time!BN$10","v":57},{"$f":" Time!BO$10","v":58},{"$f":" Time!BP$10","v":59},{"$f":" Time!BQ$10","v":60},{"$f":" Time!BR$10","v":61},{"$f":" Time!BS$10","v":62},{"$f":" Time!BT$10","v":63},{"$f":" Time!BU$10","v":64},{"$f":" Time!BV$10","v":65},{"$f":" Time!BW$10","v":66},{"$f":" Time!BX$10","v":67},{"$f":" Time!BY$10","v":68},{"$f":" Time!BZ$10","v":69},{"$f":" Time!CA$10","v":70},{"$f":" Time!CB$10","v":71},{"$f":" Time!CC$10","v":72},{"$f":" Time!CD$10","v":73},{"$f":" Time!CE$10","v":74},{"$f":" Time!CF$10","v":75},{"$f":" Time!CG$10","v":76},{"$f":" Time!CH$10","v":77},{"$f":" Time!CI$10","v":78},{"$f":" Time!CJ$10","v":79},{"$f":" Time!CK$10","v":80},{"$f":" Time!CL$10","v":81},{"$f":" Time!CM$10","v":82},{"$f":" Time!CN$10","v":83},{"$f":" Time!CO$10","v":84},{"$f":" Time!CP$10","v":85},{"$f":" Time!CQ$10","v":86},{"$f":" Time!CR$10","v":87},{"$f":" Time!CS$10","v":88},{"$f":" Time!CT$10","v":89},{"$f":" Time!CU$10","v":90},{"$f":" Time!CV$10","v":91},{"$f":" Time!CW$10","v":92},{"$f":" Time!CX$10","v":93},{"$f":" Time!CY$10","v":94},{"$f":" Time!CZ$10","v":95},{"$f":" Time!DA$10","v":96},{"$f":" Time!DB$10","v":97},{"$f":" Time!DC$10","v":98},{"$f":" Time!DD$10","v":99},{"$f":" Time!DE$10","v":100},{"$f":" Time!DF$10","v":101},{"$f":" Time!DG$10","v":102},{"$f":" Time!DH$10","v":103},{"$f":" Time!DI$10","v":104},{"$f":" Time!DJ$10","v":105},{"$f":" Time!DK$10","v":106},{"$f":" Time!DL$10","v":107},{"$f":" Time!DM$10","v":108},{"$f":" Time!DN$10","v":109},{"$f":" Time!DO$10","v":110},{"$f":" Time!DP$10","v":111},{"$f":" Time!DQ$10","v":112},{"$f":" Time!DR$10","v":113},{"$f":" Time!DS$10","v":114},{"$f":" Time!DT$10","v":115},{"$f":" Time!DU$10","v":116},{"$f":" Time!DV$10","v":117},{"$f":" Time!DW$10","v":118},{"$f":" Time!DX$10","v":119},{"$f":" Time!DY$10","v":120},{"$f":" Time!DZ$10","v":121},{"$f":" Time!EA$10","v":122},{"$f":" Time!EB$10","v":123},{"$f":" Time!EC$10","v":124},{"$f":" Time!ED$10","v":125},{"$f":" Time!EE$10","v":126},{"$f":" Time!EF$10","v":127},{"$f":" Time!EG$10","v":128},{"$f":" Time!EH$10","v":129},{"$f":" Time!EI$10","v":130},{"$f":" Time!EJ$10","v":131},{"$f":" Time!EK$10","v":132},{"$f":" Time!EL$10","v":133},{"$f":" Time!EM$10","v":134},{"$f":" Time!EN$10","v":135},{"$f":" Time!EO$10","v":136},{"$f":" Time!EP$10","v":137},{"$f":" Time!EQ$10","v":138},{"$f":" Time!ER$10","v":139},{"$f":" Time!ES$10","v":140},{"$f":" Time!ET$10","v":141},{"$f":" Time!EU$10","v":142},{"$f":" Time!EV$10","v":143},{"$f":" Time!EW$10","v":144},{"$f":" Time!EX$10","v":145},{"$f":" Time!EY$10","v":146},{"$f":" Time!EZ$10","v":147},{"$f":" Time!FA$10","v":148},{"$f":" Time!FB$10","v":149},{"$f":" Time!FC$10","v":150},{"$f":" Time!FD$10","v":151},{"$f":" Time!FE$10","v":152},{"$f":" Time!FF$10","v":153},{"$f":" Time!FG$10","v":154},{"$f":" Time!FH$10","v":155},{"$f":" Time!FI$10","v":156},{"$f":" Time!FJ$10","v":157},{"$f":" Time!FK$10","v":158},{"$f":" Time!FL$10","v":159},{"$f":" Time!FM$10","v":160},{"$f":" Time!FN$10","v":161},{"$f":" Time!FO$10","v":162},{"$f":" Time!FP$10","v":163},{"$f":" Time!FQ$10","v":164},{"$f":" Time!FR$10","v":165},{"$f":" Time!FS$10","v":166},{"$f":" Time!FT$10","v":167},{"$f":" Time!FU$10","v":168},{"$f":" Time!FV$10","v":169},{"$f":" Time!FW$10","v":170},{"$f":" Time!FX$10","v":171},{"$f":" Time!FY$10","v":172},{"$f":" Time!FZ$10","v":173},{"$f":" Time!GA$10","v":174},{"$f":" Time!GB$10","v":175},{"$f":" Time!GC$10","v":176},{"$f":" Time!GD$10","v":177},{"$f":" Time!GE$10","v":178},{"$f":" Time!GF$10","v":179},{"$f":" Time!GG$10","v":180},{"$f":" Time!GH$10","v":181},{"$f":" Time!GI$10","v":182},{"$f":" Time!GJ$10","v":183}]
[]
["DEPRECIATION OF SOLAR ASSET"]
[]
[null,null,null,null,{"$f":" ConCost!E$57","v":"Sum of construction costs - m"},{"$f":" ConCost!F$57","v":315799.99999999983},{"$f":" ConCost!G$57","v":"$ 000s"}]
[null,null,null,null,{"$f":" InpC!E$244","v":"Useful life of solar asset"},{"$f":" InpC!F$244","v":20},{"$f":" InpC!G$244","v":"years"}]
[null,null,null,null,{"$f":" InpC!E$281","v":"Number of periods in a year"},{"$f":" InpC!F$281","v":2},{"$f":" InpC!G$281","v":"periods"}]
[null,null,null,null,{"$f":" Time!E$137","v":"Useful life of solar asset flag"},{"$f":" Time!F$137","v":0},{"$f":" Time!G$137","v":"flag"},{"$f":" Time!H$137","v":40},{"$f":" Time!I$137","v":0},{"$f":" Time!J$137","v":0},{"$f":" Time!K$137","v":0},{"$f":" Time!L$137","v":0},{"$f":" Time!M$137","v":0},{"$f":" Time!N$137","v":0},{"$f":" Time!O$137","v":0},{"$f":" Time!P$137","v":0},{"$f":" Time!Q$137","v":1},{"$f":" Time!R$137","v":1},{"$f":" Time!S$137","v":1},{"$f":" Time!T$137","v":1},{"$f":" Time!U$137","v":1},{"$f":" Time!V$137","v":1},{"$f":" Time!W$137","v":1},{"$f":" Time!X$137","v":1},{"$f":" Time!Y$137","v":1},{"$f":" Time!Z$137","v":1},{"$f":" Time!AA$137","v":1},{"$f":" Time!AB$137","v":1},{"$f":" Time!AC$137","v":1},{"$f":" Time!AD$137","v":1},{"$f":" Time!AE$137","v":1},{"$f":" Time!AF$137","v":1},{"$f":" Time!AG$137","v":1},{"$f":" Time!AH$137","v":1},{"$f":" Time!AI$137","v":1},{"$f":" Time!AJ$137","v":1},{"$f":" Time!AK$137","v":1},{"$f":" Time!AL$137","v":1},{"$f":" Time!AM$137","v":1},{"$f":" Time!AN$137","v":1},{"$f":" Time!AO$137","v":1},{"$f":" Time!AP$137","v":1},{"$f":" Time!AQ$137","v":1},{"$f":" Time!AR$137","v":1},{"$f":" Time!AS$137","v":1},{"$f":" Time!AT$137","v":1},{"$f":" Time!AU$137","v":1},{"$f":" Time!AV$137","v":1},{"$f":" Time!AW$137","v":1},{"$f":" Time!AX$137","v":1},{"$f":" Time!AY$137","v":1},{"$f":" Time!AZ$137","v":1},{"$f":" Time!BA$137","v":1},{"$f":" Time!BB$137","v":1},{"$f":" Time!BC$137","v":1},{"$f":" Time!BD$137","v":1},{"$f":" Time!BE$137","v":0},{"$f":" Time!BF$137","v":0},{"$f":" Time!BG$137","v":0},{"$f":" Time!BH$137","v":0},{"$f":" Time!BI$137","v":0},{"$f":" Time!BJ$137","v":0},{"$f":" Time!BK$137","v":0},{"$f":" Time!BL$137","v":0},{"$f":" Time!BM$137","v":0},{"$f":" Time!BN$137","v":0},{"$f":" Time!BO$137","v":0},{"$f":" Time!BP$137","v":0},{"$f":" Time!BQ$137","v":0},{"$f":" Time!BR$137","v":0},{"$f":" Time!BS$137","v":0},{"$f":" Time!BT$137","v":0},{"$f":" Time!BU$137","v":0},{"$f":" Time!BV$137","v":0},{"$f":" Time!BW$137","v":0},{"$f":" Time!BX$137","v":0},{"$f":" Time!BY$137","v":0},{"$f":" Time!BZ$137","v":0},{"$f":" Time!CA$137","v":0},{"$f":" Time!CB$137","v":0},{"$f":" Time!CC$137","v":0},{"$f":" Time!CD$137","v":0},{"$f":" Time!CE$137","v":0},{"$f":" Time!CF$137","v":0},{"$f":" Time!CG$137","v":0},{"$f":" Time!CH$137","v":0},{"$f":" Time!CI$137","v":0},{"$f":" Time!CJ$137","v":0},{"$f":" Time!CK$137","v":0},{"$f":" Time!CL$137","v":0},{"$f":" Time!CM$137","v":0},{"$f":" Time!CN$137","v":0},{"$f":" Time!CO$137","v":0},{"$f":" Time!CP$137","v":0},{"$f":" Time!CQ$137","v":0},{"$f":" Time!CR$137","v":0},{"$f":" Time!CS$137","v":0},{"$f":" Time!CT$137","v":0},{"$f":" Time!CU$137","v":0},{"$f":" Time!CV$137","v":0},{"$f":" Time!CW$137","v":0},{"$f":" Time!CX$137","v":0},{"$f":" Time!CY$137","v":0},{"$f":" Time!CZ$137","v":0},{"$f":" Time!DA$137","v":0},{"$f":" Time!DB$137","v":0},{"$f":" Time!DC$137","v":0},{"$f":" Time!DD$137","v":0},{"$f":" Time!DE$137","v":0},{"$f":" Time!DF$137","v":0},{"$f":" Time!DG$137","v":0},{"$f":" Time!DH$137","v":0},{"$f":" Time!DI$137","v":0},{"$f":" Time!DJ$137","v":0},{"$f":" Time!DK$137","v":0},{"$f":" Time!DL$137","v":0},{"$f":" Time!DM$137","v":0},{"$f":" Time!DN$137","v":0},{"$f":" Time!DO$137","v":0},{"$f":" Time!DP$137","v":0},{"$f":" Time!DQ$137","v":0},{"$f":" Time!DR$137","v":0},{"$f":" Time!DS$137","v":0},{"$f":" Time!DT$137","v":0},{"$f":" Time!DU$137","v":0},{"$f":" Time!DV$137","v":0},{"$f":" Time!DW$137","v":0},{"$f":" Time!DX$137","v":0},{"$f":" Time!DY$137","v":0},{"$f":" Time!DZ$137","v":0},{"$f":" Time!EA$137","v":0},{"$f":" Time!EB$137","v":0},{"$f":" Time!EC$137","v":0},{"$f":" Time!ED$137","v":0},{"$f":" Time!EE$137","v":0},{"$f":" Time!EF$137","v":0},{"$f":" Time!EG$137","v":0},{"$f":" Time!EH$137","v":0},{"$f":" Time!EI$137","v":0},{"$f":" Time!EJ$137","v":0},{"$f":" Time!EK$137","v":0},{"$f":" Time!EL$137","v":0},{"$f":" Time!EM$137","v":0},{"$f":" Time!EN$137","v":0},{"$f":" Time!EO$137","v":0},{"$f":" Time!EP$137","v":0},{"$f":" Time!EQ$137","v":0},{"$f":" Time!ER$137","v":0},{"$f":" Time!ES$137","v":0},{"$f":" Time!ET$137","v":0},{"$f":" Time!EU$137","v":0},{"$f":" Time!EV$137","v":0},{"$f":" Time!EW$137","v":0},{"$f":" Time!EX$137","v":0},{"$f":" Time!EY$137","v":0},{"$f":" Time!EZ$137","v":0},{"$f":" Time!FA$137","v":0},{"$f":" Time!FB$137","v":0},{"$f":" Time!FC$137","v":0},{"$f":" Time!FD$137","v":0},{"$f":" Time!FE$137","v":0},{"$f":" Time!FF$137","v":0},{"$f":" Time!FG$137","v":0},{"$f":" Time!FH$137","v":0},{"$f":" Time!FI$137","v":0},{"$f":" Time!FJ$137","v":0},{"$f":" Time!FK$137","v":0},{"$f":" Time!FL$137","v":0},{"$f":" Time!FM$137","v":0},{"$f":" Time!FN$137","v":0},{"$f":" Time!FO$137","v":0},{"$f":" Time!FP$137","v":0},{"$f":" Time!FQ$137","v":0},{"$f":" Time!FR$137","v":0},{"$f":" Time!FS$137","v":0},{"$f":" Time!FT$137","v":0},{"$f":" Time!FU$137","v":0},{"$f":" Time!FV$137","v":0},{"$f":" Time!FW$137","v":0},{"$f":" Time!FX$137","v":0},{"$f":" Time!FY$137","v":0},{"$f":" Time!FZ$137","v":0},{"$f":" Time!GA$137","v":0},{"$f":" Time!GB$137","v":0},{"$f":" Time!GC$137","v":0},{"$f":" Time!GD$137","v":0},{"$f":" Time!GE$137","v":0},{"$f":" Time!GF$137","v":0},{"$f":" Time!GG$137","v":0},{"$f":" Time!GH$137","v":0},{"$f":" Time!GI$137","v":0},{"$f":" Time!GJ$137","v":0}]
[null,null,null,null,"Wind asset depreciation POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J13:GJ13)","v":315799.99999999994},null,{"$f":" $F9 / $F10 / $F11 * J12","v":0},{"$f":" $F9 / $F10 / $F11* K12","v":0},0,0,0,0,0,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,{"$f":" $F9 / $F10 / $F11* AN12","v":7894.9999999999955},7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F9 / $F10 / $F11* CZ12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F9 / $F10 / $F11* FL12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E13, LEN(E13) - 4)","v":"Wind asset depreciation"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J14:GJ14)","v":-315799.99999999994},null,{"$f":" -1 * J13","v":0},0,0,0,0,0,0,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,{"$f":" -1 * AN13","v":-7894.9999999999955},-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,-7894.9999999999955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * CZ13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * FL13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["SOLAR ASSET BALANCE"]
[]
[null,null,null,null,"Wind asset balance BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I21","v":0},0,0,31953.846153846156,102915.38461538462,173876.92307692309,244838.46153846156,315800,307905,300010,292115,284220,276325,268430,260535,252640,244745,236850,228955,221060,213165,205270,197375,189480,181585,173690,165795,157900,150005,142110,{"$f":"AM21","v":134215},126320,118425,110530,102635,94740,86845,78950,71055,63160.000000000007,55265.000000000015,47370.000000000022,39475.000000000029,31580.000000000033,23685.000000000036,15790.00000000004,7895.0000000000446,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,{"$f":"BS21","v":4.9112713895738125E-11},4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,{"$f":"CY21","v":4.9112713895738125E-11},4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,{"$f":"EE21","v":4.9112713895738125E-11},4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,{"$f":"FK21","v":4.9112713895738125E-11},4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11]
[null,null,null,null,{"$f":" ConCost!E$83","v":"Construction costs POS"},{"$f":" ConCost!F$83","v":0},{"$f":" ConCost!G$83","v":"$ 000s"},{"$f":" ConCost!H$83","v":315800},{"$f":" ConCost!I$83","v":0},{"$f":" ConCost!J$83","v":0},{"$f":" ConCost!K$83","v":0},{"$f":" ConCost!L$83","v":31953.846153846156},{"$f":" ConCost!M$83","v":70961.538461538468},{"$f":" ConCost!N$83","v":70961.538461538468},{"$f":" ConCost!O$83","v":70961.538461538468},{"$f":" ConCost!P$83","v":70961.538461538468},{"$f":" ConCost!Q$83","v":0},{"$f":" ConCost!R$83","v":0},{"$f":" ConCost!S$83","v":0},{"$f":" ConCost!T$83","v":0},{"$f":" ConCost!U$83","v":0},{"$f":" ConCost!V$83","v":0},{"$f":" ConCost!W$83","v":0},{"$f":" ConCost!X$83","v":0},{"$f":" ConCost!Y$83","v":0},{"$f":" ConCost!Z$83","v":0},{"$f":" ConCost!AA$83","v":0},{"$f":" ConCost!AB$83","v":0},{"$f":" ConCost!AC$83","v":0},{"$f":" ConCost!AD$83","v":0},{"$f":" ConCost!AE$83","v":0},{"$f":" ConCost!AF$83","v":0},{"$f":" ConCost!AG$83","v":0},{"$f":" ConCost!AH$83","v":0},{"$f":" ConCost!AI$83","v":0},{"$f":" ConCost!AJ$83","v":0},{"$f":" ConCost!AK$83","v":0},{"$f":" ConCost!AL$83","v":0},{"$f":" ConCost!AM$83","v":0},{"$f":" ConCost!AN$83","v":0},{"$f":" ConCost!AO$83","v":0},{"$f":" ConCost!AP$83","v":0},{"$f":" ConCost!AQ$83","v":0},{"$f":" ConCost!AR$83","v":0},{"$f":" ConCost!AS$83","v":0},{"$f":" ConCost!AT$83","v":0},{"$f":" ConCost!AU$83","v":0},{"$f":" ConCost!AV$83","v":0},{"$f":" ConCost!AW$83","v":0},{"$f":" ConCost!AX$83","v":0},{"$f":" ConCost!AY$83","v":0},{"$f":" ConCost!AZ$83","v":0},{"$f":" ConCost!BA$83","v":0},{"$f":" ConCost!BB$83","v":0},{"$f":" ConCost!BC$83","v":0},{"$f":" ConCost!BD$83","v":0},{"$f":" ConCost!BE$83","v":0},{"$f":" ConCost!BF$83","v":0},{"$f":" ConCost!BG$83","v":0},{"$f":" ConCost!BH$83","v":0},{"$f":" ConCost!BI$83","v":0},{"$f":" ConCost!BJ$83","v":0},{"$f":" ConCost!BK$83","v":0},{"$f":" ConCost!BL$83","v":0},{"$f":" ConCost!BM$83","v":0},{"$f":" ConCost!BN$83","v":0},{"$f":" ConCost!BO$83","v":0},{"$f":" ConCost!BP$83","v":0},{"$f":" ConCost!BQ$83","v":0},{"$f":" ConCost!BR$83","v":0},{"$f":" ConCost!BS$83","v":0},{"$f":" ConCost!BT$83","v":0},{"$f":" ConCost!BU$83","v":0},{"$f":" ConCost!BV$83","v":0},{"$f":" ConCost!BW$83","v":0},{"$f":" ConCost!BX$83","v":0},{"$f":" ConCost!BY$83","v":0},{"$f":" ConCost!BZ$83","v":0},{"$f":" ConCost!CA$83","v":0},{"$f":" ConCost!CB$83","v":0},{"$f":" ConCost!CC$83","v":0},{"$f":" ConCost!CD$83","v":0},{"$f":" ConCost!CE$83","v":0},{"$f":" ConCost!CF$83","v":0},{"$f":" ConCost!CG$83","v":0},{"$f":" ConCost!CH$83","v":0},{"$f":" ConCost!CI$83","v":0},{"$f":" ConCost!CJ$83","v":0},{"$f":" ConCost!CK$83","v":0},{"$f":" ConCost!CL$83","v":0},{"$f":" ConCost!CM$83","v":0},{"$f":" ConCost!CN$83","v":0},{"$f":" ConCost!CO$83","v":0},{"$f":" ConCost!CP$83","v":0},{"$f":" ConCost!CQ$83","v":0},{"$f":" ConCost!CR$83","v":0},{"$f":" ConCost!CS$83","v":0},{"$f":" ConCost!CT$83","v":0},{"$f":" ConCost!CU$83","v":0},{"$f":" ConCost!CV$83","v":0},{"$f":" ConCost!CW$83","v":0},{"$f":" ConCost!CX$83","v":0},{"$f":" ConCost!CY$83","v":0},{"$f":" ConCost!CZ$83","v":0},{"$f":" ConCost!DA$83","v":0},{"$f":" ConCost!DB$83","v":0},{"$f":" ConCost!DC$83","v":0},{"$f":" ConCost!DD$83","v":0},{"$f":" ConCost!DE$83","v":0},{"$f":" ConCost!DF$83","v":0},{"$f":" ConCost!DG$83","v":0},{"$f":" ConCost!DH$83","v":0},{"$f":" ConCost!DI$83","v":0},{"$f":" ConCost!DJ$83","v":0},{"$f":" ConCost!DK$83","v":0},{"$f":" ConCost!DL$83","v":0},{"$f":" ConCost!DM$83","v":0},{"$f":" ConCost!DN$83","v":0},{"$f":" ConCost!DO$83","v":0},{"$f":" ConCost!DP$83","v":0},{"$f":" ConCost!DQ$83","v":0},{"$f":" ConCost!DR$83","v":0},{"$f":" ConCost!DS$83","v":0},{"$f":" ConCost!DT$83","v":0},{"$f":" ConCost!DU$83","v":0},{"$f":" ConCost!DV$83","v":0},{"$f":" ConCost!DW$83","v":0},{"$f":" ConCost!DX$83","v":0},{"$f":" ConCost!DY$83","v":0},{"$f":" ConCost!DZ$83","v":0},{"$f":" ConCost!EA$83","v":0},{"$f":" ConCost!EB$83","v":0},{"$f":" ConCost!EC$83","v":0},{"$f":" ConCost!ED$83","v":0},{"$f":" ConCost!EE$83","v":0},{"$f":" ConCost!EF$83","v":0},{"$f":" ConCost!EG$83","v":0},{"$f":" ConCost!EH$83","v":0},{"$f":" ConCost!EI$83","v":0},{"$f":" ConCost!EJ$83","v":0},{"$f":" ConCost!EK$83","v":0},{"$f":" ConCost!EL$83","v":0},{"$f":" ConCost!EM$83","v":0},{"$f":" ConCost!EN$83","v":0},{"$f":" ConCost!EO$83","v":0},{"$f":" ConCost!EP$83","v":0},{"$f":" ConCost!EQ$83","v":0},{"$f":" ConCost!ER$83","v":0},{"$f":" ConCost!ES$83","v":0},{"$f":" ConCost!ET$83","v":0},{"$f":" ConCost!EU$83","v":0},{"$f":" ConCost!EV$83","v":0},{"$f":" ConCost!EW$83","v":0},{"$f":" ConCost!EX$83","v":0},{"$f":" ConCost!EY$83","v":0},{"$f":" ConCost!EZ$83","v":0},{"$f":" ConCost!FA$83","v":0},{"$f":" ConCost!FB$83","v":0},{"$f":" ConCost!FC$83","v":0},{"$f":" ConCost!FD$83","v":0},{"$f":" ConCost!FE$83","v":0},{"$f":" ConCost!FF$83","v":0},{"$f":" ConCost!FG$83","v":0},{"$f":" ConCost!FH$83","v":0},{"$f":" ConCost!FI$83","v":0},{"$f":" ConCost!FJ$83","v":0},{"$f":" ConCost!FK$83","v":0},{"$f":" ConCost!FL$83","v":0},{"$f":" ConCost!FM$83","v":0},{"$f":" ConCost!FN$83","v":0},{"$f":" ConCost!FO$83","v":0},{"$f":" ConCost!FP$83","v":0},{"$f":" ConCost!FQ$83","v":0},{"$f":" ConCost!FR$83","v":0},{"$f":" ConCost!FS$83","v":0},{"$f":" ConCost!FT$83","v":0},{"$f":" ConCost!FU$83","v":0},{"$f":" ConCost!FV$83","v":0},{"$f":" ConCost!FW$83","v":0},{"$f":" ConCost!FX$83","v":0},{"$f":" ConCost!FY$83","v":0},{"$f":" ConCost!FZ$83","v":0},{"$f":" ConCost!GA$83","v":0},{"$f":" ConCost!GB$83","v":0},{"$f":" ConCost!GC$83","v":0},{"$f":" ConCost!GD$83","v":0},{"$f":" ConCost!GE$83","v":0},{"$f":" ConCost!GF$83","v":0},{"$f":" ConCost!GG$83","v":0},{"$f":" ConCost!GH$83","v":0},{"$f":" ConCost!GI$83","v":0},{"$f":" ConCost!GJ$83","v":0}]
[null,null,null,null,{"$f":" E$13","v":"Wind asset depreciation POS"},0,"$ 000s",315799.99999999994,0,0,0,0,0,0,0,0,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,{"$f":" AK$13","v":7894.9999999999955},7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Wind asset balance",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J18 + J19 - J20","v":0},0,31953.846153846156,102915.38461538462,173876.92307692309,244838.46153846156,315800,307905,300010,292115,284220,276325,268430,260535,252640,244745,236850,228955,221060,213165,205270,197375,189480,181585,173690,165795,157900,150005,142110,134215,126320,118425,{"$f":" AP18 + AP19 - AP20","v":110530},102635,94740,86845,78950,71055,63160.000000000007,55265.000000000015,47370.000000000022,39475.000000000029,31580.000000000033,23685.000000000036,15790.00000000004,7895.0000000000446,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,{"$f":" BV18 + BV19 - BV20","v":4.9112713895738125E-11},4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,{"$f":" DB18 + DB19 - DB20","v":4.9112713895738125E-11},4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,{"$f":" EH18 + EH19 - EH20","v":4.9112713895738125E-11},4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,{"$f":" FN18 + FN19 - FN20","v":4.9112713895738125E-11},4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11]
[]
[]
["AMORTISATION OF CAPITALISED FINANCE COSTS"]
[]
[null,null,null,null,{"$f":" ConFin!E$543","v":"Total financing costs incl. rolled up costs - m"},{"$f":" ConFin!F$543","v":15350.115358779009},{"$f":" ConFin!G$543","v":"$ 000s"}]
[null,null,null,null,{"$f":" InpC!E$177","v":"Senior debt - T1 repayment term"},{"$f":" InpC!F$177","v":17},{"$f":" InpC!G$177","v":"years"}]
[null,null,null,null,{"$f":" InpC!E$281","v":"Number of periods in a year"},{"$f":" InpC!F$281","v":2},{"$f":" InpC!G$281","v":"periods"}]
[null,null,null,null,{"$f":" Time!E$151","v":"Senior debt repayment period flag - T1"},{"$f":" Time!F$151","v":0},{"$f":" Time!G$151","v":"flag"},{"$f":" Time!H$151","v":34},{"$f":" Time!I$151","v":0},{"$f":" Time!J$151","v":0},{"$f":" Time!K$151","v":0},{"$f":" Time!L$151","v":0},{"$f":" Time!M$151","v":0},{"$f":" Time!N$151","v":0},{"$f":" Time!O$151","v":0},{"$f":" Time!P$151","v":0},{"$f":" Time!Q$151","v":1},{"$f":" Time!R$151","v":1},{"$f":" Time!S$151","v":1},{"$f":" Time!T$151","v":1},{"$f":" Time!U$151","v":1},{"$f":" Time!V$151","v":1},{"$f":" Time!W$151","v":1},{"$f":" Time!X$151","v":1},{"$f":" Time!Y$151","v":1},{"$f":" Time!Z$151","v":1},{"$f":" Time!AA$151","v":1},{"$f":" Time!AB$151","v":1},{"$f":" Time!AC$151","v":1},{"$f":" Time!AD$151","v":1},{"$f":" Time!AE$151","v":1},{"$f":" Time!AF$151","v":1},{"$f":" Time!AG$151","v":1},{"$f":" Time!AH$151","v":1},{"$f":" Time!AI$151","v":1},{"$f":" Time!AJ$151","v":1},{"$f":" Time!AK$151","v":1},{"$f":" Time!AL$151","v":1},{"$f":" Time!AM$151","v":1},{"$f":" Time!AN$151","v":1},{"$f":" Time!AO$151","v":1},{"$f":" Time!AP$151","v":1},{"$f":" Time!AQ$151","v":1},{"$f":" Time!AR$151","v":1},{"$f":" Time!AS$151","v":1},{"$f":" Time!AT$151","v":1},{"$f":" Time!AU$151","v":1},{"$f":" Time!AV$151","v":1},{"$f":" Time!AW$151","v":1},{"$f":" Time!AX$151","v":1},{"$f":" Time!AY$151","v":0},{"$f":" Time!AZ$151","v":0},{"$f":" Time!BA$151","v":0},{"$f":" Time!BB$151","v":0},{"$f":" Time!BC$151","v":0},{"$f":" Time!BD$151","v":0},{"$f":" Time!BE$151","v":0},{"$f":" Time!BF$151","v":0},{"$f":" Time!BG$151","v":0},{"$f":" Time!BH$151","v":0},{"$f":" Time!BI$151","v":0},{"$f":" Time!BJ$151","v":0},{"$f":" Time!BK$151","v":0},{"$f":" Time!BL$151","v":0},{"$f":" Time!BM$151","v":0},{"$f":" Time!BN$151","v":0},{"$f":" Time!BO$151","v":0},{"$f":" Time!BP$151","v":0},{"$f":" Time!BQ$151","v":0},{"$f":" Time!BR$151","v":0},{"$f":" Time!BS$151","v":0},{"$f":" Time!BT$151","v":0},{"$f":" Time!BU$151","v":0},{"$f":" Time!BV$151","v":0},{"$f":" Time!BW$151","v":0},{"$f":" Time!BX$151","v":0},{"$f":" Time!BY$151","v":0},{"$f":" Time!BZ$151","v":0},{"$f":" Time!CA$151","v":0},{"$f":" Time!CB$151","v":0},{"$f":" Time!CC$151","v":0},{"$f":" Time!CD$151","v":0},{"$f":" Time!CE$151","v":0},{"$f":" Time!CF$151","v":0},{"$f":" Time!CG$151","v":0},{"$f":" Time!CH$151","v":0},{"$f":" Time!CI$151","v":0},{"$f":" Time!CJ$151","v":0},{"$f":" Time!CK$151","v":0},{"$f":" Time!CL$151","v":0},{"$f":" Time!CM$151","v":0},{"$f":" Time!CN$151","v":0},{"$f":" Time!CO$151","v":0},{"$f":" Time!CP$151","v":0},{"$f":" Time!CQ$151","v":0},{"$f":" Time!CR$151","v":0},{"$f":" Time!CS$151","v":0},{"$f":" Time!CT$151","v":0},{"$f":" Time!CU$151","v":0},{"$f":" Time!CV$151","v":0},{"$f":" Time!CW$151","v":0},{"$f":" Time!CX$151","v":0},{"$f":" Time!CY$151","v":0},{"$f":" Time!CZ$151","v":0},{"$f":" Time!DA$151","v":0},{"$f":" Time!DB$151","v":0},{"$f":" Time!DC$151","v":0},{"$f":" Time!DD$151","v":0},{"$f":" Time!DE$151","v":0},{"$f":" Time!DF$151","v":0},{"$f":" Time!DG$151","v":0},{"$f":" Time!DH$151","v":0},{"$f":" Time!DI$151","v":0},{"$f":" Time!DJ$151","v":0},{"$f":" Time!DK$151","v":0},{"$f":" Time!DL$151","v":0},{"$f":" Time!DM$151","v":0},{"$f":" Time!DN$151","v":0},{"$f":" Time!DO$151","v":0},{"$f":" Time!DP$151","v":0},{"$f":" Time!DQ$151","v":0},{"$f":" Time!DR$151","v":0},{"$f":" Time!DS$151","v":0},{"$f":" Time!DT$151","v":0},{"$f":" Time!DU$151","v":0},{"$f":" Time!DV$151","v":0},{"$f":" Time!DW$151","v":0},{"$f":" Time!DX$151","v":0},{"$f":" Time!DY$151","v":0},{"$f":" Time!DZ$151","v":0},{"$f":" Time!EA$151","v":0},{"$f":" Time!EB$151","v":0},{"$f":" Time!EC$151","v":0},{"$f":" Time!ED$151","v":0},{"$f":" Time!EE$151","v":0},{"$f":" Time!EF$151","v":0},{"$f":" Time!EG$151","v":0},{"$f":" Time!EH$151","v":0},{"$f":" Time!EI$151","v":0},{"$f":" Time!EJ$151","v":0},{"$f":" Time!EK$151","v":0},{"$f":" Time!EL$151","v":0},{"$f":" Time!EM$151","v":0},{"$f":" Time!EN$151","v":0},{"$f":" Time!EO$151","v":0},{"$f":" Time!EP$151","v":0},{"$f":" Time!EQ$151","v":0},{"$f":" Time!ER$151","v":0},{"$f":" Time!ES$151","v":0},{"$f":" Time!ET$151","v":0},{"$f":" Time!EU$151","v":0},{"$f":" Time!EV$151","v":0},{"$f":" Time!EW$151","v":0},{"$f":" Time!EX$151","v":0},{"$f":" Time!EY$151","v":0},{"$f":" Time!EZ$151","v":0},{"$f":" Time!FA$151","v":0},{"$f":" Time!FB$151","v":0},{"$f":" Time!FC$151","v":0},{"$f":" Time!FD$151","v":0},{"$f":" Time!FE$151","v":0},{"$f":" Time!FF$151","v":0},{"$f":" Time!FG$151","v":0},{"$f":" Time!FH$151","v":0},{"$f":" Time!FI$151","v":0},{"$f":" Time!FJ$151","v":0},{"$f":" Time!FK$151","v":0},{"$f":" Time!FL$151","v":0},{"$f":" Time!FM$151","v":0},{"$f":" Time!FN$151","v":0},{"$f":" Time!FO$151","v":0},{"$f":" Time!FP$151","v":0},{"$f":" Time!FQ$151","v":0},{"$f":" Time!FR$151","v":0},{"$f":" Time!FS$151","v":0},{"$f":" Time!FT$151","v":0},{"$f":" Time!FU$151","v":0},{"$f":" Time!FV$151","v":0},{"$f":" Time!FW$151","v":0},{"$f":" Time!FX$151","v":0},{"$f":" Time!FY$151","v":0},{"$f":" Time!FZ$151","v":0},{"$f":" Time!GA$151","v":0},{"$f":" Time!GB$151","v":0},{"$f":" Time!GC$151","v":0},{"$f":" Time!GD$151","v":0},{"$f":" Time!GE$151","v":0},{"$f":" Time!GF$151","v":0},{"$f":" Time!GG$151","v":0},{"$f":" Time!GH$151","v":0},{"$f":" Time!GI$151","v":0},{"$f":" Time!GJ$151","v":0}]
[null,null,null,null,"Amortisation of capitalised finance costs POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J30:GJ30)","v":15350.115358779016},null,{"$f":" $F26 / $F27 / $F28 * J29","v":0},{"$f":" $F26 / $F27 / $F28* K29","v":0},0,0,0,0,0,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,{"$f":" $F26 / $F27 / $F28* AN29","v":451.47398114055909},451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F26 / $F27 / $F28* CZ29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F26 / $F27 / $F28* FL29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E30, LEN(E30) - 4)","v":"Amortisation of capitalised finance costs"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J31:GJ31)","v":-15350.115358779016},null,{"$f":" -1 * J30","v":0},0,0,0,0,0,0,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,{"$f":" -1 * AN30","v":-451.47398114055909},-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,-451.47398114055909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * CZ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * FL30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Capitalised finance costs balance BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I37","v":0},{"$f":"J37","v":0},{"$f":"K37","v":0},{"$f":"L37","v":6230.3308313809248},{"$f":"M37","v":7319.9402592905935},{"$f":"N37","v":8768.1878561764279},11446.343191632895,15350.115358779012,14898.641377638452,14447.167396497893,13995.693415357333,13544.219434216773,13092.745453076213,12641.271471935654,12189.797490795094,11738.323509654534,11286.849528513974,10835.375547373415,10383.901566232855,9932.427585092295,9480.9536039517352,9029.4796228111754,8578.0056416706157,8126.5316605300568,7675.0576793894979,7223.5836982489391,6772.1097171083802,6320.6357359678213,5869.1617548272625,5417.6877736867036,{"$f":"AM37","v":4966.2137925461448},4514.7398114055859,4063.265830265027,3611.7918491244682,3160.3178679839093,2708.8438868433504,2257.3699057027916,1805.8959245622325,1354.4219434216734,902.94796228111431,451.47398114055522,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,{"$f":"BS37","v":-3.865352482534945E-12},-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,{"$f":"CY37","v":-3.865352482534945E-12},-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,{"$f":"EE37","v":-3.865352482534945E-12},-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,{"$f":"FK37","v":-3.865352482534945E-12},-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12]
[null,null,null,null,{"$f":" ConFin!E$551","v":"Financing fees POS"},{"$f":" ConFin!F$551","v":0},{"$f":" ConFin!G$551","v":"$ 000s"},{"$f":" ConFin!H$551","v":15350.115358779012},{"$f":" ConFin!I$551","v":0},{"$f":" ConFin!J$551","v":0},{"$f":" ConFin!K$551","v":0},{"$f":" ConFin!L$551","v":6230.3308313809248},{"$f":" ConFin!M$551","v":1089.6094279096685},{"$f":" ConFin!N$551","v":1448.2475968858341},{"$f":" ConFin!O$551","v":2678.1553354564685},{"$f":" ConFin!P$551","v":3903.7721671461163},{"$f":" ConFin!Q$551","v":0},{"$f":" ConFin!R$551","v":0},{"$f":" ConFin!S$551","v":0},{"$f":" ConFin!T$551","v":0},{"$f":" ConFin!U$551","v":0},{"$f":" ConFin!V$551","v":0},{"$f":" ConFin!W$551","v":0},{"$f":" ConFin!X$551","v":0},{"$f":" ConFin!Y$551","v":0},{"$f":" ConFin!Z$551","v":0},{"$f":" ConFin!AA$551","v":0},{"$f":" ConFin!AB$551","v":0},{"$f":" ConFin!AC$551","v":0},{"$f":" ConFin!AD$551","v":0},{"$f":" ConFin!AE$551","v":0},{"$f":" ConFin!AF$551","v":0},{"$f":" ConFin!AG$551","v":0},{"$f":" ConFin!AH$551","v":0},{"$f":" ConFin!AI$551","v":0},{"$f":" ConFin!AJ$551","v":0},{"$f":" ConFin!AK$551","v":0},{"$f":" ConFin!AL$551","v":0},{"$f":" ConFin!AM$551","v":0},{"$f":" ConFin!AN$551","v":0},{"$f":" ConFin!AO$551","v":0},{"$f":" ConFin!AP$551","v":0},{"$f":" ConFin!AQ$551","v":0},{"$f":" ConFin!AR$551","v":0},{"$f":" ConFin!AS$551","v":0},{"$f":" ConFin!AT$551","v":0},{"$f":" ConFin!AU$551","v":0},{"$f":" ConFin!AV$551","v":0},{"$f":" ConFin!AW$551","v":0},{"$f":" ConFin!AX$551","v":0},{"$f":" ConFin!AY$551","v":0},{"$f":" ConFin!AZ$551","v":0},{"$f":" ConFin!BA$551","v":0},{"$f":" ConFin!BB$551","v":0},{"$f":" ConFin!BC$551","v":0},{"$f":" ConFin!BD$551","v":0},{"$f":" ConFin!BE$551","v":0},{"$f":" ConFin!BF$551","v":0},{"$f":" ConFin!BG$551","v":0},{"$f":" ConFin!BH$551","v":0},{"$f":" ConFin!BI$551","v":0},{"$f":" ConFin!BJ$551","v":0},{"$f":" ConFin!BK$551","v":0},{"$f":" ConFin!BL$551","v":0},{"$f":" ConFin!BM$551","v":0},{"$f":" ConFin!BN$551","v":0},{"$f":" ConFin!BO$551","v":0},{"$f":" ConFin!BP$551","v":0},{"$f":" ConFin!BQ$551","v":0},{"$f":" ConFin!BR$551","v":0},{"$f":" ConFin!BS$551","v":0},{"$f":" ConFin!BT$551","v":0},{"$f":" ConFin!BU$551","v":0},{"$f":" ConFin!BV$551","v":0},{"$f":" ConFin!BW$551","v":0},{"$f":" ConFin!BX$551","v":0},{"$f":" ConFin!BY$551","v":0},{"$f":" ConFin!BZ$551","v":0},{"$f":" ConFin!CA$551","v":0},{"$f":" ConFin!CB$551","v":0},{"$f":" ConFin!CC$551","v":0},{"$f":" ConFin!CD$551","v":0},{"$f":" ConFin!CE$551","v":0},{"$f":" ConFin!CF$551","v":0},{"$f":" ConFin!CG$551","v":0},{"$f":" ConFin!CH$551","v":0},{"$f":" ConFin!CI$551","v":0},{"$f":" ConFin!CJ$551","v":0},{"$f":" ConFin!CK$551","v":0},{"$f":" ConFin!CL$551","v":0},{"$f":" ConFin!CM$551","v":0},{"$f":" ConFin!CN$551","v":0},{"$f":" ConFin!CO$551","v":0},{"$f":" ConFin!CP$551","v":0},{"$f":" ConFin!CQ$551","v":0},{"$f":" ConFin!CR$551","v":0},{"$f":" ConFin!CS$551","v":0},{"$f":" ConFin!CT$551","v":0},{"$f":" ConFin!CU$551","v":0},{"$f":" ConFin!CV$551","v":0},{"$f":" ConFin!CW$551","v":0},{"$f":" ConFin!CX$551","v":0},{"$f":" ConFin!CY$551","v":0},{"$f":" ConFin!CZ$551","v":0},{"$f":" ConFin!DA$551","v":0},{"$f":" ConFin!DB$551","v":0},{"$f":" ConFin!DC$551","v":0},{"$f":" ConFin!DD$551","v":0},{"$f":" ConFin!DE$551","v":0},{"$f":" ConFin!DF$551","v":0},{"$f":" ConFin!DG$551","v":0},{"$f":" ConFin!DH$551","v":0},{"$f":" ConFin!DI$551","v":0},{"$f":" ConFin!DJ$551","v":0},{"$f":" ConFin!DK$551","v":0},{"$f":" ConFin!DL$551","v":0},{"$f":" ConFin!DM$551","v":0},{"$f":" ConFin!DN$551","v":0},{"$f":" ConFin!DO$551","v":0},{"$f":" ConFin!DP$551","v":0},{"$f":" ConFin!DQ$551","v":0},{"$f":" ConFin!DR$551","v":0},{"$f":" ConFin!DS$551","v":0},{"$f":" ConFin!DT$551","v":0},{"$f":" ConFin!DU$551","v":0},{"$f":" ConFin!DV$551","v":0},{"$f":" ConFin!DW$551","v":0},{"$f":" ConFin!DX$551","v":0},{"$f":" ConFin!DY$551","v":0},{"$f":" ConFin!DZ$551","v":0},{"$f":" ConFin!EA$551","v":0},{"$f":" ConFin!EB$551","v":0},{"$f":" ConFin!EC$551","v":0},{"$f":" ConFin!ED$551","v":0},{"$f":" ConFin!EE$551","v":0},{"$f":" ConFin!EF$551","v":0},{"$f":" ConFin!EG$551","v":0},{"$f":" ConFin!EH$551","v":0},{"$f":" ConFin!EI$551","v":0},{"$f":" ConFin!EJ$551","v":0},{"$f":" ConFin!EK$551","v":0},{"$f":" ConFin!EL$551","v":0},{"$f":" ConFin!EM$551","v":0},{"$f":" ConFin!EN$551","v":0},{"$f":" ConFin!EO$551","v":0},{"$f":" ConFin!EP$551","v":0},{"$f":" ConFin!EQ$551","v":0},{"$f":" ConFin!ER$551","v":0},{"$f":" ConFin!ES$551","v":0},{"$f":" ConFin!ET$551","v":0},{"$f":" ConFin!EU$551","v":0},{"$f":" ConFin!EV$551","v":0},{"$f":" ConFin!EW$551","v":0},{"$f":" ConFin!EX$551","v":0},{"$f":" ConFin!EY$551","v":0},{"$f":" ConFin!EZ$551","v":0},{"$f":" ConFin!FA$551","v":0},{"$f":" ConFin!FB$551","v":0},{"$f":" ConFin!FC$551","v":0},{"$f":" ConFin!FD$551","v":0},{"$f":" ConFin!FE$551","v":0},{"$f":" ConFin!FF$551","v":0},{"$f":" ConFin!FG$551","v":0},{"$f":" ConFin!FH$551","v":0},{"$f":" ConFin!FI$551","v":0},{"$f":" ConFin!FJ$551","v":0},{"$f":" ConFin!FK$551","v":0},{"$f":" ConFin!FL$551","v":0},{"$f":" ConFin!FM$551","v":0},{"$f":" ConFin!FN$551","v":0},{"$f":" ConFin!FO$551","v":0},{"$f":" ConFin!FP$551","v":0},{"$f":" ConFin!FQ$551","v":0},{"$f":" ConFin!FR$551","v":0},{"$f":" ConFin!FS$551","v":0},{"$f":" ConFin!FT$551","v":0},{"$f":" ConFin!FU$551","v":0},{"$f":" ConFin!FV$551","v":0},{"$f":" ConFin!FW$551","v":0},{"$f":" ConFin!FX$551","v":0},{"$f":" ConFin!FY$551","v":0},{"$f":" ConFin!FZ$551","v":0},{"$f":" ConFin!GA$551","v":0},{"$f":" ConFin!GB$551","v":0},{"$f":" ConFin!GC$551","v":0},{"$f":" ConFin!GD$551","v":0},{"$f":" ConFin!GE$551","v":0},{"$f":" ConFin!GF$551","v":0},{"$f":" ConFin!GG$551","v":0},{"$f":" ConFin!GH$551","v":0},{"$f":" ConFin!GI$551","v":0},{"$f":" ConFin!GJ$551","v":0}]
[null,null,null,null,{"$f":" ConFin!E$562","v":"Equity bridge interest and fees rolled up"},{"$f":" ConFin!F$562","v":0},{"$f":" ConFin!G$562","v":"$ 000s"},{"$f":" ConFin!H$562","v":0},{"$f":" ConFin!I$562","v":0},{"$f":" ConFin!J$562","v":0},{"$f":" ConFin!K$562","v":0},{"$f":" ConFin!L$562","v":0},{"$f":" ConFin!M$562","v":0},{"$f":" ConFin!N$562","v":0},{"$f":" ConFin!O$562","v":0},{"$f":" ConFin!P$562","v":0},{"$f":" ConFin!Q$562","v":0},{"$f":" ConFin!R$562","v":0},{"$f":" ConFin!S$562","v":0},{"$f":" ConFin!T$562","v":0},{"$f":" ConFin!U$562","v":0},{"$f":" ConFin!V$562","v":0},{"$f":" ConFin!W$562","v":0},{"$f":" ConFin!X$562","v":0},{"$f":" ConFin!Y$562","v":0},{"$f":" ConFin!Z$562","v":0},{"$f":" ConFin!AA$562","v":0},{"$f":" ConFin!AB$562","v":0},{"$f":" ConFin!AC$562","v":0},{"$f":" ConFin!AD$562","v":0},{"$f":" ConFin!AE$562","v":0},{"$f":" ConFin!AF$562","v":0},{"$f":" ConFin!AG$562","v":0},{"$f":" ConFin!AH$562","v":0},{"$f":" ConFin!AI$562","v":0},{"$f":" ConFin!AJ$562","v":0},{"$f":" ConFin!AK$562","v":0},{"$f":" ConFin!AL$562","v":0},{"$f":" ConFin!AM$562","v":0},{"$f":" ConFin!AN$562","v":0},{"$f":" ConFin!AO$562","v":0},{"$f":" ConFin!AP$562","v":0},{"$f":" ConFin!AQ$562","v":0},{"$f":" ConFin!AR$562","v":0},{"$f":" ConFin!AS$562","v":0},{"$f":" ConFin!AT$562","v":0},{"$f":" ConFin!AU$562","v":0},{"$f":" ConFin!AV$562","v":0},{"$f":" ConFin!AW$562","v":0},{"$f":" ConFin!AX$562","v":0},{"$f":" ConFin!AY$562","v":0},{"$f":" ConFin!AZ$562","v":0},{"$f":" ConFin!BA$562","v":0},{"$f":" ConFin!BB$562","v":0},{"$f":" ConFin!BC$562","v":0},{"$f":" ConFin!BD$562","v":0},{"$f":" ConFin!BE$562","v":0},{"$f":" ConFin!BF$562","v":0},{"$f":" ConFin!BG$562","v":0},{"$f":" ConFin!BH$562","v":0},{"$f":" ConFin!BI$562","v":0},{"$f":" ConFin!BJ$562","v":0},{"$f":" ConFin!BK$562","v":0},{"$f":" ConFin!BL$562","v":0},{"$f":" ConFin!BM$562","v":0},{"$f":" ConFin!BN$562","v":0},{"$f":" ConFin!BO$562","v":0},{"$f":" ConFin!BP$562","v":0},{"$f":" ConFin!BQ$562","v":0},{"$f":" ConFin!BR$562","v":0},{"$f":" ConFin!BS$562","v":0},{"$f":" ConFin!BT$562","v":0},{"$f":" ConFin!BU$562","v":0},{"$f":" ConFin!BV$562","v":0},{"$f":" ConFin!BW$562","v":0},{"$f":" ConFin!BX$562","v":0},{"$f":" ConFin!BY$562","v":0},{"$f":" ConFin!BZ$562","v":0},{"$f":" ConFin!CA$562","v":0},{"$f":" ConFin!CB$562","v":0},{"$f":" ConFin!CC$562","v":0},{"$f":" ConFin!CD$562","v":0},{"$f":" ConFin!CE$562","v":0},{"$f":" ConFin!CF$562","v":0},{"$f":" ConFin!CG$562","v":0},{"$f":" ConFin!CH$562","v":0},{"$f":" ConFin!CI$562","v":0},{"$f":" ConFin!CJ$562","v":0},{"$f":" ConFin!CK$562","v":0},{"$f":" ConFin!CL$562","v":0},{"$f":" ConFin!CM$562","v":0},{"$f":" ConFin!CN$562","v":0},{"$f":" ConFin!CO$562","v":0},{"$f":" ConFin!CP$562","v":0},{"$f":" ConFin!CQ$562","v":0},{"$f":" ConFin!CR$562","v":0},{"$f":" ConFin!CS$562","v":0},{"$f":" ConFin!CT$562","v":0},{"$f":" ConFin!CU$562","v":0},{"$f":" ConFin!CV$562","v":0},{"$f":" ConFin!CW$562","v":0},{"$f":" ConFin!CX$562","v":0},{"$f":" ConFin!CY$562","v":0},{"$f":" ConFin!CZ$562","v":0},{"$f":" ConFin!DA$562","v":0},{"$f":" ConFin!DB$562","v":0},{"$f":" ConFin!DC$562","v":0},{"$f":" ConFin!DD$562","v":0},{"$f":" ConFin!DE$562","v":0},{"$f":" ConFin!DF$562","v":0},{"$f":" ConFin!DG$562","v":0},{"$f":" ConFin!DH$562","v":0},{"$f":" ConFin!DI$562","v":0},{"$f":" ConFin!DJ$562","v":0},{"$f":" ConFin!DK$562","v":0},{"$f":" ConFin!DL$562","v":0},{"$f":" ConFin!DM$562","v":0},{"$f":" ConFin!DN$562","v":0},{"$f":" ConFin!DO$562","v":0},{"$f":" ConFin!DP$562","v":0},{"$f":" ConFin!DQ$562","v":0},{"$f":" ConFin!DR$562","v":0},{"$f":" ConFin!DS$562","v":0},{"$f":" ConFin!DT$562","v":0},{"$f":" ConFin!DU$562","v":0},{"$f":" ConFin!DV$562","v":0},{"$f":" ConFin!DW$562","v":0},{"$f":" ConFin!DX$562","v":0},{"$f":" ConFin!DY$562","v":0},{"$f":" ConFin!DZ$562","v":0},{"$f":" ConFin!EA$562","v":0},{"$f":" ConFin!EB$562","v":0},{"$f":" ConFin!EC$562","v":0},{"$f":" ConFin!ED$562","v":0},{"$f":" ConFin!EE$562","v":0},{"$f":" ConFin!EF$562","v":0},{"$f":" ConFin!EG$562","v":0},{"$f":" ConFin!EH$562","v":0},{"$f":" ConFin!EI$562","v":0},{"$f":" ConFin!EJ$562","v":0},{"$f":" ConFin!EK$562","v":0},{"$f":" ConFin!EL$562","v":0},{"$f":" ConFin!EM$562","v":0},{"$f":" ConFin!EN$562","v":0},{"$f":" ConFin!EO$562","v":0},{"$f":" ConFin!EP$562","v":0},{"$f":" ConFin!EQ$562","v":0},{"$f":" ConFin!ER$562","v":0},{"$f":" ConFin!ES$562","v":0},{"$f":" ConFin!ET$562","v":0},{"$f":" ConFin!EU$562","v":0},{"$f":" ConFin!EV$562","v":0},{"$f":" ConFin!EW$562","v":0},{"$f":" ConFin!EX$562","v":0},{"$f":" ConFin!EY$562","v":0},{"$f":" ConFin!EZ$562","v":0},{"$f":" ConFin!FA$562","v":0},{"$f":" ConFin!FB$562","v":0},{"$f":" ConFin!FC$562","v":0},{"$f":" ConFin!FD$562","v":0},{"$f":" ConFin!FE$562","v":0},{"$f":" ConFin!FF$562","v":0},{"$f":" ConFin!FG$562","v":0},{"$f":" ConFin!FH$562","v":0},{"$f":" ConFin!FI$562","v":0},{"$f":" ConFin!FJ$562","v":0},{"$f":" ConFin!FK$562","v":0},{"$f":" ConFin!FL$562","v":0},{"$f":" ConFin!FM$562","v":0},{"$f":" ConFin!FN$562","v":0},{"$f":" ConFin!FO$562","v":0},{"$f":" ConFin!FP$562","v":0},{"$f":" ConFin!FQ$562","v":0},{"$f":" ConFin!FR$562","v":0},{"$f":" ConFin!FS$562","v":0},{"$f":" ConFin!FT$562","v":0},{"$f":" ConFin!FU$562","v":0},{"$f":" ConFin!FV$562","v":0},{"$f":" ConFin!FW$562","v":0},{"$f":" ConFin!FX$562","v":0},{"$f":" ConFin!FY$562","v":0},{"$f":" ConFin!FZ$562","v":0},{"$f":" ConFin!GA$562","v":0},{"$f":" ConFin!GB$562","v":0},{"$f":" ConFin!GC$562","v":0},{"$f":" ConFin!GD$562","v":0},{"$f":" ConFin!GE$562","v":0},{"$f":" ConFin!GF$562","v":0},{"$f":" ConFin!GG$562","v":0},{"$f":" ConFin!GH$562","v":0},{"$f":" ConFin!GI$562","v":0},{"$f":" ConFin!GJ$562","v":0}]
[null,null,null,null,{"$f":" E$30","v":"Amortisation of capitalised finance costs POS"},0,"$ 000s",15350.115358779016,0,0,0,0,0,0,0,0,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,{"$f":" AK$30","v":451.47398114055909},451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,451.47398114055909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capitalised finance costs balance",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J33 + J34 + J35 - J36","v":0},0,6230.3308313809248,7319.9402592905935,8768.1878561764279,11446.343191632895,15350.115358779012,14898.641377638452,14447.167396497893,13995.693415357333,13544.219434216773,13092.745453076213,12641.271471935654,12189.797490795094,11738.323509654534,11286.849528513974,10835.375547373415,10383.901566232855,9932.427585092295,9480.9536039517352,9029.4796228111754,8578.0056416706157,8126.5316605300568,7675.0576793894979,7223.5836982489391,6772.1097171083802,6320.6357359678213,5869.1617548272625,5417.6877736867036,4966.2137925461448,4514.7398114055859,4063.265830265027,{"$f":" AP33 + AP34 + AP35 - AP36","v":3611.7918491244682},3160.3178679839093,2708.8438868433504,2257.3699057027916,1805.8959245622325,1354.4219434216734,902.94796228111431,451.47398114055522,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,{"$f":" BV33 + BV34 + BV35 - BV36","v":-3.865352482534945E-12},-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,{"$f":" DB33 + DB34 + DB35 - DB36","v":-3.865352482534945E-12},-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,{"$f":" EH33 + EH34 + EH35 - EH36","v":-3.865352482534945E-12},-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,{"$f":" FN33 + FN34 + FN35 - FN36","v":-3.865352482534945E-12},-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12,-3.865352482534945E-12]
[]
[]
["END"]

{"sheet":"Debt","index":13,"n_rows":517,"n_cols":192,"rows_kept":517,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Debt - Seasonal - Leverage Method"}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Check!$F$9","v":4},"Error chks",null,null,{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,{"$f":" Time!E$66","v":"Timeline label"},{"$f":" Output!J2","v":55},"Track chgs",null,null,{"$f":" Time!J$66","v":"Pre-fcst"},{"$f":" Time!K$66","v":"Pre-fcst"},{"$f":" Time!L$66","v":"Fin Close"},{"$f":" Time!M$66","v":"Construction"},{"$f":" Time!N$66","v":"Construction"},{"$f":" Time!O$66","v":"Construction"},{"$f":" Time!P$66","v":"Construction"},{"$f":" Time!Q$66","v":"Operations"},{"$f":" Time!R$66","v":"Operations"},{"$f":" Time!S$66","v":"Operations"},{"$f":" Time!T$66","v":"Operations"},{"$f":" Time!U$66","v":"Operations"},{"$f":" Time!V$66","v":"Operations"},{"$f":" Time!W$66","v":"Operations"},{"$f":" Time!X$66","v":"Operations"},{"$f":" Time!Y$66","v":"Operations"},{"$f":" Time!Z$66","v":"Operations"},{"$f":" Time!AA$66","v":"Operations"},{"$f":" Time!AB$66","v":"Operations"},{"$f":" Time!AC$66","v":"Operations"},{"$f":" Time!AD$66","v":"Operations"},{"$f":" Time!AE$66","v":"Operations"},{"$f":" Time!AF$66","v":"Operations"},{"$f":" Time!AG$66","v":"Operations"},{"$f":" Time!AH$66","v":"Operations"},{"$f":" Time!AI$66","v":"Operations"},{"$f":" Time!AJ$66","v":"Operations"},{"$f":" Time!AK$66","v":"Operations"},{"$f":" Time!AL$66","v":"Operations"},{"$f":" Time!AM$66","v":"Operations"},{"$f":" Time!AN$66","v":"Operations"},{"$f":" Time!AO$66","v":"Operations"},{"$f":" Time!AP$66","v":"Operations"},{"$f":" Time!AQ$66","v":"Operations"},{"$f":" Time!AR$66","v":"Operations"},{"$f":" Time!AS$66","v":"Operations"},{"$f":" Time!AT$66","v":"Operations"},{"$f":" Time!AU$66","v":"Operations"},{"$f":" Time!AV$66","v":"Operations"},{"$f":" Time!AW$66","v":"Operations"},{"$f":" Time!AX$66","v":"Operations"},{"$f":" Time!AY$66","v":"Operations"},{"$f":" Time!AZ$66","v":"Operations"},{"$f":" Time!BA$66","v":"Operations"},{"$f":" Time!BB$66","v":"Operations"},{"$f":" Time!BC$66","v":"Operations"},{"$f":" Time!BD$66","v":"Operations"},{"$f":" Time!BE$66","v":"Post ops"},{"$f":" Time!BF$66","v":"Post ops"},{"$f":" Time!BG$66","v":"Post ops"},{"$f":" Time!BH$66","v":"Post ops"},{"$f":" Time!BI$66","v":"Post ops"},{"$f":" Time!BJ$66","v":"Post ops"},{"$f":" Time!BK$66","v":"Post ops"},{"$f":" Time!BL$66","v":"Post ops"},{"$f":" Time!BM$66","v":"Post ops"},{"$f":" Time!BN$66","v":"Post ops"},{"$f":" Time!BO$66","v":"Post ops"},{"$f":" Time!BP$66","v":"Post ops"},{"$f":" Time!BQ$66","v":"Post ops"},{"$f":" Time!BR$66","v":"Post ops"},{"$f":" Time!BS$66","v":"Post ops"},{"$f":" Time!BT$66","v":"Post ops"},{"$f":" Time!BU$66","v":"Post ops"},{"$f":" Time!BV$66","v":"Post ops"},{"$f":" Time!BW$66","v":"Post ops"},{"$f":" Time!BX$66","v":"Post ops"},{"$f":" Time!BY$66","v":"Post ops"},{"$f":" Time!BZ$66","v":"Post ops"},{"$f":" Time!CA$66","v":"Post ops"},{"$f":" Time!CB$66","v":"Post ops"},{"$f":" Time!CC$66","v":"Post ops"},{"$f":" Time!CD$66","v":"Post ops"},{"$f":" Time!CE$66","v":"Post ops"},{"$f":" Time!CF$66","v":"Post ops"},{"$f":" Time!CG$66","v":"Post ops"},{"$f":" Time!CH$66","v":"Post ops"},{"$f":" Time!CI$66","v":"Post ops"},{"$f":" Time!CJ$66","v":"Post ops"},{"$f":" Time!CK$66","v":"Post ops"},{"$f":" Time!CL$66","v":"Post ops"},{"$f":" Time!CM$66","v":"Post ops"},{"$f":" Time!CN$66","v":"Post ops"},{"$f":" Time!CO$66","v":"Post ops"},{"$f":" Time!CP$66","v":"Post ops"},{"$f":" Time!CQ$66","v":"Post ops"},{"$f":" Time!CR$66","v":"Post ops"},{"$f":" Time!CS$66","v":"Post ops"},{"$f":" Time!CT$66","v":"Post ops"},{"$f":" Time!CU$66","v":"Post ops"},{"$f":" Time!CV$66","v":"Post ops"},{"$f":" Time!CW$66","v":"Post ops"},{"$f":" Time!CX$66","v":"Post ops"},{"$f":" Time!CY$66","v":"Post ops"},{"$f":" Time!CZ$66","v":"Post ops"},{"$f":" Time!DA$66","v":"Post ops"},{"$f":" Time!DB$66","v":"Post ops"},{"$f":" Time!DC$66","v":"Post ops"},{"$f":" Time!DD$66","v":"Post ops"},{"$f":" Time!DE$66","v":"Post ops"},{"$f":" Time!DF$66","v":"Post ops"},{"$f":" Time!DG$66","v":"Post ops"},{"$f":" Time!DH$66","v":"Post ops"},{"$f":" Time!DI$66","v":"Post ops"},{"$f":" Time!DJ$66","v":"Post ops"},{"$f":" Time!DK$66","v":"Post ops"},{"$f":" Time!DL$66","v":"Post ops"},{"$f":" Time!DM$66","v":"Post ops"},{"$f":" Time!DN$66","v":"Post ops"},{"$f":" Time!DO$66","v":"Post ops"},{"$f":" Time!DP$66","v":"Post ops"},{"$f":" Time!DQ$66","v":"Post ops"},{"$f":" Time!DR$66","v":"Post ops"},{"$f":" Time!DS$66","v":"Post ops"},{"$f":" Time!DT$66","v":"Post ops"},{"$f":" Time!DU$66","v":"Post ops"},{"$f":" Time!DV$66","v":"Post ops"},{"$f":" Time!DW$66","v":"Post ops"},{"$f":" Time!DX$66","v":"Post ops"},{"$f":" Time!DY$66","v":"Post ops"},{"$f":" Time!DZ$66","v":"Post ops"},{"$f":" Time!EA$66","v":"Post ops"},{"$f":" Time!EB$66","v":"Post ops"},{"$f":" Time!EC$66","v":"Post ops"},{"$f":" Time!ED$66","v":"Post ops"},{"$f":" Time!EE$66","v":"Post ops"},{"$f":" Time!EF$66","v":"Post ops"},{"$f":" Time!EG$66","v":"Post ops"},{"$f":" Time!EH$66","v":"Post ops"},{"$f":" Time!EI$66","v":"Post ops"},{"$f":" Time!EJ$66","v":"Post ops"},{"$f":" Time!EK$66","v":"Post ops"},{"$f":" Time!EL$66","v":"Post ops"},{"$f":" Time!EM$66","v":"Post ops"},{"$f":" Time!EN$66","v":"Post ops"},{"$f":" Time!EO$66","v":"Post ops"},{"$f":" Time!EP$66","v":"Post ops"},{"$f":" Time!EQ$66","v":"Post ops"},{"$f":" Time!ER$66","v":"Post ops"},{"$f":" Time!ES$66","v":"Post ops"},{"$f":" Time!ET$66","v":"Post ops"},{"$f":" Time!EU$66","v":"Post ops"},{"$f":" Time!EV$66","v":"Post ops"},{"$f":" Time!EW$66","v":"Post ops"},{"$f":" Time!EX$66","v":"Post ops"},{"$f":" Time!EY$66","v":"Post ops"},{"$f":" Time!EZ$66","v":"Post ops"},{"$f":" Time!FA$66","v":"Post ops"},{"$f":" Time!FB$66","v":"Post ops"},{"$f":" Time!FC$66","v":"Post ops"},{"$f":" Time!FD$66","v":"Post ops"},{"$f":" Time!FE$66","v":"Post ops"},{"$f":" Time!FF$66","v":"Post ops"},{"$f":" Time!FG$66","v":"Post ops"},{"$f":" Time!FH$66","v":"Post ops"},{"$f":" Time!FI$66","v":"Post ops"},{"$f":" Time!FJ$66","v":"Post ops"},{"$f":" Time!FK$66","v":"Post ops"},{"$f":" Time!FL$66","v":"Post ops"},{"$f":" Time!FM$66","v":"Post ops"},{"$f":" Time!FN$66","v":"Post ops"},{"$f":" Time!FO$66","v":"Post ops"},{"$f":" Time!FP$66","v":"Post ops"},{"$f":" Time!FQ$66","v":"Post ops"},{"$f":" Time!FR$66","v":"Post ops"},{"$f":" Time!FS$66","v":"Post ops"},{"$f":" Time!FT$66","v":"Post ops"},{"$f":" Time!FU$66","v":"Post ops"},{"$f":" Time!FV$66","v":"Post ops"},{"$f":" Time!FW$66","v":"Post ops"},{"$f":" Time!FX$66","v":"Post ops"},{"$f":" Time!FY$66","v":"Post ops"},{"$f":" Time!FZ$66","v":"Post ops"},{"$f":" Time!GA$66","v":"Post ops"},{"$f":" Time!GB$66","v":"Post ops"},{"$f":" Time!GC$66","v":"Post ops"},{"$f":" Time!GD$66","v":"Post ops"},{"$f":" Time!GE$66","v":"Post ops"},{"$f":" Time!GF$66","v":"Post ops"},{"$f":" Time!GG$66","v":"Post ops"},{"$f":" Time!GH$66","v":"Post ops"},{"$f":" Time!GI$66","v":"Post ops"},{"$f":" Time!GJ$66","v":"Post ops"}]
[null,null,null,null,{"$f":" Time!E$39","v":"Financial year"},{"$f":" Check!$F$28","v":0},"Alerts",null,null,{"$f":" Time!J$39","v":2021},{"$f":" Time!K$39","v":2021},{"$f":" Time!L$39","v":2022},{"$f":" Time!M$39","v":2022},{"$f":" Time!N$39","v":2023},{"$f":" Time!O$39","v":2023},{"$f":" Time!P$39","v":2024},{"$f":" Time!Q$39","v":2024},{"$f":" Time!R$39","v":2025},{"$f":" Time!S$39","v":2025},{"$f":" Time!T$39","v":2026},{"$f":" Time!U$39","v":2026},{"$f":" Time!V$39","v":2027},{"$f":" Time!W$39","v":2027},{"$f":" Time!X$39","v":2028},{"$f":" Time!Y$39","v":2028},{"$f":" Time!Z$39","v":2029},{"$f":" Time!AA$39","v":2029},{"$f":" Time!AB$39","v":2030},{"$f":" Time!AC$39","v":2030},{"$f":" Time!AD$39","v":2031},{"$f":" Time!AE$39","v":2031},{"$f":" Time!AF$39","v":2032},{"$f":" Time!AG$39","v":2032},{"$f":" Time!AH$39","v":2033},{"$f":" Time!AI$39","v":2033},{"$f":" Time!AJ$39","v":2034},{"$f":" Time!AK$39","v":2034},{"$f":" Time!AL$39","v":2035},{"$f":" Time!AM$39","v":2035},{"$f":" Time!AN$39","v":2036},{"$f":" Time!AO$39","v":2036},{"$f":" Time!AP$39","v":2037},{"$f":" Time!AQ$39","v":2037},{"$f":" Time!AR$39","v":2038},{"$f":" Time!AS$39","v":2038},{"$f":" Time!AT$39","v":2039},{"$f":" Time!AU$39","v":2039},{"$f":" Time!AV$39","v":2040},{"$f":" Time!AW$39","v":2040},{"$f":" Time!AX$39","v":2041},{"$f":" Time!AY$39","v":2041},{"$f":" Time!AZ$39","v":2042},{"$f":" Time!BA$39","v":2042},{"$f":" Time!BB$39","v":2043},{"$f":" Time!BC$39","v":2043},{"$f":" Time!BD$39","v":2044},{"$f":" Time!BE$39","v":2044},{"$f":" Time!BF$39","v":2045},{"$f":" Time!BG$39","v":2045},{"$f":" Time!BH$39","v":2046},{"$f":" Time!BI$39","v":2046},{"$f":" Time!BJ$39","v":2047},{"$f":" Time!BK$39","v":2047},{"$f":" Time!BL$39","v":2048},{"$f":" Time!BM$39","v":2048},{"$f":" Time!BN$39","v":2049},{"$f":" Time!BO$39","v":2049},{"$f":" Time!BP$39","v":2050},{"$f":" Time!BQ$39","v":2050},{"$f":" Time!BR$39","v":2051},{"$f":" Time!BS$39","v":2051},{"$f":" Time!BT$39","v":2052},{"$f":" Time!BU$39","v":2052},{"$f":" Time!BV$39","v":2053},{"$f":" Time!BW$39","v":2053},{"$f":" Time!BX$39","v":2054},{"$f":" Time!BY$39","v":2054},{"$f":" Time!BZ$39","v":2055},{"$f":" Time!CA$39","v":2055},{"$f":" Time!CB$39","v":2056},{"$f":" Time!CC$39","v":2056},{"$f":" Time!CD$39","v":2057},{"$f":" Time!CE$39","v":2057},{"$f":" Time!CF$39","v":2058},{"$f":" Time!CG$39","v":2058},{"$f":" Time!CH$39","v":2059},{"$f":" Time!CI$39","v":2059},{"$f":" Time!CJ$39","v":2060},{"$f":" Time!CK$39","v":2060},{"$f":" Time!CL$39","v":2061},{"$f":" Time!CM$39","v":2061},{"$f":" Time!CN$39","v":2062},{"$f":" Time!CO$39","v":2062},{"$f":" Time!CP$39","v":2063},{"$f":" Time!CQ$39","v":2063},{"$f":" Time!CR$39","v":2064},{"$f":" Time!CS$39","v":2064},{"$f":" Time!CT$39","v":2065},{"$f":" Time!CU$39","v":2065},{"$f":" Time!CV$39","v":2066},{"$f":" Time!CW$39","v":2066},{"$f":" Time!CX$39","v":2067},{"$f":" Time!CY$39","v":2067},{"$f":" Time!CZ$39","v":2068},{"$f":" Time!DA$39","v":2068},{"$f":" Time!DB$39","v":2069},{"$f":" Time!DC$39","v":2069},{"$f":" Time!DD$39","v":2070},{"$f":" Time!DE$39","v":2070},{"$f":" Time!DF$39","v":2071},{"$f":" Time!DG$39","v":2071},{"$f":" Time!DH$39","v":2072},{"$f":" Time!DI$39","v":2072},{"$f":" Time!DJ$39","v":2073},{"$f":" Time!DK$39","v":2073},{"$f":" Time!DL$39","v":2074},{"$f":" Time!DM$39","v":2074},{"$f":" Time!DN$39","v":2075},{"$f":" Time!DO$39","v":2075},{"$f":" Time!DP$39","v":2076},{"$f":" Time!DQ$39","v":2076},{"$f":" Time!DR$39","v":2077},{"$f":" Time!DS$39","v":2077},{"$f":" Time!DT$39","v":2078},{"$f":" Time!DU$39","v":2078},{"$f":" Time!DV$39","v":2079},{"$f":" Time!DW$39","v":2079},{"$f":" Time!DX$39","v":2080},{"$f":" Time!DY$39","v":2080},{"$f":" Time!DZ$39","v":2081},{"$f":" Time!EA$39","v":2081},{"$f":" Time!EB$39","v":2082},{"$f":" Time!EC$39","v":2082},{"$f":" Time!ED$39","v":2083},{"$f":" Time!EE$39","v":2083},{"$f":" Time!EF$39","v":2084},{"$f":" Time!EG$39","v":2084},{"$f":" Time!EH$39","v":2085},{"$f":" Time!EI$39","v":2085},{"$f":" Time!EJ$39","v":2086},{"$f":" Time!EK$39","v":2086},{"$f":" Time!EL$39","v":2087},{"$f":" Time!EM$39","v":2087},{"$f":" Time!EN$39","v":2088},{"$f":" Time!EO$39","v":2088},{"$f":" Time!EP$39","v":2089},{"$f":" Time!EQ$39","v":2089},{"$f":" Time!ER$39","v":2090},{"$f":" Time!ES$39","v":2090},{"$f":" Time!ET$39","v":2091},{"$f":" Time!EU$39","v":2091},{"$f":" Time!EV$39","v":2092},{"$f":" Time!EW$39","v":2092},{"$f":" Time!EX$39","v":2093},{"$f":" Time!EY$39","v":2093},{"$f":" Time!EZ$39","v":2094},{"$f":" Time!FA$39","v":2094},{"$f":" Time!FB$39","v":2095},{"$f":" Time!FC$39","v":2095},{"$f":" Time!FD$39","v":2096},{"$f":" Time!FE$39","v":2096},{"$f":" Time!FF$39","v":2097},{"$f":" Time!FG$39","v":2097},{"$f":" Time!FH$39","v":2098},{"$f":" Time!FI$39","v":2098},{"$f":" Time!FJ$39","v":2099},{"$f":" Time!FK$39","v":2099},{"$f":" Time!FL$39","v":2100},{"$f":" Time!FM$39","v":2100},{"$f":" Time!FN$39","v":2101},{"$f":" Time!FO$39","v":2101},{"$f":" Time!FP$39","v":2102},{"$f":" Time!FQ$39","v":2102},{"$f":" Time!FR$39","v":2103},{"$f":" Time!FS$39","v":2103},{"$f":" Time!FT$39","v":2104},{"$f":" Time!FU$39","v":2104},{"$f":" Time!FV$39","v":2105},{"$f":" Time!FW$39","v":2105},{"$f":" Time!FX$39","v":2106},{"$f":" Time!FY$39","v":2106},{"$f":" Time!FZ$39","v":2107},{"$f":" Time!GA$39","v":2107},{"$f":" Time!GB$39","v":2108},{"$f":" Time!GC$39","v":2108},{"$f":" Time!GD$39","v":2109},{"$f":" Time!GE$39","v":2109},{"$f":" Time!GF$39","v":2110},{"$f":" Time!GG$39","v":2110},{"$f":" Time!GH$39","v":2111},{"$f":" Time!GI$39","v":2111},{"$f":" Time!GJ$39","v":2112}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48},{"$f":" Time!BF$10","v":49},{"$f":" Time!BG$10","v":50},{"$f":" Time!BH$10","v":51},{"$f":" Time!BI$10","v":52},{"$f":" Time!BJ$10","v":53},{"$f":" Time!BK$10","v":54},{"$f":" Time!BL$10","v":55},{"$f":" Time!BM$10","v":56},{"$f":" Time!BN$10","v":57},{"$f":" Time!BO$10","v":58},{"$f":" Time!BP$10","v":59},{"$f":" Time!BQ$10","v":60},{"$f":" Time!BR$10","v":61},{"$f":" Time!BS$10","v":62},{"$f":" Time!BT$10","v":63},{"$f":" Time!BU$10","v":64},{"$f":" Time!BV$10","v":65},{"$f":" Time!BW$10","v":66},{"$f":" Time!BX$10","v":67},{"$f":" Time!BY$10","v":68},{"$f":" Time!BZ$10","v":69},{"$f":" Time!CA$10","v":70},{"$f":" Time!CB$10","v":71},{"$f":" Time!CC$10","v":72},{"$f":" Time!CD$10","v":73},{"$f":" Time!CE$10","v":74},{"$f":" Time!CF$10","v":75},{"$f":" Time!CG$10","v":76},{"$f":" Time!CH$10","v":77},{"$f":" Time!CI$10","v":78},{"$f":" Time!CJ$10","v":79},{"$f":" Time!CK$10","v":80},{"$f":" Time!CL$10","v":81},{"$f":" Time!CM$10","v":82},{"$f":" Time!CN$10","v":83},{"$f":" Time!CO$10","v":84},{"$f":" Time!CP$10","v":85},{"$f":" Time!CQ$10","v":86},{"$f":" Time!CR$10","v":87},{"$f":" Time!CS$10","v":88},{"$f":" Time!CT$10","v":89},{"$f":" Time!CU$10","v":90},{"$f":" Time!CV$10","v":91},{"$f":" Time!CW$10","v":92},{"$f":" Time!CX$10","v":93},{"$f":" Time!CY$10","v":94},{"$f":" Time!CZ$10","v":95},{"$f":" Time!DA$10","v":96},{"$f":" Time!DB$10","v":97},{"$f":" Time!DC$10","v":98},{"$f":" Time!DD$10","v":99},{"$f":" Time!DE$10","v":100},{"$f":" Time!DF$10","v":101},{"$f":" Time!DG$10","v":102},{"$f":" Time!DH$10","v":103},{"$f":" Time!DI$10","v":104},{"$f":" Time!DJ$10","v":105},{"$f":" Time!DK$10","v":106},{"$f":" Time!DL$10","v":107},{"$f":" Time!DM$10","v":108},{"$f":" Time!DN$10","v":109},{"$f":" Time!DO$10","v":110},{"$f":" Time!DP$10","v":111},{"$f":" Time!DQ$10","v":112},{"$f":" Time!DR$10","v":113},{"$f":" Time!DS$10","v":114},{"$f":" Time!DT$10","v":115},{"$f":" Time!DU$10","v":116},{"$f":" Time!DV$10","v":117},{"$f":" Time!DW$10","v":118},{"$f":" Time!DX$10","v":119},{"$f":" Time!DY$10","v":120},{"$f":" Time!DZ$10","v":121},{"$f":" Time!EA$10","v":122},{"$f":" Time!EB$10","v":123},{"$f":" Time!EC$10","v":124},{"$f":" Time!ED$10","v":125},{"$f":" Time!EE$10","v":126},{"$f":" Time!EF$10","v":127},{"$f":" Time!EG$10","v":128},{"$f":" Time!EH$10","v":129},{"$f":" Time!EI$10","v":130},{"$f":" Time!EJ$10","v":131},{"$f":" Time!EK$10","v":132},{"$f":" Time!EL$10","v":133},{"$f":" Time!EM$10","v":134},{"$f":" Time!EN$10","v":135},{"$f":" Time!EO$10","v":136},{"$f":" Time!EP$10","v":137},{"$f":" Time!EQ$10","v":138},{"$f":" Time!ER$10","v":139},{"$f":" Time!ES$10","v":140},{"$f":" Time!ET$10","v":141},{"$f":" Time!EU$10","v":142},{"$f":" Time!EV$10","v":143},{"$f":" Time!EW$10","v":144},{"$f":" Time!EX$10","v":145},{"$f":" Time!EY$10","v":146},{"$f":" Time!EZ$10","v":147},{"$f":" Time!FA$10","v":148},{"$f":" Time!FB$10","v":149},{"$f":" Time!FC$10","v":150},{"$f":" Time!FD$10","v":151},{"$f":" Time!FE$10","v":152},{"$f":" Time!FF$10","v":153},{"$f":" Time!FG$10","v":154},{"$f":" Time!FH$10","v":155},{"$f":" Time!FI$10","v":156},{"$f":" Time!FJ$10","v":157},{"$f":" Time!FK$10","v":158},{"$f":" Time!FL$10","v":159},{"$f":" Time!FM$10","v":160},{"$f":" Time!FN$10","v":161},{"$f":" Time!FO$10","v":162},{"$f":" Time!FP$10","v":163},{"$f":" Time!FQ$10","v":164},{"$f":" Time!FR$10","v":165},{"$f":" Time!FS$10","v":166},{"$f":" Time!FT$10","v":167},{"$f":" Time!FU$10","v":168},{"$f":" Time!FV$10","v":169},{"$f":" Time!FW$10","v":170},{"$f":" Time!FX$10","v":171},{"$f":" Time!FY$10","v":172},{"$f":" Time!FZ$10","v":173},{"$f":" Time!GA$10","v":174},{"$f":" Time!GB$10","v":175},{"$f":" Time!GC$10","v":176},{"$f":" Time!GD$10","v":177},{"$f":" Time!GE$10","v":178},{"$f":" Time!GF$10","v":179},{"$f":" Time!GG$10","v":180},{"$f":" Time!GH$10","v":181},{"$f":" Time!GI$10","v":182},{"$f":" Time!GJ$10","v":183}]
[]
["SENIOR DEBT"]
[]
[]
["SENIOR DEBT"]
[]
[null,"Debt sizing"]
[null,null,null,null,{"$f":" Solve!E$101","v":"Cash flow available for senior debt - paste"},{"$f":" Solve!F$101","v":0},{"$f":" Solve!G$101","v":"$ 000s"},{"$f":" Solve!H$101","v":678616.70739616605},{"$f":" Solve!I$101","v":0},{"$f":" Solve!J$101","v":0},{"$f":" Solve!K$101","v":0},{"$f":" Solve!L$101","v":-9.2713579104114575E-5},{"$f":" Solve!M$101","v":2.4174023305233966E-6},{"$f":" Solve!O$101","v":2.0537530629627071E-5},{"$f":" Solve!P$101","v":2.7137577586671241E-5},{"$f":" Solve!Q$101","v":-1.1000741034992087E-3},{"$f":" Solve!R$101","v":19404.635268610455},{"$f":" Solve!S$101","v":18611.389402627436},{"$f":" Solve!T$101","v":17823.872140901665},{"$f":" Solve!U$101","v":18440.887822505854},{"$f":" Solve!V$101","v":17779.417165988809},{"$f":" Solve!W$101","v":18182.506712743852},{"$f":" Solve!X$101","v":17679.76312045908},{"$f":" Solve!Y$101","v":18032.240378504197},{"$f":" Solve!Z$101","v":17507.516150175728},{"$f":" Solve!AA$101","v":17854.32326826785},{"$f":" Solve!AB$101","v":17425.726842826181},{"$f":" Solve!AC$101","v":17744.343695464511},{"$f":" Solve!AD$101","v":17266.238552863466},{"$f":" Solve!AE$101","v":17584.226450075221},{"$f":" Solve!AF$101","v":17100.132531139832},{"$f":" Solve!AG$101","v":17447.508989503811},{"$f":" Solve!AH$101","v":16900.811354991296},{"$f":" Solve!AI$101","v":17243.074547027954},{"$f":" Solve!AJ$101","v":16745.796437383717},{"$f":" Solve!AK$101","v":17061.164772401906},{"$f":" Solve!AL$101","v":16591.010504832004},{"$f":" Solve!AM$101","v":16902.969557532924},{"$f":" Solve!AN$101","v":16390.256546665569},{"$f":" Solve!AO$101","v":16728.999151642154},{"$f":" Solve!AP$101","v":16154.172102879791},{"$f":" Solve!AQ$101","v":16492.302071141883},{"$f":" Solve!AR$101","v":16010.212633117622},{"$f":" Solve!AS$101","v":16364.472534924687},{"$f":" Solve!AT$101","v":15877.180481804136},{"$f":" Solve!AU$101","v":16232.920023105749},{"$f":" Solve!AV$101","v":15740.246378936143},{"$f":" Solve!AW$101","v":16123.593277151936},{"$f":" Solve!AX$101","v":15573.937868574121},{"$f":" Solve!AY$101","v":15958.059902931338},{"$f":" Solve!AZ$101","v":15347.618339775896},{"$f":" Solve!BA$101","v":15760.856544110447},{"$f":" Solve!BB$101","v":15308.033235962062},{"$f":" Solve!BC$101","v":15723.149220810625},{"$f":" Solve!BD$101","v":15268.109231429005},{"$f":" Solve!BE$101","v":15710.136987017493},{"$f":" Solve!BF$101","v":4522.8963376353749},{"$f":" Solve!BG$101","v":0},{"$f":" Solve!BH$101","v":0},{"$f":" Solve!BI$101","v":0},{"$f":" Solve!BJ$101","v":0},{"$f":" Solve!BK$101","v":0},{"$f":" Solve!BL$101","v":0},{"$f":" Solve!BM$101","v":0},{"$f":" Solve!BN$101","v":0},{"$f":" Solve!BO$101","v":0},{"$f":" Solve!BP$101","v":0},{"$f":" Solve!BQ$101","v":0},{"$f":" Solve!BR$101","v":0},{"$f":" Solve!BS$101","v":0},{"$f":" Solve!BT$101","v":0},{"$f":" Solve!BU$101","v":0},{"$f":" Solve!BV$101","v":0},{"$f":" Solve!BW$101","v":0},{"$f":" Solve!BX$101","v":0},{"$f":" Solve!BY$101","v":0},{"$f":" Solve!BZ$101","v":0},{"$f":" Solve!CA$101","v":0},{"$f":" Solve!CB$101","v":0},{"$f":" Solve!CC$101","v":0},{"$f":" Solve!CD$101","v":0},{"$f":" Solve!CE$101","v":0},{"$f":" Solve!CF$101","v":0},{"$f":" Solve!CG$101","v":0},{"$f":" Solve!CH$101","v":0},{"$f":" Solve!CI$101","v":0},{"$f":" Solve!CJ$101","v":0},{"$f":" Solve!CK$101","v":0},{"$f":" Solve!CL$101","v":0},{"$f":" Solve!CM$101","v":0},{"$f":" Solve!CN$101","v":0},{"$f":" Solve!CO$101","v":0},{"$f":" Solve!CP$101","v":0},{"$f":" Solve!CQ$101","v":0},{"$f":" Solve!CR$101","v":0},{"$f":" Solve!CS$101","v":0},{"$f":" Solve!CT$101","v":0},{"$f":" Solve!CU$101","v":0},{"$f":" Solve!CV$101","v":0},{"$f":" Solve!CW$101","v":0},{"$f":" Solve!CX$101","v":0},{"$f":" Solve!CY$101","v":0},{"$f":" Solve!CZ$101","v":0},{"$f":" Solve!DA$101","v":0},{"$f":" Solve!DB$101","v":0},{"$f":" Solve!DC$101","v":0},{"$f":" Solve!DD$101","v":0},{"$f":" Solve!DE$101","v":0},{"$f":" Solve!DF$101","v":0},{"$f":" Solve!DG$101","v":0},{"$f":" Solve!DH$101","v":0},{"$f":" Solve!DI$101","v":0},{"$f":" Solve!DJ$101","v":0},{"$f":" Solve!DK$101","v":0},{"$f":" Solve!DL$101","v":0},{"$f":" Solve!DM$101","v":0},{"$f":" Solve!DN$101","v":0},{"$f":" Solve!DO$101","v":0},{"$f":" Solve!DP$101","v":0},{"$f":" Solve!DQ$101","v":0},{"$f":" Solve!DR$101","v":0},{"$f":" Solve!DS$101","v":0},{"$f":" Solve!DT$101","v":0},{"$f":" Solve!DU$101","v":0},{"$f":" Solve!DV$101","v":0},{"$f":" Solve!DW$101","v":0},{"$f":" Solve!DX$101","v":0},{"$f":" Solve!DY$101","v":0},{"$f":" Solve!DZ$101","v":0},{"$f":" Solve!EA$101","v":0},{"$f":" Solve!EB$101","v":0},{"$f":" Solve!EC$101","v":0},{"$f":" Solve!ED$101","v":0},{"$f":" Solve!EE$101","v":0},{"$f":" Solve!EF$101","v":0},{"$f":" Solve!EG$101","v":0},{"$f":" Solve!EH$101","v":0},{"$f":" Solve!EI$101","v":0},{"$f":" Solve!EJ$101","v":0},{"$f":" Solve!EK$101","v":0},{"$f":" Solve!EL$101","v":0},{"$f":" Solve!EM$101","v":0},{"$f":" Solve!EN$101","v":0},{"$f":" Solve!EO$101","v":0},{"$f":" Solve!EP$101","v":0},{"$f":" Solve!EQ$101","v":0},{"$f":" Solve!ER$101","v":0},{"$f":" Solve!ES$101","v":0},{"$f":" Solve!ET$101","v":0},{"$f":" Solve!EU$101","v":0},{"$f":" Solve!EV$101","v":0},{"$f":" Solve!EW$101","v":0},{"$f":" Solve!EX$101","v":0},{"$f":" Solve!EY$101","v":0},{"$f":" Solve!EZ$101","v":0},{"$f":" Solve!FA$101","v":0},{"$f":" Solve!FB$101","v":0},{"$f":" Solve!FC$101","v":0},{"$f":" Solve!FD$101","v":0},{"$f":" Solve!FE$101","v":0},{"$f":" Solve!FF$101","v":0},{"$f":" Solve!FG$101","v":0},{"$f":" Solve!FH$101","v":0},{"$f":" Solve!FI$101","v":0},{"$f":" Solve!FJ$101","v":0},{"$f":" Solve!FK$101","v":0},{"$f":" Solve!FL$101","v":0},{"$f":" Solve!FM$101","v":0},{"$f":" Solve!FN$101","v":0},{"$f":" Solve!FO$101","v":0},{"$f":" Solve!FP$101","v":0},{"$f":" Solve!FQ$101","v":0},{"$f":" Solve!FR$101","v":0},{"$f":" Solve!FS$101","v":0},{"$f":" Solve!FT$101","v":0},{"$f":" Solve!FU$101","v":0},{"$f":" Solve!FV$101","v":0},{"$f":" Solve!FW$101","v":0},{"$f":" Solve!FX$101","v":0},{"$f":" Solve!FY$101","v":0},{"$f":" Solve!FZ$101","v":0},{"$f":" Solve!GA$101","v":0},{"$f":" Solve!GB$101","v":0},{"$f":" Solve!GC$101","v":0},{"$f":" Solve!GD$101","v":0},{"$f":" Solve!GE$101","v":0},{"$f":" Solve!GF$101","v":0},{"$f":" Solve!GG$101","v":0},{"$f":" Solve!GH$101","v":0},{"$f":" Solve!GI$101","v":0},{"$f":" Solve!GJ$101","v":0},{"$f":" Solve!GK$101","v":0}]
[null,null,null,null,{"$f":" ConFin!E$133","v":"Net cash received from EG P50"},{"$f":" ConFin!F$133","v":0},{"$f":" ConFin!G$133","v":"$ 000s"},{"$f":" ConFin!H$133","v":6143.3496286788522},{"$f":" ConFin!I$133","v":0},{"$f":" ConFin!J$133","v":0},{"$f":" ConFin!K$133","v":0},{"$f":" ConFin!L$133","v":0},{"$f":" ConFin!M$133","v":0},{"$f":" ConFin!N$133","v":0},{"$f":" ConFin!O$133","v":0},{"$f":" ConFin!P$133","v":4084.3148630227533},{"$f":" ConFin!Q$133","v":2059.0347656560989},{"$f":" ConFin!R$133","v":0},{"$f":" ConFin!S$133","v":0},{"$f":" ConFin!T$133","v":0},{"$f":" ConFin!U$133","v":0},{"$f":" ConFin!V$133","v":0},{"$f":" ConFin!W$133","v":0},{"$f":" ConFin!X$133","v":0},{"$f":" ConFin!Y$133","v":0},{"$f":" ConFin!Z$133","v":0},{"$f":" ConFin!AA$133","v":0},{"$f":" ConFin!AB$133","v":0},{"$f":" ConFin!AC$133","v":0},{"$f":" ConFin!AD$133","v":0},{"$f":" ConFin!AE$133","v":0},{"$f":" ConFin!AF$133","v":0},{"$f":" ConFin!AG$133","v":0},{"$f":" ConFin!AH$133","v":0},{"$f":" ConFin!AI$133","v":0},{"$f":" ConFin!AJ$133","v":0},{"$f":" ConFin!AK$133","v":0},{"$f":" ConFin!AL$133","v":0},{"$f":" ConFin!AM$133","v":0},{"$f":" ConFin!AN$133","v":0},{"$f":" ConFin!AO$133","v":0},{"$f":" ConFin!AP$133","v":0},{"$f":" ConFin!AQ$133","v":0},{"$f":" ConFin!AR$133","v":0},{"$f":" ConFin!AS$133","v":0},{"$f":" ConFin!AT$133","v":0},{"$f":" ConFin!AU$133","v":0},{"$f":" ConFin!AV$133","v":0},{"$f":" ConFin!AW$133","v":0},{"$f":" ConFin!AX$133","v":0},{"$f":" ConFin!AY$133","v":0},{"$f":" ConFin!AZ$133","v":0},{"$f":" ConFin!BA$133","v":0},{"$f":" ConFin!BB$133","v":0},{"$f":" ConFin!BC$133","v":0},{"$f":" ConFin!BD$133","v":0},{"$f":" ConFin!BE$133","v":0},{"$f":" ConFin!BF$133","v":0},{"$f":" ConFin!BG$133","v":0},{"$f":" ConFin!BH$133","v":0},{"$f":" ConFin!BI$133","v":0},{"$f":" ConFin!BJ$133","v":0},{"$f":" ConFin!BK$133","v":0},{"$f":" ConFin!BL$133","v":0},{"$f":" ConFin!BM$133","v":0},{"$f":" ConFin!BN$133","v":0},{"$f":" ConFin!BO$133","v":0},{"$f":" ConFin!BP$133","v":0},{"$f":" ConFin!BQ$133","v":0},{"$f":" ConFin!BR$133","v":0},{"$f":" ConFin!BS$133","v":0},{"$f":" ConFin!BT$133","v":0},{"$f":" ConFin!BU$133","v":0},{"$f":" ConFin!BV$133","v":0},{"$f":" ConFin!BW$133","v":0},{"$f":" ConFin!BX$133","v":0},{"$f":" ConFin!BY$133","v":0},{"$f":" ConFin!BZ$133","v":0},{"$f":" ConFin!CA$133","v":0},{"$f":" ConFin!CB$133","v":0},{"$f":" ConFin!CC$133","v":0},{"$f":" ConFin!CD$133","v":0},{"$f":" ConFin!CE$133","v":0},{"$f":" ConFin!CF$133","v":0},{"$f":" ConFin!CG$133","v":0},{"$f":" ConFin!CH$133","v":0},{"$f":" ConFin!CI$133","v":0},{"$f":" ConFin!CJ$133","v":0},{"$f":" ConFin!CK$133","v":0},{"$f":" ConFin!CL$133","v":0},{"$f":" ConFin!CM$133","v":0},{"$f":" ConFin!CN$133","v":0},{"$f":" ConFin!CO$133","v":0},{"$f":" ConFin!CP$133","v":0},{"$f":" ConFin!CQ$133","v":0},{"$f":" ConFin!CR$133","v":0},{"$f":" ConFin!CS$133","v":0},{"$f":" ConFin!CT$133","v":0},{"$f":" ConFin!CU$133","v":0},{"$f":" ConFin!CV$133","v":0},{"$f":" ConFin!CW$133","v":0},{"$f":" ConFin!CX$133","v":0},{"$f":" ConFin!CY$133","v":0},{"$f":" ConFin!CZ$133","v":0},{"$f":" ConFin!DA$133","v":0},{"$f":" ConFin!DB$133","v":0},{"$f":" ConFin!DC$133","v":0},{"$f":" ConFin!DD$133","v":0},{"$f":" ConFin!DE$133","v":0},{"$f":" ConFin!DF$133","v":0},{"$f":" ConFin!DG$133","v":0},{"$f":" ConFin!DH$133","v":0},{"$f":" ConFin!DI$133","v":0},{"$f":" ConFin!DJ$133","v":0},{"$f":" ConFin!DK$133","v":0},{"$f":" ConFin!DL$133","v":0},{"$f":" ConFin!DM$133","v":0},{"$f":" ConFin!DN$133","v":0},{"$f":" ConFin!DO$133","v":0},{"$f":" ConFin!DP$133","v":0},{"$f":" ConFin!DQ$133","v":0},{"$f":" ConFin!DR$133","v":0},{"$f":" ConFin!DS$133","v":0},{"$f":" ConFin!DT$133","v":0},{"$f":" ConFin!DU$133","v":0},{"$f":" ConFin!DV$133","v":0},{"$f":" ConFin!DW$133","v":0},{"$f":" ConFin!DX$133","v":0},{"$f":" ConFin!DY$133","v":0},{"$f":" ConFin!DZ$133","v":0},{"$f":" ConFin!EA$133","v":0},{"$f":" ConFin!EB$133","v":0},{"$f":" ConFin!EC$133","v":0},{"$f":" ConFin!ED$133","v":0},{"$f":" ConFin!EE$133","v":0},{"$f":" ConFin!EF$133","v":0},{"$f":" ConFin!EG$133","v":0},{"$f":" ConFin!EH$133","v":0},{"$f":" ConFin!EI$133","v":0},{"$f":" ConFin!EJ$133","v":0},{"$f":" ConFin!EK$133","v":0},{"$f":" ConFin!EL$133","v":0},{"$f":" ConFin!EM$133","v":0},{"$f":" ConFin!EN$133","v":0},{"$f":" ConFin!EO$133","v":0},{"$f":" ConFin!EP$133","v":0},{"$f":" ConFin!EQ$133","v":0},{"$f":" ConFin!ER$133","v":0},{"$f":" ConFin!ES$133","v":0},{"$f":" ConFin!ET$133","v":0},{"$f":" ConFin!EU$133","v":0},{"$f":" ConFin!EV$133","v":0},{"$f":" ConFin!EW$133","v":0},{"$f":" ConFin!EX$133","v":0},{"$f":" ConFin!EY$133","v":0},{"$f":" ConFin!EZ$133","v":0},{"$f":" ConFin!FA$133","v":0},{"$f":" ConFin!FB$133","v":0},{"$f":" ConFin!FC$133","v":0},{"$f":" ConFin!FD$133","v":0},{"$f":" ConFin!FE$133","v":0},{"$f":" ConFin!FF$133","v":0},{"$f":" ConFin!FG$133","v":0},{"$f":" ConFin!FH$133","v":0},{"$f":" ConFin!FI$133","v":0},{"$f":" ConFin!FJ$133","v":0},{"$f":" ConFin!FK$133","v":0},{"$f":" ConFin!FL$133","v":0},{"$f":" ConFin!FM$133","v":0},{"$f":" ConFin!FN$133","v":0},{"$f":" ConFin!FO$133","v":0},{"$f":" ConFin!FP$133","v":0},{"$f":" ConFin!FQ$133","v":0},{"$f":" ConFin!FR$133","v":0},{"$f":" ConFin!FS$133","v":0},{"$f":" ConFin!FT$133","v":0},{"$f":" ConFin!FU$133","v":0},{"$f":" ConFin!FV$133","v":0},{"$f":" ConFin!FW$133","v":0},{"$f":" ConFin!FX$133","v":0},{"$f":" ConFin!FY$133","v":0},{"$f":" ConFin!FZ$133","v":0},{"$f":" ConFin!GA$133","v":0},{"$f":" ConFin!GB$133","v":0},{"$f":" ConFin!GC$133","v":0},{"$f":" ConFin!GD$133","v":0},{"$f":" ConFin!GE$133","v":0},{"$f":" ConFin!GF$133","v":0},{"$f":" ConFin!GG$133","v":0},{"$f":" ConFin!GH$133","v":0},{"$f":" ConFin!GI$133","v":0},{"$f":" ConFin!GJ$133","v":0}]
[null,null,null,null,{"$f":" Ops!E$49","v":"Cash from terminal value"},{"$f":" Ops!F$49","v":0},{"$f":" Ops!G$49","v":"$ 000s"},{"$f":" Ops!H$49","v":0},{"$f":" Ops!I$49","v":0},{"$f":" Ops!J$49","v":0},{"$f":" Ops!K$49","v":0},{"$f":" Ops!L$49","v":0},{"$f":" Ops!M$49","v":0},{"$f":" Ops!N$49","v":0},{"$f":" Ops!O$49","v":0},{"$f":" Ops!P$49","v":0},{"$f":" Ops!Q$49","v":0},{"$f":" Ops!R$49","v":0},{"$f":" Ops!S$49","v":0},{"$f":" Ops!T$49","v":0},{"$f":" Ops!U$49","v":0},{"$f":" Ops!V$49","v":0},{"$f":" Ops!W$49","v":0},{"$f":" Ops!X$49","v":0},{"$f":" Ops!Y$49","v":0},{"$f":" Ops!Z$49","v":0},{"$f":" Ops!AA$49","v":0},{"$f":" Ops!AB$49","v":0},{"$f":" Ops!AC$49","v":0},{"$f":" Ops!AD$49","v":0},{"$f":" Ops!AE$49","v":0},{"$f":" Ops!AF$49","v":0},{"$f":" Ops!AG$49","v":0},{"$f":" Ops!AH$49","v":0},{"$f":" Ops!AI$49","v":0},{"$f":" Ops!AJ$49","v":0},{"$f":" Ops!AK$49","v":0},{"$f":" Ops!AL$49","v":0},{"$f":" Ops!AM$49","v":0},{"$f":" Ops!AN$49","v":0},{"$f":" Ops!AO$49","v":0},{"$f":" Ops!AP$49","v":0},{"$f":" Ops!AQ$49","v":0},{"$f":" Ops!AR$49","v":0},{"$f":" Ops!AS$49","v":0},{"$f":" Ops!AT$49","v":0},{"$f":" Ops!AU$49","v":0},{"$f":" Ops!AV$49","v":0},{"$f":" Ops!AW$49","v":0},{"$f":" Ops!AX$49","v":0},{"$f":" Ops!AY$49","v":0},{"$f":" Ops!AZ$49","v":0},{"$f":" Ops!BA$49","v":0},{"$f":" Ops!BB$49","v":0},{"$f":" Ops!BC$49","v":0},{"$f":" Ops!BD$49","v":0},{"$f":" Ops!BE$49","v":0},{"$f":" Ops!BF$49","v":0},{"$f":" Ops!BG$49","v":0},{"$f":" Ops!BH$49","v":0},{"$f":" Ops!BI$49","v":0},{"$f":" Ops!BJ$49","v":0},{"$f":" Ops!BK$49","v":0},{"$f":" Ops!BL$49","v":0},{"$f":" Ops!BM$49","v":0},{"$f":" Ops!BN$49","v":0},{"$f":" Ops!BO$49","v":0},{"$f":" Ops!BP$49","v":0},{"$f":" Ops!BQ$49","v":0},{"$f":" Ops!BR$49","v":0},{"$f":" Ops!BS$49","v":0},{"$f":" Ops!BT$49","v":0},{"$f":" Ops!BU$49","v":0},{"$f":" Ops!BV$49","v":0},{"$f":" Ops!BW$49","v":0},{"$f":" Ops!BX$49","v":0},{"$f":" Ops!BY$49","v":0},{"$f":" Ops!BZ$49","v":0},{"$f":" Ops!CA$49","v":0},{"$f":" Ops!CB$49","v":0},{"$f":" Ops!CC$49","v":0},{"$f":" Ops!CD$49","v":0},{"$f":" Ops!CE$49","v":0},{"$f":" Ops!CF$49","v":0},{"$f":" Ops!CG$49","v":0},{"$f":" Ops!CH$49","v":0},{"$f":" Ops!CI$49","v":0},{"$f":" Ops!CJ$49","v":0},{"$f":" Ops!CK$49","v":0},{"$f":" Ops!CL$49","v":0},{"$f":" Ops!CM$49","v":0},{"$f":" Ops!CN$49","v":0},{"$f":" Ops!CO$49","v":0},{"$f":" Ops!CP$49","v":0},{"$f":" Ops!CQ$49","v":0},{"$f":" Ops!CR$49","v":0},{"$f":" Ops!CS$49","v":0},{"$f":" Ops!CT$49","v":0},{"$f":" Ops!CU$49","v":0},{"$f":" Ops!CV$49","v":0},{"$f":" Ops!CW$49","v":0},{"$f":" Ops!CX$49","v":0},{"$f":" Ops!CY$49","v":0},{"$f":" Ops!CZ$49","v":0},{"$f":" Ops!DA$49","v":0},{"$f":" Ops!DB$49","v":0},{"$f":" Ops!DC$49","v":0},{"$f":" Ops!DD$49","v":0},{"$f":" Ops!DE$49","v":0},{"$f":" Ops!DF$49","v":0},{"$f":" Ops!DG$49","v":0},{"$f":" Ops!DH$49","v":0},{"$f":" Ops!DI$49","v":0},{"$f":" Ops!DJ$49","v":0},{"$f":" Ops!DK$49","v":0},{"$f":" Ops!DL$49","v":0},{"$f":" Ops!DM$49","v":0},{"$f":" Ops!DN$49","v":0},{"$f":" Ops!DO$49","v":0},{"$f":" Ops!DP$49","v":0},{"$f":" Ops!DQ$49","v":0},{"$f":" Ops!DR$49","v":0},{"$f":" Ops!DS$49","v":0},{"$f":" Ops!DT$49","v":0},{"$f":" Ops!DU$49","v":0},{"$f":" Ops!DV$49","v":0},{"$f":" Ops!DW$49","v":0},{"$f":" Ops!DX$49","v":0},{"$f":" Ops!DY$49","v":0},{"$f":" Ops!DZ$49","v":0},{"$f":" Ops!EA$49","v":0},{"$f":" Ops!EB$49","v":0},{"$f":" Ops!EC$49","v":0},{"$f":" Ops!ED$49","v":0},{"$f":" Ops!EE$49","v":0},{"$f":" Ops!EF$49","v":0},{"$f":" Ops!EG$49","v":0},{"$f":" Ops!EH$49","v":0},{"$f":" Ops!EI$49","v":0},{"$f":" Ops!EJ$49","v":0},{"$f":" Ops!EK$49","v":0},{"$f":" Ops!EL$49","v":0},{"$f":" Ops!EM$49","v":0},{"$f":" Ops!EN$49","v":0},{"$f":" Ops!EO$49","v":0},{"$f":" Ops!EP$49","v":0},{"$f":" Ops!EQ$49","v":0},{"$f":" Ops!ER$49","v":0},{"$f":" Ops!ES$49","v":0},{"$f":" Ops!ET$49","v":0},{"$f":" Ops!EU$49","v":0},{"$f":" Ops!EV$49","v":0},{"$f":" Ops!EW$49","v":0},{"$f":" Ops!EX$49","v":0},{"$f":" Ops!EY$49","v":0},{"$f":" Ops!EZ$49","v":0},{"$f":" Ops!FA$49","v":0},{"$f":" Ops!FB$49","v":0},{"$f":" Ops!FC$49","v":0},{"$f":" Ops!FD$49","v":0},{"$f":" Ops!FE$49","v":0},{"$f":" Ops!FF$49","v":0},{"$f":" Ops!FG$49","v":0},{"$f":" Ops!FH$49","v":0},{"$f":" Ops!FI$49","v":0},{"$f":" Ops!FJ$49","v":0},{"$f":" Ops!FK$49","v":0},{"$f":" Ops!FL$49","v":0},{"$f":" Ops!FM$49","v":0},{"$f":" Ops!FN$49","v":0},{"$f":" Ops!FO$49","v":0},{"$f":" Ops!FP$49","v":0},{"$f":" Ops!FQ$49","v":0},{"$f":" Ops!FR$49","v":0},{"$f":" Ops!FS$49","v":0},{"$f":" Ops!FT$49","v":0},{"$f":" Ops!FU$49","v":0},{"$f":" Ops!FV$49","v":0},{"$f":" Ops!FW$49","v":0},{"$f":" Ops!FX$49","v":0},{"$f":" Ops!FY$49","v":0},{"$f":" Ops!FZ$49","v":0},{"$f":" Ops!GA$49","v":0},{"$f":" Ops!GB$49","v":0},{"$f":" Ops!GC$49","v":0},{"$f":" Ops!GD$49","v":0},{"$f":" Ops!GE$49","v":0},{"$f":" Ops!GF$49","v":0},{"$f":" Ops!GG$49","v":0},{"$f":" Ops!GH$49","v":0},{"$f":" Ops!GI$49","v":0},{"$f":" Ops!GJ$49","v":0}]
[null,null,null,null,{"$f":" Time!E$172","v":"Senior debt repayment flag"},{"$f":" Time!F$172","v":0},{"$f":" Time!G$172","v":"flag"},{"$f":" Time!H$172","v":34},{"$f":" Time!I$172","v":0},{"$f":" Time!J$172","v":0},{"$f":" Time!K$172","v":0},{"$f":" Time!L$172","v":0},{"$f":" Time!M$172","v":0},{"$f":" Time!N$172","v":0},{"$f":" Time!O$172","v":0},{"$f":" Time!P$172","v":0},{"$f":" Time!Q$172","v":1},{"$f":" Time!R$172","v":1},{"$f":" Time!S$172","v":1},{"$f":" Time!T$172","v":1},{"$f":" Time!U$172","v":1},{"$f":" Time!V$172","v":1},{"$f":" Time!W$172","v":1},{"$f":" Time!X$172","v":1},{"$f":" Time!Y$172","v":1},{"$f":" Time!Z$172","v":1},{"$f":" Time!AA$172","v":1},{"$f":" Time!AB$172","v":1},{"$f":" Time!AC$172","v":1},{"$f":" Time!AD$172","v":1},{"$f":" Time!AE$172","v":1},{"$f":" Time!AF$172","v":1},{"$f":" Time!AG$172","v":1},{"$f":" Time!AH$172","v":1},{"$f":" Time!AI$172","v":1},{"$f":" Time!AJ$172","v":1},{"$f":" Time!AK$172","v":1},{"$f":" Time!AL$172","v":1},{"$f":" Time!AM$172","v":1},{"$f":" Time!AN$172","v":1},{"$f":" Time!AO$172","v":1},{"$f":" Time!AP$172","v":1},{"$f":" Time!AQ$172","v":1},{"$f":" Time!AR$172","v":1},{"$f":" Time!AS$172","v":1},{"$f":" Time!AT$172","v":1},{"$f":" Time!AU$172","v":1},{"$f":" Time!AV$172","v":1},{"$f":" Time!AW$172","v":1},{"$f":" Time!AX$172","v":1},{"$f":" Time!AY$172","v":0},{"$f":" Time!AZ$172","v":0},{"$f":" Time!BA$172","v":0},{"$f":" Time!BB$172","v":0},{"$f":" Time!BC$172","v":0},{"$f":" Time!BD$172","v":0},{"$f":" Time!BE$172","v":0},{"$f":" Time!BF$172","v":0},{"$f":" Time!BG$172","v":0},{"$f":" Time!BH$172","v":0},{"$f":" Time!BI$172","v":0},{"$f":" Time!BJ$172","v":0},{"$f":" Time!BK$172","v":0},{"$f":" Time!BL$172","v":0},{"$f":" Time!BM$172","v":0},{"$f":" Time!BN$172","v":0},{"$f":" Time!BO$172","v":0},{"$f":" Time!BP$172","v":0},{"$f":" Time!BQ$172","v":0},{"$f":" Time!BR$172","v":0},{"$f":" Time!BS$172","v":0},{"$f":" Time!BT$172","v":0},{"$f":" Time!BU$172","v":0},{"$f":" Time!BV$172","v":0},{"$f":" Time!BW$172","v":0},{"$f":" Time!BX$172","v":0},{"$f":" Time!BY$172","v":0},{"$f":" Time!BZ$172","v":0},{"$f":" Time!CA$172","v":0},{"$f":" Time!CB$172","v":0},{"$f":" Time!CC$172","v":0},{"$f":" Time!CD$172","v":0},{"$f":" Time!CE$172","v":0},{"$f":" Time!CF$172","v":0},{"$f":" Time!CG$172","v":0},{"$f":" Time!CH$172","v":0},{"$f":" Time!CI$172","v":0},{"$f":" Time!CJ$172","v":0},{"$f":" Time!CK$172","v":0},{"$f":" Time!CL$172","v":0},{"$f":" Time!CM$172","v":0},{"$f":" Time!CN$172","v":0},{"$f":" Time!CO$172","v":0},{"$f":" Time!CP$172","v":0},{"$f":" Time!CQ$172","v":0},{"$f":" Time!CR$172","v":0},{"$f":" Time!CS$172","v":0},{"$f":" Time!CT$172","v":0},{"$f":" Time!CU$172","v":0},{"$f":" Time!CV$172","v":0},{"$f":" Time!CW$172","v":0},{"$f":" Time!CX$172","v":0},{"$f":" Time!CY$172","v":0},{"$f":" Time!CZ$172","v":0},{"$f":" Time!DA$172","v":0},{"$f":" Time!DB$172","v":0},{"$f":" Time!DC$172","v":0},{"$f":" Time!DD$172","v":0},{"$f":" Time!DE$172","v":0},{"$f":" Time!DF$172","v":0},{"$f":" Time!DG$172","v":0},{"$f":" Time!DH$172","v":0},{"$f":" Time!DI$172","v":0},{"$f":" Time!DJ$172","v":0},{"$f":" Time!DK$172","v":0},{"$f":" Time!DL$172","v":0},{"$f":" Time!DM$172","v":0},{"$f":" Time!DN$172","v":0},{"$f":" Time!DO$172","v":0},{"$f":" Time!DP$172","v":0},{"$f":" Time!DQ$172","v":0},{"$f":" Time!DR$172","v":0},{"$f":" Time!DS$172","v":0},{"$f":" Time!DT$172","v":0},{"$f":" Time!DU$172","v":0},{"$f":" Time!DV$172","v":0},{"$f":" Time!DW$172","v":0},{"$f":" Time!DX$172","v":0},{"$f":" Time!DY$172","v":0},{"$f":" Time!DZ$172","v":0},{"$f":" Time!EA$172","v":0},{"$f":" Time!EB$172","v":0},{"$f":" Time!EC$172","v":0},{"$f":" Time!ED$172","v":0},{"$f":" Time!EE$172","v":0},{"$f":" Time!EF$172","v":0},{"$f":" Time!EG$172","v":0},{"$f":" Time!EH$172","v":0},{"$f":" Time!EI$172","v":0},{"$f":" Time!EJ$172","v":0},{"$f":" Time!EK$172","v":0},{"$f":" Time!EL$172","v":0},{"$f":" Time!EM$172","v":0},{"$f":" Time!EN$172","v":0},{"$f":" Time!EO$172","v":0},{"$f":" Time!EP$172","v":0},{"$f":" Time!EQ$172","v":0},{"$f":" Time!ER$172","v":0},{"$f":" Time!ES$172","v":0},{"$f":" Time!ET$172","v":0},{"$f":" Time!EU$172","v":0},{"$f":" Time!EV$172","v":0},{"$f":" Time!EW$172","v":0},{"$f":" Time!EX$172","v":0},{"$f":" Time!EY$172","v":0},{"$f":" Time!EZ$172","v":0},{"$f":" Time!FA$172","v":0},{"$f":" Time!FB$172","v":0},{"$f":" Time!FC$172","v":0},{"$f":" Time!FD$172","v":0},{"$f":" Time!FE$172","v":0},{"$f":" Time!FF$172","v":0},{"$f":" Time!FG$172","v":0},{"$f":" Time!FH$172","v":0},{"$f":" Time!FI$172","v":0},{"$f":" Time!FJ$172","v":0},{"$f":" Time!FK$172","v":0},{"$f":" Time!FL$172","v":0},{"$f":" Time!FM$172","v":0},{"$f":" Time!FN$172","v":0},{"$f":" Time!FO$172","v":0},{"$f":" Time!FP$172","v":0},{"$f":" Time!FQ$172","v":0},{"$f":" Time!FR$172","v":0},{"$f":" Time!FS$172","v":0},{"$f":" Time!FT$172","v":0},{"$f":" Time!FU$172","v":0},{"$f":" Time!FV$172","v":0},{"$f":" Time!FW$172","v":0},{"$f":" Time!FX$172","v":0},{"$f":" Time!FY$172","v":0},{"$f":" Time!FZ$172","v":0},{"$f":" Time!GA$172","v":0},{"$f":" Time!GB$172","v":0},{"$f":" Time!GC$172","v":0},{"$f":" Time!GD$172","v":0},{"$f":" Time!GE$172","v":0},{"$f":" Time!GF$172","v":0},{"$f":" Time!GG$172","v":0},{"$f":" Time!GH$172","v":0},{"$f":" Time!GI$172","v":0},{"$f":" Time!GJ$172","v":0}]
[null,null,null,null,"CFADS over term of senior debt excl EGRs P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J17:GJ17)","v":578916.87387404684},null,{"$f":" (J13 - J14 - J15) * J16","v":0},0,0,0,0,0,0,17345.600502954356,18611.389402627436,17823.872140901665,18440.887822505854,17779.417165988809,18182.506712743852,17679.76312045908,18032.240378504197,17507.516150175728,17854.32326826785,17425.726842826181,17744.343695464511,17266.238552863466,17584.226450075221,17100.132531139832,17447.508989503811,16900.811354991296,17243.074547027954,16745.796437383717,17061.164772401906,16591.010504832004,16902.969557532924,16390.256546665569,16728.999151642154,16154.172102879791,{"$f":" (AP13 - AP14 - AP15) * AP16","v":16492.302071141883},16010.212633117622,16364.472534924687,15877.180481804136,16232.920023105749,15740.246378936143,16123.593277151936,15573.937868574121,15958.059902931338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (BV13 - BV14 - BV15) * BV16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (DB13 - DB14 - DB15) * DB16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (EH13 - EH14 - EH15) * EH16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (FN13 - FN14 - FN15) * FN16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS semi - P99'!E$55","v":"Cashflow available for senior debt P99"},{"$f":" 'FS semi - P99'!F$55","v":0},{"$f":" 'FS semi - P99'!G$55","v":"$ 000s"},{"$f":" 'FS semi - P99'!H$55","v":584498.72569533065},{"$f":" 'FS semi - P99'!I$55","v":0},{"$f":" 'FS semi - P99'!J$55","v":0},{"$f":" 'FS semi - P99'!K$55","v":0},{"$f":" 'FS semi - P99'!L$55","v":-5.1476730732247233E-5},{"$f":" 'FS semi - P99'!M$55","v":144.09022015459777},{"$f":" 'FS semi - P99'!N$55","v":837.66945718094212},{"$f":" 'FS semi - P99'!O$55","v":887.060608644475},{"$f":" 'FS semi - P99'!P$55","v":2244.1494105363217},{"$f":" 'FS semi - P99'!Q$55","v":16553.626437820869},{"$f":" 'FS semi - P99'!R$55","v":14808.848586372476},{"$f":" 'FS semi - P99'!S$55","v":14892.428086434471},{"$f":" 'FS semi - P99'!T$55","v":14760.112917992801},{"$f":" 'FS semi - P99'!U$55","v":14842.972862854478},{"$f":" 'FS semi - P99'!V$55","v":14710.95162474819},{"$f":" 'FS semi - P99'!W$55","v":14793.079362736444},{"$f":" 'FS semi - P99'!X$55","v":14681.462063954166},{"$f":" 'FS semi - P99'!Y$55","v":14722.599780690758},{"$f":" 'FS semi - P99'!Z$55","v":14611.269272543124},{"$f":" 'FS semi - P99'!AA$55","v":14691.892285803335},{"$f":" 'FS semi - P99'!AB$55","v":14560.756216509153},{"$f":" 'FS semi - P99'!AC$55","v":14640.607142458757},{"$f":" 'FS semi - P99'!AD$55","v":14509.767353055322},{"$f":" 'FS semi - P99'!AE$55","v":14588.832252126784},{"$f":" 'FS semi - P99'!AF$55","v":14478.120359233661},{"$f":" 'FS semi - P99'!AG$55","v":14516.693698163013},{"$f":" 'FS semi - P99'!AH$55","v":14406.270109288937},{"$f":" 'FS semi - P99'!AI$55","v":14483.718533433101},{"$f":" 'FS semi - P99'!AJ$55","v":14353.771752872934},{"$f":" 'FS semi - P99'!AK$55","v":14430.390224313576},{"$f":" 'FS semi - P99'!AL$55","v":14300.742606481544},{"$f":" 'FS semi - P99'!AM$55","v":14376.515776475691},{"$f":" 'FS semi - P99'!AN$55","v":14266.709506060424},{"$f":" 'FS semi - P99'!AO$55","v":14302.505722885384},{"$f":" 'FS semi - P99'!AP$55","v":14192.989708111727},{"$f":" 'FS semi - P99'!AQ$55","v":14267.023355797157},{"$f":" 'FS semi - P99'!AR$55","v":14138.2782664363},{"$f":" 'FS semi - P99'!AS$55","v":14211.418260903803},{"$f":" 'FS semi - P99'!AT$55","v":14082.975803880352},{"$f":" 'FS semi - P99'!AU$55","v":14155.205254790875},{"$f":" 'FS semi - P99'!AV$55","v":14046.305879459484},{"$f":" 'FS semi - P99'!AW$55","v":14079.09109737274},{"$f":" 'FS semi - P99'!AX$55","v":13970.484411329693},{"$f":" 'FS semi - P99'!AY$55","v":14040.838933708501},{"$f":" 'FS semi - P99'!AZ$55","v":13913.310372684426},{"$f":" 'FS semi - P99'!BA$55","v":13982.701158305978},{"$f":" 'FS semi - P99'!BB$55","v":13855.479344728483},{"$f":" 'FS semi - P99'!BC$55","v":13923.887817094752},{"$f":" 'FS semi - P99'!BD$55","v":13815.897777218212},{"$f":" 'FS semi - P99'!BE$55","v":3425.2240731590764},{"$f":" 'FS semi - P99'!BF$55","v":0},{"$f":" 'FS semi - P99'!BG$55","v":0},{"$f":" 'FS semi - P99'!BH$55","v":0},{"$f":" 'FS semi - P99'!BI$55","v":0},{"$f":" 'FS semi - P99'!BJ$55","v":0},{"$f":" 'FS semi - P99'!BK$55","v":0},{"$f":" 'FS semi - P99'!BL$55","v":0},{"$f":" 'FS semi - P99'!BM$55","v":0},{"$f":" 'FS semi - P99'!BN$55","v":0},{"$f":" 'FS semi - P99'!BO$55","v":0},{"$f":" 'FS semi - P99'!BP$55","v":0},{"$f":" 'FS semi - P99'!BQ$55","v":0},{"$f":" 'FS semi - P99'!BR$55","v":0},{"$f":" 'FS semi - P99'!BS$55","v":0},{"$f":" 'FS semi - P99'!BT$55","v":0},{"$f":" 'FS semi - P99'!BU$55","v":0},{"$f":" 'FS semi - P99'!BV$55","v":0},{"$f":" 'FS semi - P99'!BW$55","v":0},{"$f":" 'FS semi - P99'!BX$55","v":0},{"$f":" 'FS semi - P99'!BY$55","v":0},{"$f":" 'FS semi - P99'!BZ$55","v":0},{"$f":" 'FS semi - P99'!CA$55","v":0},{"$f":" 'FS semi - P99'!CB$55","v":0},{"$f":" 'FS semi - P99'!CC$55","v":0},{"$f":" 'FS semi - P99'!CD$55","v":0},{"$f":" 'FS semi - P99'!CE$55","v":0},{"$f":" 'FS semi - P99'!CF$55","v":0},{"$f":" 'FS semi - P99'!CG$55","v":0},{"$f":" 'FS semi - P99'!CH$55","v":0},{"$f":" 'FS semi - P99'!CI$55","v":0},{"$f":" 'FS semi - P99'!CJ$55","v":0},{"$f":" 'FS semi - P99'!CK$55","v":0},{"$f":" 'FS semi - P99'!CL$55","v":0},{"$f":" 'FS semi - P99'!CM$55","v":0},{"$f":" 'FS semi - P99'!CN$55","v":0},{"$f":" 'FS semi - P99'!CO$55","v":0},{"$f":" 'FS semi - P99'!CP$55","v":0},{"$f":" 'FS semi - P99'!CQ$55","v":0},{"$f":" 'FS semi - P99'!CR$55","v":0},{"$f":" 'FS semi - P99'!CS$55","v":0},{"$f":" 'FS semi - P99'!CT$55","v":0},{"$f":" 'FS semi - P99'!CU$55","v":0},{"$f":" 'FS semi - P99'!CV$55","v":0},{"$f":" 'FS semi - P99'!CW$55","v":0},{"$f":" 'FS semi - P99'!CX$55","v":0},{"$f":" 'FS semi - P99'!CY$55","v":0},{"$f":" 'FS semi - P99'!CZ$55","v":0},{"$f":" 'FS semi - P99'!DA$55","v":0},{"$f":" 'FS semi - P99'!DB$55","v":0},{"$f":" 'FS semi - P99'!DC$55","v":0},{"$f":" 'FS semi - P99'!DD$55","v":0},{"$f":" 'FS semi - P99'!DE$55","v":0},{"$f":" 'FS semi - P99'!DF$55","v":0},{"$f":" 'FS semi - P99'!DG$55","v":0},{"$f":" 'FS semi - P99'!DH$55","v":0},{"$f":" 'FS semi - P99'!DI$55","v":0},{"$f":" 'FS semi - P99'!DJ$55","v":0},{"$f":" 'FS semi - P99'!DK$55","v":0},{"$f":" 'FS semi - P99'!DL$55","v":0},{"$f":" 'FS semi - P99'!DM$55","v":0},{"$f":" 'FS semi - P99'!DN$55","v":0},{"$f":" 'FS semi - P99'!DO$55","v":0},{"$f":" 'FS semi - P99'!DP$55","v":0},{"$f":" 'FS semi - P99'!DQ$55","v":0},{"$f":" 'FS semi - P99'!DR$55","v":0},{"$f":" 'FS semi - P99'!DS$55","v":0},{"$f":" 'FS semi - P99'!DT$55","v":0},{"$f":" 'FS semi - P99'!DU$55","v":0},{"$f":" 'FS semi - P99'!DV$55","v":0},{"$f":" 'FS semi - P99'!DW$55","v":0},{"$f":" 'FS semi - P99'!DX$55","v":0},{"$f":" 'FS semi - P99'!DY$55","v":0},{"$f":" 'FS semi - P99'!DZ$55","v":0},{"$f":" 'FS semi - P99'!EA$55","v":0},{"$f":" 'FS semi - P99'!EB$55","v":0},{"$f":" 'FS semi - P99'!EC$55","v":0},{"$f":" 'FS semi - P99'!ED$55","v":0},{"$f":" 'FS semi - P99'!EE$55","v":0},{"$f":" 'FS semi - P99'!EF$55","v":0},{"$f":" 'FS semi - P99'!EG$55","v":0},{"$f":" 'FS semi - P99'!EH$55","v":0},{"$f":" 'FS semi - P99'!EI$55","v":0},{"$f":" 'FS semi - P99'!EJ$55","v":0},{"$f":" 'FS semi - P99'!EK$55","v":0},{"$f":" 'FS semi - P99'!EL$55","v":0},{"$f":" 'FS semi - P99'!EM$55","v":0},{"$f":" 'FS semi - P99'!EN$55","v":0},{"$f":" 'FS semi - P99'!EO$55","v":0},{"$f":" 'FS semi - P99'!EP$55","v":0},{"$f":" 'FS semi - P99'!EQ$55","v":0},{"$f":" 'FS semi - P99'!ER$55","v":0},{"$f":" 'FS semi - P99'!ES$55","v":0},{"$f":" 'FS semi - P99'!ET$55","v":0},{"$f":" 'FS semi - P99'!EU$55","v":0},{"$f":" 'FS semi - P99'!EV$55","v":0},{"$f":" 'FS semi - P99'!EW$55","v":0},{"$f":" 'FS semi - P99'!EX$55","v":0},{"$f":" 'FS semi - P99'!EY$55","v":0},{"$f":" 'FS semi - P99'!EZ$55","v":0},{"$f":" 'FS semi - P99'!FA$55","v":0},{"$f":" 'FS semi - P99'!FB$55","v":0},{"$f":" 'FS semi - P99'!FC$55","v":0},{"$f":" 'FS semi - P99'!FD$55","v":0},{"$f":" 'FS semi - P99'!FE$55","v":0},{"$f":" 'FS semi - P99'!FF$55","v":0},{"$f":" 'FS semi - P99'!FG$55","v":0},{"$f":" 'FS semi - P99'!FH$55","v":0},{"$f":" 'FS semi - P99'!FI$55","v":0},{"$f":" 'FS semi - P99'!FJ$55","v":0},{"$f":" 'FS semi - P99'!FK$55","v":0},{"$f":" 'FS semi - P99'!FL$55","v":0},{"$f":" 'FS semi - P99'!FM$55","v":0},{"$f":" 'FS semi - P99'!FN$55","v":0},{"$f":" 'FS semi - P99'!FO$55","v":0},{"$f":" 'FS semi - P99'!FP$55","v":0},{"$f":" 'FS semi - P99'!FQ$55","v":0},{"$f":" 'FS semi - P99'!FR$55","v":0},{"$f":" 'FS semi - P99'!FS$55","v":0},{"$f":" 'FS semi - P99'!FT$55","v":0},{"$f":" 'FS semi - P99'!FU$55","v":0},{"$f":" 'FS semi - P99'!FV$55","v":0},{"$f":" 'FS semi - P99'!FW$55","v":0},{"$f":" 'FS semi - P99'!FX$55","v":0},{"$f":" 'FS semi - P99'!FY$55","v":0},{"$f":" 'FS semi - P99'!FZ$55","v":0},{"$f":" 'FS semi - P99'!GA$55","v":0},{"$f":" 'FS semi - P99'!GB$55","v":0},{"$f":" 'FS semi - P99'!GC$55","v":0},{"$f":" 'FS semi - P99'!GD$55","v":0},{"$f":" 'FS semi - P99'!GE$55","v":0},{"$f":" 'FS semi - P99'!GF$55","v":0},{"$f":" 'FS semi - P99'!GG$55","v":0},{"$f":" 'FS semi - P99'!GH$55","v":0},{"$f":" 'FS semi - P99'!GI$55","v":0},{"$f":" 'FS semi - P99'!GJ$55","v":0}]
[null,null,null,null,{"$f":" ConFin!E$137","v":"Net cash received from EG P99"},{"$f":" ConFin!F$137","v":0},{"$f":" ConFin!G$137","v":"$ 000s"},{"$f":" ConFin!H$137","v":5025.8997726925181},{"$f":" ConFin!I$137","v":0},{"$f":" ConFin!J$137","v":0},{"$f":" ConFin!K$137","v":0},{"$f":" ConFin!L$137","v":0},{"$f":" ConFin!M$137","v":0},{"$f":" ConFin!N$137","v":0},{"$f":" ConFin!O$137","v":0},{"$f":" ConFin!P$137","v":3341.3949038230476},{"$f":" ConFin!Q$137","v":1684.5048688694706},{"$f":" ConFin!R$137","v":0},{"$f":" ConFin!S$137","v":0},{"$f":" ConFin!T$137","v":0},{"$f":" ConFin!U$137","v":0},{"$f":" ConFin!V$137","v":0},{"$f":" ConFin!W$137","v":0},{"$f":" ConFin!X$137","v":0},{"$f":" ConFin!Y$137","v":0},{"$f":" ConFin!Z$137","v":0},{"$f":" ConFin!AA$137","v":0},{"$f":" ConFin!AB$137","v":0},{"$f":" ConFin!AC$137","v":0},{"$f":" ConFin!AD$137","v":0},{"$f":" ConFin!AE$137","v":0},{"$f":" ConFin!AF$137","v":0},{"$f":" ConFin!AG$137","v":0},{"$f":" ConFin!AH$137","v":0},{"$f":" ConFin!AI$137","v":0},{"$f":" ConFin!AJ$137","v":0},{"$f":" ConFin!AK$137","v":0},{"$f":" ConFin!AL$137","v":0},{"$f":" ConFin!AM$137","v":0},{"$f":" ConFin!AN$137","v":0},{"$f":" ConFin!AO$137","v":0},{"$f":" ConFin!AP$137","v":0},{"$f":" ConFin!AQ$137","v":0},{"$f":" ConFin!AR$137","v":0},{"$f":" ConFin!AS$137","v":0},{"$f":" ConFin!AT$137","v":0},{"$f":" ConFin!AU$137","v":0},{"$f":" ConFin!AV$137","v":0},{"$f":" ConFin!AW$137","v":0},{"$f":" ConFin!AX$137","v":0},{"$f":" ConFin!AY$137","v":0},{"$f":" ConFin!AZ$137","v":0},{"$f":" ConFin!BA$137","v":0},{"$f":" ConFin!BB$137","v":0},{"$f":" ConFin!BC$137","v":0},{"$f":" ConFin!BD$137","v":0},{"$f":" ConFin!BE$137","v":0},{"$f":" ConFin!BF$137","v":0},{"$f":" ConFin!BG$137","v":0},{"$f":" ConFin!BH$137","v":0},{"$f":" ConFin!BI$137","v":0},{"$f":" ConFin!BJ$137","v":0},{"$f":" ConFin!BK$137","v":0},{"$f":" ConFin!BL$137","v":0},{"$f":" ConFin!BM$137","v":0},{"$f":" ConFin!BN$137","v":0},{"$f":" ConFin!BO$137","v":0},{"$f":" ConFin!BP$137","v":0},{"$f":" ConFin!BQ$137","v":0},{"$f":" ConFin!BR$137","v":0},{"$f":" ConFin!BS$137","v":0},{"$f":" ConFin!BT$137","v":0},{"$f":" ConFin!BU$137","v":0},{"$f":" ConFin!BV$137","v":0},{"$f":" ConFin!BW$137","v":0},{"$f":" ConFin!BX$137","v":0},{"$f":" ConFin!BY$137","v":0},{"$f":" ConFin!BZ$137","v":0},{"$f":" ConFin!CA$137","v":0},{"$f":" ConFin!CB$137","v":0},{"$f":" ConFin!CC$137","v":0},{"$f":" ConFin!CD$137","v":0},{"$f":" ConFin!CE$137","v":0},{"$f":" ConFin!CF$137","v":0},{"$f":" ConFin!CG$137","v":0},{"$f":" ConFin!CH$137","v":0},{"$f":" ConFin!CI$137","v":0},{"$f":" ConFin!CJ$137","v":0},{"$f":" ConFin!CK$137","v":0},{"$f":" ConFin!CL$137","v":0},{"$f":" ConFin!CM$137","v":0},{"$f":" ConFin!CN$137","v":0},{"$f":" ConFin!CO$137","v":0},{"$f":" ConFin!CP$137","v":0},{"$f":" ConFin!CQ$137","v":0},{"$f":" ConFin!CR$137","v":0},{"$f":" ConFin!CS$137","v":0},{"$f":" ConFin!CT$137","v":0},{"$f":" ConFin!CU$137","v":0},{"$f":" ConFin!CV$137","v":0},{"$f":" ConFin!CW$137","v":0},{"$f":" ConFin!CX$137","v":0},{"$f":" ConFin!CY$137","v":0},{"$f":" ConFin!CZ$137","v":0},{"$f":" ConFin!DA$137","v":0},{"$f":" ConFin!DB$137","v":0},{"$f":" ConFin!DC$137","v":0},{"$f":" ConFin!DD$137","v":0},{"$f":" ConFin!DE$137","v":0},{"$f":" ConFin!DF$137","v":0},{"$f":" ConFin!DG$137","v":0},{"$f":" ConFin!DH$137","v":0},{"$f":" ConFin!DI$137","v":0},{"$f":" ConFin!DJ$137","v":0},{"$f":" ConFin!DK$137","v":0},{"$f":" ConFin!DL$137","v":0},{"$f":" ConFin!DM$137","v":0},{"$f":" ConFin!DN$137","v":0},{"$f":" ConFin!DO$137","v":0},{"$f":" ConFin!DP$137","v":0},{"$f":" ConFin!DQ$137","v":0},{"$f":" ConFin!DR$137","v":0},{"$f":" ConFin!DS$137","v":0},{"$f":" ConFin!DT$137","v":0},{"$f":" ConFin!DU$137","v":0},{"$f":" ConFin!DV$137","v":0},{"$f":" ConFin!DW$137","v":0},{"$f":" ConFin!DX$137","v":0},{"$f":" ConFin!DY$137","v":0},{"$f":" ConFin!DZ$137","v":0},{"$f":" ConFin!EA$137","v":0},{"$f":" ConFin!EB$137","v":0},{"$f":" ConFin!EC$137","v":0},{"$f":" ConFin!ED$137","v":0},{"$f":" ConFin!EE$137","v":0},{"$f":" ConFin!EF$137","v":0},{"$f":" ConFin!EG$137","v":0},{"$f":" ConFin!EH$137","v":0},{"$f":" ConFin!EI$137","v":0},{"$f":" ConFin!EJ$137","v":0},{"$f":" ConFin!EK$137","v":0},{"$f":" ConFin!EL$137","v":0},{"$f":" ConFin!EM$137","v":0},{"$f":" ConFin!EN$137","v":0},{"$f":" ConFin!EO$137","v":0},{"$f":" ConFin!EP$137","v":0},{"$f":" ConFin!EQ$137","v":0},{"$f":" ConFin!ER$137","v":0},{"$f":" ConFin!ES$137","v":0},{"$f":" ConFin!ET$137","v":0},{"$f":" ConFin!EU$137","v":0},{"$f":" ConFin!EV$137","v":0},{"$f":" ConFin!EW$137","v":0},{"$f":" ConFin!EX$137","v":0},{"$f":" ConFin!EY$137","v":0},{"$f":" ConFin!EZ$137","v":0},{"$f":" ConFin!FA$137","v":0},{"$f":" ConFin!FB$137","v":0},{"$f":" ConFin!FC$137","v":0},{"$f":" ConFin!FD$137","v":0},{"$f":" ConFin!FE$137","v":0},{"$f":" ConFin!FF$137","v":0},{"$f":" ConFin!FG$137","v":0},{"$f":" ConFin!FH$137","v":0},{"$f":" ConFin!FI$137","v":0},{"$f":" ConFin!FJ$137","v":0},{"$f":" ConFin!FK$137","v":0},{"$f":" ConFin!FL$137","v":0},{"$f":" ConFin!FM$137","v":0},{"$f":" ConFin!FN$137","v":0},{"$f":" ConFin!FO$137","v":0},{"$f":" ConFin!FP$137","v":0},{"$f":" ConFin!FQ$137","v":0},{"$f":" ConFin!FR$137","v":0},{"$f":" ConFin!FS$137","v":0},{"$f":" ConFin!FT$137","v":0},{"$f":" ConFin!FU$137","v":0},{"$f":" ConFin!FV$137","v":0},{"$f":" ConFin!FW$137","v":0},{"$f":" ConFin!FX$137","v":0},{"$f":" ConFin!FY$137","v":0},{"$f":" ConFin!FZ$137","v":0},{"$f":" ConFin!GA$137","v":0},{"$f":" ConFin!GB$137","v":0},{"$f":" ConFin!GC$137","v":0},{"$f":" ConFin!GD$137","v":0},{"$f":" ConFin!GE$137","v":0},{"$f":" ConFin!GF$137","v":0},{"$f":" ConFin!GG$137","v":0},{"$f":" ConFin!GH$137","v":0},{"$f":" ConFin!GI$137","v":0},{"$f":" ConFin!GJ$137","v":0}]
[null,null,null,null,{"$f":" Ops!E$49","v":"Cash from terminal value"},{"$f":" Ops!F$49","v":0},{"$f":" Ops!G$49","v":"$ 000s"},{"$f":" Ops!H$49","v":0},{"$f":" Ops!I$49","v":0},{"$f":" Ops!J$49","v":0},{"$f":" Ops!K$49","v":0},{"$f":" Ops!L$49","v":0},{"$f":" Ops!M$49","v":0},{"$f":" Ops!N$49","v":0},{"$f":" Ops!O$49","v":0},{"$f":" Ops!P$49","v":0},{"$f":" Ops!Q$49","v":0},{"$f":" Ops!R$49","v":0},{"$f":" Ops!S$49","v":0},{"$f":" Ops!T$49","v":0},{"$f":" Ops!U$49","v":0},{"$f":" Ops!V$49","v":0},{"$f":" Ops!W$49","v":0},{"$f":" Ops!X$49","v":0},{"$f":" Ops!Y$49","v":0},{"$f":" Ops!Z$49","v":0},{"$f":" Ops!AA$49","v":0},{"$f":" Ops!AB$49","v":0},{"$f":" Ops!AC$49","v":0},{"$f":" Ops!AD$49","v":0},{"$f":" Ops!AE$49","v":0},{"$f":" Ops!AF$49","v":0},{"$f":" Ops!AG$49","v":0},{"$f":" Ops!AH$49","v":0},{"$f":" Ops!AI$49","v":0},{"$f":" Ops!AJ$49","v":0},{"$f":" Ops!AK$49","v":0},{"$f":" Ops!AL$49","v":0},{"$f":" Ops!AM$49","v":0},{"$f":" Ops!AN$49","v":0},{"$f":" Ops!AO$49","v":0},{"$f":" Ops!AP$49","v":0},{"$f":" Ops!AQ$49","v":0},{"$f":" Ops!AR$49","v":0},{"$f":" Ops!AS$49","v":0},{"$f":" Ops!AT$49","v":0},{"$f":" Ops!AU$49","v":0},{"$f":" Ops!AV$49","v":0},{"$f":" Ops!AW$49","v":0},{"$f":" Ops!AX$49","v":0},{"$f":" Ops!AY$49","v":0},{"$f":" Ops!AZ$49","v":0},{"$f":" Ops!BA$49","v":0},{"$f":" Ops!BB$49","v":0},{"$f":" Ops!BC$49","v":0},{"$f":" Ops!BD$49","v":0},{"$f":" Ops!BE$49","v":0},{"$f":" Ops!BF$49","v":0},{"$f":" Ops!BG$49","v":0},{"$f":" Ops!BH$49","v":0},{"$f":" Ops!BI$49","v":0},{"$f":" Ops!BJ$49","v":0},{"$f":" Ops!BK$49","v":0},{"$f":" Ops!BL$49","v":0},{"$f":" Ops!BM$49","v":0},{"$f":" Ops!BN$49","v":0},{"$f":" Ops!BO$49","v":0},{"$f":" Ops!BP$49","v":0},{"$f":" Ops!BQ$49","v":0},{"$f":" Ops!BR$49","v":0},{"$f":" Ops!BS$49","v":0},{"$f":" Ops!BT$49","v":0},{"$f":" Ops!BU$49","v":0},{"$f":" Ops!BV$49","v":0},{"$f":" Ops!BW$49","v":0},{"$f":" Ops!BX$49","v":0},{"$f":" Ops!BY$49","v":0},{"$f":" Ops!BZ$49","v":0},{"$f":" Ops!CA$49","v":0},{"$f":" Ops!CB$49","v":0},{"$f":" Ops!CC$49","v":0},{"$f":" Ops!CD$49","v":0},{"$f":" Ops!CE$49","v":0},{"$f":" Ops!CF$49","v":0},{"$f":" Ops!CG$49","v":0},{"$f":" Ops!CH$49","v":0},{"$f":" Ops!CI$49","v":0},{"$f":" Ops!CJ$49","v":0},{"$f":" Ops!CK$49","v":0},{"$f":" Ops!CL$49","v":0},{"$f":" Ops!CM$49","v":0},{"$f":" Ops!CN$49","v":0},{"$f":" Ops!CO$49","v":0},{"$f":" Ops!CP$49","v":0},{"$f":" Ops!CQ$49","v":0},{"$f":" Ops!CR$49","v":0},{"$f":" Ops!CS$49","v":0},{"$f":" Ops!CT$49","v":0},{"$f":" Ops!CU$49","v":0},{"$f":" Ops!CV$49","v":0},{"$f":" Ops!CW$49","v":0},{"$f":" Ops!CX$49","v":0},{"$f":" Ops!CY$49","v":0},{"$f":" Ops!CZ$49","v":0},{"$f":" Ops!DA$49","v":0},{"$f":" Ops!DB$49","v":0},{"$f":" Ops!DC$49","v":0},{"$f":" Ops!DD$49","v":0},{"$f":" Ops!DE$49","v":0},{"$f":" Ops!DF$49","v":0},{"$f":" Ops!DG$49","v":0},{"$f":" Ops!DH$49","v":0},{"$f":" Ops!DI$49","v":0},{"$f":" Ops!DJ$49","v":0},{"$f":" Ops!DK$49","v":0},{"$f":" Ops!DL$49","v":0},{"$f":" Ops!DM$49","v":0},{"$f":" Ops!DN$49","v":0},{"$f":" Ops!DO$49","v":0},{"$f":" Ops!DP$49","v":0},{"$f":" Ops!DQ$49","v":0},{"$f":" Ops!DR$49","v":0},{"$f":" Ops!DS$49","v":0},{"$f":" Ops!DT$49","v":0},{"$f":" Ops!DU$49","v":0},{"$f":" Ops!DV$49","v":0},{"$f":" Ops!DW$49","v":0},{"$f":" Ops!DX$49","v":0},{"$f":" Ops!DY$49","v":0},{"$f":" Ops!DZ$49","v":0},{"$f":" Ops!EA$49","v":0},{"$f":" Ops!EB$49","v":0},{"$f":" Ops!EC$49","v":0},{"$f":" Ops!ED$49","v":0},{"$f":" Ops!EE$49","v":0},{"$f":" Ops!EF$49","v":0},{"$f":" Ops!EG$49","v":0},{"$f":" Ops!EH$49","v":0},{"$f":" Ops!EI$49","v":0},{"$f":" Ops!EJ$49","v":0},{"$f":" Ops!EK$49","v":0},{"$f":" Ops!EL$49","v":0},{"$f":" Ops!EM$49","v":0},{"$f":" Ops!EN$49","v":0},{"$f":" Ops!EO$49","v":0},{"$f":" Ops!EP$49","v":0},{"$f":" Ops!EQ$49","v":0},{"$f":" Ops!ER$49","v":0},{"$f":" Ops!ES$49","v":0},{"$f":" Ops!ET$49","v":0},{"$f":" Ops!EU$49","v":0},{"$f":" Ops!EV$49","v":0},{"$f":" Ops!EW$49","v":0},{"$f":" Ops!EX$49","v":0},{"$f":" Ops!EY$49","v":0},{"$f":" Ops!EZ$49","v":0},{"$f":" Ops!FA$49","v":0},{"$f":" Ops!FB$49","v":0},{"$f":" Ops!FC$49","v":0},{"$f":" Ops!FD$49","v":0},{"$f":" Ops!FE$49","v":0},{"$f":" Ops!FF$49","v":0},{"$f":" Ops!FG$49","v":0},{"$f":" Ops!FH$49","v":0},{"$f":" Ops!FI$49","v":0},{"$f":" Ops!FJ$49","v":0},{"$f":" Ops!FK$49","v":0},{"$f":" Ops!FL$49","v":0},{"$f":" Ops!FM$49","v":0},{"$f":" Ops!FN$49","v":0},{"$f":" Ops!FO$49","v":0},{"$f":" Ops!FP$49","v":0},{"$f":" Ops!FQ$49","v":0},{"$f":" Ops!FR$49","v":0},{"$f":" Ops!FS$49","v":0},{"$f":" Ops!FT$49","v":0},{"$f":" Ops!FU$49","v":0},{"$f":" Ops!FV$49","v":0},{"$f":" Ops!FW$49","v":0},{"$f":" Ops!FX$49","v":0},{"$f":" Ops!FY$49","v":0},{"$f":" Ops!FZ$49","v":0},{"$f":" Ops!GA$49","v":0},{"$f":" Ops!GB$49","v":0},{"$f":" Ops!GC$49","v":0},{"$f":" Ops!GD$49","v":0},{"$f":" Ops!GE$49","v":0},{"$f":" Ops!GF$49","v":0},{"$f":" Ops!GG$49","v":0},{"$f":" Ops!GH$49","v":0},{"$f":" Ops!GI$49","v":0},{"$f":" Ops!GJ$49","v":0}]
[null,null,null,null,{"$f":" Time!E$172","v":"Senior debt repayment flag"},{"$f":" Time!F$172","v":0},{"$f":" Time!G$172","v":"flag"},{"$f":" Time!H$172","v":34},{"$f":" Time!I$172","v":0},{"$f":" Time!J$172","v":0},{"$f":" Time!K$172","v":0},{"$f":" Time!L$172","v":0},{"$f":" Time!M$172","v":0},{"$f":" Time!N$172","v":0},{"$f":" Time!O$172","v":0},{"$f":" Time!P$172","v":0},{"$f":" Time!Q$172","v":1},{"$f":" Time!R$172","v":1},{"$f":" Time!S$172","v":1},{"$f":" Time!T$172","v":1},{"$f":" Time!U$172","v":1},{"$f":" Time!V$172","v":1},{"$f":" Time!W$172","v":1},{"$f":" Time!X$172","v":1},{"$f":" Time!Y$172","v":1},{"$f":" Time!Z$172","v":1},{"$f":" Time!AA$172","v":1},{"$f":" Time!AB$172","v":1},{"$f":" Time!AC$172","v":1},{"$f":" Time!AD$172","v":1},{"$f":" Time!AE$172","v":1},{"$f":" Time!AF$172","v":1},{"$f":" Time!AG$172","v":1},{"$f":" Time!AH$172","v":1},{"$f":" Time!AI$172","v":1},{"$f":" Time!AJ$172","v":1},{"$f":" Time!AK$172","v":1},{"$f":" Time!AL$172","v":1},{"$f":" Time!AM$172","v":1},{"$f":" Time!AN$172","v":1},{"$f":" Time!AO$172","v":1},{"$f":" Time!AP$172","v":1},{"$f":" Time!AQ$172","v":1},{"$f":" Time!AR$172","v":1},{"$f":" Time!AS$172","v":1},{"$f":" Time!AT$172","v":1},{"$f":" Time!AU$172","v":1},{"$f":" Time!AV$172","v":1},{"$f":" Time!AW$172","v":1},{"$f":" Time!AX$172","v":1},{"$f":" Time!AY$172","v":0},{"$f":" Time!AZ$172","v":0},{"$f":" Time!BA$172","v":0},{"$f":" Time!BB$172","v":0},{"$f":" Time!BC$172","v":0},{"$f":" Time!BD$172","v":0},{"$f":" Time!BE$172","v":0},{"$f":" Time!BF$172","v":0},{"$f":" Time!BG$172","v":0},{"$f":" Time!BH$172","v":0},{"$f":" Time!BI$172","v":0},{"$f":" Time!BJ$172","v":0},{"$f":" Time!BK$172","v":0},{"$f":" Time!BL$172","v":0},{"$f":" Time!BM$172","v":0},{"$f":" Time!BN$172","v":0},{"$f":" Time!BO$172","v":0},{"$f":" Time!BP$172","v":0},{"$f":" Time!BQ$172","v":0},{"$f":" Time!BR$172","v":0},{"$f":" Time!BS$172","v":0},{"$f":" Time!BT$172","v":0},{"$f":" Time!BU$172","v":0},{"$f":" Time!BV$172","v":0},{"$f":" Time!BW$172","v":0},{"$f":" Time!BX$172","v":0},{"$f":" Time!BY$172","v":0},{"$f":" Time!BZ$172","v":0},{"$f":" Time!CA$172","v":0},{"$f":" Time!CB$172","v":0},{"$f":" Time!CC$172","v":0},{"$f":" Time!CD$172","v":0},{"$f":" Time!CE$172","v":0},{"$f":" Time!CF$172","v":0},{"$f":" Time!CG$172","v":0},{"$f":" Time!CH$172","v":0},{"$f":" Time!CI$172","v":0},{"$f":" Time!CJ$172","v":0},{"$f":" Time!CK$172","v":0},{"$f":" Time!CL$172","v":0},{"$f":" Time!CM$172","v":0},{"$f":" Time!CN$172","v":0},{"$f":" Time!CO$172","v":0},{"$f":" Time!CP$172","v":0},{"$f":" Time!CQ$172","v":0},{"$f":" Time!CR$172","v":0},{"$f":" Time!CS$172","v":0},{"$f":" Time!CT$172","v":0},{"$f":" Time!CU$172","v":0},{"$f":" Time!CV$172","v":0},{"$f":" Time!CW$172","v":0},{"$f":" Time!CX$172","v":0},{"$f":" Time!CY$172","v":0},{"$f":" Time!CZ$172","v":0},{"$f":" Time!DA$172","v":0},{"$f":" Time!DB$172","v":0},{"$f":" Time!DC$172","v":0},{"$f":" Time!DD$172","v":0},{"$f":" Time!DE$172","v":0},{"$f":" Time!DF$172","v":0},{"$f":" Time!DG$172","v":0},{"$f":" Time!DH$172","v":0},{"$f":" Time!DI$172","v":0},{"$f":" Time!DJ$172","v":0},{"$f":" Time!DK$172","v":0},{"$f":" Time!DL$172","v":0},{"$f":" Time!DM$172","v":0},{"$f":" Time!DN$172","v":0},{"$f":" Time!DO$172","v":0},{"$f":" Time!DP$172","v":0},{"$f":" Time!DQ$172","v":0},{"$f":" Time!DR$172","v":0},{"$f":" Time!DS$172","v":0},{"$f":" Time!DT$172","v":0},{"$f":" Time!DU$172","v":0},{"$f":" Time!DV$172","v":0},{"$f":" Time!DW$172","v":0},{"$f":" Time!DX$172","v":0},{"$f":" Time!DY$172","v":0},{"$f":" Time!DZ$172","v":0},{"$f":" Time!EA$172","v":0},{"$f":" Time!EB$172","v":0},{"$f":" Time!EC$172","v":0},{"$f":" Time!ED$172","v":0},{"$f":" Time!EE$172","v":0},{"$f":" Time!EF$172","v":0},{"$f":" Time!EG$172","v":0},{"$f":" Time!EH$172","v":0},{"$f":" Time!EI$172","v":0},{"$f":" Time!EJ$172","v":0},{"$f":" Time!EK$172","v":0},{"$f":" Time!EL$172","v":0},{"$f":" Time!EM$172","v":0},{"$f":" Time!EN$172","v":0},{"$f":" Time!EO$172","v":0},{"$f":" Time!EP$172","v":0},{"$f":" Time!EQ$172","v":0},{"$f":" Time!ER$172","v":0},{"$f":" Time!ES$172","v":0},{"$f":" Time!ET$172","v":0},{"$f":" Time!EU$172","v":0},{"$f":" Time!EV$172","v":0},{"$f":" Time!EW$172","v":0},{"$f":" Time!EX$172","v":0},{"$f":" Time!EY$172","v":0},{"$f":" Time!EZ$172","v":0},{"$f":" Time!FA$172","v":0},{"$f":" Time!FB$172","v":0},{"$f":" Time!FC$172","v":0},{"$f":" Time!FD$172","v":0},{"$f":" Time!FE$172","v":0},{"$f":" Time!FF$172","v":0},{"$f":" Time!FG$172","v":0},{"$f":" Time!FH$172","v":0},{"$f":" Time!FI$172","v":0},{"$f":" Time!FJ$172","v":0},{"$f":" Time!FK$172","v":0},{"$f":" Time!FL$172","v":0},{"$f":" Time!FM$172","v":0},{"$f":" Time!FN$172","v":0},{"$f":" Time!FO$172","v":0},{"$f":" Time!FP$172","v":0},{"$f":" Time!FQ$172","v":0},{"$f":" Time!FR$172","v":0},{"$f":" Time!FS$172","v":0},{"$f":" Time!FT$172","v":0},{"$f":" Time!FU$172","v":0},{"$f":" Time!FV$172","v":0},{"$f":" Time!FW$172","v":0},{"$f":" Time!FX$172","v":0},{"$f":" Time!FY$172","v":0},{"$f":" Time!FZ$172","v":0},{"$f":" Time!GA$172","v":0},{"$f":" Time!GB$172","v":0},{"$f":" Time!GC$172","v":0},{"$f":" Time!GD$172","v":0},{"$f":" Time!GE$172","v":0},{"$f":" Time!GF$172","v":0},{"$f":" Time!GG$172","v":0},{"$f":" Time!GH$172","v":0},{"$f":" Time!GI$172","v":0},{"$f":" Time!GJ$172","v":0}]
[null,null,null,null,"CFADS over term of senior debt excl EGRs P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J23:GJ23)","v":491743.91170452209},null,{"$f":" (J19 - J20 - J21) * J22","v":0},0,0,0,0,0,0,14869.121568951399,14808.848586372476,14892.428086434471,14760.112917992801,14842.972862854478,14710.95162474819,14793.079362736444,14681.462063954166,14722.599780690758,14611.269272543124,14691.892285803335,14560.756216509153,14640.607142458757,14509.767353055322,14588.832252126784,14478.120359233661,14516.693698163013,14406.270109288937,14483.718533433101,14353.771752872934,14430.390224313576,14300.742606481544,14376.515776475691,14266.709506060424,14302.505722885384,14192.989708111727,14267.023355797157,14138.2782664363,14211.418260903803,14082.975803880352,14155.205254790875,14046.305879459484,14079.09109737274,13970.484411329693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (BV19 - BV20 - BV21) * BV22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (EH19 - EH20 - EH21) * EH22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$122","v":"Senior debt DSCR - year 1"},{"$f":" InpC!F$122","v":1.4},{"$f":" InpC!G$122","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$123","v":"Senior debt DSCR - year 2"},{"$f":" InpC!F$123","v":1.4},{"$f":" InpC!G$123","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$124","v":"Senior debt DSCR - year 3"},{"$f":" InpC!F$124","v":1.4},{"$f":" InpC!G$124","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$125","v":"Senior debt DSCR - year 4"},{"$f":" InpC!F$125","v":1.4},{"$f":" InpC!G$125","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$126","v":"Senior debt DSCR - year 5"},{"$f":" InpC!F$126","v":1.4},{"$f":" InpC!G$126","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$127","v":"Senior debt DSCR - year 6"},{"$f":" InpC!F$127","v":1.4},{"$f":" InpC!G$127","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$128","v":"Senior debt DSCR - year 7"},{"$f":" InpC!F$128","v":1.4},{"$f":" InpC!G$128","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$129","v":"Senior debt DSCR - year 8"},{"$f":" InpC!F$129","v":1.4},{"$f":" InpC!G$129","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$130","v":"Senior debt DSCR - year 9"},{"$f":" InpC!F$130","v":1.4},{"$f":" InpC!G$130","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$131","v":"Senior debt DSCR - year 10"},{"$f":" InpC!F$131","v":1.4},{"$f":" InpC!G$131","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$132","v":"Senior debt DSCR - year 11"},{"$f":" InpC!F$132","v":1.4},{"$f":" InpC!G$132","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$133","v":"Senior debt DSCR - year 12"},{"$f":" InpC!F$133","v":1.4},{"$f":" InpC!G$133","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$134","v":"Senior debt DSCR - year 13"},{"$f":" InpC!F$134","v":1.4},{"$f":" InpC!G$134","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$135","v":"Senior debt DSCR - year 14"},{"$f":" InpC!F$135","v":1.4},{"$f":" InpC!G$135","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$136","v":"Senior debt DSCR - year 15"},{"$f":" InpC!F$136","v":1.4},{"$f":" InpC!G$136","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$137","v":"Senior debt DSCR - year 16"},{"$f":" InpC!F$137","v":1.4},{"$f":" InpC!G$137","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$138","v":"Senior debt DSCR - year 17"},{"$f":" InpC!F$138","v":1.4},{"$f":" InpC!G$138","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$139","v":"Senior debt DSCR - year 18"},{"$f":" InpC!F$139","v":1.4},{"$f":" InpC!G$139","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$140","v":"Senior debt DSCR - year 19"},{"$f":" InpC!F$140","v":0},{"$f":" InpC!G$140","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$141","v":"Senior debt DSCR - year 20"},{"$f":" InpC!F$141","v":0},{"$f":" InpC!G$141","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$142","v":"Senior debt DSCR - year 21"},{"$f":" InpC!F$142","v":0},{"$f":" InpC!G$142","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$143","v":"Senior debt DSCR - year 22"},{"$f":" InpC!F$143","v":0},{"$f":" InpC!G$143","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$144","v":"Senior debt DSCR - year 23"},{"$f":" InpC!F$144","v":0},{"$f":" InpC!G$144","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$145","v":"Senior debt DSCR - year 24"},{"$f":" InpC!F$145","v":0},{"$f":" InpC!G$145","v":"ratio"}]
[null,null,null,null,{"$f":" InpC!E$146","v":"Senior debt DSCR - year 25"},{"$f":" InpC!F$146","v":0},{"$f":" InpC!G$146","v":"ratio"}]
[null,null,null,null,{"$f":" Time!E$200","v":"Contract year number"},{"$f":" Time!F$200","v":0},{"$f":" Time!G$200","v":"counter"},{"$f":" Time!H$200","v":0},{"$f":" Time!I$200","v":0},{"$f":" Time!J$200","v":0},{"$f":" Time!K$200","v":0},{"$f":" Time!L$200","v":0},{"$f":" Time!M$200","v":0},{"$f":" Time!N$200","v":0},{"$f":" Time!O$200","v":0},{"$f":" Time!P$200","v":0},{"$f":" Time!Q$200","v":1},{"$f":" Time!R$200","v":1},{"$f":" Time!S$200","v":2},{"$f":" Time!T$200","v":2},{"$f":" Time!U$200","v":3},{"$f":" Time!V$200","v":3},{"$f":" Time!W$200","v":4},{"$f":" Time!X$200","v":4},{"$f":" Time!Y$200","v":5},{"$f":" Time!Z$200","v":5},{"$f":" Time!AA$200","v":6},{"$f":" Time!AB$200","v":6},{"$f":" Time!AC$200","v":7},{"$f":" Time!AD$200","v":7},{"$f":" Time!AE$200","v":8},{"$f":" Time!AF$200","v":8},{"$f":" Time!AG$200","v":9},{"$f":" Time!AH$200","v":9},{"$f":" Time!AI$200","v":10},{"$f":" Time!AJ$200","v":10},{"$f":" Time!AK$200","v":11},{"$f":" Time!AL$200","v":11},{"$f":" Time!AM$200","v":12},{"$f":" Time!AN$200","v":12},{"$f":" Time!AO$200","v":13},{"$f":" Time!AP$200","v":13},{"$f":" Time!AQ$200","v":14},{"$f":" Time!AR$200","v":14},{"$f":" Time!AS$200","v":15},{"$f":" Time!AT$200","v":15},{"$f":" Time!AU$200","v":16},{"$f":" Time!AV$200","v":16},{"$f":" Time!AW$200","v":17},{"$f":" Time!AX$200","v":17},{"$f":" Time!AY$200","v":18},{"$f":" Time!AZ$200","v":18},{"$f":" Time!BA$200","v":19},{"$f":" Time!BB$200","v":19},{"$f":" Time!BC$200","v":20},{"$f":" Time!BD$200","v":20},{"$f":" Time!BE$200","v":0},{"$f":" Time!BF$200","v":0},{"$f":" Time!BG$200","v":0},{"$f":" Time!BH$200","v":0},{"$f":" Time!BI$200","v":0},{"$f":" Time!BJ$200","v":0},{"$f":" Time!BK$200","v":0},{"$f":" Time!BL$200","v":0},{"$f":" Time!BM$200","v":0},{"$f":" Time!BN$200","v":0},{"$f":" Time!BO$200","v":0},{"$f":" Time!BP$200","v":0},{"$f":" Time!BQ$200","v":0},{"$f":" Time!BR$200","v":0},{"$f":" Time!BS$200","v":0},{"$f":" Time!BT$200","v":0},{"$f":" Time!BU$200","v":0},{"$f":" Time!BV$200","v":0},{"$f":" Time!BW$200","v":0},{"$f":" Time!BX$200","v":0},{"$f":" Time!BY$200","v":0},{"$f":" Time!BZ$200","v":0},{"$f":" Time!CA$200","v":0},{"$f":" Time!CB$200","v":0},{"$f":" Time!CC$200","v":0},{"$f":" Time!CD$200","v":0},{"$f":" Time!CE$200","v":0},{"$f":" Time!CF$200","v":0},{"$f":" Time!CG$200","v":0},{"$f":" Time!CH$200","v":0},{"$f":" Time!CI$200","v":0},{"$f":" Time!CJ$200","v":0},{"$f":" Time!CK$200","v":0},{"$f":" Time!CL$200","v":0},{"$f":" Time!CM$200","v":0},{"$f":" Time!CN$200","v":0},{"$f":" Time!CO$200","v":0},{"$f":" Time!CP$200","v":0},{"$f":" Time!CQ$200","v":0},{"$f":" Time!CR$200","v":0},{"$f":" Time!CS$200","v":0},{"$f":" Time!CT$200","v":0},{"$f":" Time!CU$200","v":0},{"$f":" Time!CV$200","v":0},{"$f":" Time!CW$200","v":0},{"$f":" Time!CX$200","v":0},{"$f":" Time!CY$200","v":0},{"$f":" Time!CZ$200","v":0},{"$f":" Time!DA$200","v":0},{"$f":" Time!DB$200","v":0},{"$f":" Time!DC$200","v":0},{"$f":" Time!DD$200","v":0},{"$f":" Time!DE$200","v":0},{"$f":" Time!DF$200","v":0},{"$f":" Time!DG$200","v":0},{"$f":" Time!DH$200","v":0},{"$f":" Time!DI$200","v":0},{"$f":" Time!DJ$200","v":0},{"$f":" Time!DK$200","v":0},{"$f":" Time!DL$200","v":0},{"$f":" Time!DM$200","v":0},{"$f":" Time!DN$200","v":0},{"$f":" Time!DO$200","v":0},{"$f":" Time!DP$200","v":0},{"$f":" Time!DQ$200","v":0},{"$f":" Time!DR$200","v":0},{"$f":" Time!DS$200","v":0},{"$f":" Time!DT$200","v":0},{"$f":" Time!DU$200","v":0},{"$f":" Time!DV$200","v":0},{"$f":" Time!DW$200","v":0},{"$f":" Time!DX$200","v":0},{"$f":" Time!DY$200","v":0},{"$f":" Time!DZ$200","v":0},{"$f":" Time!EA$200","v":0},{"$f":" Time!EB$200","v":0},{"$f":" Time!EC$200","v":0},{"$f":" Time!ED$200","v":0},{"$f":" Time!EE$200","v":0},{"$f":" Time!EF$200","v":0},{"$f":" Time!EG$200","v":0},{"$f":" Time!EH$200","v":0},{"$f":" Time!EI$200","v":0},{"$f":" Time!EJ$200","v":0},{"$f":" Time!EK$200","v":0},{"$f":" Time!EL$200","v":0},{"$f":" Time!EM$200","v":0},{"$f":" Time!EN$200","v":0},{"$f":" Time!EO$200","v":0},{"$f":" Time!EP$200","v":0},{"$f":" Time!EQ$200","v":0},{"$f":" Time!ER$200","v":0},{"$f":" Time!ES$200","v":0},{"$f":" Time!ET$200","v":0},{"$f":" Time!EU$200","v":0},{"$f":" Time!EV$200","v":0},{"$f":" Time!EW$200","v":0},{"$f":" Time!EX$200","v":0},{"$f":" Time!EY$200","v":0},{"$f":" Time!EZ$200","v":0},{"$f":" Time!FA$200","v":0},{"$f":" Time!FB$200","v":0},{"$f":" Time!FC$200","v":0},{"$f":" Time!FD$200","v":0},{"$f":" Time!FE$200","v":0},{"$f":" Time!FF$200","v":0},{"$f":" Time!FG$200","v":0},{"$f":" Time!FH$200","v":0},{"$f":" Time!FI$200","v":0},{"$f":" Time!FJ$200","v":0},{"$f":" Time!FK$200","v":0},{"$f":" Time!FL$200","v":0},{"$f":" Time!FM$200","v":0},{"$f":" Time!FN$200","v":0},{"$f":" Time!FO$200","v":0},{"$f":" Time!FP$200","v":0},{"$f":" Time!FQ$200","v":0},{"$f":" Time!FR$200","v":0},{"$f":" Time!FS$200","v":0},{"$f":" Time!FT$200","v":0},{"$f":" Time!FU$200","v":0},{"$f":" Time!FV$200","v":0},{"$f":" Time!FW$200","v":0},{"$f":" Time!FX$200","v":0},{"$f":" Time!FY$200","v":0},{"$f":" Time!FZ$200","v":0},{"$f":" Time!GA$200","v":0},{"$f":" Time!GB$200","v":0},{"$f":" Time!GC$200","v":0},{"$f":" Time!GD$200","v":0},{"$f":" Time!GE$200","v":0},{"$f":" Time!GF$200","v":0},{"$f":" Time!GG$200","v":0},{"$f":" Time!GH$200","v":0},{"$f":" Time!GI$200","v":0},{"$f":" Time!GJ$200","v":0}]
[null,null,null,null,{"$f":" Time!E$172","v":"Senior debt repayment flag"},{"$f":" Time!F$172","v":0},{"$f":" Time!G$172","v":"flag"},{"$f":" Time!H$172","v":34},{"$f":" Time!I$172","v":0},{"$f":" Time!J$172","v":0},{"$f":" Time!K$172","v":0},{"$f":" Time!L$172","v":0},{"$f":" Time!M$172","v":0},{"$f":" Time!N$172","v":0},{"$f":" Time!O$172","v":0},{"$f":" Time!P$172","v":0},{"$f":" Time!Q$172","v":1},{"$f":" Time!R$172","v":1},{"$f":" Time!S$172","v":1},{"$f":" Time!T$172","v":1},{"$f":" Time!U$172","v":1},{"$f":" Time!V$172","v":1},{"$f":" Time!W$172","v":1},{"$f":" Time!X$172","v":1},{"$f":" Time!Y$172","v":1},{"$f":" Time!Z$172","v":1},{"$f":" Time!AA$172","v":1},{"$f":" Time!AB$172","v":1},{"$f":" Time!AC$172","v":1},{"$f":" Time!AD$172","v":1},{"$f":" Time!AE$172","v":1},{"$f":" Time!AF$172","v":1},{"$f":" Time!AG$172","v":1},{"$f":" Time!AH$172","v":1},{"$f":" Time!AI$172","v":1},{"$f":" Time!AJ$172","v":1},{"$f":" Time!AK$172","v":1},{"$f":" Time!AL$172","v":1},{"$f":" Time!AM$172","v":1},{"$f":" Time!AN$172","v":1},{"$f":" Time!AO$172","v":1},{"$f":" Time!AP$172","v":1},{"$f":" Time!AQ$172","v":1},{"$f":" Time!AR$172","v":1},{"$f":" Time!AS$172","v":1},{"$f":" Time!AT$172","v":1},{"$f":" Time!AU$172","v":1},{"$f":" Time!AV$172","v":1},{"$f":" Time!AW$172","v":1},{"$f":" Time!AX$172","v":1},{"$f":" Time!AY$172","v":0},{"$f":" Time!AZ$172","v":0},{"$f":" Time!BA$172","v":0},{"$f":" Time!BB$172","v":0},{"$f":" Time!BC$172","v":0},{"$f":" Time!BD$172","v":0},{"$f":" Time!BE$172","v":0},{"$f":" Time!BF$172","v":0},{"$f":" Time!BG$172","v":0},{"$f":" Time!BH$172","v":0},{"$f":" Time!BI$172","v":0},{"$f":" Time!BJ$172","v":0},{"$f":" Time!BK$172","v":0},{"$f":" Time!BL$172","v":0},{"$f":" Time!BM$172","v":0},{"$f":" Time!BN$172","v":0},{"$f":" Time!BO$172","v":0},{"$f":" Time!BP$172","v":0},{"$f":" Time!BQ$172","v":0},{"$f":" Time!BR$172","v":0},{"$f":" Time!BS$172","v":0},{"$f":" Time!BT$172","v":0},{"$f":" Time!BU$172","v":0},{"$f":" Time!BV$172","v":0},{"$f":" Time!BW$172","v":0},{"$f":" Time!BX$172","v":0},{"$f":" Time!BY$172","v":0},{"$f":" Time!BZ$172","v":0},{"$f":" Time!CA$172","v":0},{"$f":" Time!CB$172","v":0},{"$f":" Time!CC$172","v":0},{"$f":" Time!CD$172","v":0},{"$f":" Time!CE$172","v":0},{"$f":" Time!CF$172","v":0},{"$f":" Time!CG$172","v":0},{"$f":" Time!CH$172","v":0},{"$f":" Time!CI$172","v":0},{"$f":" Time!CJ$172","v":0},{"$f":" Time!CK$172","v":0},{"$f":" Time!CL$172","v":0},{"$f":" Time!CM$172","v":0},{"$f":" Time!CN$172","v":0},{"$f":" Time!CO$172","v":0},{"$f":" Time!CP$172","v":0},{"$f":" Time!CQ$172","v":0},{"$f":" Time!CR$172","v":0},{"$f":" Time!CS$172","v":0},{"$f":" Time!CT$172","v":0},{"$f":" Time!CU$172","v":0},{"$f":" Time!CV$172","v":0},{"$f":" Time!CW$172","v":0},{"$f":" Time!CX$172","v":0},{"$f":" Time!CY$172","v":0},{"$f":" Time!CZ$172","v":0},{"$f":" Time!DA$172","v":0},{"$f":" Time!DB$172","v":0},{"$f":" Time!DC$172","v":0},{"$f":" Time!DD$172","v":0},{"$f":" Time!DE$172","v":0},{"$f":" Time!DF$172","v":0},{"$f":" Time!DG$172","v":0},{"$f":" Time!DH$172","v":0},{"$f":" Time!DI$172","v":0},{"$f":" Time!DJ$172","v":0},{"$f":" Time!DK$172","v":0},{"$f":" Time!DL$172","v":0},{"$f":" Time!DM$172","v":0},{"$f":" Time!DN$172","v":0},{"$f":" Time!DO$172","v":0},{"$f":" Time!DP$172","v":0},{"$f":" Time!DQ$172","v":0},{"$f":" Time!DR$172","v":0},{"$f":" Time!DS$172","v":0},{"$f":" Time!DT$172","v":0},{"$f":" Time!DU$172","v":0},{"$f":" Time!DV$172","v":0},{"$f":" Time!DW$172","v":0},{"$f":" Time!DX$172","v":0},{"$f":" Time!DY$172","v":0},{"$f":" Time!DZ$172","v":0},{"$f":" Time!EA$172","v":0},{"$f":" Time!EB$172","v":0},{"$f":" Time!EC$172","v":0},{"$f":" Time!ED$172","v":0},{"$f":" Time!EE$172","v":0},{"$f":" Time!EF$172","v":0},{"$f":" Time!EG$172","v":0},{"$f":" Time!EH$172","v":0},{"$f":" Time!EI$172","v":0},{"$f":" Time!EJ$172","v":0},{"$f":" Time!EK$172","v":0},{"$f":" Time!EL$172","v":0},{"$f":" Time!EM$172","v":0},{"$f":" Time!EN$172","v":0},{"$f":" Time!EO$172","v":0},{"$f":" Time!EP$172","v":0},{"$f":" Time!EQ$172","v":0},{"$f":" Time!ER$172","v":0},{"$f":" Time!ES$172","v":0},{"$f":" Time!ET$172","v":0},{"$f":" Time!EU$172","v":0},{"$f":" Time!EV$172","v":0},{"$f":" Time!EW$172","v":0},{"$f":" Time!EX$172","v":0},{"$f":" Time!EY$172","v":0},{"$f":" Time!EZ$172","v":0},{"$f":" Time!FA$172","v":0},{"$f":" Time!FB$172","v":0},{"$f":" Time!FC$172","v":0},{"$f":" Time!FD$172","v":0},{"$f":" Time!FE$172","v":0},{"$f":" Time!FF$172","v":0},{"$f":" Time!FG$172","v":0},{"$f":" Time!FH$172","v":0},{"$f":" Time!FI$172","v":0},{"$f":" Time!FJ$172","v":0},{"$f":" Time!FK$172","v":0},{"$f":" Time!FL$172","v":0},{"$f":" Time!FM$172","v":0},{"$f":" Time!FN$172","v":0},{"$f":" Time!FO$172","v":0},{"$f":" Time!FP$172","v":0},{"$f":" Time!FQ$172","v":0},{"$f":" Time!FR$172","v":0},{"$f":" Time!FS$172","v":0},{"$f":" Time!FT$172","v":0},{"$f":" Time!FU$172","v":0},{"$f":" Time!FV$172","v":0},{"$f":" Time!FW$172","v":0},{"$f":" Time!FX$172","v":0},{"$f":" Time!FY$172","v":0},{"$f":" Time!FZ$172","v":0},{"$f":" Time!GA$172","v":0},{"$f":" Time!GB$172","v":0},{"$f":" Time!GC$172","v":0},{"$f":" Time!GD$172","v":0},{"$f":" Time!GE$172","v":0},{"$f":" Time!GF$172","v":0},{"$f":" Time!GG$172","v":0},{"$f":" Time!GH$172","v":0},{"$f":" Time!GI$172","v":0},{"$f":" Time!GJ$172","v":0}]
[null,null,null,null,"Senior debt DSCR applicable in year",null,"ratio",null,null,{"$f":" IF( J51 = 1, INDEX($F25:$F49, J50), 0)","v":0},0,0,0,0,0,0,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( BV51 = 1, INDEX($F25:$F49, BV50), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( EH51 = 1, INDEX($F25:$F49, EH50), 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]
[]
[null,null,null,null,{"$f":" E$17","v":"CFADS over term of senior debt excl EGRs P50"},0,"$ 000s",578916.87387404684,0,0,0,0,0,0,0,0,17345.600502954356,18611.389402627436,17823.872140901665,18440.887822505854,17779.417165988809,18182.506712743852,17679.76312045908,18032.240378504197,17507.516150175728,17854.32326826785,17425.726842826181,17744.343695464511,17266.238552863466,17584.226450075221,17100.132531139832,17447.508989503811,16900.811354991296,17243.074547027954,16745.796437383717,17061.164772401906,{"$f":" AK$17","v":16591.010504832004},16902.969557532924,16390.256546665569,16728.999151642154,16154.172102879791,16492.302071141883,16010.212633117622,16364.472534924687,15877.180481804136,16232.920023105749,15740.246378936143,16123.593277151936,15573.937868574121,15958.059902931338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$52","v":"Senior debt DSCR applicable in year"},0,"ratio",0,0,0,0,0,0,0,0,0,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,{"$f":" AK$52","v":1.4},1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$172","v":"Senior debt repayment flag"},{"$f":" Time!F$172","v":0},{"$f":" Time!G$172","v":"flag"},{"$f":" Time!H$172","v":34},{"$f":" Time!I$172","v":0},{"$f":" Time!J$172","v":0},{"$f":" Time!K$172","v":0},{"$f":" Time!L$172","v":0},{"$f":" Time!M$172","v":0},{"$f":" Time!N$172","v":0},{"$f":" Time!O$172","v":0},{"$f":" Time!P$172","v":0},{"$f":" Time!Q$172","v":1},{"$f":" Time!R$172","v":1},{"$f":" Time!S$172","v":1},{"$f":" Time!T$172","v":1},{"$f":" Time!U$172","v":1},{"$f":" Time!V$172","v":1},{"$f":" Time!W$172","v":1},{"$f":" Time!X$172","v":1},{"$f":" Time!Y$172","v":1},{"$f":" Time!Z$172","v":1},{"$f":" Time!AA$172","v":1},{"$f":" Time!AB$172","v":1},{"$f":" Time!AC$172","v":1},{"$f":" Time!AD$172","v":1},{"$f":" Time!AE$172","v":1},{"$f":" Time!AF$172","v":1},{"$f":" Time!AG$172","v":1},{"$f":" Time!AH$172","v":1},{"$f":" Time!AI$172","v":1},{"$f":" Time!AJ$172","v":1},{"$f":" Time!AK$172","v":1},{"$f":" Time!AL$172","v":1},{"$f":" Time!AM$172","v":1},{"$f":" Time!AN$172","v":1},{"$f":" Time!AO$172","v":1},{"$f":" Time!AP$172","v":1},{"$f":" Time!AQ$172","v":1},{"$f":" Time!AR$172","v":1},{"$f":" Time!AS$172","v":1},{"$f":" Time!AT$172","v":1},{"$f":" Time!AU$172","v":1},{"$f":" Time!AV$172","v":1},{"$f":" Time!AW$172","v":1},{"$f":" Time!AX$172","v":1},{"$f":" Time!AY$172","v":0},{"$f":" Time!AZ$172","v":0},{"$f":" Time!BA$172","v":0},{"$f":" Time!BB$172","v":0},{"$f":" Time!BC$172","v":0},{"$f":" Time!BD$172","v":0},{"$f":" Time!BE$172","v":0},{"$f":" Time!BF$172","v":0},{"$f":" Time!BG$172","v":0},{"$f":" Time!BH$172","v":0},{"$f":" Time!BI$172","v":0},{"$f":" Time!BJ$172","v":0},{"$f":" Time!BK$172","v":0},{"$f":" Time!BL$172","v":0},{"$f":" Time!BM$172","v":0},{"$f":" Time!BN$172","v":0},{"$f":" Time!BO$172","v":0},{"$f":" Time!BP$172","v":0},{"$f":" Time!BQ$172","v":0},{"$f":" Time!BR$172","v":0},{"$f":" Time!BS$172","v":0},{"$f":" Time!BT$172","v":0},{"$f":" Time!BU$172","v":0},{"$f":" Time!BV$172","v":0},{"$f":" Time!BW$172","v":0},{"$f":" Time!BX$172","v":0},{"$f":" Time!BY$172","v":0},{"$f":" Time!BZ$172","v":0},{"$f":" Time!CA$172","v":0},{"$f":" Time!CB$172","v":0},{"$f":" Time!CC$172","v":0},{"$f":" Time!CD$172","v":0},{"$f":" Time!CE$172","v":0},{"$f":" Time!CF$172","v":0},{"$f":" Time!CG$172","v":0},{"$f":" Time!CH$172","v":0},{"$f":" Time!CI$172","v":0},{"$f":" Time!CJ$172","v":0},{"$f":" Time!CK$172","v":0},{"$f":" Time!CL$172","v":0},{"$f":" Time!CM$172","v":0},{"$f":" Time!CN$172","v":0},{"$f":" Time!CO$172","v":0},{"$f":" Time!CP$172","v":0},{"$f":" Time!CQ$172","v":0},{"$f":" Time!CR$172","v":0},{"$f":" Time!CS$172","v":0},{"$f":" Time!CT$172","v":0},{"$f":" Time!CU$172","v":0},{"$f":" Time!CV$172","v":0},{"$f":" Time!CW$172","v":0},{"$f":" Time!CX$172","v":0},{"$f":" Time!CY$172","v":0},{"$f":" Time!CZ$172","v":0},{"$f":" Time!DA$172","v":0},{"$f":" Time!DB$172","v":0},{"$f":" Time!DC$172","v":0},{"$f":" Time!DD$172","v":0},{"$f":" Time!DE$172","v":0},{"$f":" Time!DF$172","v":0},{"$f":" Time!DG$172","v":0},{"$f":" Time!DH$172","v":0},{"$f":" Time!DI$172","v":0},{"$f":" Time!DJ$172","v":0},{"$f":" Time!DK$172","v":0},{"$f":" Time!DL$172","v":0},{"$f":" Time!DM$172","v":0},{"$f":" Time!DN$172","v":0},{"$f":" Time!DO$172","v":0},{"$f":" Time!DP$172","v":0},{"$f":" Time!DQ$172","v":0},{"$f":" Time!DR$172","v":0},{"$f":" Time!DS$172","v":0},{"$f":" Time!DT$172","v":0},{"$f":" Time!DU$172","v":0},{"$f":" Time!DV$172","v":0},{"$f":" Time!DW$172","v":0},{"$f":" Time!DX$172","v":0},{"$f":" Time!DY$172","v":0},{"$f":" Time!DZ$172","v":0},{"$f":" Time!EA$172","v":0},{"$f":" Time!EB$172","v":0},{"$f":" Time!EC$172","v":0},{"$f":" Time!ED$172","v":0},{"$f":" Time!EE$172","v":0},{"$f":" Time!EF$172","v":0},{"$f":" Time!EG$172","v":0},{"$f":" Time!EH$172","v":0},{"$f":" Time!EI$172","v":0},{"$f":" Time!EJ$172","v":0},{"$f":" Time!EK$172","v":0},{"$f":" Time!EL$172","v":0},{"$f":" Time!EM$172","v":0},{"$f":" Time!EN$172","v":0},{"$f":" Time!EO$172","v":0},{"$f":" Time!EP$172","v":0},{"$f":" Time!EQ$172","v":0},{"$f":" Time!ER$172","v":0},{"$f":" Time!ES$172","v":0},{"$f":" Time!ET$172","v":0},{"$f":" Time!EU$172","v":0},{"$f":" Time!EV$172","v":0},{"$f":" Time!EW$172","v":0},{"$f":" Time!EX$172","v":0},{"$f":" Time!EY$172","v":0},{"$f":" Time!EZ$172","v":0},{"$f":" Time!FA$172","v":0},{"$f":" Time!FB$172","v":0},{"$f":" Time!FC$172","v":0},{"$f":" Time!FD$172","v":0},{"$f":" Time!FE$172","v":0},{"$f":" Time!FF$172","v":0},{"$f":" Time!FG$172","v":0},{"$f":" Time!FH$172","v":0},{"$f":" Time!FI$172","v":0},{"$f":" Time!FJ$172","v":0},{"$f":" Time!FK$172","v":0},{"$f":" Time!FL$172","v":0},{"$f":" Time!FM$172","v":0},{"$f":" Time!FN$172","v":0},{"$f":" Time!FO$172","v":0},{"$f":" Time!FP$172","v":0},{"$f":" Time!FQ$172","v":0},{"$f":" Time!FR$172","v":0},{"$f":" Time!FS$172","v":0},{"$f":" Time!FT$172","v":0},{"$f":" Time!FU$172","v":0},{"$f":" Time!FV$172","v":0},{"$f":" Time!FW$172","v":0},{"$f":" Time!FX$172","v":0},{"$f":" Time!FY$172","v":0},{"$f":" Time!FZ$172","v":0},{"$f":" Time!GA$172","v":0},{"$f":" Time!GB$172","v":0},{"$f":" Time!GC$172","v":0},{"$f":" Time!GD$172","v":0},{"$f":" Time!GE$172","v":0},{"$f":" Time!GF$172","v":0},{"$f":" Time!GG$172","v":0},{"$f":" Time!GH$172","v":0},{"$f":" Time!GI$172","v":0},{"$f":" Time!GJ$172","v":0}]
[null,null,null,null,"Senior debt service at target cover ratio",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J57:GJ57)","v":413512.05276717618},null,{"$f":" IF(J56 = 1, J54 / J55, 0)","v":0},0,0,0,0,0,0,12389.714644967398,13293.849573305311,12731.33724350119,13172.062730361326,12699.583689992007,12987.504794817038,12628.402228899344,12880.17169893157,12505.36867869695,12753.088048762751,12446.947744875844,12674.53121104608,12333.027537759619,12560.16175005373,12214.380379385595,12462.506421074151,12072.00811070807,12316.481819305682,11961.283169559798,12186.546266001362,11850.721789165718,12073.549683952089,11707.326104761121,11949.285108315826,11538.694359199852,{"$f":" IF(AP56 = 1, AP54 / AP55, 0)","v":11780.215765101346},11435.866166512587,11688.908953517635,11340.84320128867,11594.942873646965,11243.033127811532,11516.852340822812,11124.241334695802,11398.614216379528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BV56 = 1, BV54 / BV55, 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,{"$f":" IF(DB56 = 1, DB54 / DB55, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(EH56 = 1, EH54 / EH55, 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,{"$f":" IF(FN56 = 1, FN54 / FN55, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$57","v":"Senior debt service at target cover ratio"},0,"$ 000s",413512.05276717618,0,0,0,0,0,0,0,0,12389.714644967398,13293.849573305311,12731.33724350119,13172.062730361326,12699.583689992007,12987.504794817038,12628.402228899344,12880.17169893157,12505.36867869695,12753.088048762751,12446.947744875844,12674.53121104608,12333.027537759619,12560.16175005373,12214.380379385595,12462.506421074151,12072.00811070807,12316.481819305682,11961.283169559798,12186.546266001362,{"$f":" AK$57","v":11850.721789165718},12073.549683952089,11707.326104761121,11949.285108315826,11538.694359199852,11780.215765101346,11435.866166512587,11688.908953517635,11340.84320128867,11594.942873646965,11243.033127811532,11516.852340822812,11124.241334695802,11398.614216379528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$245","v":"Senior debt interest - T1 POS"},0,"$ 000s",41486.927400469496,0,0,0,0,0,0,0,0,2419.046079620362,2320.2440046735301,2289.1053321915429,2187.379727457534,2152.7116371799825,2051.1073293200848,2013.3148249451212,1922.715360235117,1870.6867489327356,1770.3838670551038,1807.0841258487803,1703.7568683620952,1653.0261874919511,1550.3982505707356,1495.2999538432375,1401.1036067435707,1333.8083742141994,1232.8432510892196,1168.7607589832535,1068.4479110000939,{"$f":" AK$245","v":1045.190382168385},942.00775723133404,866.02420429034646,767.8487130438042,682.44430134831907,581.05172409075146,494.75743242512692,393.76637769968966,301.5682045488449,200.89359897900619,102.61481990647177,2.2781925548761515,-102.44487160127035,-202.29763597442869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$350","v":"Senior debt interest - T2 POS"},0,"$ 000s",46417.031655580708,0,0,0,0,0,0,0,0,2707.0277557656432,2596.4635290394258,2561.6178717381549,2447.7820759643828,2408.9868320823612,2295.2867732867612,2252.9951612481118,2151.6100459773925,2093.3875523771089,1981.14385122833,2012.434594695233,1897.3656034032431,1840.8700724342186,1726.5798699537743,1665.2204031436058,1560.3199256917042,1485.3775076476315,1372.9390750766313,1301.574481594987,1189.862446341014,{"$f":" AK$350","v":1181.5195624512182},1064.8783342615084,978.9838831108267,868.0028930060397,771.45877543723043,656.84107940693673,559.29101056753484,445.12720957356237,340.9031877508682,227.09711188931141,115.9993616334029,2.5753481055121719,-115.80724615795781,-228.68428414500642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$172","v":"Senior debt repayment flag"},{"$f":" Time!F$172","v":0},{"$f":" Time!G$172","v":"flag"},{"$f":" Time!H$172","v":34},{"$f":" Time!I$172","v":0},{"$f":" Time!J$172","v":0},{"$f":" Time!K$172","v":0},{"$f":" Time!L$172","v":0},{"$f":" Time!M$172","v":0},{"$f":" Time!N$172","v":0},{"$f":" Time!O$172","v":0},{"$f":" Time!P$172","v":0},{"$f":" Time!Q$172","v":1},{"$f":" Time!R$172","v":1},{"$f":" Time!S$172","v":1},{"$f":" Time!T$172","v":1},{"$f":" Time!U$172","v":1},{"$f":" Time!V$172","v":1},{"$f":" Time!W$172","v":1},{"$f":" Time!X$172","v":1},{"$f":" Time!Y$172","v":1},{"$f":" Time!Z$172","v":1},{"$f":" Time!AA$172","v":1},{"$f":" Time!AB$172","v":1},{"$f":" Time!AC$172","v":1},{"$f":" Time!AD$172","v":1},{"$f":" Time!AE$172","v":1},{"$f":" Time!AF$172","v":1},{"$f":" Time!AG$172","v":1},{"$f":" Time!AH$172","v":1},{"$f":" Time!AI$172","v":1},{"$f":" Time!AJ$172","v":1},{"$f":" Time!AK$172","v":1},{"$f":" Time!AL$172","v":1},{"$f":" Time!AM$172","v":1},{"$f":" Time!AN$172","v":1},{"$f":" Time!AO$172","v":1},{"$f":" Time!AP$172","v":1},{"$f":" Time!AQ$172","v":1},{"$f":" Time!AR$172","v":1},{"$f":" Time!AS$172","v":1},{"$f":" Time!AT$172","v":1},{"$f":" Time!AU$172","v":1},{"$f":" Time!AV$172","v":1},{"$f":" Time!AW$172","v":1},{"$f":" Time!AX$172","v":1},{"$f":" Time!AY$172","v":0},{"$f":" Time!AZ$172","v":0},{"$f":" Time!BA$172","v":0},{"$f":" Time!BB$172","v":0},{"$f":" Time!BC$172","v":0},{"$f":" Time!BD$172","v":0},{"$f":" Time!BE$172","v":0},{"$f":" Time!BF$172","v":0},{"$f":" Time!BG$172","v":0},{"$f":" Time!BH$172","v":0},{"$f":" Time!BI$172","v":0},{"$f":" Time!BJ$172","v":0},{"$f":" Time!BK$172","v":0},{"$f":" Time!BL$172","v":0},{"$f":" Time!BM$172","v":0},{"$f":" Time!BN$172","v":0},{"$f":" Time!BO$172","v":0},{"$f":" Time!BP$172","v":0},{"$f":" Time!BQ$172","v":0},{"$f":" Time!BR$172","v":0},{"$f":" Time!BS$172","v":0},{"$f":" Time!BT$172","v":0},{"$f":" Time!BU$172","v":0},{"$f":" Time!BV$172","v":0},{"$f":" Time!BW$172","v":0},{"$f":" Time!BX$172","v":0},{"$f":" Time!BY$172","v":0},{"$f":" Time!BZ$172","v":0},{"$f":" Time!CA$172","v":0},{"$f":" Time!CB$172","v":0},{"$f":" Time!CC$172","v":0},{"$f":" Time!CD$172","v":0},{"$f":" Time!CE$172","v":0},{"$f":" Time!CF$172","v":0},{"$f":" Time!CG$172","v":0},{"$f":" Time!CH$172","v":0},{"$f":" Time!CI$172","v":0},{"$f":" Time!CJ$172","v":0},{"$f":" Time!CK$172","v":0},{"$f":" Time!CL$172","v":0},{"$f":" Time!CM$172","v":0},{"$f":" Time!CN$172","v":0},{"$f":" Time!CO$172","v":0},{"$f":" Time!CP$172","v":0},{"$f":" Time!CQ$172","v":0},{"$f":" Time!CR$172","v":0},{"$f":" Time!CS$172","v":0},{"$f":" Time!CT$172","v":0},{"$f":" Time!CU$172","v":0},{"$f":" Time!CV$172","v":0},{"$f":" Time!CW$172","v":0},{"$f":" Time!CX$172","v":0},{"$f":" Time!CY$172","v":0},{"$f":" Time!CZ$172","v":0},{"$f":" Time!DA$172","v":0},{"$f":" Time!DB$172","v":0},{"$f":" Time!DC$172","v":0},{"$f":" Time!DD$172","v":0},{"$f":" Time!DE$172","v":0},{"$f":" Time!DF$172","v":0},{"$f":" Time!DG$172","v":0},{"$f":" Time!DH$172","v":0},{"$f":" Time!DI$172","v":0},{"$f":" Time!DJ$172","v":0},{"$f":" Time!DK$172","v":0},{"$f":" Time!DL$172","v":0},{"$f":" Time!DM$172","v":0},{"$f":" Time!DN$172","v":0},{"$f":" Time!DO$172","v":0},{"$f":" Time!DP$172","v":0},{"$f":" Time!DQ$172","v":0},{"$f":" Time!DR$172","v":0},{"$f":" Time!DS$172","v":0},{"$f":" Time!DT$172","v":0},{"$f":" Time!DU$172","v":0},{"$f":" Time!DV$172","v":0},{"$f":" Time!DW$172","v":0},{"$f":" Time!DX$172","v":0},{"$f":" Time!DY$172","v":0},{"$f":" Time!DZ$172","v":0},{"$f":" Time!EA$172","v":0},{"$f":" Time!EB$172","v":0},{"$f":" Time!EC$172","v":0},{"$f":" Time!ED$172","v":0},{"$f":" Time!EE$172","v":0},{"$f":" Time!EF$172","v":0},{"$f":" Time!EG$172","v":0},{"$f":" Time!EH$172","v":0},{"$f":" Time!EI$172","v":0},{"$f":" Time!EJ$172","v":0},{"$f":" Time!EK$172","v":0},{"$f":" Time!EL$172","v":0},{"$f":" Time!EM$172","v":0},{"$f":" Time!EN$172","v":0},{"$f":" Time!EO$172","v":0},{"$f":" Time!EP$172","v":0},{"$f":" Time!EQ$172","v":0},{"$f":" Time!ER$172","v":0},{"$f":" Time!ES$172","v":0},{"$f":" Time!ET$172","v":0},{"$f":" Time!EU$172","v":0},{"$f":" Time!EV$172","v":0},{"$f":" Time!EW$172","v":0},{"$f":" Time!EX$172","v":0},{"$f":" Time!EY$172","v":0},{"$f":" Time!EZ$172","v":0},{"$f":" Time!FA$172","v":0},{"$f":" Time!FB$172","v":0},{"$f":" Time!FC$172","v":0},{"$f":" Time!FD$172","v":0},{"$f":" Time!FE$172","v":0},{"$f":" Time!FF$172","v":0},{"$f":" Time!FG$172","v":0},{"$f":" Time!FH$172","v":0},{"$f":" Time!FI$172","v":0},{"$f":" Time!FJ$172","v":0},{"$f":" Time!FK$172","v":0},{"$f":" Time!FL$172","v":0},{"$f":" Time!FM$172","v":0},{"$f":" Time!FN$172","v":0},{"$f":" Time!FO$172","v":0},{"$f":" Time!FP$172","v":0},{"$f":" Time!FQ$172","v":0},{"$f":" Time!FR$172","v":0},{"$f":" Time!FS$172","v":0},{"$f":" Time!FT$172","v":0},{"$f":" Time!FU$172","v":0},{"$f":" Time!FV$172","v":0},{"$f":" Time!FW$172","v":0},{"$f":" Time!FX$172","v":0},{"$f":" Time!FY$172","v":0},{"$f":" Time!FZ$172","v":0},{"$f":" Time!GA$172","v":0},{"$f":" Time!GB$172","v":0},{"$f":" Time!GC$172","v":0},{"$f":" Time!GD$172","v":0},{"$f":" Time!GE$172","v":0},{"$f":" Time!GF$172","v":0},{"$f":" Time!GG$172","v":0},{"$f":" Time!GH$172","v":0},{"$f":" Time!GI$172","v":0},{"$f":" Time!GJ$172","v":0}]
[null,null,null,null,"Maximum senior debt repayment",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J63:GJ63)","v":325608.09371112613},null,{"$f":" MAX(0, J59 - SUM(J60:J61)) * J62","v":0},0,0,0,0,0,0,7263.6408095813931,8377.142039592356,7880.614039571492,8536.9009269394082,8137.8852207296632,8641.1106922101917,8362.0922427061105,8805.8462927190594,8541.2943773871048,9001.5603304793167,8627.4290243318319,9073.4087392807414,8839.1312778334504,9283.1836295292196,9053.8600223987523,9501.0828886388772,9252.8222288462384,9710.6994931398312,9490.9479289815572,9928.2359086602537,9624.0118445461158,10066.663592459247,9862.3180173599485,10313.433502265982,10084.791282414302,{"$f":" MAX(0, AP59 - SUM(AP60:AP61)) * AP62","v":10542.322961603657},10381.817723519925,10850.015366244383,10698.371808988957,11166.952162778647,11024.418946271657,11511.998800162424,11342.49345245503,11829.596136498963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(0, BV59 - SUM(BV60: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,{"$f":" MAX(0, DB59 - SUM(DB60:DB61)) * DB62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(0, EH59 - SUM(EH60: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,{"$f":" MAX(0, FN59 - SUM(FN60:FN61)) * FN62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Debt capacity at target DSCR - Calc",{"$f":" SUM(J63:GJ63)","v":325608.09371112613},{"$f":"SMU","v":"$ 000s"}]
[]
[null,"Senior debt drawdown"]
[null,null,null,null,{"$f":" InpC!E$115","v":"Senior debt target gearing"},{"$f":" InpC!F$115","v":0.65},{"$f":" InpC!G$115","v":"%"}]
[null,null,null,null,{"$f":" ConFin!E$164","v":"Sum of project costs / funding requirement"},{"$f":" ConFin!F$164","v":346733.79067659285},{"$f":" ConFin!G$164","v":"$ 000s"}]
[null,null,null,null,"Senior debt drawdown - leverage method",{"$f":" F67 * F68","v":225376.96393978535},{"$f":"SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" InpC!E$117","v":"Senior debt sizing method"},{"$f":" InpC!F$117","v":1},{"$f":" InpC!G$117","v":"1 = leverage, 2 = DSCR"}]
[null,null,null,null,{"$f":" E$69","v":"Senior debt drawdown - leverage method"},{"$f":" F$69","v":225376.96393978535},{"$f":" G$69","v":"$ 000s"}]
[null,null,null,null,{"$f":" Solve!E$92","v":"Debt capacity at target DSCR - Paste"},{"$f":" Solve!F$92","v":291177.1340565313},{"$f":" Solve!G$92","v":"$ 000s"}]
[null,null,null,null,"Senior debt drawdown",{"$f":" INDEX(F72:F73, F71)","v":225376.96393978535},{"$f":" SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" ConFin!E$164","v":"Sum of project costs / funding requirement"},{"$f":" ConFin!F$164","v":346733.79067659285},{"$f":" ConFin!G$164","v":"$ 000s"}]
[null,null,null,null,{"$f":" E$74","v":"Senior debt drawdown"},{"$f":" F$74","v":225376.96393978535},{"$f":" G$74","v":"$ 000s"}]
[null,null,null,null,"Leverage",{"$f":" F77 / F76","v":0.65},"%"]
[]
[null,"Sculpted repayment profile allocation"]
[null,null,null,null,{"$f":" InpC!E$95","v":"Senior debt - T1 - % of debt"},{"$f":" InpC!F$95","v":0.5},{"$f":" InpC!G$95","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$96","v":"Senior debt - T2 - % of debt"},{"$f":" InpC!F$96","v":0.5},{"$f":" InpC!G$96","v":"%"}]
[null,null,null,null,{"$f":" Time!E$151","v":"Senior debt repayment period flag - T1"},{"$f":" Time!F$151","v":0},{"$f":" Time!G$151","v":"flag"},{"$f":" Time!H$151","v":34},{"$f":" Time!I$151","v":0},{"$f":" Time!J$151","v":0},{"$f":" Time!K$151","v":0},{"$f":" Time!L$151","v":0},{"$f":" Time!M$151","v":0},{"$f":" Time!N$151","v":0},{"$f":" Time!O$151","v":0},{"$f":" Time!P$151","v":0},{"$f":" Time!Q$151","v":1},{"$f":" Time!R$151","v":1},{"$f":" Time!S$151","v":1},{"$f":" Time!T$151","v":1},{"$f":" Time!U$151","v":1},{"$f":" Time!V$151","v":1},{"$f":" Time!W$151","v":1},{"$f":" Time!X$151","v":1},{"$f":" Time!Y$151","v":1},{"$f":" Time!Z$151","v":1},{"$f":" Time!AA$151","v":1},{"$f":" Time!AB$151","v":1},{"$f":" Time!AC$151","v":1},{"$f":" Time!AD$151","v":1},{"$f":" Time!AE$151","v":1},{"$f":" Time!AF$151","v":1},{"$f":" Time!AG$151","v":1},{"$f":" Time!AH$151","v":1},{"$f":" Time!AI$151","v":1},{"$f":" Time!AJ$151","v":1},{"$f":" Time!AK$151","v":1},{"$f":" Time!AL$151","v":1},{"$f":" Time!AM$151","v":1},{"$f":" Time!AN$151","v":1},{"$f":" Time!AO$151","v":1},{"$f":" Time!AP$151","v":1},{"$f":" Time!AQ$151","v":1},{"$f":" Time!AR$151","v":1},{"$f":" Time!AS$151","v":1},{"$f":" Time!AT$151","v":1},{"$f":" Time!AU$151","v":1},{"$f":" Time!AV$151","v":1},{"$f":" Time!AW$151","v":1},{"$f":" Time!AX$151","v":1},{"$f":" Time!AY$151","v":0},{"$f":" Time!AZ$151","v":0},{"$f":" Time!BA$151","v":0},{"$f":" Time!BB$151","v":0},{"$f":" Time!BC$151","v":0},{"$f":" Time!BD$151","v":0},{"$f":" Time!BE$151","v":0},{"$f":" Time!BF$151","v":0},{"$f":" Time!BG$151","v":0},{"$f":" Time!BH$151","v":0},{"$f":" Time!BI$151","v":0},{"$f":" Time!BJ$151","v":0},{"$f":" Time!BK$151","v":0},{"$f":" Time!BL$151","v":0},{"$f":" Time!BM$151","v":0},{"$f":" Time!BN$151","v":0},{"$f":" Time!BO$151","v":0},{"$f":" Time!BP$151","v":0},{"$f":" Time!BQ$151","v":0},{"$f":" Time!BR$151","v":0},{"$f":" Time!BS$151","v":0},{"$f":" Time!BT$151","v":0},{"$f":" Time!BU$151","v":0},{"$f":" Time!BV$151","v":0},{"$f":" Time!BW$151","v":0},{"$f":" Time!BX$151","v":0},{"$f":" Time!BY$151","v":0},{"$f":" Time!BZ$151","v":0},{"$f":" Time!CA$151","v":0},{"$f":" Time!CB$151","v":0},{"$f":" Time!CC$151","v":0},{"$f":" Time!CD$151","v":0},{"$f":" Time!CE$151","v":0},{"$f":" Time!CF$151","v":0},{"$f":" Time!CG$151","v":0},{"$f":" Time!CH$151","v":0},{"$f":" Time!CI$151","v":0},{"$f":" Time!CJ$151","v":0},{"$f":" Time!CK$151","v":0},{"$f":" Time!CL$151","v":0},{"$f":" Time!CM$151","v":0},{"$f":" Time!CN$151","v":0},{"$f":" Time!CO$151","v":0},{"$f":" Time!CP$151","v":0},{"$f":" Time!CQ$151","v":0},{"$f":" Time!CR$151","v":0},{"$f":" Time!CS$151","v":0},{"$f":" Time!CT$151","v":0},{"$f":" Time!CU$151","v":0},{"$f":" Time!CV$151","v":0},{"$f":" Time!CW$151","v":0},{"$f":" Time!CX$151","v":0},{"$f":" Time!CY$151","v":0},{"$f":" Time!CZ$151","v":0},{"$f":" Time!DA$151","v":0},{"$f":" Time!DB$151","v":0},{"$f":" Time!DC$151","v":0},{"$f":" Time!DD$151","v":0},{"$f":" Time!DE$151","v":0},{"$f":" Time!DF$151","v":0},{"$f":" Time!DG$151","v":0},{"$f":" Time!DH$151","v":0},{"$f":" Time!DI$151","v":0},{"$f":" Time!DJ$151","v":0},{"$f":" Time!DK$151","v":0},{"$f":" Time!DL$151","v":0},{"$f":" Time!DM$151","v":0},{"$f":" Time!DN$151","v":0},{"$f":" Time!DO$151","v":0},{"$f":" Time!DP$151","v":0},{"$f":" Time!DQ$151","v":0},{"$f":" Time!DR$151","v":0},{"$f":" Time!DS$151","v":0},{"$f":" Time!DT$151","v":0},{"$f":" Time!DU$151","v":0},{"$f":" Time!DV$151","v":0},{"$f":" Time!DW$151","v":0},{"$f":" Time!DX$151","v":0},{"$f":" Time!DY$151","v":0},{"$f":" Time!DZ$151","v":0},{"$f":" Time!EA$151","v":0},{"$f":" Time!EB$151","v":0},{"$f":" Time!EC$151","v":0},{"$f":" Time!ED$151","v":0},{"$f":" Time!EE$151","v":0},{"$f":" Time!EF$151","v":0},{"$f":" Time!EG$151","v":0},{"$f":" Time!EH$151","v":0},{"$f":" Time!EI$151","v":0},{"$f":" Time!EJ$151","v":0},{"$f":" Time!EK$151","v":0},{"$f":" Time!EL$151","v":0},{"$f":" Time!EM$151","v":0},{"$f":" Time!EN$151","v":0},{"$f":" Time!EO$151","v":0},{"$f":" Time!EP$151","v":0},{"$f":" Time!EQ$151","v":0},{"$f":" Time!ER$151","v":0},{"$f":" Time!ES$151","v":0},{"$f":" Time!ET$151","v":0},{"$f":" Time!EU$151","v":0},{"$f":" Time!EV$151","v":0},{"$f":" Time!EW$151","v":0},{"$f":" Time!EX$151","v":0},{"$f":" Time!EY$151","v":0},{"$f":" Time!EZ$151","v":0},{"$f":" Time!FA$151","v":0},{"$f":" Time!FB$151","v":0},{"$f":" Time!FC$151","v":0},{"$f":" Time!FD$151","v":0},{"$f":" Time!FE$151","v":0},{"$f":" Time!FF$151","v":0},{"$f":" Time!FG$151","v":0},{"$f":" Time!FH$151","v":0},{"$f":" Time!FI$151","v":0},{"$f":" Time!FJ$151","v":0},{"$f":" Time!FK$151","v":0},{"$f":" Time!FL$151","v":0},{"$f":" Time!FM$151","v":0},{"$f":" Time!FN$151","v":0},{"$f":" Time!FO$151","v":0},{"$f":" Time!FP$151","v":0},{"$f":" Time!FQ$151","v":0},{"$f":" Time!FR$151","v":0},{"$f":" Time!FS$151","v":0},{"$f":" Time!FT$151","v":0},{"$f":" Time!FU$151","v":0},{"$f":" Time!FV$151","v":0},{"$f":" Time!FW$151","v":0},{"$f":" Time!FX$151","v":0},{"$f":" Time!FY$151","v":0},{"$f":" Time!FZ$151","v":0},{"$f":" Time!GA$151","v":0},{"$f":" Time!GB$151","v":0},{"$f":" Time!GC$151","v":0},{"$f":" Time!GD$151","v":0},{"$f":" Time!GE$151","v":0},{"$f":" Time!GF$151","v":0},{"$f":" Time!GG$151","v":0},{"$f":" Time!GH$151","v":0},{"$f":" Time!GI$151","v":0},{"$f":" Time!GJ$151","v":0}]
[null,null,null,null,{"$f":" Time!E$166","v":"Senior debt repayment period flag - T2"},{"$f":" Time!F$166","v":0},{"$f":" Time!G$166","v":"flag"},{"$f":" Time!H$166","v":34},{"$f":" Time!I$166","v":0},{"$f":" Time!J$166","v":0},{"$f":" Time!K$166","v":0},{"$f":" Time!L$166","v":0},{"$f":" Time!M$166","v":0},{"$f":" Time!N$166","v":0},{"$f":" Time!O$166","v":0},{"$f":" Time!P$166","v":0},{"$f":" Time!Q$166","v":1},{"$f":" Time!R$166","v":1},{"$f":" Time!S$166","v":1},{"$f":" Time!T$166","v":1},{"$f":" Time!U$166","v":1},{"$f":" Time!V$166","v":1},{"$f":" Time!W$166","v":1},{"$f":" Time!X$166","v":1},{"$f":" Time!Y$166","v":1},{"$f":" Time!Z$166","v":1},{"$f":" Time!AA$166","v":1},{"$f":" Time!AB$166","v":1},{"$f":" Time!AC$166","v":1},{"$f":" Time!AD$166","v":1},{"$f":" Time!AE$166","v":1},{"$f":" Time!AF$166","v":1},{"$f":" Time!AG$166","v":1},{"$f":" Time!AH$166","v":1},{"$f":" Time!AI$166","v":1},{"$f":" Time!AJ$166","v":1},{"$f":" Time!AK$166","v":1},{"$f":" Time!AL$166","v":1},{"$f":" Time!AM$166","v":1},{"$f":" Time!AN$166","v":1},{"$f":" Time!AO$166","v":1},{"$f":" Time!AP$166","v":1},{"$f":" Time!AQ$166","v":1},{"$f":" Time!AR$166","v":1},{"$f":" Time!AS$166","v":1},{"$f":" Time!AT$166","v":1},{"$f":" Time!AU$166","v":1},{"$f":" Time!AV$166","v":1},{"$f":" Time!AW$166","v":1},{"$f":" Time!AX$166","v":1},{"$f":" Time!AY$166","v":0},{"$f":" Time!AZ$166","v":0},{"$f":" Time!BA$166","v":0},{"$f":" Time!BB$166","v":0},{"$f":" Time!BC$166","v":0},{"$f":" Time!BD$166","v":0},{"$f":" Time!BE$166","v":0},{"$f":" Time!BF$166","v":0},{"$f":" Time!BG$166","v":0},{"$f":" Time!BH$166","v":0},{"$f":" Time!BI$166","v":0},{"$f":" Time!BJ$166","v":0},{"$f":" Time!BK$166","v":0},{"$f":" Time!BL$166","v":0},{"$f":" Time!BM$166","v":0},{"$f":" Time!BN$166","v":0},{"$f":" Time!BO$166","v":0},{"$f":" Time!BP$166","v":0},{"$f":" Time!BQ$166","v":0},{"$f":" Time!BR$166","v":0},{"$f":" Time!BS$166","v":0},{"$f":" Time!BT$166","v":0},{"$f":" Time!BU$166","v":0},{"$f":" Time!BV$166","v":0},{"$f":" Time!BW$166","v":0},{"$f":" Time!BX$166","v":0},{"$f":" Time!BY$166","v":0},{"$f":" Time!BZ$166","v":0},{"$f":" Time!CA$166","v":0},{"$f":" Time!CB$166","v":0},{"$f":" Time!CC$166","v":0},{"$f":" Time!CD$166","v":0},{"$f":" Time!CE$166","v":0},{"$f":" Time!CF$166","v":0},{"$f":" Time!CG$166","v":0},{"$f":" Time!CH$166","v":0},{"$f":" Time!CI$166","v":0},{"$f":" Time!CJ$166","v":0},{"$f":" Time!CK$166","v":0},{"$f":" Time!CL$166","v":0},{"$f":" Time!CM$166","v":0},{"$f":" Time!CN$166","v":0},{"$f":" Time!CO$166","v":0},{"$f":" Time!CP$166","v":0},{"$f":" Time!CQ$166","v":0},{"$f":" Time!CR$166","v":0},{"$f":" Time!CS$166","v":0},{"$f":" Time!CT$166","v":0},{"$f":" Time!CU$166","v":0},{"$f":" Time!CV$166","v":0},{"$f":" Time!CW$166","v":0},{"$f":" Time!CX$166","v":0},{"$f":" Time!CY$166","v":0},{"$f":" Time!CZ$166","v":0},{"$f":" Time!DA$166","v":0},{"$f":" Time!DB$166","v":0},{"$f":" Time!DC$166","v":0},{"$f":" Time!DD$166","v":0},{"$f":" Time!DE$166","v":0},{"$f":" Time!DF$166","v":0},{"$f":" Time!DG$166","v":0},{"$f":" Time!DH$166","v":0},{"$f":" Time!DI$166","v":0},{"$f":" Time!DJ$166","v":0},{"$f":" Time!DK$166","v":0},{"$f":" Time!DL$166","v":0},{"$f":" Time!DM$166","v":0},{"$f":" Time!DN$166","v":0},{"$f":" Time!DO$166","v":0},{"$f":" Time!DP$166","v":0},{"$f":" Time!DQ$166","v":0},{"$f":" Time!DR$166","v":0},{"$f":" Time!DS$166","v":0},{"$f":" Time!DT$166","v":0},{"$f":" Time!DU$166","v":0},{"$f":" Time!DV$166","v":0},{"$f":" Time!DW$166","v":0},{"$f":" Time!DX$166","v":0},{"$f":" Time!DY$166","v":0},{"$f":" Time!DZ$166","v":0},{"$f":" Time!EA$166","v":0},{"$f":" Time!EB$166","v":0},{"$f":" Time!EC$166","v":0},{"$f":" Time!ED$166","v":0},{"$f":" Time!EE$166","v":0},{"$f":" Time!EF$166","v":0},{"$f":" Time!EG$166","v":0},{"$f":" Time!EH$166","v":0},{"$f":" Time!EI$166","v":0},{"$f":" Time!EJ$166","v":0},{"$f":" Time!EK$166","v":0},{"$f":" Time!EL$166","v":0},{"$f":" Time!EM$166","v":0},{"$f":" Time!EN$166","v":0},{"$f":" Time!EO$166","v":0},{"$f":" Time!EP$166","v":0},{"$f":" Time!EQ$166","v":0},{"$f":" Time!ER$166","v":0},{"$f":" Time!ES$166","v":0},{"$f":" Time!ET$166","v":0},{"$f":" Time!EU$166","v":0},{"$f":" Time!EV$166","v":0},{"$f":" Time!EW$166","v":0},{"$f":" Time!EX$166","v":0},{"$f":" Time!EY$166","v":0},{"$f":" Time!EZ$166","v":0},{"$f":" Time!FA$166","v":0},{"$f":" Time!FB$166","v":0},{"$f":" Time!FC$166","v":0},{"$f":" Time!FD$166","v":0},{"$f":" Time!FE$166","v":0},{"$f":" Time!FF$166","v":0},{"$f":" Time!FG$166","v":0},{"$f":" Time!FH$166","v":0},{"$f":" Time!FI$166","v":0},{"$f":" Time!FJ$166","v":0},{"$f":" Time!FK$166","v":0},{"$f":" Time!FL$166","v":0},{"$f":" Time!FM$166","v":0},{"$f":" Time!FN$166","v":0},{"$f":" Time!FO$166","v":0},{"$f":" Time!FP$166","v":0},{"$f":" Time!FQ$166","v":0},{"$f":" Time!FR$166","v":0},{"$f":" Time!FS$166","v":0},{"$f":" Time!FT$166","v":0},{"$f":" Time!FU$166","v":0},{"$f":" Time!FV$166","v":0},{"$f":" Time!FW$166","v":0},{"$f":" Time!FX$166","v":0},{"$f":" Time!FY$166","v":0},{"$f":" Time!FZ$166","v":0},{"$f":" Time!GA$166","v":0},{"$f":" Time!GB$166","v":0},{"$f":" Time!GC$166","v":0},{"$f":" Time!GD$166","v":0},{"$f":" Time!GE$166","v":0},{"$f":" Time!GF$166","v":0},{"$f":" Time!GG$166","v":0},{"$f":" Time!GH$166","v":0},{"$f":" Time!GI$166","v":0},{"$f":" Time!GJ$166","v":0}]
[null,null,null,null,"Debt repayment period flag - all tranches active",null,"flag",{"$f":" SUM(J85:BW85)","v":34},null,{"$f":"IF( AND( J83 = 1, J84 = 1), 1, 0)","v":0},{"$f":"IF( AND( K83 = 1, K84 = 1), 1, 0)","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF( AND( BW83 = 1, BW84 = 1), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF( AND( EI83 = 1, EI84 = 1), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Debt repayment period duration - all tranches active",{"$f":" SUM(J85:GJ85)","v":34},"periods"]
[]
[null,null,null,null,{"$f":" E$86","v":"Debt repayment period duration - all tranches active"},{"$f":" F$86","v":34},{"$f":" G$86","v":"periods"}]
[null,null,null,null,{"$f":" Time!E$152","v":"Senior debt repayment period total - T1"},{"$f":" Time!F$152","v":34},{"$f":" Time!G$152","v":"periods"}]
[null,null,null,null,{"$f":" Time!E$167","v":"Senior debt repayment period total - T2"},{"$f":" Time!F$167","v":34},{"$f":" Time!G$167","v":"periods"}]
[null,null,null,null,{"$f":" E$63","v":"Maximum senior debt repayment"},0,"$ 000s",325608.09371112613,0,0,0,0,0,0,0,0,7263.6408095813931,8377.142039592356,7880.614039571492,8536.9009269394082,8137.8852207296632,8641.1106922101917,8362.0922427061105,8805.8462927190594,8541.2943773871048,9001.5603304793167,8627.4290243318319,9073.4087392807414,8839.1312778334504,9283.1836295292196,9053.8600223987523,9501.0828886388772,9252.8222288462384,9710.6994931398312,9490.9479289815572,9928.2359086602537,{"$f":" AK$63","v":9624.0118445461158},10066.663592459247,9862.3180173599485,10313.433502265982,10084.791282414302,10542.322961603657,10381.817723519925,10850.015366244383,10698.371808988957,11166.952162778647,11024.418946271657,11511.998800162424,11342.49345245503,11829.596136498963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$85","v":"Debt repayment period flag - all tranches active"},0,"flag",34,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AK$85","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Debt repayment amount - all tranche active - Calc",{"$f":"  SUMPRODUCT(J91:GJ91, J92:GJ92)","v":325608.09371112613},{"$f":"SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" Solve!E$93","v":"Debt repayment amount - all tranche active - Paste"},{"$f":" Solve!F$93","v":291177.1340565313},{"$f":" Solve!G$93","v":"$ 000s"}]
[null,null,null,null,{"$f":" ConFin!E$402","v":"Sum of construction debt drawdown - T1"},{"$f":" ConFin!F$402","v":112688.48196989263},{"$f":" ConFin!G$402","v":"$ 000s"}]
[null,null,null,null,{"$f":" E$86","v":"Debt repayment period duration - all tranches active"},{"$f":" F$86","v":34},{"$f":" G$86","v":"periods"}]
[null,null,null,null,{"$f":" Time!E$152","v":"Senior debt repayment period total - T1"},{"$f":" Time!F$152","v":34},{"$f":" Time!G$152","v":"periods"}]
[null,null,null,null,"Senior debt - T1 - repayment % - all tranches active - less tenure",{"$f":" IF(F98 > F97, 0, IF(F95 > 0, MAX(0, F96 / F95), 0))","v":0.38701006634681157},"%"]
[]
[null,null,null,null,{"$f":" Solve!E$93","v":"Debt repayment amount - all tranche active - Paste"},{"$f":" Solve!F$93","v":291177.1340565313},{"$f":" Solve!G$93","v":"$ 000s"}]
[null,null,null,null,{"$f":" ConFin!E$420","v":"Sum of construction debt drawdown - T2"},{"$f":" ConFin!F$420","v":112688.48196989263},{"$f":" ConFin!G$420","v":"$ 000s"}]
[null,null,null,null,{"$f":" E$86","v":"Debt repayment period duration - all tranches active"},{"$f":" F$86","v":34},{"$f":" G$86","v":"periods"}]
[null,null,null,null,{"$f":" Time!E$167","v":"Senior debt repayment period total - T2"},{"$f":" Time!F$167","v":34},{"$f":" Time!G$167","v":"periods"}]
[null,null,null,null,"Senior debt - T2 - repayment % - all tranches active - less tenure",{"$f":" IF(F104 > F103, 0, IF(F101 > 0, MAX(0, F102 / F101), 0))","v":0.38701006634681157},"%"]
[]
[null,null,null,null,{"$f":" E$99","v":"Senior debt - T1 - repayment % - all tranches active - less tenure"},{"$f":" F$99","v":0.38701006634681157},{"$f":" G$99","v":"%"}]
[null,null,null,null,{"$f":" E$105","v":"Senior debt - T2 - repayment % - all tranches active - less tenure"},{"$f":" F$105","v":0.38701006634681157},{"$f":" G$105","v":"%"}]
[null,null,null,null,{"$f":" ConFin!E$402","v":"Sum of construction debt drawdown - T1"},{"$f":" ConFin!F$402","v":112688.48196989263},{"$f":" ConFin!G$402","v":"$ 000s"}]
[null,null,null,null,{"$f":" ConFin!E$420","v":"Sum of construction debt drawdown - T2"},{"$f":" ConFin!F$420","v":112688.48196989263},{"$f":" ConFin!G$420","v":"$ 000s"}]
[null,null,null,null,"Senior debt facility amount - full tenure",{"$f":" IF( F107 = 0, F109, 0) + IF( F108= 0, F110, 0)","v":0},{"$f":"SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" E$99","v":"Senior debt - T1 - repayment % - all tranches active - less tenure"},{"$f":" F$99","v":0.38701006634681157},{"$f":" G$99","v":"%"}]
[null,null,null,null,{"$f":" E$105","v":"Senior debt - T2 - repayment % - all tranches active - less tenure"},{"$f":" F$105","v":0.38701006634681157},{"$f":" G$105","v":"%"}]
[null,null,null,null,{"$f":" ConFin!E$402","v":"Sum of construction debt drawdown - T1"},{"$f":" ConFin!F$402","v":112688.48196989263},{"$f":" ConFin!G$402","v":"$ 000s"}]
[null,null,null,null,{"$f":" E$111","v":"Senior debt facility amount - full tenure"},{"$f":" F$111","v":0},{"$f":" G$111","v":"$ 000s"}]
[null,null,null,null,"T1 repayment % - all tranches active",{"$f":" IF(F113 > 0, F113, (1 - SUM(F113:F114)) * F115 / F116)","v":0.38701006634681157},"%"]
[]
[null,null,null,null,{"$f":" E$99","v":"Senior debt - T1 - repayment % - all tranches active - less tenure"},{"$f":" F$99","v":0.38701006634681157},{"$f":" G$99","v":"%"}]
[null,null,null,null,{"$f":" E$105","v":"Senior debt - T2 - repayment % - all tranches active - less tenure"},{"$f":" F$105","v":0.38701006634681157},{"$f":" G$105","v":"%"}]
[null,null,null,null,{"$f":" ConFin!E$420","v":"Sum of construction debt drawdown - T2"},{"$f":" ConFin!F$420","v":112688.48196989263},{"$f":" ConFin!G$420","v":"$ 000s"}]
[null,null,null,null,{"$f":" E$111","v":"Senior debt facility amount - full tenure"},{"$f":" F$111","v":0},{"$f":" G$111","v":"$ 000s"}]
[null,null,null,null,"T2 repayment % - all tranches active",{"$f":" IF(F120 > 0, F120, (1 - SUM(F119:F120)) * F121 / F122)","v":0.38701006634681157},"%"]
[]
[null,null,null,null,{"$f":" E$193","v":"Senior debt balance BEG - T1"},0,0,0,0,0,0,0,0,0,31135.021911075422,68398.399113895124,112688.48196989263,109877.37985825713,106635.34156171783,103585.46459940965,100281.59800527868,97132.154506081351,93787.957683778935,90551.743810131084,87143.792652146061,83838.225748465833,80354.531287742211,77015.629408633147,73504.128890452368,70083.296108169874,66490.610595796141,62986.675627832854,59309.660908734164,55728.725564053129,51970.587108939137,48297.494721249852,{"$f":" AK$193","v":44455.167483532452},40730.578021052163,36834.677876243477,33017.861526011649,29026.458942036261,25123.543198735355,21043.558089915608,17025.690123935659,12826.624957181495,8686.2473735818203,4364.5244761731856,97.963368341544992,-4357.2960510937301,-8746.955194666627,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" BQ$193","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" CW$193","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" EC$193","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" FI$193","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077]
[null,null,null,null,{"$f":" E$298","v":"Senior debt balance BEG - T2"},0,0,0,0,0,0,0,0,0,31135.021911075422,68398.399113895124,112688.48196989263,109877.37985825713,106635.34156171783,103585.46459940965,100281.59800527868,97132.154506081351,93787.957683778935,90551.743810131084,87143.792652146061,83838.225748465833,80354.531287742211,77015.629408633147,73504.128890452368,70083.296108169874,66490.610595796141,62986.675627832854,59309.660908734164,55728.725564053129,51970.587108939137,48297.494721249852,{"$f":" AK$298","v":44455.167483532452},40730.578021052163,36834.677876243477,33017.861526011649,29026.458942036261,25123.543198735355,21043.558089915608,17025.690123935659,12826.624957181495,8686.2473735818203,4364.5244761731856,97.963368341544992,-4357.2960510937301,-8746.955194666627,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" BQ$298","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" CW$298","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" EC$298","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" FI$298","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077]
[null,null,null,null,"Senior debt balance BEG",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"SUM(J125:J126)","v":0},0,0,0,0,62270.043822150845,136796.79822779025,225376.96393978526,219754.75971651427,213270.68312343565,207170.9291988193,200563.19601055735,194264.3090121627,187575.91536755787,181103.48762026217,174287.58530429212,167676.45149693167,160709.06257548442,154031.25881726629,147008.25778090474,140166.59221633975,132981.22119159228,125973.35125566571,118619.32181746833,111457.45112810626,103941.17421787827,96594.989442499704,88910.334967064904,81461.156042104325,73669.355752486954,66035.723052023299,58052.917884072522,{"$f":"SUM(AP125:AP126)","v":50247.08639747071},42087.116179831217,34051.380247871319,25653.24991436299,17372.494747163641,8729.0489523463712,195.92673668308998,-8714.5921021874601,-17493.910389333254,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,{"$f":"SUM(BV125:BV126)","v":-26650.255960618153},-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,{"$f":"SUM(DB125:DB126)","v":-26650.255960618153},-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,{"$f":"SUM(EH125:EH126)","v":-26650.255960618153},-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,{"$f":"SUM(FN125:FN126)","v":-26650.255960618153},-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153]
[]
[null,null,null,null,{"$f":" E$193","v":"Senior debt balance BEG - T1"},0,0,0,0,0,0,0,0,0,31135.021911075422,68398.399113895124,112688.48196989263,109877.37985825713,106635.34156171783,103585.46459940965,100281.59800527868,97132.154506081351,93787.957683778935,90551.743810131084,87143.792652146061,83838.225748465833,80354.531287742211,77015.629408633147,73504.128890452368,70083.296108169874,66490.610595796141,62986.675627832854,59309.660908734164,55728.725564053129,51970.587108939137,48297.494721249852,44455.167483532452,40730.578021052163,36834.677876243477,33017.861526011649,29026.458942036261,25123.543198735355,21043.558089915608,17025.690123935659,12826.624957181495,8686.2473735818203,4364.5244761731856,97.963368341544992,-4357.2960510937301,-8746.955194666627,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" BQ$193","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" EC$193","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077]
[null,null,null,null,{"$f":" E$127","v":"Senior debt balance BEG"},0,"$ 000s",0,0,0,0,0,0,0,62270.043822150845,136796.79822779025,225376.96393978526,219754.75971651427,213270.68312343565,207170.9291988193,200563.19601055735,194264.3090121627,187575.91536755787,181103.48762026217,174287.58530429212,167676.45149693167,160709.06257548442,154031.25881726629,147008.25778090474,140166.59221633975,132981.22119159228,125973.35125566571,118619.32181746833,111457.45112810626,103941.17421787827,96594.989442499704,{"$f":" AK$127","v":88910.334967064904},81461.156042104325,73669.355752486954,66035.723052023299,58052.917884072522,50247.08639747071,42087.116179831217,34051.380247871319,25653.24991436299,17372.494747163641,8729.0489523463712,195.92673668308998,-8714.5921021874601,-17493.910389333254,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,{"$f":" BQ$127","v":-26650.255960618153},-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,{"$f":" CW$127","v":-26650.255960618153},-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,{"$f":" EC$127","v":-26650.255960618153},-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,{"$f":" FI$127","v":-26650.255960618153},-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153]
[null,null,null,null,"Senior debt T1 balance % of total debt",null,"%",null,null,{"$f":" IF(J130 > 0, J129 / J130, 0)","v":0},0,0,0,0,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BV130 > 0, BV129 / BV130, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(EH130 > 0, EH129 / EH130, 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]
[]
[null,null,null,null,{"$f":" E$298","v":"Senior debt balance BEG - T2"},0,0,0,0,0,0,0,0,0,31135.021911075422,68398.399113895124,112688.48196989263,109877.37985825713,106635.34156171783,103585.46459940965,100281.59800527868,97132.154506081351,93787.957683778935,90551.743810131084,87143.792652146061,83838.225748465833,80354.531287742211,77015.629408633147,73504.128890452368,70083.296108169874,66490.610595796141,62986.675627832854,59309.660908734164,55728.725564053129,51970.587108939137,48297.494721249852,44455.167483532452,40730.578021052163,36834.677876243477,33017.861526011649,29026.458942036261,25123.543198735355,21043.558089915608,17025.690123935659,12826.624957181495,8686.2473735818203,4364.5244761731856,97.963368341544992,-4357.2960510937301,-8746.955194666627,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" BQ$298","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" EC$298","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077]
[null,null,null,null,{"$f":" E$127","v":"Senior debt balance BEG"},0,"$ 000s",0,0,0,0,0,0,0,62270.043822150845,136796.79822779025,225376.96393978526,219754.75971651427,213270.68312343565,207170.9291988193,200563.19601055735,194264.3090121627,187575.91536755787,181103.48762026217,174287.58530429212,167676.45149693167,160709.06257548442,154031.25881726629,147008.25778090474,140166.59221633975,132981.22119159228,125973.35125566571,118619.32181746833,111457.45112810626,103941.17421787827,96594.989442499704,88910.334967064904,81461.156042104325,73669.355752486954,66035.723052023299,58052.917884072522,50247.08639747071,42087.116179831217,34051.380247871319,25653.24991436299,17372.494747163641,8729.0489523463712,195.92673668308998,-8714.5921021874601,-17493.910389333254,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,{"$f":" BQ$127","v":-26650.255960618153},-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,{"$f":" EC$127","v":-26650.255960618153},-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153]
[null,null,null,null,"Senior debt T2 balance % of total debt",null,"%",null,null,{"$f":" IF(J134 > 0, J133 / J134, 0)","v":0},{"$f":" IF(K134 > 0, K133 / K134, 0)","v":0},0,0,0,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BW134 > 0, BW133 / BW134, 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,{"$f":" IF(EI134 > 0, EI133 / EI134, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$117","v":"T1 repayment % - all tranches active"},{"$f":" F$117","v":0.38701006634681157},{"$f":" G$117","v":"%"}]
[null,null,null,null,{"$f":" E$123","v":"T2 repayment % - all tranches active"},{"$f":" F$123","v":0.38701006634681157},{"$f":" G$123","v":"%"}]
[]
[null,null,null,null,{"$f":" E$131","v":"Senior debt T1 balance % of total debt"},0,"%",0,0,0,0,0,0,0,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":" AK$131","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$135","v":"Senior debt T2 balance % of total debt"},0,"%",0,0,0,0,0,0,0,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":" AK$135","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$151","v":"Senior debt repayment period flag - T1"},{"$f":" Time!F$151","v":0},{"$f":" Time!G$151","v":"flag"},{"$f":" Time!H$151","v":34},{"$f":" Time!I$151","v":0},{"$f":" Time!J$151","v":0},{"$f":" Time!K$151","v":0},{"$f":" Time!L$151","v":0},{"$f":" Time!M$151","v":0},{"$f":" Time!N$151","v":0},{"$f":" Time!O$151","v":0},{"$f":" Time!P$151","v":0},{"$f":" Time!Q$151","v":1},{"$f":" Time!R$151","v":1},{"$f":" Time!S$151","v":1},{"$f":" Time!T$151","v":1},{"$f":" Time!U$151","v":1},{"$f":" Time!V$151","v":1},{"$f":" Time!W$151","v":1},{"$f":" Time!X$151","v":1},{"$f":" Time!Y$151","v":1},{"$f":" Time!Z$151","v":1},{"$f":" Time!AA$151","v":1},{"$f":" Time!AB$151","v":1},{"$f":" Time!AC$151","v":1},{"$f":" Time!AD$151","v":1},{"$f":" Time!AE$151","v":1},{"$f":" Time!AF$151","v":1},{"$f":" Time!AG$151","v":1},{"$f":" Time!AH$151","v":1},{"$f":" Time!AI$151","v":1},{"$f":" Time!AJ$151","v":1},{"$f":" Time!AK$151","v":1},{"$f":" Time!AL$151","v":1},{"$f":" Time!AM$151","v":1},{"$f":" Time!AN$151","v":1},{"$f":" Time!AO$151","v":1},{"$f":" Time!AP$151","v":1},{"$f":" Time!AQ$151","v":1},{"$f":" Time!AR$151","v":1},{"$f":" Time!AS$151","v":1},{"$f":" Time!AT$151","v":1},{"$f":" Time!AU$151","v":1},{"$f":" Time!AV$151","v":1},{"$f":" Time!AW$151","v":1},{"$f":" Time!AX$151","v":1},{"$f":" Time!AY$151","v":0},{"$f":" Time!AZ$151","v":0},{"$f":" Time!BA$151","v":0},{"$f":" Time!BB$151","v":0},{"$f":" Time!BC$151","v":0},{"$f":" Time!BD$151","v":0},{"$f":" Time!BE$151","v":0},{"$f":" Time!BF$151","v":0},{"$f":" Time!BG$151","v":0},{"$f":" Time!BH$151","v":0},{"$f":" Time!BI$151","v":0},{"$f":" Time!BJ$151","v":0},{"$f":" Time!BK$151","v":0},{"$f":" Time!BL$151","v":0},{"$f":" Time!BM$151","v":0},{"$f":" Time!BN$151","v":0},{"$f":" Time!BO$151","v":0},{"$f":" Time!BP$151","v":0},{"$f":" Time!BQ$151","v":0},{"$f":" Time!BR$151","v":0},{"$f":" Time!BS$151","v":0},{"$f":" Time!BT$151","v":0},{"$f":" Time!BU$151","v":0},{"$f":" Time!BV$151","v":0},{"$f":" Time!BW$151","v":0},{"$f":" Time!BX$151","v":0},{"$f":" Time!BY$151","v":0},{"$f":" Time!BZ$151","v":0},{"$f":" Time!CA$151","v":0},{"$f":" Time!CB$151","v":0},{"$f":" Time!CC$151","v":0},{"$f":" Time!CD$151","v":0},{"$f":" Time!CE$151","v":0},{"$f":" Time!CF$151","v":0},{"$f":" Time!CG$151","v":0},{"$f":" Time!CH$151","v":0},{"$f":" Time!CI$151","v":0},{"$f":" Time!CJ$151","v":0},{"$f":" Time!CK$151","v":0},{"$f":" Time!CL$151","v":0},{"$f":" Time!CM$151","v":0},{"$f":" Time!CN$151","v":0},{"$f":" Time!CO$151","v":0},{"$f":" Time!CP$151","v":0},{"$f":" Time!CQ$151","v":0},{"$f":" Time!CR$151","v":0},{"$f":" Time!CS$151","v":0},{"$f":" Time!CT$151","v":0},{"$f":" Time!CU$151","v":0},{"$f":" Time!CV$151","v":0},{"$f":" Time!CW$151","v":0},{"$f":" Time!CX$151","v":0},{"$f":" Time!CY$151","v":0},{"$f":" Time!CZ$151","v":0},{"$f":" Time!DA$151","v":0},{"$f":" Time!DB$151","v":0},{"$f":" Time!DC$151","v":0},{"$f":" Time!DD$151","v":0},{"$f":" Time!DE$151","v":0},{"$f":" Time!DF$151","v":0},{"$f":" Time!DG$151","v":0},{"$f":" Time!DH$151","v":0},{"$f":" Time!DI$151","v":0},{"$f":" Time!DJ$151","v":0},{"$f":" Time!DK$151","v":0},{"$f":" Time!DL$151","v":0},{"$f":" Time!DM$151","v":0},{"$f":" Time!DN$151","v":0},{"$f":" Time!DO$151","v":0},{"$f":" Time!DP$151","v":0},{"$f":" Time!DQ$151","v":0},{"$f":" Time!DR$151","v":0},{"$f":" Time!DS$151","v":0},{"$f":" Time!DT$151","v":0},{"$f":" Time!DU$151","v":0},{"$f":" Time!DV$151","v":0},{"$f":" Time!DW$151","v":0},{"$f":" Time!DX$151","v":0},{"$f":" Time!DY$151","v":0},{"$f":" Time!DZ$151","v":0},{"$f":" Time!EA$151","v":0},{"$f":" Time!EB$151","v":0},{"$f":" Time!EC$151","v":0},{"$f":" Time!ED$151","v":0},{"$f":" Time!EE$151","v":0},{"$f":" Time!EF$151","v":0},{"$f":" Time!EG$151","v":0},{"$f":" Time!EH$151","v":0},{"$f":" Time!EI$151","v":0},{"$f":" Time!EJ$151","v":0},{"$f":" Time!EK$151","v":0},{"$f":" Time!EL$151","v":0},{"$f":" Time!EM$151","v":0},{"$f":" Time!EN$151","v":0},{"$f":" Time!EO$151","v":0},{"$f":" Time!EP$151","v":0},{"$f":" Time!EQ$151","v":0},{"$f":" Time!ER$151","v":0},{"$f":" Time!ES$151","v":0},{"$f":" Time!ET$151","v":0},{"$f":" Time!EU$151","v":0},{"$f":" Time!EV$151","v":0},{"$f":" Time!EW$151","v":0},{"$f":" Time!EX$151","v":0},{"$f":" Time!EY$151","v":0},{"$f":" Time!EZ$151","v":0},{"$f":" Time!FA$151","v":0},{"$f":" Time!FB$151","v":0},{"$f":" Time!FC$151","v":0},{"$f":" Time!FD$151","v":0},{"$f":" Time!FE$151","v":0},{"$f":" Time!FF$151","v":0},{"$f":" Time!FG$151","v":0},{"$f":" Time!FH$151","v":0},{"$f":" Time!FI$151","v":0},{"$f":" Time!FJ$151","v":0},{"$f":" Time!FK$151","v":0},{"$f":" Time!FL$151","v":0},{"$f":" Time!FM$151","v":0},{"$f":" Time!FN$151","v":0},{"$f":" Time!FO$151","v":0},{"$f":" Time!FP$151","v":0},{"$f":" Time!FQ$151","v":0},{"$f":" Time!FR$151","v":0},{"$f":" Time!FS$151","v":0},{"$f":" Time!FT$151","v":0},{"$f":" Time!FU$151","v":0},{"$f":" Time!FV$151","v":0},{"$f":" Time!FW$151","v":0},{"$f":" Time!FX$151","v":0},{"$f":" Time!FY$151","v":0},{"$f":" Time!FZ$151","v":0},{"$f":" Time!GA$151","v":0},{"$f":" Time!GB$151","v":0},{"$f":" Time!GC$151","v":0},{"$f":" Time!GD$151","v":0},{"$f":" Time!GE$151","v":0},{"$f":" Time!GF$151","v":0},{"$f":" Time!GG$151","v":0},{"$f":" Time!GH$151","v":0},{"$f":" Time!GI$151","v":0},{"$f":" Time!GJ$151","v":0}]
[null,null,null,null,{"$f":" Time!E$166","v":"Senior debt repayment period flag - T2"},{"$f":" Time!F$166","v":0},{"$f":" Time!G$166","v":"flag"},{"$f":" Time!H$166","v":34},{"$f":" Time!I$166","v":0},{"$f":" Time!J$166","v":0},{"$f":" Time!K$166","v":0},{"$f":" Time!L$166","v":0},{"$f":" Time!M$166","v":0},{"$f":" Time!N$166","v":0},{"$f":" Time!O$166","v":0},{"$f":" Time!P$166","v":0},{"$f":" Time!Q$166","v":1},{"$f":" Time!R$166","v":1},{"$f":" Time!S$166","v":1},{"$f":" Time!T$166","v":1},{"$f":" Time!U$166","v":1},{"$f":" Time!V$166","v":1},{"$f":" Time!W$166","v":1},{"$f":" Time!X$166","v":1},{"$f":" Time!Y$166","v":1},{"$f":" Time!Z$166","v":1},{"$f":" Time!AA$166","v":1},{"$f":" Time!AB$166","v":1},{"$f":" Time!AC$166","v":1},{"$f":" Time!AD$166","v":1},{"$f":" Time!AE$166","v":1},{"$f":" Time!AF$166","v":1},{"$f":" Time!AG$166","v":1},{"$f":" Time!AH$166","v":1},{"$f":" Time!AI$166","v":1},{"$f":" Time!AJ$166","v":1},{"$f":" Time!AK$166","v":1},{"$f":" Time!AL$166","v":1},{"$f":" Time!AM$166","v":1},{"$f":" Time!AN$166","v":1},{"$f":" Time!AO$166","v":1},{"$f":" Time!AP$166","v":1},{"$f":" Time!AQ$166","v":1},{"$f":" Time!AR$166","v":1},{"$f":" Time!AS$166","v":1},{"$f":" Time!AT$166","v":1},{"$f":" Time!AU$166","v":1},{"$f":" Time!AV$166","v":1},{"$f":" Time!AW$166","v":1},{"$f":" Time!AX$166","v":1},{"$f":" Time!AY$166","v":0},{"$f":" Time!AZ$166","v":0},{"$f":" Time!BA$166","v":0},{"$f":" Time!BB$166","v":0},{"$f":" Time!BC$166","v":0},{"$f":" Time!BD$166","v":0},{"$f":" Time!BE$166","v":0},{"$f":" Time!BF$166","v":0},{"$f":" Time!BG$166","v":0},{"$f":" Time!BH$166","v":0},{"$f":" Time!BI$166","v":0},{"$f":" Time!BJ$166","v":0},{"$f":" Time!BK$166","v":0},{"$f":" Time!BL$166","v":0},{"$f":" Time!BM$166","v":0},{"$f":" Time!BN$166","v":0},{"$f":" Time!BO$166","v":0},{"$f":" Time!BP$166","v":0},{"$f":" Time!BQ$166","v":0},{"$f":" Time!BR$166","v":0},{"$f":" Time!BS$166","v":0},{"$f":" Time!BT$166","v":0},{"$f":" Time!BU$166","v":0},{"$f":" Time!BV$166","v":0},{"$f":" Time!BW$166","v":0},{"$f":" Time!BX$166","v":0},{"$f":" Time!BY$166","v":0},{"$f":" Time!BZ$166","v":0},{"$f":" Time!CA$166","v":0},{"$f":" Time!CB$166","v":0},{"$f":" Time!CC$166","v":0},{"$f":" Time!CD$166","v":0},{"$f":" Time!CE$166","v":0},{"$f":" Time!CF$166","v":0},{"$f":" Time!CG$166","v":0},{"$f":" Time!CH$166","v":0},{"$f":" Time!CI$166","v":0},{"$f":" Time!CJ$166","v":0},{"$f":" Time!CK$166","v":0},{"$f":" Time!CL$166","v":0},{"$f":" Time!CM$166","v":0},{"$f":" Time!CN$166","v":0},{"$f":" Time!CO$166","v":0},{"$f":" Time!CP$166","v":0},{"$f":" Time!CQ$166","v":0},{"$f":" Time!CR$166","v":0},{"$f":" Time!CS$166","v":0},{"$f":" Time!CT$166","v":0},{"$f":" Time!CU$166","v":0},{"$f":" Time!CV$166","v":0},{"$f":" Time!CW$166","v":0},{"$f":" Time!CX$166","v":0},{"$f":" Time!CY$166","v":0},{"$f":" Time!CZ$166","v":0},{"$f":" Time!DA$166","v":0},{"$f":" Time!DB$166","v":0},{"$f":" Time!DC$166","v":0},{"$f":" Time!DD$166","v":0},{"$f":" Time!DE$166","v":0},{"$f":" Time!DF$166","v":0},{"$f":" Time!DG$166","v":0},{"$f":" Time!DH$166","v":0},{"$f":" Time!DI$166","v":0},{"$f":" Time!DJ$166","v":0},{"$f":" Time!DK$166","v":0},{"$f":" Time!DL$166","v":0},{"$f":" Time!DM$166","v":0},{"$f":" Time!DN$166","v":0},{"$f":" Time!DO$166","v":0},{"$f":" Time!DP$166","v":0},{"$f":" Time!DQ$166","v":0},{"$f":" Time!DR$166","v":0},{"$f":" Time!DS$166","v":0},{"$f":" Time!DT$166","v":0},{"$f":" Time!DU$166","v":0},{"$f":" Time!DV$166","v":0},{"$f":" Time!DW$166","v":0},{"$f":" Time!DX$166","v":0},{"$f":" Time!DY$166","v":0},{"$f":" Time!DZ$166","v":0},{"$f":" Time!EA$166","v":0},{"$f":" Time!EB$166","v":0},{"$f":" Time!EC$166","v":0},{"$f":" Time!ED$166","v":0},{"$f":" Time!EE$166","v":0},{"$f":" Time!EF$166","v":0},{"$f":" Time!EG$166","v":0},{"$f":" Time!EH$166","v":0},{"$f":" Time!EI$166","v":0},{"$f":" Time!EJ$166","v":0},{"$f":" Time!EK$166","v":0},{"$f":" Time!EL$166","v":0},{"$f":" Time!EM$166","v":0},{"$f":" Time!EN$166","v":0},{"$f":" Time!EO$166","v":0},{"$f":" Time!EP$166","v":0},{"$f":" Time!EQ$166","v":0},{"$f":" Time!ER$166","v":0},{"$f":" Time!ES$166","v":0},{"$f":" Time!ET$166","v":0},{"$f":" Time!EU$166","v":0},{"$f":" Time!EV$166","v":0},{"$f":" Time!EW$166","v":0},{"$f":" Time!EX$166","v":0},{"$f":" Time!EY$166","v":0},{"$f":" Time!EZ$166","v":0},{"$f":" Time!FA$166","v":0},{"$f":" Time!FB$166","v":0},{"$f":" Time!FC$166","v":0},{"$f":" Time!FD$166","v":0},{"$f":" Time!FE$166","v":0},{"$f":" Time!FF$166","v":0},{"$f":" Time!FG$166","v":0},{"$f":" Time!FH$166","v":0},{"$f":" Time!FI$166","v":0},{"$f":" Time!FJ$166","v":0},{"$f":" Time!FK$166","v":0},{"$f":" Time!FL$166","v":0},{"$f":" Time!FM$166","v":0},{"$f":" Time!FN$166","v":0},{"$f":" Time!FO$166","v":0},{"$f":" Time!FP$166","v":0},{"$f":" Time!FQ$166","v":0},{"$f":" Time!FR$166","v":0},{"$f":" Time!FS$166","v":0},{"$f":" Time!FT$166","v":0},{"$f":" Time!FU$166","v":0},{"$f":" Time!FV$166","v":0},{"$f":" Time!FW$166","v":0},{"$f":" Time!FX$166","v":0},{"$f":" Time!FY$166","v":0},{"$f":" Time!FZ$166","v":0},{"$f":" Time!GA$166","v":0},{"$f":" Time!GB$166","v":0},{"$f":" Time!GC$166","v":0},{"$f":" Time!GD$166","v":0},{"$f":" Time!GE$166","v":0},{"$f":" Time!GF$166","v":0},{"$f":" Time!GG$166","v":0},{"$f":" Time!GH$166","v":0},{"$f":" Time!GI$166","v":0},{"$f":" Time!GJ$166","v":0}]
[]
[null,null,null,null,"Senior debt T1 repayment % - calculated",null,"%",null,null,{"$f":" IF(AND(J$143 = 1, J$144 = 1), $F137, J140) * J143","v":0},0,0,0,0,0,0,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,{"$f":" IF(AND(AP$143 = 1, AP$144 = 1), $F137, AP140) * AP143","v":0.38701006634681157},0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(BV$143 = 1, BV$144 = 1), $F137, BV140) * BV143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(DB$143 = 1, DB$144 = 1), $F137, DB140) * DB143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EH$143 = 1, EH$144 = 1), $F137, EH140) * EH143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(FN$143 = 1, FN$144 = 1), $F137, FN140) * FN143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior debt T2 repayment % - calculated",null,"%",null,null,{"$f":" IF(AND(J$143 = 1, J$144 = 1), $F138, J141) * J144","v":0},0,0,0,0,0,0,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,{"$f":" IF(AND(AP$143 = 1, AP$144 = 1), $F138, AP141) * AP144","v":0.38701006634681157},0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(BV$143 = 1, BV$144 = 1), $F138, BV141) * BV144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(DB$143 = 1, DB$144 = 1), $F138, DB141) * DB144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EH$143 = 1, EH$144 = 1), $F138, EH141) * EH144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(FN$143 = 1, FN$144 = 1), $F138, FN141) * FN144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tranche 1"]
[null,null,"Senior debt principal repayment - T1"]
[null,null,null,"Level principal repayments profile - T1"]
[null,null,null,null,{"$f":" InpC!E$100","v":"Construction debt - T1 commitment amount"},{"$f":" InpC!F$100","v":131500},{"$f":" InpC!G$100","v":"$ 000s"}]
[null,null,null,null,{"$f":" InpC!E$177","v":"Senior debt - T1 repayment term"},{"$f":" InpC!F$177","v":17},{"$f":" InpC!G$177","v":"years"}]
[null,null,null,null,{"$f":" InpC!E$281","v":"Number of periods in a year"},{"$f":" InpC!F$281","v":2},{"$f":" InpC!G$281","v":"periods"}]
[null,null,null,null,{"$f":" Time!E$151","v":"Senior debt repayment period flag - T1"},{"$f":" Time!F$151","v":0},{"$f":" Time!G$151","v":"flag"},{"$f":" Time!H$151","v":34},{"$f":" Time!I$151","v":0},{"$f":" Time!J$151","v":0},{"$f":" Time!K$151","v":0},{"$f":" Time!L$151","v":0},{"$f":" Time!M$151","v":0},{"$f":" Time!N$151","v":0},{"$f":" Time!O$151","v":0},{"$f":" Time!P$151","v":0},{"$f":" Time!Q$151","v":1},{"$f":" Time!R$151","v":1},{"$f":" Time!S$151","v":1},{"$f":" Time!T$151","v":1},{"$f":" Time!U$151","v":1},{"$f":" Time!V$151","v":1},{"$f":" Time!W$151","v":1},{"$f":" Time!X$151","v":1},{"$f":" Time!Y$151","v":1},{"$f":" Time!Z$151","v":1},{"$f":" Time!AA$151","v":1},{"$f":" Time!AB$151","v":1},{"$f":" Time!AC$151","v":1},{"$f":" Time!AD$151","v":1},{"$f":" Time!AE$151","v":1},{"$f":" Time!AF$151","v":1},{"$f":" Time!AG$151","v":1},{"$f":" Time!AH$151","v":1},{"$f":" Time!AI$151","v":1},{"$f":" Time!AJ$151","v":1},{"$f":" Time!AK$151","v":1},{"$f":" Time!AL$151","v":1},{"$f":" Time!AM$151","v":1},{"$f":" Time!AN$151","v":1},{"$f":" Time!AO$151","v":1},{"$f":" Time!AP$151","v":1},{"$f":" Time!AQ$151","v":1},{"$f":" Time!AR$151","v":1},{"$f":" Time!AS$151","v":1},{"$f":" Time!AT$151","v":1},{"$f":" Time!AU$151","v":1},{"$f":" Time!AV$151","v":1},{"$f":" Time!AW$151","v":1},{"$f":" Time!AX$151","v":1},{"$f":" Time!AY$151","v":0},{"$f":" Time!AZ$151","v":0},{"$f":" Time!BA$151","v":0},{"$f":" Time!BB$151","v":0},{"$f":" Time!BC$151","v":0},{"$f":" Time!BD$151","v":0},{"$f":" Time!BE$151","v":0},{"$f":" Time!BF$151","v":0},{"$f":" Time!BG$151","v":0},{"$f":" Time!BH$151","v":0},{"$f":" Time!BI$151","v":0},{"$f":" Time!BJ$151","v":0},{"$f":" Time!BK$151","v":0},{"$f":" Time!BL$151","v":0},{"$f":" Time!BM$151","v":0},{"$f":" Time!BN$151","v":0},{"$f":" Time!BO$151","v":0},{"$f":" Time!BP$151","v":0},{"$f":" Time!BQ$151","v":0},{"$f":" Time!BR$151","v":0},{"$f":" Time!BS$151","v":0},{"$f":" Time!BT$151","v":0},{"$f":" Time!BU$151","v":0},{"$f":" Time!BV$151","v":0},{"$f":" Time!BW$151","v":0},{"$f":" Time!BX$151","v":0},{"$f":" Time!BY$151","v":0},{"$f":" Time!BZ$151","v":0},{"$f":" Time!CA$151","v":0},{"$f":" Time!CB$151","v":0},{"$f":" Time!CC$151","v":0},{"$f":" Time!CD$151","v":0},{"$f":" Time!CE$151","v":0},{"$f":" Time!CF$151","v":0},{"$f":" Time!CG$151","v":0},{"$f":" Time!CH$151","v":0},{"$f":" Time!CI$151","v":0},{"$f":" Time!CJ$151","v":0},{"$f":" Time!CK$151","v":0},{"$f":" Time!CL$151","v":0},{"$f":" Time!CM$151","v":0},{"$f":" Time!CN$151","v":0},{"$f":" Time!CO$151","v":0},{"$f":" Time!CP$151","v":0},{"$f":" Time!CQ$151","v":0},{"$f":" Time!CR$151","v":0},{"$f":" Time!CS$151","v":0},{"$f":" Time!CT$151","v":0},{"$f":" Time!CU$151","v":0},{"$f":" Time!CV$151","v":0},{"$f":" Time!CW$151","v":0},{"$f":" Time!CX$151","v":0},{"$f":" Time!CY$151","v":0},{"$f":" Time!CZ$151","v":0},{"$f":" Time!DA$151","v":0},{"$f":" Time!DB$151","v":0},{"$f":" Time!DC$151","v":0},{"$f":" Time!DD$151","v":0},{"$f":" Time!DE$151","v":0},{"$f":" Time!DF$151","v":0},{"$f":" Time!DG$151","v":0},{"$f":" Time!DH$151","v":0},{"$f":" Time!DI$151","v":0},{"$f":" Time!DJ$151","v":0},{"$f":" Time!DK$151","v":0},{"$f":" Time!DL$151","v":0},{"$f":" Time!DM$151","v":0},{"$f":" Time!DN$151","v":0},{"$f":" Time!DO$151","v":0},{"$f":" Time!DP$151","v":0},{"$f":" Time!DQ$151","v":0},{"$f":" Time!DR$151","v":0},{"$f":" Time!DS$151","v":0},{"$f":" Time!DT$151","v":0},{"$f":" Time!DU$151","v":0},{"$f":" Time!DV$151","v":0},{"$f":" Time!DW$151","v":0},{"$f":" Time!DX$151","v":0},{"$f":" Time!DY$151","v":0},{"$f":" Time!DZ$151","v":0},{"$f":" Time!EA$151","v":0},{"$f":" Time!EB$151","v":0},{"$f":" Time!EC$151","v":0},{"$f":" Time!ED$151","v":0},{"$f":" Time!EE$151","v":0},{"$f":" Time!EF$151","v":0},{"$f":" Time!EG$151","v":0},{"$f":" Time!EH$151","v":0},{"$f":" Time!EI$151","v":0},{"$f":" Time!EJ$151","v":0},{"$f":" Time!EK$151","v":0},{"$f":" Time!EL$151","v":0},{"$f":" Time!EM$151","v":0},{"$f":" Time!EN$151","v":0},{"$f":" Time!EO$151","v":0},{"$f":" Time!EP$151","v":0},{"$f":" Time!EQ$151","v":0},{"$f":" Time!ER$151","v":0},{"$f":" Time!ES$151","v":0},{"$f":" Time!ET$151","v":0},{"$f":" Time!EU$151","v":0},{"$f":" Time!EV$151","v":0},{"$f":" Time!EW$151","v":0},{"$f":" Time!EX$151","v":0},{"$f":" Time!EY$151","v":0},{"$f":" Time!EZ$151","v":0},{"$f":" Time!FA$151","v":0},{"$f":" Time!FB$151","v":0},{"$f":" Time!FC$151","v":0},{"$f":" Time!FD$151","v":0},{"$f":" Time!FE$151","v":0},{"$f":" Time!FF$151","v":0},{"$f":" Time!FG$151","v":0},{"$f":" Time!FH$151","v":0},{"$f":" Time!FI$151","v":0},{"$f":" Time!FJ$151","v":0},{"$f":" Time!FK$151","v":0},{"$f":" Time!FL$151","v":0},{"$f":" Time!FM$151","v":0},{"$f":" Time!FN$151","v":0},{"$f":" Time!FO$151","v":0},{"$f":" Time!FP$151","v":0},{"$f":" Time!FQ$151","v":0},{"$f":" Time!FR$151","v":0},{"$f":" Time!FS$151","v":0},{"$f":" Time!FT$151","v":0},{"$f":" Time!FU$151","v":0},{"$f":" Time!FV$151","v":0},{"$f":" Time!FW$151","v":0},{"$f":" Time!FX$151","v":0},{"$f":" Time!FY$151","v":0},{"$f":" Time!FZ$151","v":0},{"$f":" Time!GA$151","v":0},{"$f":" Time!GB$151","v":0},{"$f":" Time!GC$151","v":0},{"$f":" Time!GD$151","v":0},{"$f":" Time!GE$151","v":0},{"$f":" Time!GF$151","v":0},{"$f":" Time!GG$151","v":0},{"$f":" Time!GH$151","v":0},{"$f":" Time!GI$151","v":0},{"$f":" Time!GJ$151","v":0}]
[null,null,null,null,"Senior debt level principal repayment - T1",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J156:GJ156)","v":131499.99999999994},null,{"$f":" $F152 / $F153 / $F154 * J155","v":0},0,0,0,0,0,0,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,{"$f":" $F152 / $F153 / $F154 * AP155","v":3867.6470588235293},3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F152 / $F153 / $F154 * BV155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F152 / $F153 / $F154 * DB155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F152 / $F153 / $F154 * EH155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F152 / $F153 / $F154 * FN155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Sculpted profile - T1"]
[null,null,null,null,{"$f":" E$63","v":"Maximum senior debt repayment"},0,"$ 000s",325608.09371112613,0,0,0,0,0,0,0,0,7263.6408095813931,8377.142039592356,7880.614039571492,8536.9009269394082,8137.8852207296632,8641.1106922101917,8362.0922427061105,8805.8462927190594,8541.2943773871048,9001.5603304793167,8627.4290243318319,9073.4087392807414,8839.1312778334504,9283.1836295292196,9053.8600223987523,9501.0828886388772,9252.8222288462384,9710.6994931398312,9490.9479289815572,9928.2359086602537,{"$f":" AK$63","v":9624.0118445461158},10066.663592459247,9862.3180173599485,10313.433502265982,10084.791282414302,10542.322961603657,10381.817723519925,10850.015366244383,10698.371808988957,11166.952162778647,11024.418946271657,11511.998800162424,11342.49345245503,11829.596136498963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$146","v":"Senior debt T1 repayment % - calculated"},0,"%",0,0,0,0,0,0,0,0,0,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,{"$f":" AK$146","v":0.38701006634681157},0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$151","v":"Senior debt repayment period flag - T1"},{"$f":" Time!F$151","v":0},{"$f":" Time!G$151","v":"flag"},{"$f":" Time!H$151","v":34},{"$f":" Time!I$151","v":0},{"$f":" Time!J$151","v":0},{"$f":" Time!K$151","v":0},{"$f":" Time!L$151","v":0},{"$f":" Time!M$151","v":0},{"$f":" Time!N$151","v":0},{"$f":" Time!O$151","v":0},{"$f":" Time!P$151","v":0},{"$f":" Time!Q$151","v":1},{"$f":" Time!R$151","v":1},{"$f":" Time!S$151","v":1},{"$f":" Time!T$151","v":1},{"$f":" Time!U$151","v":1},{"$f":" Time!V$151","v":1},{"$f":" Time!W$151","v":1},{"$f":" Time!X$151","v":1},{"$f":" Time!Y$151","v":1},{"$f":" Time!Z$151","v":1},{"$f":" Time!AA$151","v":1},{"$f":" Time!AB$151","v":1},{"$f":" Time!AC$151","v":1},{"$f":" Time!AD$151","v":1},{"$f":" Time!AE$151","v":1},{"$f":" Time!AF$151","v":1},{"$f":" Time!AG$151","v":1},{"$f":" Time!AH$151","v":1},{"$f":" Time!AI$151","v":1},{"$f":" Time!AJ$151","v":1},{"$f":" Time!AK$151","v":1},{"$f":" Time!AL$151","v":1},{"$f":" Time!AM$151","v":1},{"$f":" Time!AN$151","v":1},{"$f":" Time!AO$151","v":1},{"$f":" Time!AP$151","v":1},{"$f":" Time!AQ$151","v":1},{"$f":" Time!AR$151","v":1},{"$f":" Time!AS$151","v":1},{"$f":" Time!AT$151","v":1},{"$f":" Time!AU$151","v":1},{"$f":" Time!AV$151","v":1},{"$f":" Time!AW$151","v":1},{"$f":" Time!AX$151","v":1},{"$f":" Time!AY$151","v":0},{"$f":" Time!AZ$151","v":0},{"$f":" Time!BA$151","v":0},{"$f":" Time!BB$151","v":0},{"$f":" Time!BC$151","v":0},{"$f":" Time!BD$151","v":0},{"$f":" Time!BE$151","v":0},{"$f":" Time!BF$151","v":0},{"$f":" Time!BG$151","v":0},{"$f":" Time!BH$151","v":0},{"$f":" Time!BI$151","v":0},{"$f":" Time!BJ$151","v":0},{"$f":" Time!BK$151","v":0},{"$f":" Time!BL$151","v":0},{"$f":" Time!BM$151","v":0},{"$f":" Time!BN$151","v":0},{"$f":" Time!BO$151","v":0},{"$f":" Time!BP$151","v":0},{"$f":" Time!BQ$151","v":0},{"$f":" Time!BR$151","v":0},{"$f":" Time!BS$151","v":0},{"$f":" Time!BT$151","v":0},{"$f":" Time!BU$151","v":0},{"$f":" Time!BV$151","v":0},{"$f":" Time!BW$151","v":0},{"$f":" Time!BX$151","v":0},{"$f":" Time!BY$151","v":0},{"$f":" Time!BZ$151","v":0},{"$f":" Time!CA$151","v":0},{"$f":" Time!CB$151","v":0},{"$f":" Time!CC$151","v":0},{"$f":" Time!CD$151","v":0},{"$f":" Time!CE$151","v":0},{"$f":" Time!CF$151","v":0},{"$f":" Time!CG$151","v":0},{"$f":" Time!CH$151","v":0},{"$f":" Time!CI$151","v":0},{"$f":" Time!CJ$151","v":0},{"$f":" Time!CK$151","v":0},{"$f":" Time!CL$151","v":0},{"$f":" Time!CM$151","v":0},{"$f":" Time!CN$151","v":0},{"$f":" Time!CO$151","v":0},{"$f":" Time!CP$151","v":0},{"$f":" Time!CQ$151","v":0},{"$f":" Time!CR$151","v":0},{"$f":" Time!CS$151","v":0},{"$f":" Time!CT$151","v":0},{"$f":" Time!CU$151","v":0},{"$f":" Time!CV$151","v":0},{"$f":" Time!CW$151","v":0},{"$f":" Time!CX$151","v":0},{"$f":" Time!CY$151","v":0},{"$f":" Time!CZ$151","v":0},{"$f":" Time!DA$151","v":0},{"$f":" Time!DB$151","v":0},{"$f":" Time!DC$151","v":0},{"$f":" Time!DD$151","v":0},{"$f":" Time!DE$151","v":0},{"$f":" Time!DF$151","v":0},{"$f":" Time!DG$151","v":0},{"$f":" Time!DH$151","v":0},{"$f":" Time!DI$151","v":0},{"$f":" Time!DJ$151","v":0},{"$f":" Time!DK$151","v":0},{"$f":" Time!DL$151","v":0},{"$f":" Time!DM$151","v":0},{"$f":" Time!DN$151","v":0},{"$f":" Time!DO$151","v":0},{"$f":" Time!DP$151","v":0},{"$f":" Time!DQ$151","v":0},{"$f":" Time!DR$151","v":0},{"$f":" Time!DS$151","v":0},{"$f":" Time!DT$151","v":0},{"$f":" Time!DU$151","v":0},{"$f":" Time!DV$151","v":0},{"$f":" Time!DW$151","v":0},{"$f":" Time!DX$151","v":0},{"$f":" Time!DY$151","v":0},{"$f":" Time!DZ$151","v":0},{"$f":" Time!EA$151","v":0},{"$f":" Time!EB$151","v":0},{"$f":" Time!EC$151","v":0},{"$f":" Time!ED$151","v":0},{"$f":" Time!EE$151","v":0},{"$f":" Time!EF$151","v":0},{"$f":" Time!EG$151","v":0},{"$f":" Time!EH$151","v":0},{"$f":" Time!EI$151","v":0},{"$f":" Time!EJ$151","v":0},{"$f":" Time!EK$151","v":0},{"$f":" Time!EL$151","v":0},{"$f":" Time!EM$151","v":0},{"$f":" Time!EN$151","v":0},{"$f":" Time!EO$151","v":0},{"$f":" Time!EP$151","v":0},{"$f":" Time!EQ$151","v":0},{"$f":" Time!ER$151","v":0},{"$f":" Time!ES$151","v":0},{"$f":" Time!ET$151","v":0},{"$f":" Time!EU$151","v":0},{"$f":" Time!EV$151","v":0},{"$f":" Time!EW$151","v":0},{"$f":" Time!EX$151","v":0},{"$f":" Time!EY$151","v":0},{"$f":" Time!EZ$151","v":0},{"$f":" Time!FA$151","v":0},{"$f":" Time!FB$151","v":0},{"$f":" Time!FC$151","v":0},{"$f":" Time!FD$151","v":0},{"$f":" Time!FE$151","v":0},{"$f":" Time!FF$151","v":0},{"$f":" Time!FG$151","v":0},{"$f":" Time!FH$151","v":0},{"$f":" Time!FI$151","v":0},{"$f":" Time!FJ$151","v":0},{"$f":" Time!FK$151","v":0},{"$f":" Time!FL$151","v":0},{"$f":" Time!FM$151","v":0},{"$f":" Time!FN$151","v":0},{"$f":" Time!FO$151","v":0},{"$f":" Time!FP$151","v":0},{"$f":" Time!FQ$151","v":0},{"$f":" Time!FR$151","v":0},{"$f":" Time!FS$151","v":0},{"$f":" Time!FT$151","v":0},{"$f":" Time!FU$151","v":0},{"$f":" Time!FV$151","v":0},{"$f":" Time!FW$151","v":0},{"$f":" Time!FX$151","v":0},{"$f":" Time!FY$151","v":0},{"$f":" Time!FZ$151","v":0},{"$f":" Time!GA$151","v":0},{"$f":" Time!GB$151","v":0},{"$f":" Time!GC$151","v":0},{"$f":" Time!GD$151","v":0},{"$f":" Time!GE$151","v":0},{"$f":" Time!GF$151","v":0},{"$f":" Time!GG$151","v":0},{"$f":" Time!GH$151","v":0},{"$f":" Time!GI$151","v":0},{"$f":" Time!GJ$151","v":0}]
[null,null,null,null,"Senior debt sculpted principal repayment  - T1",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J162:GJ162)","v":126013.60995020178},null,{"$f":"J159*J160*J161","v":0},0,0,0,0,0,0,2811.1021116355032,3242.0382965393019,3049.876962308178,3303.8665941309773,3149.4434991973244,3344.1968223024091,3236.2138736478501,3407.9511579850277,3305.5669036802319,3483.6944607236273,3338.9018791090703,3511.5005181807796,3420.8327822825008,3592.6855123737382,3503.934967963286,3677.0147190986881,3580.9353446810355,3758.1384551139954,3673.0923876892862,3842.3272377174017,3724.5894624802927,3895.9001448086856,3816.8163502318289,3991.4025839753867,3902.9157433009059,{"$f":"AP159*AP160*AP161","v":4079.9851088197461},4017.8679659799504,4199.0651667541633,4140.3775835996748,4321.7228974086347,4266.5611078316406,4455.259419435275,4389.6591435728969,4578.1727856424495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV159*BV160*BV161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB159*DB160*DB161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH159*EH160*EH161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN159*FN160*FN161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Level DS / amortising profile - T1"]
[null,null,null,null,{"$f":" Time!E$83","v":"End of construction period flag"},{"$f":" Time!F$83","v":0},{"$f":" Time!G$83","v":"flag"},{"$f":" Time!H$83","v":1},{"$f":" Time!I$83","v":0},{"$f":" Time!J$83","v":0},{"$f":" Time!K$83","v":0},{"$f":" Time!L$83","v":0},{"$f":" Time!M$83","v":0},{"$f":" Time!N$83","v":0},{"$f":" Time!O$83","v":0},{"$f":" Time!P$83","v":1},{"$f":" Time!Q$83","v":0},{"$f":" Time!R$83","v":0},{"$f":" Time!S$83","v":0},{"$f":" Time!T$83","v":0},{"$f":" Time!U$83","v":0},{"$f":" Time!V$83","v":0},{"$f":" Time!W$83","v":0},{"$f":" Time!X$83","v":0},{"$f":" Time!Y$83","v":0},{"$f":" Time!Z$83","v":0},{"$f":" Time!AA$83","v":0},{"$f":" Time!AB$83","v":0},{"$f":" Time!AC$83","v":0},{"$f":" Time!AD$83","v":0},{"$f":" Time!AE$83","v":0},{"$f":" Time!AF$83","v":0},{"$f":" Time!AG$83","v":0},{"$f":" Time!AH$83","v":0},{"$f":" Time!AI$83","v":0},{"$f":" Time!AJ$83","v":0},{"$f":" Time!AK$83","v":0},{"$f":" Time!AL$83","v":0},{"$f":" Time!AM$83","v":0},{"$f":" Time!AN$83","v":0},{"$f":" Time!AO$83","v":0},{"$f":" Time!AP$83","v":0},{"$f":" Time!AQ$83","v":0},{"$f":" Time!AR$83","v":0},{"$f":" Time!AS$83","v":0},{"$f":" Time!AT$83","v":0},{"$f":" Time!AU$83","v":0},{"$f":" Time!AV$83","v":0},{"$f":" Time!AW$83","v":0},{"$f":" Time!AX$83","v":0},{"$f":" Time!AY$83","v":0},{"$f":" Time!AZ$83","v":0},{"$f":" Time!BA$83","v":0},{"$f":" Time!BB$83","v":0},{"$f":" Time!BC$83","v":0},{"$f":" Time!BD$83","v":0},{"$f":" Time!BE$83","v":0},{"$f":" Time!BF$83","v":0},{"$f":" Time!BG$83","v":0},{"$f":" Time!BH$83","v":0},{"$f":" Time!BI$83","v":0},{"$f":" Time!BJ$83","v":0},{"$f":" Time!BK$83","v":0},{"$f":" Time!BL$83","v":0},{"$f":" Time!BM$83","v":0},{"$f":" Time!BN$83","v":0},{"$f":" Time!BO$83","v":0},{"$f":" Time!BP$83","v":0},{"$f":" Time!BQ$83","v":0},{"$f":" Time!BR$83","v":0},{"$f":" Time!BS$83","v":0},{"$f":" Time!BT$83","v":0},{"$f":" Time!BU$83","v":0},{"$f":" Time!BV$83","v":0},{"$f":" Time!BW$83","v":0},{"$f":" Time!BX$83","v":0},{"$f":" Time!BY$83","v":0},{"$f":" Time!BZ$83","v":0},{"$f":" Time!CA$83","v":0},{"$f":" Time!CB$83","v":0},{"$f":" Time!CC$83","v":0},{"$f":" Time!CD$83","v":0},{"$f":" Time!CE$83","v":0},{"$f":" Time!CF$83","v":0},{"$f":" Time!CG$83","v":0},{"$f":" Time!CH$83","v":0},{"$f":" Time!CI$83","v":0},{"$f":" Time!CJ$83","v":0},{"$f":" Time!CK$83","v":0},{"$f":" Time!CL$83","v":0},{"$f":" Time!CM$83","v":0},{"$f":" Time!CN$83","v":0},{"$f":" Time!CO$83","v":0},{"$f":" Time!CP$83","v":0},{"$f":" Time!CQ$83","v":0},{"$f":" Time!CR$83","v":0},{"$f":" Time!CS$83","v":0},{"$f":" Time!CT$83","v":0},{"$f":" Time!CU$83","v":0},{"$f":" Time!CV$83","v":0},{"$f":" Time!CW$83","v":0},{"$f":" Time!CX$83","v":0},{"$f":" Time!CY$83","v":0},{"$f":" Time!CZ$83","v":0},{"$f":" Time!DA$83","v":0},{"$f":" Time!DB$83","v":0},{"$f":" Time!DC$83","v":0},{"$f":" Time!DD$83","v":0},{"$f":" Time!DE$83","v":0},{"$f":" Time!DF$83","v":0},{"$f":" Time!DG$83","v":0},{"$f":" Time!DH$83","v":0},{"$f":" Time!DI$83","v":0},{"$f":" Time!DJ$83","v":0},{"$f":" Time!DK$83","v":0},{"$f":" Time!DL$83","v":0},{"$f":" Time!DM$83","v":0},{"$f":" Time!DN$83","v":0},{"$f":" Time!DO$83","v":0},{"$f":" Time!DP$83","v":0},{"$f":" Time!DQ$83","v":0},{"$f":" Time!DR$83","v":0},{"$f":" Time!DS$83","v":0},{"$f":" Time!DT$83","v":0},{"$f":" Time!DU$83","v":0},{"$f":" Time!DV$83","v":0},{"$f":" Time!DW$83","v":0},{"$f":" Time!DX$83","v":0},{"$f":" Time!DY$83","v":0},{"$f":" Time!DZ$83","v":0},{"$f":" Time!EA$83","v":0},{"$f":" Time!EB$83","v":0},{"$f":" Time!EC$83","v":0},{"$f":" Time!ED$83","v":0},{"$f":" Time!EE$83","v":0},{"$f":" Time!EF$83","v":0},{"$f":" Time!EG$83","v":0},{"$f":" Time!EH$83","v":0},{"$f":" Time!EI$83","v":0},{"$f":" Time!EJ$83","v":0},{"$f":" Time!EK$83","v":0},{"$f":" Time!EL$83","v":0},{"$f":" Time!EM$83","v":0},{"$f":" Time!EN$83","v":0},{"$f":" Time!EO$83","v":0},{"$f":" Time!EP$83","v":0},{"$f":" Time!EQ$83","v":0},{"$f":" Time!ER$83","v":0},{"$f":" Time!ES$83","v":0},{"$f":" Time!ET$83","v":0},{"$f":" Time!EU$83","v":0},{"$f":" Time!EV$83","v":0},{"$f":" Time!EW$83","v":0},{"$f":" Time!EX$83","v":0},{"$f":" Time!EY$83","v":0},{"$f":" Time!EZ$83","v":0},{"$f":" Time!FA$83","v":0},{"$f":" Time!FB$83","v":0},{"$f":" Time!FC$83","v":0},{"$f":" Time!FD$83","v":0},{"$f":" Time!FE$83","v":0},{"$f":" Time!FF$83","v":0},{"$f":" Time!FG$83","v":0},{"$f":" Time!FH$83","v":0},{"$f":" Time!FI$83","v":0},{"$f":" Time!FJ$83","v":0},{"$f":" Time!FK$83","v":0},{"$f":" Time!FL$83","v":0},{"$f":" Time!FM$83","v":0},{"$f":" Time!FN$83","v":0},{"$f":" Time!FO$83","v":0},{"$f":" Time!FP$83","v":0},{"$f":" Time!FQ$83","v":0},{"$f":" Time!FR$83","v":0},{"$f":" Time!FS$83","v":0},{"$f":" Time!FT$83","v":0},{"$f":" Time!FU$83","v":0},{"$f":" Time!FV$83","v":0},{"$f":" Time!FW$83","v":0},{"$f":" Time!FX$83","v":0},{"$f":" Time!FY$83","v":0},{"$f":" Time!FZ$83","v":0},{"$f":" Time!GA$83","v":0},{"$f":" Time!GB$83","v":0},{"$f":" Time!GC$83","v":0},{"$f":" Time!GD$83","v":0},{"$f":" Time!GE$83","v":0},{"$f":" Time!GF$83","v":0},{"$f":" Time!GG$83","v":0},{"$f":" Time!GH$83","v":0},{"$f":" Time!GI$83","v":0},{"$f":" Time!GJ$83","v":0}]
[null,null,null,null,{"$f":" E$240","v":"Senior debt period interest rate - T1"},0,"%",0,0,0,0,0,0,0,0,0,2.1466666666666669E-2,2.1116666666666669E-2,2.1466666666666669E-2,2.1116666666666669E-2,2.1466666666666669E-2,2.1116666666666669E-2,2.1466666666666669E-2,2.1233333333333337E-2,2.1466666666666669E-2,2.1116666666666669E-2,2.2488888888888888E-2,2.212222222222222E-2,2.2488888888888888E-2,2.212222222222222E-2,2.2488888888888888E-2,2.2244444444444442E-2,2.2488888888888888E-2,2.212222222222222E-2,2.2488888888888888E-2,2.212222222222222E-2,{"$f":" AK$240","v":2.3511111111111108E-2},2.3127777777777775E-2,2.3511111111111108E-2,2.3255555555555554E-2,2.3511111111111108E-2,2.3127777777777775E-2,2.3511111111111108E-2,2.3127777777777775E-2,2.3511111111111108E-2,2.3127777777777775E-2,2.3511111111111108E-2,2.3255555555555554E-2,2.3511111111111108E-2,2.3127777777777775E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior debt discount factor - T1",null,"factor",null,null,{"$f":" IF( J165 = 1, 1, I167 / (1 + J166))","v":0},0,0,0,0,0,1,0.97898446677979367,0.95873909293400394,0.93859067967693888,0.91918064831991664,0.89986357686977869,0.88125442101272666,0.86273438945248004,0.84479654285910499,0.827042693048334,0.8099394712145207,0.79212544998377454,0.77498114487873504,0.75793600624930624,0.74153167769061723,0.72522223541853814,0.70944111201569993,0.6938374780645592,0.67882046097781668,0.6638903056594313,0.64952144785195098,0.63460126695335872,0.62025612121655582,0.60600819520485072,0.5922354312318695,0.57863116951309501,{"$f":" IF( AP165 = 1, 1, AO167 / (1 + AP166))","v":0.56555122642635647},0.5525599285506545,0.54006932521254436,0.52766337302020272,0.51573555569596763,0.5038885754118404,0.49243668668699719,0.48112490557373039,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,{"$f":" IF( BV165 = 1, 1, BU167 / (1 + BV166))","v":0.47024908913990032},0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,{"$f":" IF( DB165 = 1, 1, DA167 / (1 + DB166))","v":0.47024908913990032},0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,{"$f":" IF( EH165 = 1, 1, EG167 / (1 + EH166))","v":0.47024908913990032},0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,{"$f":" IF( FN165 = 1, 1, FM167 / (1 + FN166))","v":0.47024908913990032},0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032]
[]
[null,null,null,null,{"$f":" Time!E$151","v":"Senior debt repayment period flag - T1"},{"$f":" Time!F$151","v":0},{"$f":" Time!G$151","v":"flag"},{"$f":" Time!H$151","v":34},{"$f":" Time!I$151","v":0},{"$f":" Time!J$151","v":0},{"$f":" Time!K$151","v":0},{"$f":" Time!L$151","v":0},{"$f":" Time!M$151","v":0},{"$f":" Time!N$151","v":0},{"$f":" Time!O$151","v":0},{"$f":" Time!P$151","v":0},{"$f":" Time!Q$151","v":1},{"$f":" Time!R$151","v":1},{"$f":" Time!S$151","v":1},{"$f":" Time!T$151","v":1},{"$f":" Time!U$151","v":1},{"$f":" Time!V$151","v":1},{"$f":" Time!W$151","v":1},{"$f":" Time!X$151","v":1},{"$f":" Time!Y$151","v":1},{"$f":" Time!Z$151","v":1},{"$f":" Time!AA$151","v":1},{"$f":" Time!AB$151","v":1},{"$f":" Time!AC$151","v":1},{"$f":" Time!AD$151","v":1},{"$f":" Time!AE$151","v":1},{"$f":" Time!AF$151","v":1},{"$f":" Time!AG$151","v":1},{"$f":" Time!AH$151","v":1},{"$f":" Time!AI$151","v":1},{"$f":" Time!AJ$151","v":1},{"$f":" Time!AK$151","v":1},{"$f":" Time!AL$151","v":1},{"$f":" Time!AM$151","v":1},{"$f":" Time!AN$151","v":1},{"$f":" Time!AO$151","v":1},{"$f":" Time!AP$151","v":1},{"$f":" Time!AQ$151","v":1},{"$f":" Time!AR$151","v":1},{"$f":" Time!AS$151","v":1},{"$f":" Time!AT$151","v":1},{"$f":" Time!AU$151","v":1},{"$f":" Time!AV$151","v":1},{"$f":" Time!AW$151","v":1},{"$f":" Time!AX$151","v":1},{"$f":" Time!AY$151","v":0},{"$f":" Time!AZ$151","v":0},{"$f":" Time!BA$151","v":0},{"$f":" Time!BB$151","v":0},{"$f":" Time!BC$151","v":0},{"$f":" Time!BD$151","v":0},{"$f":" Time!BE$151","v":0},{"$f":" Time!BF$151","v":0},{"$f":" Time!BG$151","v":0},{"$f":" Time!BH$151","v":0},{"$f":" Time!BI$151","v":0},{"$f":" Time!BJ$151","v":0},{"$f":" Time!BK$151","v":0},{"$f":" Time!BL$151","v":0},{"$f":" Time!BM$151","v":0},{"$f":" Time!BN$151","v":0},{"$f":" Time!BO$151","v":0},{"$f":" Time!BP$151","v":0},{"$f":" Time!BQ$151","v":0},{"$f":" Time!BR$151","v":0},{"$f":" Time!BS$151","v":0},{"$f":" Time!BT$151","v":0},{"$f":" Time!BU$151","v":0},{"$f":" Time!BV$151","v":0},{"$f":" Time!BW$151","v":0},{"$f":" Time!BX$151","v":0},{"$f":" Time!BY$151","v":0},{"$f":" Time!BZ$151","v":0},{"$f":" Time!CA$151","v":0},{"$f":" Time!CB$151","v":0},{"$f":" Time!CC$151","v":0},{"$f":" Time!CD$151","v":0},{"$f":" Time!CE$151","v":0},{"$f":" Time!CF$151","v":0},{"$f":" Time!CG$151","v":0},{"$f":" Time!CH$151","v":0},{"$f":" Time!CI$151","v":0},{"$f":" Time!CJ$151","v":0},{"$f":" Time!CK$151","v":0},{"$f":" Time!CL$151","v":0},{"$f":" Time!CM$151","v":0},{"$f":" Time!CN$151","v":0},{"$f":" Time!CO$151","v":0},{"$f":" Time!CP$151","v":0},{"$f":" Time!CQ$151","v":0},{"$f":" Time!CR$151","v":0},{"$f":" Time!CS$151","v":0},{"$f":" Time!CT$151","v":0},{"$f":" Time!CU$151","v":0},{"$f":" Time!CV$151","v":0},{"$f":" Time!CW$151","v":0},{"$f":" Time!CX$151","v":0},{"$f":" Time!CY$151","v":0},{"$f":" Time!CZ$151","v":0},{"$f":" Time!DA$151","v":0},{"$f":" Time!DB$151","v":0},{"$f":" Time!DC$151","v":0},{"$f":" Time!DD$151","v":0},{"$f":" Time!DE$151","v":0},{"$f":" Time!DF$151","v":0},{"$f":" Time!DG$151","v":0},{"$f":" Time!DH$151","v":0},{"$f":" Time!DI$151","v":0},{"$f":" Time!DJ$151","v":0},{"$f":" Time!DK$151","v":0},{"$f":" Time!DL$151","v":0},{"$f":" Time!DM$151","v":0},{"$f":" Time!DN$151","v":0},{"$f":" Time!DO$151","v":0},{"$f":" Time!DP$151","v":0},{"$f":" Time!DQ$151","v":0},{"$f":" Time!DR$151","v":0},{"$f":" Time!DS$151","v":0},{"$f":" Time!DT$151","v":0},{"$f":" Time!DU$151","v":0},{"$f":" Time!DV$151","v":0},{"$f":" Time!DW$151","v":0},{"$f":" Time!DX$151","v":0},{"$f":" Time!DY$151","v":0},{"$f":" Time!DZ$151","v":0},{"$f":" Time!EA$151","v":0},{"$f":" Time!EB$151","v":0},{"$f":" Time!EC$151","v":0},{"$f":" Time!ED$151","v":0},{"$f":" Time!EE$151","v":0},{"$f":" Time!EF$151","v":0},{"$f":" Time!EG$151","v":0},{"$f":" Time!EH$151","v":0},{"$f":" Time!EI$151","v":0},{"$f":" Time!EJ$151","v":0},{"$f":" Time!EK$151","v":0},{"$f":" Time!EL$151","v":0},{"$f":" Time!EM$151","v":0},{"$f":" Time!EN$151","v":0},{"$f":" Time!EO$151","v":0},{"$f":" Time!EP$151","v":0},{"$f":" Time!EQ$151","v":0},{"$f":" Time!ER$151","v":0},{"$f":" Time!ES$151","v":0},{"$f":" Time!ET$151","v":0},{"$f":" Time!EU$151","v":0},{"$f":" Time!EV$151","v":0},{"$f":" Time!EW$151","v":0},{"$f":" Time!EX$151","v":0},{"$f":" Time!EY$151","v":0},{"$f":" Time!EZ$151","v":0},{"$f":" Time!FA$151","v":0},{"$f":" Time!FB$151","v":0},{"$f":" Time!FC$151","v":0},{"$f":" Time!FD$151","v":0},{"$f":" Time!FE$151","v":0},{"$f":" Time!FF$151","v":0},{"$f":" Time!FG$151","v":0},{"$f":" Time!FH$151","v":0},{"$f":" Time!FI$151","v":0},{"$f":" Time!FJ$151","v":0},{"$f":" Time!FK$151","v":0},{"$f":" Time!FL$151","v":0},{"$f":" Time!FM$151","v":0},{"$f":" Time!FN$151","v":0},{"$f":" Time!FO$151","v":0},{"$f":" Time!FP$151","v":0},{"$f":" Time!FQ$151","v":0},{"$f":" Time!FR$151","v":0},{"$f":" Time!FS$151","v":0},{"$f":" Time!FT$151","v":0},{"$f":" Time!FU$151","v":0},{"$f":" Time!FV$151","v":0},{"$f":" Time!FW$151","v":0},{"$f":" Time!FX$151","v":0},{"$f":" Time!FY$151","v":0},{"$f":" Time!FZ$151","v":0},{"$f":" Time!GA$151","v":0},{"$f":" Time!GB$151","v":0},{"$f":" Time!GC$151","v":0},{"$f":" Time!GD$151","v":0},{"$f":" Time!GE$151","v":0},{"$f":" Time!GF$151","v":0},{"$f":" Time!GG$151","v":0},{"$f":" Time!GH$151","v":0},{"$f":" Time!GI$151","v":0},{"$f":" Time!GJ$151","v":0}]
[null,null,null,null,{"$f":" E$167","v":"Senior debt discount factor - T1"},0,"factor",0,0,0,0,0,0,0,0,1,0.97898446677979367,0.95873909293400394,0.93859067967693888,0.91918064831991664,0.89986357686977869,0.88125442101272666,0.86273438945248004,0.84479654285910499,0.827042693048334,0.8099394712145207,0.79212544998377454,0.77498114487873504,0.75793600624930624,0.74153167769061723,0.72522223541853814,0.70944111201569993,0.6938374780645592,0.67882046097781668,0.6638903056594313,0.64952144785195098,{"$f":" AK$167","v":0.63460126695335872},0.62025612121655582,0.60600819520485072,0.5922354312318695,0.57863116951309501,0.56555122642635647,0.5525599285506545,0.54006932521254436,0.52766337302020272,0.51573555569596763,0.5038885754118404,0.49243668668699719,0.48112490557373039,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,{"$f":" BQ$167","v":0.47024908913990032},0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,{"$f":" CW$167","v":0.47024908913990032},0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,{"$f":" EC$167","v":0.47024908913990032},0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,{"$f":" FI$167","v":0.47024908913990032},0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032,0.47024908913990032]
[null,null,null,null,"Sum of senior debt discount factors - T1",{"$f":" SUMPRODUCT(J169:GJ169, J170:GJ170)","v":23.789444150795951},"sum of factors"]
[]
[null,null,null,null,{"$f":" ConFin!E$402","v":"Sum of construction debt drawdown - T1"},{"$f":" ConFin!F$402","v":112688.48196989263},{"$f":" ConFin!G$402","v":"$ 000s"}]
[null,null,null,null,{"$f":" E$171","v":"Sum of senior debt discount factors - T1"},{"$f":" F$171","v":23.789444150795951},{"$f":" G$171","v":"sum of factors"}]
[null,null,null,null,"Senior debt level ds periodic payment - T1",{"$f":"+F173/F174","v":4736.9110961813822},{"$f":"SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" E$175","v":"Senior debt level ds periodic payment - T1"},{"$f":" F$175","v":4736.9110961813822},{"$f":" G$175","v":"$ 000s"}]
[null,null,null,null,{"$f":" E$245","v":"Senior debt interest - T1 POS"},0,"$ 000s",41486.927400469496,0,0,0,0,0,0,0,0,2419.046079620362,2320.2440046735301,2289.1053321915429,2187.379727457534,2152.7116371799825,2051.1073293200848,2013.3148249451212,1922.715360235117,1870.6867489327356,1770.3838670551038,1807.0841258487803,1703.7568683620952,1653.0261874919511,1550.3982505707356,1495.2999538432375,1401.1036067435707,1333.8083742141994,1232.8432510892196,1168.7607589832535,1068.4479110000939,{"$f":" AK$245","v":1045.190382168385},942.00775723133404,866.02420429034646,767.8487130438042,682.44430134831907,581.05172409075146,494.75743242512692,393.76637769968966,301.5682045488449,200.89359897900619,102.61481990647177,2.2781925548761515,-102.44487160127035,-202.29763597442869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$151","v":"Senior debt repayment period flag - T1"},{"$f":" Time!F$151","v":0},{"$f":" Time!G$151","v":"flag"},{"$f":" Time!H$151","v":34},{"$f":" Time!I$151","v":0},{"$f":" Time!J$151","v":0},{"$f":" Time!K$151","v":0},{"$f":" Time!L$151","v":0},{"$f":" Time!M$151","v":0},{"$f":" Time!N$151","v":0},{"$f":" Time!O$151","v":0},{"$f":" Time!P$151","v":0},{"$f":" Time!Q$151","v":1},{"$f":" Time!R$151","v":1},{"$f":" Time!S$151","v":1},{"$f":" Time!T$151","v":1},{"$f":" Time!U$151","v":1},{"$f":" Time!V$151","v":1},{"$f":" Time!W$151","v":1},{"$f":" Time!X$151","v":1},{"$f":" Time!Y$151","v":1},{"$f":" Time!Z$151","v":1},{"$f":" Time!AA$151","v":1},{"$f":" Time!AB$151","v":1},{"$f":" Time!AC$151","v":1},{"$f":" Time!AD$151","v":1},{"$f":" Time!AE$151","v":1},{"$f":" Time!AF$151","v":1},{"$f":" Time!AG$151","v":1},{"$f":" Time!AH$151","v":1},{"$f":" Time!AI$151","v":1},{"$f":" Time!AJ$151","v":1},{"$f":" Time!AK$151","v":1},{"$f":" Time!AL$151","v":1},{"$f":" Time!AM$151","v":1},{"$f":" Time!AN$151","v":1},{"$f":" Time!AO$151","v":1},{"$f":" Time!AP$151","v":1},{"$f":" Time!AQ$151","v":1},{"$f":" Time!AR$151","v":1},{"$f":" Time!AS$151","v":1},{"$f":" Time!AT$151","v":1},{"$f":" Time!AU$151","v":1},{"$f":" Time!AV$151","v":1},{"$f":" Time!AW$151","v":1},{"$f":" Time!AX$151","v":1},{"$f":" Time!AY$151","v":0},{"$f":" Time!AZ$151","v":0},{"$f":" Time!BA$151","v":0},{"$f":" Time!BB$151","v":0},{"$f":" Time!BC$151","v":0},{"$f":" Time!BD$151","v":0},{"$f":" Time!BE$151","v":0},{"$f":" Time!BF$151","v":0},{"$f":" Time!BG$151","v":0},{"$f":" Time!BH$151","v":0},{"$f":" Time!BI$151","v":0},{"$f":" Time!BJ$151","v":0},{"$f":" Time!BK$151","v":0},{"$f":" Time!BL$151","v":0},{"$f":" Time!BM$151","v":0},{"$f":" Time!BN$151","v":0},{"$f":" Time!BO$151","v":0},{"$f":" Time!BP$151","v":0},{"$f":" Time!BQ$151","v":0},{"$f":" Time!BR$151","v":0},{"$f":" Time!BS$151","v":0},{"$f":" Time!BT$151","v":0},{"$f":" Time!BU$151","v":0},{"$f":" Time!BV$151","v":0},{"$f":" Time!BW$151","v":0},{"$f":" Time!BX$151","v":0},{"$f":" Time!BY$151","v":0},{"$f":" Time!BZ$151","v":0},{"$f":" Time!CA$151","v":0},{"$f":" Time!CB$151","v":0},{"$f":" Time!CC$151","v":0},{"$f":" Time!CD$151","v":0},{"$f":" Time!CE$151","v":0},{"$f":" Time!CF$151","v":0},{"$f":" Time!CG$151","v":0},{"$f":" Time!CH$151","v":0},{"$f":" Time!CI$151","v":0},{"$f":" Time!CJ$151","v":0},{"$f":" Time!CK$151","v":0},{"$f":" Time!CL$151","v":0},{"$f":" Time!CM$151","v":0},{"$f":" Time!CN$151","v":0},{"$f":" Time!CO$151","v":0},{"$f":" Time!CP$151","v":0},{"$f":" Time!CQ$151","v":0},{"$f":" Time!CR$151","v":0},{"$f":" Time!CS$151","v":0},{"$f":" Time!CT$151","v":0},{"$f":" Time!CU$151","v":0},{"$f":" Time!CV$151","v":0},{"$f":" Time!CW$151","v":0},{"$f":" Time!CX$151","v":0},{"$f":" Time!CY$151","v":0},{"$f":" Time!CZ$151","v":0},{"$f":" Time!DA$151","v":0},{"$f":" Time!DB$151","v":0},{"$f":" Time!DC$151","v":0},{"$f":" Time!DD$151","v":0},{"$f":" Time!DE$151","v":0},{"$f":" Time!DF$151","v":0},{"$f":" Time!DG$151","v":0},{"$f":" Time!DH$151","v":0},{"$f":" Time!DI$151","v":0},{"$f":" Time!DJ$151","v":0},{"$f":" Time!DK$151","v":0},{"$f":" Time!DL$151","v":0},{"$f":" Time!DM$151","v":0},{"$f":" Time!DN$151","v":0},{"$f":" Time!DO$151","v":0},{"$f":" Time!DP$151","v":0},{"$f":" Time!DQ$151","v":0},{"$f":" Time!DR$151","v":0},{"$f":" Time!DS$151","v":0},{"$f":" Time!DT$151","v":0},{"$f":" Time!DU$151","v":0},{"$f":" Time!DV$151","v":0},{"$f":" Time!DW$151","v":0},{"$f":" Time!DX$151","v":0},{"$f":" Time!DY$151","v":0},{"$f":" Time!DZ$151","v":0},{"$f":" Time!EA$151","v":0},{"$f":" Time!EB$151","v":0},{"$f":" Time!EC$151","v":0},{"$f":" Time!ED$151","v":0},{"$f":" Time!EE$151","v":0},{"$f":" Time!EF$151","v":0},{"$f":" Time!EG$151","v":0},{"$f":" Time!EH$151","v":0},{"$f":" Time!EI$151","v":0},{"$f":" Time!EJ$151","v":0},{"$f":" Time!EK$151","v":0},{"$f":" Time!EL$151","v":0},{"$f":" Time!EM$151","v":0},{"$f":" Time!EN$151","v":0},{"$f":" Time!EO$151","v":0},{"$f":" Time!EP$151","v":0},{"$f":" Time!EQ$151","v":0},{"$f":" Time!ER$151","v":0},{"$f":" Time!ES$151","v":0},{"$f":" Time!ET$151","v":0},{"$f":" Time!EU$151","v":0},{"$f":" Time!EV$151","v":0},{"$f":" Time!EW$151","v":0},{"$f":" Time!EX$151","v":0},{"$f":" Time!EY$151","v":0},{"$f":" Time!EZ$151","v":0},{"$f":" Time!FA$151","v":0},{"$f":" Time!FB$151","v":0},{"$f":" Time!FC$151","v":0},{"$f":" Time!FD$151","v":0},{"$f":" Time!FE$151","v":0},{"$f":" Time!FF$151","v":0},{"$f":" Time!FG$151","v":0},{"$f":" Time!FH$151","v":0},{"$f":" Time!FI$151","v":0},{"$f":" Time!FJ$151","v":0},{"$f":" Time!FK$151","v":0},{"$f":" Time!FL$151","v":0},{"$f":" Time!FM$151","v":0},{"$f":" Time!FN$151","v":0},{"$f":" Time!FO$151","v":0},{"$f":" Time!FP$151","v":0},{"$f":" Time!FQ$151","v":0},{"$f":" Time!FR$151","v":0},{"$f":" Time!FS$151","v":0},{"$f":" Time!FT$151","v":0},{"$f":" Time!FU$151","v":0},{"$f":" Time!FV$151","v":0},{"$f":" Time!FW$151","v":0},{"$f":" Time!FX$151","v":0},{"$f":" Time!FY$151","v":0},{"$f":" Time!FZ$151","v":0},{"$f":" Time!GA$151","v":0},{"$f":" Time!GB$151","v":0},{"$f":" Time!GC$151","v":0},{"$f":" Time!GD$151","v":0},{"$f":" Time!GE$151","v":0},{"$f":" Time!GF$151","v":0},{"$f":" Time!GG$151","v":0},{"$f":" Time!GH$151","v":0},{"$f":" Time!GI$151","v":0},{"$f":" Time!GJ$151","v":0}]
[null,null,null,null,"Senior debt level ds principal repayment - T1",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J180:GJ180)","v":119568.04986969748},null,{"$f":" ($F177 - J178) * J179","v":0},0,0,0,0,0,0,2317.8650165610202,2416.6670915078521,2447.8057639898393,2549.5313687238481,2584.1994590013996,2685.8037668612974,2723.5962712362607,2814.1957359462649,2866.2243472486466,2966.5272291262781,2929.8269703326018,3033.1542278192869,3083.8849086894311,3186.5128456106468,3241.6111423381444,3335.8074894378115,3403.1027219671828,3504.0678450921623,3568.1503371981289,3668.4631851812883,3691.7207140129972,3794.9033389500482,3870.8868918910357,3969.0623831375779,4054.466794833063,{"$f":" ($F177 - AP178) * AP179","v":4155.859372090631},4242.1536637562549,4343.1447184816925,4435.3428916325374,4536.017497202376,4634.2962762749103,4734.632903626506,4839.3559677826524,4939.208732155811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ($F177 - BV178) * BV179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ($F177 - DB178) * DB179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ($F177 - EH178) * EH179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ($F177 - FN178) * FN179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$179","v":"Senior debt - T1 active principal repayment profile"},{"$f":" InpC!F$179","v":2},{"$f":" InpC!G$179","v":"1 = level p, 2 = sculpted, 3 = level ds"}]
[null,null,null,null,{"$f":" E$156","v":"Senior debt level principal repayment - T1"},0,"$ 000s",131499.99999999994,0,0,0,0,0,0,0,0,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,{"$f":" AK$156","v":3867.6470588235293},3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,3867.6470588235293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$162","v":"Senior debt sculpted principal repayment  - T1"},0,"$ 000s",126013.60995020178,0,0,0,0,0,0,0,0,2811.1021116355032,3242.0382965393019,3049.876962308178,3303.8665941309773,3149.4434991973244,3344.1968223024091,3236.2138736478501,3407.9511579850277,3305.5669036802319,3483.6944607236273,3338.9018791090703,3511.5005181807796,3420.8327822825008,3592.6855123737382,3503.934967963286,3677.0147190986881,3580.9353446810355,3758.1384551139954,3673.0923876892862,3842.3272377174017,{"$f":" AK$162","v":3724.5894624802927},3895.9001448086856,3816.8163502318289,3991.4025839753867,3902.9157433009059,4079.9851088197461,4017.8679659799504,4199.0651667541633,4140.3775835996748,4321.7228974086347,4266.5611078316406,4455.259419435275,4389.6591435728969,4578.1727856424495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$180","v":"Senior debt level ds principal repayment - T1"},0,"$ 000s",119568.04986969748,0,0,0,0,0,0,0,0,2317.8650165610202,2416.6670915078521,2447.8057639898393,2549.5313687238481,2584.1994590013996,2685.8037668612974,2723.5962712362607,2814.1957359462649,2866.2243472486466,2966.5272291262781,2929.8269703326018,3033.1542278192869,3083.8849086894311,3186.5128456106468,3241.6111423381444,3335.8074894378115,3403.1027219671828,3504.0678450921623,3568.1503371981289,3668.4631851812883,{"$f":" AK$180","v":3691.7207140129972},3794.9033389500482,3870.8868918910357,3969.0623831375779,4054.466794833063,4155.859372090631,4242.1536637562549,4343.1447184816925,4435.3428916325374,4536.017497202376,4634.2962762749103,4734.632903626506,4839.3559677826524,4939.208732155811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior debt principal repayment - T1 POS",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J186:GJ186)","v":126013.60995020178},null,{"$f":" INDEX(J183:J185,$F182)","v":0},0,0,0,0,0,0,2811.1021116355032,3242.0382965393019,3049.876962308178,3303.8665941309773,3149.4434991973244,3344.1968223024091,3236.2138736478501,3407.9511579850277,3305.5669036802319,3483.6944607236273,3338.9018791090703,3511.5005181807796,3420.8327822825008,3592.6855123737382,3503.934967963286,3677.0147190986881,3580.9353446810355,3758.1384551139954,3673.0923876892862,3842.3272377174017,3724.5894624802927,3895.9001448086856,3816.8163502318289,3991.4025839753867,3902.9157433009059,{"$f":" INDEX(AP183:AP185,$F182)","v":4079.9851088197461},4017.8679659799504,4199.0651667541633,4140.3775835996748,4321.7228974086347,4266.5611078316406,4455.259419435275,4389.6591435728969,4578.1727856424495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" INDEX(BV183:BV185,$F182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" INDEX(DB183:DB185,$F182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" INDEX(EH183:EH185,$F182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" INDEX(FN183:FN185,$F182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E186, LEN(E186) - 4)","v":"Senior debt principal repayment - T1"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J187:GJ187)","v":-126013.60995020178},null,{"$f":" -1 * J186","v":0},0,0,0,0,0,0,-2811.1021116355032,-3242.0382965393019,-3049.876962308178,-3303.8665941309773,-3149.4434991973244,-3344.1968223024091,-3236.2138736478501,-3407.9511579850277,-3305.5669036802319,-3483.6944607236273,-3338.9018791090703,-3511.5005181807796,-3420.8327822825008,-3592.6855123737382,-3503.934967963286,-3677.0147190986881,-3580.9353446810355,-3758.1384551139954,-3673.0923876892862,-3842.3272377174017,-3724.5894624802927,-3895.9001448086856,-3816.8163502318289,-3991.4025839753867,-3902.9157433009059,-4079.9851088197461,-4017.8679659799504,-4199.0651667541633,-4140.3775835996748,-4321.7228974086347,-4266.5611078316406,-4455.259419435275,-4389.6591435728969,-4578.1727856424495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * EH186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Senior debt balance - T1"]
[null,null,null,null,{"$f":" ConFin!E$402","v":"Sum of construction debt drawdown - T1"},{"$f":" ConFin!F$402","v":112688.48196989263},{"$f":" ConFin!G$402","v":"$ 000s"}]
[null,null,null,null,{"$f":" Time!E$83","v":"End of construction period flag"},{"$f":" Time!F$83","v":0},{"$f":" Time!G$83","v":"flag"},{"$f":" Time!H$83","v":1},{"$f":" Time!I$83","v":0},{"$f":" Time!J$83","v":0},{"$f":" Time!K$83","v":0},{"$f":" Time!L$83","v":0},{"$f":" Time!M$83","v":0},{"$f":" Time!N$83","v":0},{"$f":" Time!O$83","v":0},{"$f":" Time!P$83","v":1},{"$f":" Time!Q$83","v":0},{"$f":" Time!R$83","v":0},{"$f":" Time!S$83","v":0},{"$f":" Time!T$83","v":0},{"$f":" Time!U$83","v":0},{"$f":" Time!V$83","v":0},{"$f":" Time!W$83","v":0},{"$f":" Time!X$83","v":0},{"$f":" Time!Y$83","v":0},{"$f":" Time!Z$83","v":0},{"$f":" Time!AA$83","v":0},{"$f":" Time!AB$83","v":0},{"$f":" Time!AC$83","v":0},{"$f":" Time!AD$83","v":0},{"$f":" Time!AE$83","v":0},{"$f":" Time!AF$83","v":0},{"$f":" Time!AG$83","v":0},{"$f":" Time!AH$83","v":0},{"$f":" Time!AI$83","v":0},{"$f":" Time!AJ$83","v":0},{"$f":" Time!AK$83","v":0},{"$f":" Time!AL$83","v":0},{"$f":" Time!AM$83","v":0},{"$f":" Time!AN$83","v":0},{"$f":" Time!AO$83","v":0},{"$f":" Time!AP$83","v":0},{"$f":" Time!AQ$83","v":0},{"$f":" Time!AR$83","v":0},{"$f":" Time!AS$83","v":0},{"$f":" Time!AT$83","v":0},{"$f":" Time!AU$83","v":0},{"$f":" Time!AV$83","v":0},{"$f":" Time!AW$83","v":0},{"$f":" Time!AX$83","v":0},{"$f":" Time!AY$83","v":0},{"$f":" Time!AZ$83","v":0},{"$f":" Time!BA$83","v":0},{"$f":" Time!BB$83","v":0},{"$f":" Time!BC$83","v":0},{"$f":" Time!BD$83","v":0},{"$f":" Time!BE$83","v":0},{"$f":" Time!BF$83","v":0},{"$f":" Time!BG$83","v":0},{"$f":" Time!BH$83","v":0},{"$f":" Time!BI$83","v":0},{"$f":" Time!BJ$83","v":0},{"$f":" Time!BK$83","v":0},{"$f":" Time!BL$83","v":0},{"$f":" Time!BM$83","v":0},{"$f":" Time!BN$83","v":0},{"$f":" Time!BO$83","v":0},{"$f":" Time!BP$83","v":0},{"$f":" Time!BQ$83","v":0},{"$f":" Time!BR$83","v":0},{"$f":" Time!BS$83","v":0},{"$f":" Time!BT$83","v":0},{"$f":" Time!BU$83","v":0},{"$f":" Time!BV$83","v":0},{"$f":" Time!BW$83","v":0},{"$f":" Time!BX$83","v":0},{"$f":" Time!BY$83","v":0},{"$f":" Time!BZ$83","v":0},{"$f":" Time!CA$83","v":0},{"$f":" Time!CB$83","v":0},{"$f":" Time!CC$83","v":0},{"$f":" Time!CD$83","v":0},{"$f":" Time!CE$83","v":0},{"$f":" Time!CF$83","v":0},{"$f":" Time!CG$83","v":0},{"$f":" Time!CH$83","v":0},{"$f":" Time!CI$83","v":0},{"$f":" Time!CJ$83","v":0},{"$f":" Time!CK$83","v":0},{"$f":" Time!CL$83","v":0},{"$f":" Time!CM$83","v":0},{"$f":" Time!CN$83","v":0},{"$f":" Time!CO$83","v":0},{"$f":" Time!CP$83","v":0},{"$f":" Time!CQ$83","v":0},{"$f":" Time!CR$83","v":0},{"$f":" Time!CS$83","v":0},{"$f":" Time!CT$83","v":0},{"$f":" Time!CU$83","v":0},{"$f":" Time!CV$83","v":0},{"$f":" Time!CW$83","v":0},{"$f":" Time!CX$83","v":0},{"$f":" Time!CY$83","v":0},{"$f":" Time!CZ$83","v":0},{"$f":" Time!DA$83","v":0},{"$f":" Time!DB$83","v":0},{"$f":" Time!DC$83","v":0},{"$f":" Time!DD$83","v":0},{"$f":" Time!DE$83","v":0},{"$f":" Time!DF$83","v":0},{"$f":" Time!DG$83","v":0},{"$f":" Time!DH$83","v":0},{"$f":" Time!DI$83","v":0},{"$f":" Time!DJ$83","v":0},{"$f":" Time!DK$83","v":0},{"$f":" Time!DL$83","v":0},{"$f":" Time!DM$83","v":0},{"$f":" Time!DN$83","v":0},{"$f":" Time!DO$83","v":0},{"$f":" Time!DP$83","v":0},{"$f":" Time!DQ$83","v":0},{"$f":" Time!DR$83","v":0},{"$f":" Time!DS$83","v":0},{"$f":" Time!DT$83","v":0},{"$f":" Time!DU$83","v":0},{"$f":" Time!DV$83","v":0},{"$f":" Time!DW$83","v":0},{"$f":" Time!DX$83","v":0},{"$f":" Time!DY$83","v":0},{"$f":" Time!DZ$83","v":0},{"$f":" Time!EA$83","v":0},{"$f":" Time!EB$83","v":0},{"$f":" Time!EC$83","v":0},{"$f":" Time!ED$83","v":0},{"$f":" Time!EE$83","v":0},{"$f":" Time!EF$83","v":0},{"$f":" Time!EG$83","v":0},{"$f":" Time!EH$83","v":0},{"$f":" Time!EI$83","v":0},{"$f":" Time!EJ$83","v":0},{"$f":" Time!EK$83","v":0},{"$f":" Time!EL$83","v":0},{"$f":" Time!EM$83","v":0},{"$f":" Time!EN$83","v":0},{"$f":" Time!EO$83","v":0},{"$f":" Time!EP$83","v":0},{"$f":" Time!EQ$83","v":0},{"$f":" Time!ER$83","v":0},{"$f":" Time!ES$83","v":0},{"$f":" Time!ET$83","v":0},{"$f":" Time!EU$83","v":0},{"$f":" Time!EV$83","v":0},{"$f":" Time!EW$83","v":0},{"$f":" Time!EX$83","v":0},{"$f":" Time!EY$83","v":0},{"$f":" Time!EZ$83","v":0},{"$f":" Time!FA$83","v":0},{"$f":" Time!FB$83","v":0},{"$f":" Time!FC$83","v":0},{"$f":" Time!FD$83","v":0},{"$f":" Time!FE$83","v":0},{"$f":" Time!FF$83","v":0},{"$f":" Time!FG$83","v":0},{"$f":" Time!FH$83","v":0},{"$f":" Time!FI$83","v":0},{"$f":" Time!FJ$83","v":0},{"$f":" Time!FK$83","v":0},{"$f":" Time!FL$83","v":0},{"$f":" Time!FM$83","v":0},{"$f":" Time!FN$83","v":0},{"$f":" Time!FO$83","v":0},{"$f":" Time!FP$83","v":0},{"$f":" Time!FQ$83","v":0},{"$f":" Time!FR$83","v":0},{"$f":" Time!FS$83","v":0},{"$f":" Time!FT$83","v":0},{"$f":" Time!FU$83","v":0},{"$f":" Time!FV$83","v":0},{"$f":" Time!FW$83","v":0},{"$f":" Time!FX$83","v":0},{"$f":" Time!FY$83","v":0},{"$f":" Time!FZ$83","v":0},{"$f":" Time!GA$83","v":0},{"$f":" Time!GB$83","v":0},{"$f":" Time!GC$83","v":0},{"$f":" Time!GD$83","v":0},{"$f":" Time!GE$83","v":0},{"$f":" Time!GF$83","v":0},{"$f":" Time!GG$83","v":0},{"$f":" Time!GH$83","v":0},{"$f":" Time!GI$83","v":0},{"$f":" Time!GJ$83","v":0}]
[]
[null,null,null,null,"Senior debt balance BEG - T1",null,null,null,null,{"$f":"I196","v":0},0,0,0,0,31135.021911075422,68398.399113895124,112688.48196989263,109877.37985825713,106635.34156171783,103585.46459940965,100281.59800527868,97132.154506081351,93787.957683778935,90551.743810131084,87143.792652146061,83838.225748465833,80354.531287742211,77015.629408633147,73504.128890452368,70083.296108169874,66490.610595796141,62986.675627832854,59309.660908734164,55728.725564053129,51970.587108939137,48297.494721249852,44455.167483532452,40730.578021052163,36834.677876243477,33017.861526011649,29026.458942036261,25123.543198735355,21043.558089915608,17025.690123935659,12826.624957181495,8686.2473735818203,4364.5244761731856,97.963368341544992,-4357.2960510937301,-8746.955194666627,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":"BU196","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":"EG196","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077]
[null,null,null,null,{"$f":" ConFin!E$577","v":"Construction debt drawdown - T1 "},{"$f":" ConFin!F$577","v":0},{"$f":" ConFin!G$577","v":"$ 000s"},{"$f":" ConFin!H$577","v":112688.48196989263},{"$f":" ConFin!I$577","v":0},{"$f":" ConFin!J$577","v":0},{"$f":" ConFin!K$577","v":0},{"$f":" ConFin!L$577","v":0},{"$f":" ConFin!M$577","v":0},{"$f":" ConFin!N$577","v":31135.021911075422},{"$f":" ConFin!O$577","v":37263.377202819705},{"$f":" ConFin!P$577","v":44290.082855997505},{"$f":" ConFin!Q$577","v":0},{"$f":" ConFin!R$577","v":0},{"$f":" ConFin!S$577","v":0},{"$f":" ConFin!T$577","v":0},{"$f":" ConFin!U$577","v":0},{"$f":" ConFin!V$577","v":0},{"$f":" ConFin!W$577","v":0},{"$f":" ConFin!X$577","v":0},{"$f":" ConFin!Y$577","v":0},{"$f":" ConFin!Z$577","v":0},{"$f":" ConFin!AA$577","v":0},{"$f":" ConFin!AB$577","v":0},{"$f":" ConFin!AC$577","v":0},{"$f":" ConFin!AD$577","v":0},{"$f":" ConFin!AE$577","v":0},{"$f":" ConFin!AF$577","v":0},{"$f":" ConFin!AG$577","v":0},{"$f":" ConFin!AH$577","v":0},{"$f":" ConFin!AI$577","v":0},{"$f":" ConFin!AJ$577","v":0},{"$f":" ConFin!AK$577","v":0},{"$f":" ConFin!AL$577","v":0},{"$f":" ConFin!AM$577","v":0},{"$f":" ConFin!AN$577","v":0},{"$f":" ConFin!AO$577","v":0},{"$f":" ConFin!AP$577","v":0},{"$f":" ConFin!AQ$577","v":0},{"$f":" ConFin!AR$577","v":0},{"$f":" ConFin!AS$577","v":0},{"$f":" ConFin!AT$577","v":0},{"$f":" ConFin!AU$577","v":0},{"$f":" ConFin!AV$577","v":0},{"$f":" ConFin!AW$577","v":0},{"$f":" ConFin!AX$577","v":0},{"$f":" ConFin!AY$577","v":0},{"$f":" ConFin!AZ$577","v":0},{"$f":" ConFin!BA$577","v":0},{"$f":" ConFin!BB$577","v":0},{"$f":" ConFin!BC$577","v":0},{"$f":" ConFin!BD$577","v":0},{"$f":" ConFin!BE$577","v":0},{"$f":" ConFin!BF$577","v":0},{"$f":" ConFin!BG$577","v":0},{"$f":" ConFin!BH$577","v":0},{"$f":" ConFin!BI$577","v":0},{"$f":" ConFin!BJ$577","v":0},{"$f":" ConFin!BK$577","v":0},{"$f":" ConFin!BL$577","v":0},{"$f":" ConFin!BM$577","v":0},{"$f":" ConFin!BN$577","v":0},{"$f":" ConFin!BO$577","v":0},{"$f":" ConFin!BP$577","v":0},{"$f":" ConFin!BQ$577","v":0},{"$f":" ConFin!BR$577","v":0},{"$f":" ConFin!BS$577","v":0},{"$f":" ConFin!BT$577","v":0},{"$f":" ConFin!BU$577","v":0},{"$f":" ConFin!BV$577","v":0},{"$f":" ConFin!BW$577","v":0},{"$f":" ConFin!BX$577","v":0},{"$f":" ConFin!BY$577","v":0},{"$f":" ConFin!BZ$577","v":0},{"$f":" ConFin!CA$577","v":0},{"$f":" ConFin!CB$577","v":0},{"$f":" ConFin!CC$577","v":0},{"$f":" ConFin!CD$577","v":0},{"$f":" ConFin!CE$577","v":0},{"$f":" ConFin!CF$577","v":0},{"$f":" ConFin!CG$577","v":0},{"$f":" ConFin!CH$577","v":0},{"$f":" ConFin!CI$577","v":0},{"$f":" ConFin!CJ$577","v":0},{"$f":" ConFin!CK$577","v":0},{"$f":" ConFin!CL$577","v":0},{"$f":" ConFin!CM$577","v":0},{"$f":" ConFin!CN$577","v":0},{"$f":" ConFin!CO$577","v":0},{"$f":" ConFin!CP$577","v":0},{"$f":" ConFin!CQ$577","v":0},{"$f":" ConFin!CR$577","v":0},{"$f":" ConFin!CS$577","v":0},{"$f":" ConFin!CT$577","v":0},{"$f":" ConFin!CU$577","v":0},{"$f":" ConFin!CV$577","v":0},{"$f":" ConFin!CW$577","v":0},{"$f":" ConFin!CX$577","v":0},{"$f":" ConFin!CY$577","v":0},{"$f":" ConFin!CZ$577","v":0},{"$f":" ConFin!DA$577","v":0},{"$f":" ConFin!DB$577","v":0},{"$f":" ConFin!DC$577","v":0},{"$f":" ConFin!DD$577","v":0},{"$f":" ConFin!DE$577","v":0},{"$f":" ConFin!DF$577","v":0},{"$f":" ConFin!DG$577","v":0},{"$f":" ConFin!DH$577","v":0},{"$f":" ConFin!DI$577","v":0},{"$f":" ConFin!DJ$577","v":0},{"$f":" ConFin!DK$577","v":0},{"$f":" ConFin!DL$577","v":0},{"$f":" ConFin!DM$577","v":0},{"$f":" ConFin!DN$577","v":0},{"$f":" ConFin!DO$577","v":0},{"$f":" ConFin!DP$577","v":0},{"$f":" ConFin!DQ$577","v":0},{"$f":" ConFin!DR$577","v":0},{"$f":" ConFin!DS$577","v":0},{"$f":" ConFin!DT$577","v":0},{"$f":" ConFin!DU$577","v":0},{"$f":" ConFin!DV$577","v":0},{"$f":" ConFin!DW$577","v":0},{"$f":" ConFin!DX$577","v":0},{"$f":" ConFin!DY$577","v":0},{"$f":" ConFin!DZ$577","v":0},{"$f":" ConFin!EA$577","v":0},{"$f":" ConFin!EB$577","v":0},{"$f":" ConFin!EC$577","v":0},{"$f":" ConFin!ED$577","v":0},{"$f":" ConFin!EE$577","v":0},{"$f":" ConFin!EF$577","v":0},{"$f":" ConFin!EG$577","v":0},{"$f":" ConFin!EH$577","v":0},{"$f":" ConFin!EI$577","v":0},{"$f":" ConFin!EJ$577","v":0},{"$f":" ConFin!EK$577","v":0},{"$f":" ConFin!EL$577","v":0},{"$f":" ConFin!EM$577","v":0},{"$f":" ConFin!EN$577","v":0},{"$f":" ConFin!EO$577","v":0},{"$f":" ConFin!EP$577","v":0},{"$f":" ConFin!EQ$577","v":0},{"$f":" ConFin!ER$577","v":0},{"$f":" ConFin!ES$577","v":0},{"$f":" ConFin!ET$577","v":0},{"$f":" ConFin!EU$577","v":0},{"$f":" ConFin!EV$577","v":0},{"$f":" ConFin!EW$577","v":0},{"$f":" ConFin!EX$577","v":0},{"$f":" ConFin!EY$577","v":0},{"$f":" ConFin!EZ$577","v":0},{"$f":" ConFin!FA$577","v":0},{"$f":" ConFin!FB$577","v":0},{"$f":" ConFin!FC$577","v":0},{"$f":" ConFin!FD$577","v":0},{"$f":" ConFin!FE$577","v":0},{"$f":" ConFin!FF$577","v":0},{"$f":" ConFin!FG$577","v":0},{"$f":" ConFin!FH$577","v":0},{"$f":" ConFin!FI$577","v":0},{"$f":" ConFin!FJ$577","v":0},{"$f":" ConFin!FK$577","v":0},{"$f":" ConFin!FL$577","v":0},{"$f":" ConFin!FM$577","v":0},{"$f":" ConFin!FN$577","v":0},{"$f":" ConFin!FO$577","v":0},{"$f":" ConFin!FP$577","v":0},{"$f":" ConFin!FQ$577","v":0},{"$f":" ConFin!FR$577","v":0},{"$f":" ConFin!FS$577","v":0},{"$f":" ConFin!FT$577","v":0},{"$f":" ConFin!FU$577","v":0},{"$f":" ConFin!FV$577","v":0},{"$f":" ConFin!FW$577","v":0},{"$f":" ConFin!FX$577","v":0},{"$f":" ConFin!FY$577","v":0},{"$f":" ConFin!FZ$577","v":0},{"$f":" ConFin!GA$577","v":0},{"$f":" ConFin!GB$577","v":0},{"$f":" ConFin!GC$577","v":0},{"$f":" ConFin!GD$577","v":0},{"$f":" ConFin!GE$577","v":0},{"$f":" ConFin!GF$577","v":0},{"$f":" ConFin!GG$577","v":0},{"$f":" ConFin!GH$577","v":0},{"$f":" ConFin!GI$577","v":0},{"$f":" ConFin!GJ$577","v":0}]
[null,null,null,null,{"$f":" E$186","v":"Senior debt principal repayment - T1 POS"},0,"$ 000s",126013.60995020178,0,0,0,0,0,0,0,0,2811.1021116355032,3242.0382965393019,3049.876962308178,3303.8665941309773,3149.4434991973244,3344.1968223024091,3236.2138736478501,3407.9511579850277,3305.5669036802319,3483.6944607236273,3338.9018791090703,3511.5005181807796,3420.8327822825008,3592.6855123737382,3503.934967963286,3677.0147190986881,3580.9353446810355,3758.1384551139954,3673.0923876892862,3842.3272377174017,{"$f":" AK$186","v":3724.5894624802927},3895.9001448086856,3816.8163502318289,3991.4025839753867,3902.9157433009059,4079.9851088197461,4017.8679659799504,4199.0651667541633,4140.3775835996748,4321.7228974086347,4266.5611078316406,4455.259419435275,4389.6591435728969,4578.1727856424495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior debt balance - T1",null,null,null,null,{"$f":" J193 + J194 - J195","v":0},0,0,0,31135.021911075422,68398.399113895124,112688.48196989263,109877.37985825713,106635.34156171783,103585.46459940965,100281.59800527868,97132.154506081351,93787.957683778935,90551.743810131084,87143.792652146061,83838.225748465833,80354.531287742211,77015.629408633147,73504.128890452368,70083.296108169874,66490.610595796141,62986.675627832854,59309.660908734164,55728.725564053129,51970.587108939137,48297.494721249852,44455.167483532452,40730.578021052163,36834.677876243477,33017.861526011649,29026.458942036261,25123.543198735355,{"$f":" AP193 + AP194 - AP195","v":21043.558089915608},17025.690123935659,12826.624957181495,8686.2473735818203,4364.5244761731856,97.963368341544992,-4357.2960510937301,-8746.955194666627,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" BV193 + BV194 - BV195","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" DB193 + DB194 - DB195","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" EH193 + EH194 - EH195","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" FN193 + FN194 - FN195","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077]
[]
[null,null,null,null,{"$f":" Time!E$147","v":"End of senior debt repayment period flag - T1"},{"$f":" Time!F$147","v":0},{"$f":" Time!G$147","v":"flag"},{"$f":" Time!H$147","v":1},{"$f":" Time!I$147","v":0},{"$f":" Time!J$147","v":0},{"$f":" Time!K$147","v":0},{"$f":" Time!L$147","v":0},{"$f":" Time!M$147","v":0},{"$f":" Time!N$147","v":0},{"$f":" Time!O$147","v":0},{"$f":" Time!P$147","v":0},{"$f":" Time!Q$147","v":0},{"$f":" Time!R$147","v":0},{"$f":" Time!S$147","v":0},{"$f":" Time!T$147","v":0},{"$f":" Time!U$147","v":0},{"$f":" Time!V$147","v":0},{"$f":" Time!W$147","v":0},{"$f":" Time!X$147","v":0},{"$f":" Time!Y$147","v":0},{"$f":" Time!Z$147","v":0},{"$f":" Time!AA$147","v":0},{"$f":" Time!AB$147","v":0},{"$f":" Time!AC$147","v":0},{"$f":" Time!AD$147","v":0},{"$f":" Time!AE$147","v":0},{"$f":" Time!AF$147","v":0},{"$f":" Time!AG$147","v":0},{"$f":" Time!AH$147","v":0},{"$f":" Time!AI$147","v":0},{"$f":" Time!AJ$147","v":0},{"$f":" Time!AK$147","v":0},{"$f":" Time!AL$147","v":0},{"$f":" Time!AM$147","v":0},{"$f":" Time!AN$147","v":0},{"$f":" Time!AO$147","v":0},{"$f":" Time!AP$147","v":0},{"$f":" Time!AQ$147","v":0},{"$f":" Time!AR$147","v":0},{"$f":" Time!AS$147","v":0},{"$f":" Time!AT$147","v":0},{"$f":" Time!AU$147","v":0},{"$f":" Time!AV$147","v":0},{"$f":" Time!AW$147","v":0},{"$f":" Time!AX$147","v":1},{"$f":" Time!AY$147","v":0},{"$f":" Time!AZ$147","v":0},{"$f":" Time!BA$147","v":0},{"$f":" Time!BB$147","v":0},{"$f":" Time!BC$147","v":0},{"$f":" Time!BD$147","v":0},{"$f":" Time!BE$147","v":0},{"$f":" Time!BF$147","v":0},{"$f":" Time!BG$147","v":0},{"$f":" Time!BH$147","v":0},{"$f":" Time!BI$147","v":0},{"$f":" Time!BJ$147","v":0},{"$f":" Time!BK$147","v":0},{"$f":" Time!BL$147","v":0},{"$f":" Time!BM$147","v":0},{"$f":" Time!BN$147","v":0},{"$f":" Time!BO$147","v":0},{"$f":" Time!BP$147","v":0},{"$f":" Time!BQ$147","v":0},{"$f":" Time!BR$147","v":0},{"$f":" Time!BS$147","v":0},{"$f":" Time!BT$147","v":0},{"$f":" Time!BU$147","v":0},{"$f":" Time!BV$147","v":0},{"$f":" Time!BW$147","v":0},{"$f":" Time!BX$147","v":0},{"$f":" Time!BY$147","v":0},{"$f":" Time!BZ$147","v":0},{"$f":" Time!CA$147","v":0},{"$f":" Time!CB$147","v":0},{"$f":" Time!CC$147","v":0},{"$f":" Time!CD$147","v":0},{"$f":" Time!CE$147","v":0},{"$f":" Time!CF$147","v":0},{"$f":" Time!CG$147","v":0},{"$f":" Time!CH$147","v":0},{"$f":" Time!CI$147","v":0},{"$f":" Time!CJ$147","v":0},{"$f":" Time!CK$147","v":0},{"$f":" Time!CL$147","v":0},{"$f":" Time!CM$147","v":0},{"$f":" Time!CN$147","v":0},{"$f":" Time!CO$147","v":0},{"$f":" Time!CP$147","v":0},{"$f":" Time!CQ$147","v":0},{"$f":" Time!CR$147","v":0},{"$f":" Time!CS$147","v":0},{"$f":" Time!CT$147","v":0},{"$f":" Time!CU$147","v":0},{"$f":" Time!CV$147","v":0},{"$f":" Time!CW$147","v":0},{"$f":" Time!CX$147","v":0},{"$f":" Time!CY$147","v":0},{"$f":" Time!CZ$147","v":0},{"$f":" Time!DA$147","v":0},{"$f":" Time!DB$147","v":0},{"$f":" Time!DC$147","v":0},{"$f":" Time!DD$147","v":0},{"$f":" Time!DE$147","v":0},{"$f":" Time!DF$147","v":0},{"$f":" Time!DG$147","v":0},{"$f":" Time!DH$147","v":0},{"$f":" Time!DI$147","v":0},{"$f":" Time!DJ$147","v":0},{"$f":" Time!DK$147","v":0},{"$f":" Time!DL$147","v":0},{"$f":" Time!DM$147","v":0},{"$f":" Time!DN$147","v":0},{"$f":" Time!DO$147","v":0},{"$f":" Time!DP$147","v":0},{"$f":" Time!DQ$147","v":0},{"$f":" Time!DR$147","v":0},{"$f":" Time!DS$147","v":0},{"$f":" Time!DT$147","v":0},{"$f":" Time!DU$147","v":0},{"$f":" Time!DV$147","v":0},{"$f":" Time!DW$147","v":0},{"$f":" Time!DX$147","v":0},{"$f":" Time!DY$147","v":0},{"$f":" Time!DZ$147","v":0},{"$f":" Time!EA$147","v":0},{"$f":" Time!EB$147","v":0},{"$f":" Time!EC$147","v":0},{"$f":" Time!ED$147","v":0},{"$f":" Time!EE$147","v":0},{"$f":" Time!EF$147","v":0},{"$f":" Time!EG$147","v":0},{"$f":" Time!EH$147","v":0},{"$f":" Time!EI$147","v":0},{"$f":" Time!EJ$147","v":0},{"$f":" Time!EK$147","v":0},{"$f":" Time!EL$147","v":0},{"$f":" Time!EM$147","v":0},{"$f":" Time!EN$147","v":0},{"$f":" Time!EO$147","v":0},{"$f":" Time!EP$147","v":0},{"$f":" Time!EQ$147","v":0},{"$f":" Time!ER$147","v":0},{"$f":" Time!ES$147","v":0},{"$f":" Time!ET$147","v":0},{"$f":" Time!EU$147","v":0},{"$f":" Time!EV$147","v":0},{"$f":" Time!EW$147","v":0},{"$f":" Time!EX$147","v":0},{"$f":" Time!EY$147","v":0},{"$f":" Time!EZ$147","v":0},{"$f":" Time!FA$147","v":0},{"$f":" Time!FB$147","v":0},{"$f":" Time!FC$147","v":0},{"$f":" Time!FD$147","v":0},{"$f":" Time!FE$147","v":0},{"$f":" Time!FF$147","v":0},{"$f":" Time!FG$147","v":0},{"$f":" Time!FH$147","v":0},{"$f":" Time!FI$147","v":0},{"$f":" Time!FJ$147","v":0},{"$f":" Time!FK$147","v":0},{"$f":" Time!FL$147","v":0},{"$f":" Time!FM$147","v":0},{"$f":" Time!FN$147","v":0},{"$f":" Time!FO$147","v":0},{"$f":" Time!FP$147","v":0},{"$f":" Time!FQ$147","v":0},{"$f":" Time!FR$147","v":0},{"$f":" Time!FS$147","v":0},{"$f":" Time!FT$147","v":0},{"$f":" Time!FU$147","v":0},{"$f":" Time!FV$147","v":0},{"$f":" Time!FW$147","v":0},{"$f":" Time!FX$147","v":0},{"$f":" Time!FY$147","v":0},{"$f":" Time!FZ$147","v":0},{"$f":" Time!GA$147","v":0},{"$f":" Time!GB$147","v":0},{"$f":" Time!GC$147","v":0},{"$f":" Time!GD$147","v":0},{"$f":" Time!GE$147","v":0},{"$f":" Time!GF$147","v":0},{"$f":" Time!GG$147","v":0},{"$f":" Time!GH$147","v":0},{"$f":" Time!GI$147","v":0},{"$f":" Time!GJ$147","v":0}]
[null,null,null,null,{"$f":" E$196","v":"Senior debt balance - T1"},0,0,0,0,0,0,0,0,31135.021911075422,68398.399113895124,112688.48196989263,109877.37985825713,106635.34156171783,103585.46459940965,100281.59800527868,97132.154506081351,93787.957683778935,90551.743810131084,87143.792652146061,83838.225748465833,80354.531287742211,77015.629408633147,73504.128890452368,70083.296108169874,66490.610595796141,62986.675627832854,59309.660908734164,55728.725564053129,51970.587108939137,48297.494721249852,44455.167483532452,{"$f":" AK$196","v":40730.578021052163},36834.677876243477,33017.861526011649,29026.458942036261,25123.543198735355,21043.558089915608,17025.690123935659,12826.624957181495,8686.2473735818203,4364.5244761731856,97.963368341544992,-4357.2960510937301,-8746.955194666627,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" BQ$196","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" CW$196","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" EC$196","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" FI$196","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077]
[null,null,null,null,"Senior debt balance at end repayment period",{"$f":"SUMPRODUCT(J198:GJ198,J199:GJ199)","v":-13325.127980309077}]
[null,null,null,null,"Senior debt T1 fully repaid",{"$f":" IF(ROUND(F200,1) <> 0, 1, 0)","v":1},"check"]
[]
[null,null,"Senior debt interest - T1"]
[null,null,null,null,{"$f":" InpC!E$152","v":" Senior debt - T1 interest margin - year 1"},{"$f":" InpC!F$152","v":2.5000000000000001E-2},{"$f":" InpC!G$152","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$153","v":" Senior debt - T1 interest margin - year 2"},{"$f":" InpC!F$153","v":2.5000000000000001E-2},{"$f":" InpC!G$153","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$154","v":" Senior debt - T1 interest margin - year 3"},{"$f":" InpC!F$154","v":2.5000000000000001E-2},{"$f":" InpC!G$154","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$155","v":" Senior debt - T1 interest margin - year 4"},{"$f":" InpC!F$155","v":2.5000000000000001E-2},{"$f":" InpC!G$155","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$156","v":" Senior debt - T1 interest margin - year 5"},{"$f":" InpC!F$156","v":2.5000000000000001E-2},{"$f":" InpC!G$156","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$157","v":" Senior debt - T1 interest margin - year 6"},{"$f":" InpC!F$157","v":2.7E-2},{"$f":" InpC!G$157","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$158","v":" Senior debt - T1 interest margin - year 7"},{"$f":" InpC!F$158","v":2.7E-2},{"$f":" InpC!G$158","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$159","v":" Senior debt - T1 interest margin - year 8"},{"$f":" InpC!F$159","v":2.7E-2},{"$f":" InpC!G$159","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$160","v":" Senior debt - T1 interest margin - year 9"},{"$f":" InpC!F$160","v":2.7E-2},{"$f":" InpC!G$160","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$161","v":" Senior debt - T1 interest margin - year 10"},{"$f":" InpC!F$161","v":2.7E-2},{"$f":" InpC!G$161","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$162","v":" Senior debt - T1 interest margin - year 11"},{"$f":" InpC!F$162","v":2.9000000000000001E-2},{"$f":" InpC!G$162","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$163","v":" Senior debt - T1 interest margin - year 12"},{"$f":" InpC!F$163","v":2.9000000000000001E-2},{"$f":" InpC!G$163","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$164","v":" Senior debt - T1 interest margin - year 13"},{"$f":" InpC!F$164","v":2.9000000000000001E-2},{"$f":" InpC!G$164","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$165","v":" Senior debt - T1 interest margin - year 14"},{"$f":" InpC!F$165","v":2.9000000000000001E-2},{"$f":" InpC!G$165","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$166","v":" Senior debt - T1 interest margin - year 15"},{"$f":" InpC!F$166","v":2.9000000000000001E-2},{"$f":" InpC!G$166","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$167","v":" Senior debt - T1 interest margin - year 16"},{"$f":" InpC!F$167","v":2.9000000000000001E-2},{"$f":" InpC!G$167","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$168","v":" Senior debt - T1 interest margin - year 17"},{"$f":" InpC!F$168","v":2.9000000000000001E-2},{"$f":" InpC!G$168","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$169","v":" Senior debt - T1 interest margin - year 18"},{"$f":" InpC!F$169","v":0},{"$f":" InpC!G$169","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$170","v":" Senior debt - T1 interest margin - year 19"},{"$f":" InpC!F$170","v":0},{"$f":" InpC!G$170","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$171","v":" Senior debt - T1 interest margin - year 20"},{"$f":" InpC!F$171","v":0},{"$f":" InpC!G$171","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$172","v":" Senior debt - T1 interest margin - year 21"},{"$f":" InpC!F$172","v":0},{"$f":" InpC!G$172","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$173","v":" Senior debt - T1 interest margin - year 22"},{"$f":" InpC!F$173","v":0},{"$f":" InpC!G$173","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$174","v":" Senior debt - T1 interest margin - year 23"},{"$f":" InpC!F$174","v":0},{"$f":" InpC!G$174","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$175","v":" Senior debt - T1 interest margin - year 24"},{"$f":" InpC!F$175","v":0},{"$f":" InpC!G$175","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$176","v":" Senior debt - T1 interest margin - year 25"},{"$f":" InpC!F$176","v":0},{"$f":" InpC!G$176","v":"%"}]
[null,null,null,null,{"$f":" Time!E$200","v":"Contract year number"},{"$f":" Time!F$200","v":0},{"$f":" Time!G$200","v":"counter"},{"$f":" Time!H$200","v":0},{"$f":" Time!I$200","v":0},{"$f":" Time!J$200","v":0},{"$f":" Time!K$200","v":0},{"$f":" Time!L$200","v":0},{"$f":" Time!M$200","v":0},{"$f":" Time!N$200","v":0},{"$f":" Time!O$200","v":0},{"$f":" Time!P$200","v":0},{"$f":" Time!Q$200","v":1},{"$f":" Time!R$200","v":1},{"$f":" Time!S$200","v":2},{"$f":" Time!T$200","v":2},{"$f":" Time!U$200","v":3},{"$f":" Time!V$200","v":3},{"$f":" Time!W$200","v":4},{"$f":" Time!X$200","v":4},{"$f":" Time!Y$200","v":5},{"$f":" Time!Z$200","v":5},{"$f":" Time!AA$200","v":6},{"$f":" Time!AB$200","v":6},{"$f":" Time!AC$200","v":7},{"$f":" Time!AD$200","v":7},{"$f":" Time!AE$200","v":8},{"$f":" Time!AF$200","v":8},{"$f":" Time!AG$200","v":9},{"$f":" Time!AH$200","v":9},{"$f":" Time!AI$200","v":10},{"$f":" Time!AJ$200","v":10},{"$f":" Time!AK$200","v":11},{"$f":" Time!AL$200","v":11},{"$f":" Time!AM$200","v":12},{"$f":" Time!AN$200","v":12},{"$f":" Time!AO$200","v":13},{"$f":" Time!AP$200","v":13},{"$f":" Time!AQ$200","v":14},{"$f":" Time!AR$200","v":14},{"$f":" Time!AS$200","v":15},{"$f":" Time!AT$200","v":15},{"$f":" Time!AU$200","v":16},{"$f":" Time!AV$200","v":16},{"$f":" Time!AW$200","v":17},{"$f":" Time!AX$200","v":17},{"$f":" Time!AY$200","v":18},{"$f":" Time!AZ$200","v":18},{"$f":" Time!BA$200","v":19},{"$f":" Time!BB$200","v":19},{"$f":" Time!BC$200","v":20},{"$f":" Time!BD$200","v":20},{"$f":" Time!BE$200","v":0},{"$f":" Time!BF$200","v":0},{"$f":" Time!BG$200","v":0},{"$f":" Time!BH$200","v":0},{"$f":" Time!BI$200","v":0},{"$f":" Time!BJ$200","v":0},{"$f":" Time!BK$200","v":0},{"$f":" Time!BL$200","v":0},{"$f":" Time!BM$200","v":0},{"$f":" Time!BN$200","v":0},{"$f":" Time!BO$200","v":0},{"$f":" Time!BP$200","v":0},{"$f":" Time!BQ$200","v":0},{"$f":" Time!BR$200","v":0},{"$f":" Time!BS$200","v":0},{"$f":" Time!BT$200","v":0},{"$f":" Time!BU$200","v":0},{"$f":" Time!BV$200","v":0},{"$f":" Time!BW$200","v":0},{"$f":" Time!BX$200","v":0},{"$f":" Time!BY$200","v":0},{"$f":" Time!BZ$200","v":0},{"$f":" Time!CA$200","v":0},{"$f":" Time!CB$200","v":0},{"$f":" Time!CC$200","v":0},{"$f":" Time!CD$200","v":0},{"$f":" Time!CE$200","v":0},{"$f":" Time!CF$200","v":0},{"$f":" Time!CG$200","v":0},{"$f":" Time!CH$200","v":0},{"$f":" Time!CI$200","v":0},{"$f":" Time!CJ$200","v":0},{"$f":" Time!CK$200","v":0},{"$f":" Time!CL$200","v":0},{"$f":" Time!CM$200","v":0},{"$f":" Time!CN$200","v":0},{"$f":" Time!CO$200","v":0},{"$f":" Time!CP$200","v":0},{"$f":" Time!CQ$200","v":0},{"$f":" Time!CR$200","v":0},{"$f":" Time!CS$200","v":0},{"$f":" Time!CT$200","v":0},{"$f":" Time!CU$200","v":0},{"$f":" Time!CV$200","v":0},{"$f":" Time!CW$200","v":0},{"$f":" Time!CX$200","v":0},{"$f":" Time!CY$200","v":0},{"$f":" Time!CZ$200","v":0},{"$f":" Time!DA$200","v":0},{"$f":" Time!DB$200","v":0},{"$f":" Time!DC$200","v":0},{"$f":" Time!DD$200","v":0},{"$f":" Time!DE$200","v":0},{"$f":" Time!DF$200","v":0},{"$f":" Time!DG$200","v":0},{"$f":" Time!DH$200","v":0},{"$f":" Time!DI$200","v":0},{"$f":" Time!DJ$200","v":0},{"$f":" Time!DK$200","v":0},{"$f":" Time!DL$200","v":0},{"$f":" Time!DM$200","v":0},{"$f":" Time!DN$200","v":0},{"$f":" Time!DO$200","v":0},{"$f":" Time!DP$200","v":0},{"$f":" Time!DQ$200","v":0},{"$f":" Time!DR$200","v":0},{"$f":" Time!DS$200","v":0},{"$f":" Time!DT$200","v":0},{"$f":" Time!DU$200","v":0},{"$f":" Time!DV$200","v":0},{"$f":" Time!DW$200","v":0},{"$f":" Time!DX$200","v":0},{"$f":" Time!DY$200","v":0},{"$f":" Time!DZ$200","v":0},{"$f":" Time!EA$200","v":0},{"$f":" Time!EB$200","v":0},{"$f":" Time!EC$200","v":0},{"$f":" Time!ED$200","v":0},{"$f":" Time!EE$200","v":0},{"$f":" Time!EF$200","v":0},{"$f":" Time!EG$200","v":0},{"$f":" Time!EH$200","v":0},{"$f":" Time!EI$200","v":0},{"$f":" Time!EJ$200","v":0},{"$f":" Time!EK$200","v":0},{"$f":" Time!EL$200","v":0},{"$f":" Time!EM$200","v":0},{"$f":" Time!EN$200","v":0},{"$f":" Time!EO$200","v":0},{"$f":" Time!EP$200","v":0},{"$f":" Time!EQ$200","v":0},{"$f":" Time!ER$200","v":0},{"$f":" Time!ES$200","v":0},{"$f":" Time!ET$200","v":0},{"$f":" Time!EU$200","v":0},{"$f":" Time!EV$200","v":0},{"$f":" Time!EW$200","v":0},{"$f":" Time!EX$200","v":0},{"$f":" Time!EY$200","v":0},{"$f":" Time!EZ$200","v":0},{"$f":" Time!FA$200","v":0},{"$f":" Time!FB$200","v":0},{"$f":" Time!FC$200","v":0},{"$f":" Time!FD$200","v":0},{"$f":" Time!FE$200","v":0},{"$f":" Time!FF$200","v":0},{"$f":" Time!FG$200","v":0},{"$f":" Time!FH$200","v":0},{"$f":" Time!FI$200","v":0},{"$f":" Time!FJ$200","v":0},{"$f":" Time!FK$200","v":0},{"$f":" Time!FL$200","v":0},{"$f":" Time!FM$200","v":0},{"$f":" Time!FN$200","v":0},{"$f":" Time!FO$200","v":0},{"$f":" Time!FP$200","v":0},{"$f":" Time!FQ$200","v":0},{"$f":" Time!FR$200","v":0},{"$f":" Time!FS$200","v":0},{"$f":" Time!FT$200","v":0},{"$f":" Time!FU$200","v":0},{"$f":" Time!FV$200","v":0},{"$f":" Time!FW$200","v":0},{"$f":" Time!FX$200","v":0},{"$f":" Time!FY$200","v":0},{"$f":" Time!FZ$200","v":0},{"$f":" Time!GA$200","v":0},{"$f":" Time!GB$200","v":0},{"$f":" Time!GC$200","v":0},{"$f":" Time!GD$200","v":0},{"$f":" Time!GE$200","v":0},{"$f":" Time!GF$200","v":0},{"$f":" Time!GG$200","v":0},{"$f":" Time!GH$200","v":0},{"$f":" Time!GI$200","v":0},{"$f":" Time!GJ$200","v":0}]
[null,null,null,null,{"$f":" Time!E$172","v":"Senior debt repayment flag"},{"$f":" Time!F$172","v":0},{"$f":" Time!G$172","v":"flag"},{"$f":" Time!H$172","v":34},{"$f":" Time!I$172","v":0},{"$f":" Time!J$172","v":0},{"$f":" Time!K$172","v":0},{"$f":" Time!L$172","v":0},{"$f":" Time!M$172","v":0},{"$f":" Time!N$172","v":0},{"$f":" Time!O$172","v":0},{"$f":" Time!P$172","v":0},{"$f":" Time!Q$172","v":1},{"$f":" Time!R$172","v":1},{"$f":" Time!S$172","v":1},{"$f":" Time!T$172","v":1},{"$f":" Time!U$172","v":1},{"$f":" Time!V$172","v":1},{"$f":" Time!W$172","v":1},{"$f":" Time!X$172","v":1},{"$f":" Time!Y$172","v":1},{"$f":" Time!Z$172","v":1},{"$f":" Time!AA$172","v":1},{"$f":" Time!AB$172","v":1},{"$f":" Time!AC$172","v":1},{"$f":" Time!AD$172","v":1},{"$f":" Time!AE$172","v":1},{"$f":" Time!AF$172","v":1},{"$f":" Time!AG$172","v":1},{"$f":" Time!AH$172","v":1},{"$f":" Time!AI$172","v":1},{"$f":" Time!AJ$172","v":1},{"$f":" Time!AK$172","v":1},{"$f":" Time!AL$172","v":1},{"$f":" Time!AM$172","v":1},{"$f":" Time!AN$172","v":1},{"$f":" Time!AO$172","v":1},{"$f":" Time!AP$172","v":1},{"$f":" Time!AQ$172","v":1},{"$f":" Time!AR$172","v":1},{"$f":" Time!AS$172","v":1},{"$f":" Time!AT$172","v":1},{"$f":" Time!AU$172","v":1},{"$f":" Time!AV$172","v":1},{"$f":" Time!AW$172","v":1},{"$f":" Time!AX$172","v":1},{"$f":" Time!AY$172","v":0},{"$f":" Time!AZ$172","v":0},{"$f":" Time!BA$172","v":0},{"$f":" Time!BB$172","v":0},{"$f":" Time!BC$172","v":0},{"$f":" Time!BD$172","v":0},{"$f":" Time!BE$172","v":0},{"$f":" Time!BF$172","v":0},{"$f":" Time!BG$172","v":0},{"$f":" Time!BH$172","v":0},{"$f":" Time!BI$172","v":0},{"$f":" Time!BJ$172","v":0},{"$f":" Time!BK$172","v":0},{"$f":" Time!BL$172","v":0},{"$f":" Time!BM$172","v":0},{"$f":" Time!BN$172","v":0},{"$f":" Time!BO$172","v":0},{"$f":" Time!BP$172","v":0},{"$f":" Time!BQ$172","v":0},{"$f":" Time!BR$172","v":0},{"$f":" Time!BS$172","v":0},{"$f":" Time!BT$172","v":0},{"$f":" Time!BU$172","v":0},{"$f":" Time!BV$172","v":0},{"$f":" Time!BW$172","v":0},{"$f":" Time!BX$172","v":0},{"$f":" Time!BY$172","v":0},{"$f":" Time!BZ$172","v":0},{"$f":" Time!CA$172","v":0},{"$f":" Time!CB$172","v":0},{"$f":" Time!CC$172","v":0},{"$f":" Time!CD$172","v":0},{"$f":" Time!CE$172","v":0},{"$f":" Time!CF$172","v":0},{"$f":" Time!CG$172","v":0},{"$f":" Time!CH$172","v":0},{"$f":" Time!CI$172","v":0},{"$f":" Time!CJ$172","v":0},{"$f":" Time!CK$172","v":0},{"$f":" Time!CL$172","v":0},{"$f":" Time!CM$172","v":0},{"$f":" Time!CN$172","v":0},{"$f":" Time!CO$172","v":0},{"$f":" Time!CP$172","v":0},{"$f":" Time!CQ$172","v":0},{"$f":" Time!CR$172","v":0},{"$f":" Time!CS$172","v":0},{"$f":" Time!CT$172","v":0},{"$f":" Time!CU$172","v":0},{"$f":" Time!CV$172","v":0},{"$f":" Time!CW$172","v":0},{"$f":" Time!CX$172","v":0},{"$f":" Time!CY$172","v":0},{"$f":" Time!CZ$172","v":0},{"$f":" Time!DA$172","v":0},{"$f":" Time!DB$172","v":0},{"$f":" Time!DC$172","v":0},{"$f":" Time!DD$172","v":0},{"$f":" Time!DE$172","v":0},{"$f":" Time!DF$172","v":0},{"$f":" Time!DG$172","v":0},{"$f":" Time!DH$172","v":0},{"$f":" Time!DI$172","v":0},{"$f":" Time!DJ$172","v":0},{"$f":" Time!DK$172","v":0},{"$f":" Time!DL$172","v":0},{"$f":" Time!DM$172","v":0},{"$f":" Time!DN$172","v":0},{"$f":" Time!DO$172","v":0},{"$f":" Time!DP$172","v":0},{"$f":" Time!DQ$172","v":0},{"$f":" Time!DR$172","v":0},{"$f":" Time!DS$172","v":0},{"$f":" Time!DT$172","v":0},{"$f":" Time!DU$172","v":0},{"$f":" Time!DV$172","v":0},{"$f":" Time!DW$172","v":0},{"$f":" Time!DX$172","v":0},{"$f":" Time!DY$172","v":0},{"$f":" Time!DZ$172","v":0},{"$f":" Time!EA$172","v":0},{"$f":" Time!EB$172","v":0},{"$f":" Time!EC$172","v":0},{"$f":" Time!ED$172","v":0},{"$f":" Time!EE$172","v":0},{"$f":" Time!EF$172","v":0},{"$f":" Time!EG$172","v":0},{"$f":" Time!EH$172","v":0},{"$f":" Time!EI$172","v":0},{"$f":" Time!EJ$172","v":0},{"$f":" Time!EK$172","v":0},{"$f":" Time!EL$172","v":0},{"$f":" Time!EM$172","v":0},{"$f":" Time!EN$172","v":0},{"$f":" Time!EO$172","v":0},{"$f":" Time!EP$172","v":0},{"$f":" Time!EQ$172","v":0},{"$f":" Time!ER$172","v":0},{"$f":" Time!ES$172","v":0},{"$f":" Time!ET$172","v":0},{"$f":" Time!EU$172","v":0},{"$f":" Time!EV$172","v":0},{"$f":" Time!EW$172","v":0},{"$f":" Time!EX$172","v":0},{"$f":" Time!EY$172","v":0},{"$f":" Time!EZ$172","v":0},{"$f":" Time!FA$172","v":0},{"$f":" Time!FB$172","v":0},{"$f":" Time!FC$172","v":0},{"$f":" Time!FD$172","v":0},{"$f":" Time!FE$172","v":0},{"$f":" Time!FF$172","v":0},{"$f":" Time!FG$172","v":0},{"$f":" Time!FH$172","v":0},{"$f":" Time!FI$172","v":0},{"$f":" Time!FJ$172","v":0},{"$f":" Time!FK$172","v":0},{"$f":" Time!FL$172","v":0},{"$f":" Time!FM$172","v":0},{"$f":" Time!FN$172","v":0},{"$f":" Time!FO$172","v":0},{"$f":" Time!FP$172","v":0},{"$f":" Time!FQ$172","v":0},{"$f":" Time!FR$172","v":0},{"$f":" Time!FS$172","v":0},{"$f":" Time!FT$172","v":0},{"$f":" Time!FU$172","v":0},{"$f":" Time!FV$172","v":0},{"$f":" Time!FW$172","v":0},{"$f":" Time!FX$172","v":0},{"$f":" Time!FY$172","v":0},{"$f":" Time!FZ$172","v":0},{"$f":" Time!GA$172","v":0},{"$f":" Time!GB$172","v":0},{"$f":" Time!GC$172","v":0},{"$f":" Time!GD$172","v":0},{"$f":" Time!GE$172","v":0},{"$f":" Time!GF$172","v":0},{"$f":" Time!GG$172","v":0},{"$f":" Time!GH$172","v":0},{"$f":" Time!GI$172","v":0},{"$f":" Time!GJ$172","v":0}]
[null,null,null,null,"Senior debt - T1 interest margin",null,"%",null,null,{"$f":" IF( J230 = 1, INDEX($F204:$F228, J229), 0)","v":0},{"$f":" IF( K230 = 1, INDEX($F204:$F228, K229), 0)","v":0},0,0,0,0,0,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,{"$f":" IF( AQ230 = 1, INDEX($F204:$F228, AQ229), 0)","v":2.9000000000000001E-2},2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-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,{"$f":" IF( BW230 = 1, INDEX($F204:$F228, BW229), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( DC230 = 1, INDEX($F204:$F228, DC229), 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,{"$f":" IF( EI230 = 1, INDEX($F204:$F228, EI229), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( FO230 = 1, INDEX($F204:$F228, FO229), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" InpC!E$119","v":"Propoprtion of senior debt hedged"},{"$f":" InpC!F$119","v":1},{"$f":" InpC!G$119","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$150","v":"Senior debt - T1 swap rate"},{"$f":" InpC!F$150","v":1.7000000000000001E-2},{"$f":" InpC!G$150","v":"% p.a."}]
[null,null,null,null,{"$f":" InpS!E$13","v":"Active senior debt forward curve"},{"$f":" InpS!F$13","v":0},{"$f":" InpS!G$13","v":"% p.a."},{"$f":" InpS!H$13","v":0},{"$f":" InpS!I$13","v":0},{"$f":" InpS!J$13","v":0.02},{"$f":" InpS!K$13","v":2.0062E-2},{"$f":" InpS!L$13","v":2.0124E-2},{"$f":" InpS!M$13","v":2.0184000000000001E-2},{"$f":" InpS!N$13","v":2.0241000000000002E-2},{"$f":" InpS!O$13","v":2.0308000000000003E-2},{"$f":" InpS!P$13","v":2.0375000000000004E-2},{"$f":" InpS!Q$13","v":2.0434000000000004E-2},{"$f":" InpS!R$13","v":2.0506000000000003E-2},{"$f":" InpS!S$13","v":2.0569000000000004E-2},{"$f":" InpS!T$13","v":2.0620000000000003E-2},{"$f":" InpS!U$13","v":2.0666000000000004E-2},{"$f":" InpS!V$13","v":2.0719000000000005E-2},{"$f":" InpS!W$13","v":2.0757000000000005E-2},{"$f":" InpS!X$13","v":2.0795000000000004E-2},{"$f":" InpS!Y$13","v":2.0850000000000004E-2},{"$f":" InpS!Z$13","v":2.0888000000000004E-2},{"$f":" InpS!AA$13","v":2.0954000000000004E-2},{"$f":" InpS!AB$13","v":2.1024000000000004E-2},{"$f":" InpS!AC$13","v":2.1091000000000006E-2},{"$f":" InpS!AD$13","v":2.1134000000000007E-2},{"$f":" InpS!AE$13","v":2.1205000000000009E-2},{"$f":" InpS!AF$13","v":2.127900000000001E-2},{"$f":" InpS!AG$13","v":2.1316000000000009E-2},{"$f":" InpS!AH$13","v":2.1367000000000008E-2},{"$f":" InpS!AI$13","v":2.1421000000000006E-2},{"$f":" InpS!AJ$13","v":2.1470000000000006E-2},{"$f":" InpS!AK$13","v":2.1516000000000007E-2},{"$f":" InpS!AL$13","v":2.1570000000000006E-2},{"$f":" InpS!AM$13","v":2.1639000000000005E-2},{"$f":" InpS!AN$13","v":2.1709000000000006E-2},{"$f":" InpS!AO$13","v":2.1772000000000007E-2},{"$f":" InpS!AP$13","v":2.1813000000000006E-2},{"$f":" InpS!AQ$13","v":2.1858000000000006E-2},{"$f":" InpS!AR$13","v":2.1913000000000005E-2},{"$f":" InpS!AS$13","v":2.1986000000000006E-2},{"$f":" InpS!AT$13","v":2.2041000000000005E-2},{"$f":" InpS!AU$13","v":2.2089000000000004E-2},{"$f":" InpS!AV$13","v":2.2148000000000004E-2},{"$f":" InpS!AW$13","v":2.2216000000000003E-2},{"$f":" InpS!AX$13","v":2.2282000000000003E-2},{"$f":" InpS!AY$13","v":2.2351000000000003E-2},{"$f":" InpS!AZ$13","v":2.2409000000000002E-2},{"$f":" InpS!BA$13","v":2.2445000000000003E-2},{"$f":" InpS!BB$13","v":2.2489000000000002E-2},{"$f":" InpS!BC$13","v":2.2535000000000003E-2},{"$f":" InpS!BD$13","v":2.2607000000000002E-2},{"$f":" InpS!BE$13","v":2.2647E-2},{"$f":" InpS!BF$13","v":2.2683999999999999E-2},{"$f":" InpS!BG$13","v":2.2734000000000001E-2},{"$f":" InpS!BH$13","v":2.2806E-2},{"$f":" InpS!BI$13","v":2.2852000000000001E-2},{"$f":" InpS!BJ$13","v":2.2898999999999999E-2},{"$f":" InpS!BK$13","v":2.2952999999999998E-2},{"$f":" InpS!BL$13","v":2.3027999999999996E-2},{"$f":" InpS!BM$13","v":2.3093999999999996E-2},{"$f":" InpS!BN$13","v":2.3145999999999996E-2},{"$f":" InpS!BO$13","v":2.3211999999999997E-2},{"$f":" InpS!BP$13","v":2.3253999999999997E-2},{"$f":" InpS!BQ$13","v":2.3288999999999997E-2},{"$f":" InpS!BR$13","v":2.3333999999999997E-2},{"$f":" InpS!BS$13","v":2.3372999999999998E-2},{"$f":" InpS!BT$13","v":2.3413999999999997E-2},{"$f":" InpS!BU$13","v":2.3472999999999997E-2},{"$f":" InpS!BV$13","v":2.3519999999999996E-2},{"$f":" InpS!BW$13","v":2.3592999999999996E-2},{"$f":" InpS!BX$13","v":2.3660999999999995E-2},{"$f":" InpS!BY$13","v":2.3728999999999993E-2},{"$f":" InpS!BZ$13","v":2.3785999999999995E-2},{"$f":" InpS!CA$13","v":2.3841999999999995E-2},{"$f":" InpS!CB$13","v":2.3907999999999995E-2},{"$f":" InpS!CC$13","v":2.3961999999999994E-2},{"$f":" InpS!CD$13","v":2.4011999999999995E-2},{"$f":" InpS!CE$13","v":2.4070999999999995E-2},{"$f":" InpS!CF$13","v":2.4119999999999996E-2},{"$f":" InpS!CG$13","v":2.4166999999999994E-2},{"$f":" InpS!CH$13","v":2.4215999999999994E-2},{"$f":" InpS!CI$13","v":2.4263999999999994E-2},{"$f":" InpS!CJ$13","v":2.4301999999999994E-2},{"$f":" InpS!CK$13","v":2.4365999999999995E-2},{"$f":" InpS!CL$13","v":2.4408999999999997E-2},{"$f":" InpS!CM$13","v":2.4462999999999995E-2},{"$f":" InpS!CN$13","v":2.4530999999999994E-2},{"$f":" InpS!CO$13","v":2.4586999999999994E-2},{"$f":" InpS!CP$13","v":2.4622999999999996E-2},{"$f":" InpS!CQ$13","v":2.4688999999999996E-2},{"$f":" InpS!CR$13","v":2.4738999999999997E-2},{"$f":" InpS!CS$13","v":2.4789999999999996E-2},{"$f":" InpS!CT$13","v":2.4834999999999996E-2},{"$f":" InpS!CU$13","v":2.4872999999999996E-2},{"$f":" InpS!CV$13","v":2.4930999999999995E-2},{"$f":" InpS!CW$13","v":2.4983999999999996E-2},{"$f":" InpS!CX$13","v":2.5048999999999995E-2},{"$f":" InpS!CY$13","v":2.5111999999999995E-2},{"$f":" InpS!CZ$13","v":2.5181999999999996E-2},{"$f":" InpS!DA$13","v":2.5251999999999997E-2},{"$f":" InpS!DB$13","v":2.5289999999999997E-2},{"$f":" InpS!DC$13","v":2.5332999999999998E-2},{"$f":" InpS!DD$13","v":2.5393999999999996E-2},{"$f":" InpS!DE$13","v":2.5438999999999996E-2},{"$f":" InpS!DF$13","v":2.5490999999999996E-2},{"$f":" InpS!DG$13","v":2.5561999999999998E-2},{"$f":" InpS!DH$13","v":2.5623999999999997E-2},{"$f":" InpS!DI$13","v":2.5665999999999998E-2},{"$f":" InpS!DJ$13","v":2.5738999999999998E-2},{"$f":" InpS!DK$13","v":2.5798999999999999E-2},{"$f":" InpS!DL$13","v":2.5836999999999999E-2},{"$f":" InpS!DM$13","v":2.5906999999999999E-2},{"$f":" InpS!DN$13","v":2.5946999999999998E-2},{"$f":" InpS!DO$13","v":2.5985999999999999E-2},{"$f":" InpS!DP$13","v":2.6058999999999999E-2},{"$f":" InpS!DQ$13","v":2.6103999999999999E-2},{"$f":" InpS!DR$13","v":2.6176999999999999E-2},{"$f":" InpS!DS$13","v":2.622E-2},{"$f":" InpS!DT$13","v":2.6291000000000002E-2},{"$f":" InpS!DU$13","v":2.6347000000000002E-2},{"$f":" InpS!DV$13","v":2.6388000000000002E-2},{"$f":" InpS!DW$13","v":2.6447000000000002E-2},{"$f":" InpS!DX$13","v":2.6511000000000003E-2},{"$f":" InpS!DY$13","v":2.6547000000000005E-2},{"$f":" InpS!DZ$13","v":2.6589000000000005E-2},{"$f":" InpS!EA$13","v":2.6655000000000005E-2},{"$f":" InpS!EB$13","v":2.6693000000000005E-2},{"$f":" InpS!EC$13","v":2.6738000000000005E-2},{"$f":" InpS!ED$13","v":2.6811000000000005E-2},{"$f":" InpS!EE$13","v":2.6864000000000006E-2},{"$f":" InpS!EF$13","v":2.6917000000000007E-2},{"$f":" InpS!EG$13","v":2.6985000000000006E-2},{"$f":" InpS!EH$13","v":2.7028000000000007E-2},{"$f":" InpS!EI$13","v":2.7090000000000006E-2},{"$f":" InpS!EJ$13","v":2.7134000000000005E-2},{"$f":" InpS!EK$13","v":2.7205000000000007E-2},{"$f":" InpS!EL$13","v":2.7270000000000006E-2},{"$f":" InpS!EM$13","v":2.7308000000000006E-2},{"$f":" InpS!EN$13","v":2.7346000000000006E-2},{"$f":" InpS!EO$13","v":2.7391000000000006E-2},{"$f":" InpS!EP$13","v":2.7437000000000007E-2},{"$f":" InpS!EQ$13","v":2.7496000000000007E-2},{"$f":" InpS!ER$13","v":2.7551000000000006E-2},{"$f":" InpS!ES$13","v":2.7621000000000007E-2},{"$f":" InpS!ET$13","v":2.7689000000000005E-2},{"$f":" InpS!EU$13","v":2.7753000000000007E-2},{"$f":" InpS!EV$13","v":2.7788000000000007E-2},{"$f":" InpS!EW$13","v":2.7828000000000006E-2},{"$f":" InpS!EX$13","v":2.7891000000000006E-2},{"$f":" InpS!EY$13","v":2.7952000000000005E-2},{"$f":" InpS!EZ$13","v":2.8004000000000005E-2},{"$f":" InpS!FA$13","v":2.8051000000000003E-2},{"$f":" InpS!FB$13","v":2.8117000000000003E-2},{"$f":" InpS!FC$13","v":2.8162000000000003E-2},{"$f":" InpS!FD$13","v":2.8226000000000005E-2},{"$f":" InpS!FE$13","v":2.8283000000000006E-2},{"$f":" InpS!FF$13","v":2.8351000000000005E-2},{"$f":" InpS!FG$13","v":2.8407000000000005E-2},{"$f":" InpS!FH$13","v":2.8452000000000005E-2},{"$f":" InpS!FI$13","v":2.8495000000000006E-2},{"$f":" InpS!FJ$13","v":2.8570000000000005E-2},{"$f":" InpS!FK$13","v":2.8613000000000006E-2},{"$f":" InpS!FL$13","v":2.8678000000000006E-2},{"$f":" InpS!FM$13","v":2.8726000000000005E-2},{"$f":" InpS!FN$13","v":2.8797000000000007E-2},{"$f":" InpS!FO$13","v":2.8861000000000008E-2},{"$f":" InpS!FP$13","v":2.8935000000000009E-2},{"$f":" InpS!FQ$13","v":2.899500000000001E-2},{"$f":" InpS!FR$13","v":2.905000000000001E-2},{"$f":" InpS!FS$13","v":2.910900000000001E-2},{"$f":" InpS!FT$13","v":2.9181000000000009E-2},{"$f":" InpS!FU$13","v":2.9232000000000008E-2},{"$f":" InpS!FV$13","v":2.9283000000000007E-2},{"$f":" InpS!FW$13","v":2.9322000000000008E-2},{"$f":" InpS!FX$13","v":2.9382000000000009E-2},{"$f":" InpS!FY$13","v":2.9447000000000008E-2},{"$f":" InpS!FZ$13","v":2.9488000000000007E-2},{"$f":" InpS!GA$13","v":2.9557000000000007E-2},{"$f":" InpS!GB$13","v":2.9595000000000007E-2},{"$f":" InpS!GC$13","v":2.9670000000000005E-2},{"$f":" InpS!GD$13","v":2.9737000000000006E-2},{"$f":" InpS!GE$13","v":2.9788000000000005E-2},{"$f":" InpS!GF$13","v":2.9841000000000006E-2},{"$f":" InpS!GG$13","v":2.9881000000000005E-2},{"$f":" InpS!GH$13","v":2.9955000000000006E-2},{"$f":" InpS!GI$13","v":3.0029000000000007E-2},{"$f":" InpS!GJ$13","v":3.0092000000000008E-2}]
[null,null,null,null,"All in annual senior debt interest rate - T1",null,"% p.a.",null,null,{"$f":" ($F232 * $F233 + (1 - $F232) * J234 +   J231)*J230","v":0},0,0,0,0,0,0,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,{"$f":" ($F232 * $F233 + (1 - $F232) * AP234 +   AP231)*AP230","v":4.5999999999999999E-2},4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ($F232 * $F233 + (1 - $F232) * BV234 +   BV231)*BV230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ($F232 * $F233 + (1 - $F232) * DB234 +   DB231)*DB230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ($F232 * $F233 + (1 - $F232) * EH234 +   EH231)*EH230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ($F232 * $F233 + (1 - $F232) * FN234 +   FN231)*FN230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q231+F233","v":4.2000000000000003E-2}]
[null,null,null,null,{"$f":" InpC!E$149","v":"Senior debt - T1 day count convention"},{"$f":" InpC!F$149","v":360},{"$f":" InpC!G$149","v":"days"}]
[null,null,null,null,{"$f":" Time!E$207","v":"Days in period"},{"$f":" Time!F$207","v":0},{"$f":" Time!G$207","v":"days"},{"$f":" Time!H$207","v":0},{"$f":" Time!I$207","v":0},{"$f":" Time!J$207","v":181},{"$f":" Time!K$207","v":184},{"$f":" Time!L$207","v":181},{"$f":" Time!M$207","v":184},{"$f":" Time!N$207","v":181},{"$f":" Time!O$207","v":184},{"$f":" Time!P$207","v":182},{"$f":" Time!Q$207","v":184},{"$f":" Time!R$207","v":181},{"$f":" Time!S$207","v":184},{"$f":" Time!T$207","v":181},{"$f":" Time!U$207","v":184},{"$f":" Time!V$207","v":181},{"$f":" Time!W$207","v":184},{"$f":" Time!X$207","v":182},{"$f":" Time!Y$207","v":184},{"$f":" Time!Z$207","v":181},{"$f":" Time!AA$207","v":184},{"$f":" Time!AB$207","v":181},{"$f":" Time!AC$207","v":184},{"$f":" Time!AD$207","v":181},{"$f":" Time!AE$207","v":184},{"$f":" Time!AF$207","v":182},{"$f":" Time!AG$207","v":184},{"$f":" Time!AH$207","v":181},{"$f":" Time!AI$207","v":184},{"$f":" Time!AJ$207","v":181},{"$f":" Time!AK$207","v":184},{"$f":" Time!AL$207","v":181},{"$f":" Time!AM$207","v":184},{"$f":" Time!AN$207","v":182},{"$f":" Time!AO$207","v":184},{"$f":" Time!AP$207","v":181},{"$f":" Time!AQ$207","v":184},{"$f":" Time!AR$207","v":181},{"$f":" Time!AS$207","v":184},{"$f":" Time!AT$207","v":181},{"$f":" Time!AU$207","v":184},{"$f":" Time!AV$207","v":182},{"$f":" Time!AW$207","v":184},{"$f":" Time!AX$207","v":181},{"$f":" Time!AY$207","v":184},{"$f":" Time!AZ$207","v":181},{"$f":" Time!BA$207","v":184},{"$f":" Time!BB$207","v":181},{"$f":" Time!BC$207","v":184},{"$f":" Time!BD$207","v":182},{"$f":" Time!BE$207","v":184},{"$f":" Time!BF$207","v":181},{"$f":" Time!BG$207","v":184},{"$f":" Time!BH$207","v":181},{"$f":" Time!BI$207","v":184},{"$f":" Time!BJ$207","v":181},{"$f":" Time!BK$207","v":184},{"$f":" Time!BL$207","v":182},{"$f":" Time!BM$207","v":184},{"$f":" Time!BN$207","v":181},{"$f":" Time!BO$207","v":184},{"$f":" Time!BP$207","v":181},{"$f":" Time!BQ$207","v":184},{"$f":" Time!BR$207","v":181},{"$f":" Time!BS$207","v":184},{"$f":" Time!BT$207","v":182},{"$f":" Time!BU$207","v":184},{"$f":" Time!BV$207","v":181},{"$f":" Time!BW$207","v":184},{"$f":" Time!BX$207","v":181},{"$f":" Time!BY$207","v":184},{"$f":" Time!BZ$207","v":181},{"$f":" Time!CA$207","v":184},{"$f":" Time!CB$207","v":182},{"$f":" Time!CC$207","v":184},{"$f":" Time!CD$207","v":181},{"$f":" Time!CE$207","v":184},{"$f":" Time!CF$207","v":181},{"$f":" Time!CG$207","v":184},{"$f":" Time!CH$207","v":181},{"$f":" Time!CI$207","v":184},{"$f":" Time!CJ$207","v":182},{"$f":" Time!CK$207","v":184},{"$f":" Time!CL$207","v":181},{"$f":" Time!CM$207","v":184},{"$f":" Time!CN$207","v":181},{"$f":" Time!CO$207","v":184},{"$f":" Time!CP$207","v":181},{"$f":" Time!CQ$207","v":184},{"$f":" Time!CR$207","v":182},{"$f":" Time!CS$207","v":184},{"$f":" Time!CT$207","v":181},{"$f":" Time!CU$207","v":184},{"$f":" Time!CV$207","v":181},{"$f":" Time!CW$207","v":184},{"$f":" Time!CX$207","v":181},{"$f":" Time!CY$207","v":184},{"$f":" Time!CZ$207","v":182},{"$f":" Time!DA$207","v":184},{"$f":" Time!DB$207","v":181},{"$f":" Time!DC$207","v":184},{"$f":" Time!DD$207","v":181},{"$f":" Time!DE$207","v":184},{"$f":" Time!DF$207","v":181},{"$f":" Time!DG$207","v":184},{"$f":" Time!DH$207","v":182},{"$f":" Time!DI$207","v":184},{"$f":" Time!DJ$207","v":181},{"$f":" Time!DK$207","v":184},{"$f":" Time!DL$207","v":181},{"$f":" Time!DM$207","v":184},{"$f":" Time!DN$207","v":181},{"$f":" Time!DO$207","v":184},{"$f":" Time!DP$207","v":182},{"$f":" Time!DQ$207","v":184},{"$f":" Time!DR$207","v":181},{"$f":" Time!DS$207","v":184},{"$f":" Time!DT$207","v":181},{"$f":" Time!DU$207","v":184},{"$f":" Time!DV$207","v":181},{"$f":" Time!DW$207","v":184},{"$f":" Time!DX$207","v":182},{"$f":" Time!DY$207","v":184},{"$f":" Time!DZ$207","v":181},{"$f":" Time!EA$207","v":184},{"$f":" Time!EB$207","v":181},{"$f":" Time!EC$207","v":184},{"$f":" Time!ED$207","v":181},{"$f":" Time!EE$207","v":184},{"$f":" Time!EF$207","v":182},{"$f":" Time!EG$207","v":184},{"$f":" Time!EH$207","v":181},{"$f":" Time!EI$207","v":184},{"$f":" Time!EJ$207","v":181},{"$f":" Time!EK$207","v":184},{"$f":" Time!EL$207","v":181},{"$f":" Time!EM$207","v":184},{"$f":" Time!EN$207","v":182},{"$f":" Time!EO$207","v":184},{"$f":" Time!EP$207","v":181},{"$f":" Time!EQ$207","v":184},{"$f":" Time!ER$207","v":181},{"$f":" Time!ES$207","v":184},{"$f":" Time!ET$207","v":181},{"$f":" Time!EU$207","v":184},{"$f":" Time!EV$207","v":182},{"$f":" Time!EW$207","v":184},{"$f":" Time!EX$207","v":181},{"$f":" Time!EY$207","v":184},{"$f":" Time!EZ$207","v":181},{"$f":" Time!FA$207","v":184},{"$f":" Time!FB$207","v":181},{"$f":" Time!FC$207","v":184},{"$f":" Time!FD$207","v":182},{"$f":" Time!FE$207","v":184},{"$f":" Time!FF$207","v":181},{"$f":" Time!FG$207","v":184},{"$f":" Time!FH$207","v":181},{"$f":" Time!FI$207","v":184},{"$f":" Time!FJ$207","v":181},{"$f":" Time!FK$207","v":184},{"$f":" Time!FL$207","v":181},{"$f":" Time!FM$207","v":184},{"$f":" Time!FN$207","v":181},{"$f":" Time!FO$207","v":184},{"$f":" Time!FP$207","v":181},{"$f":" Time!FQ$207","v":184},{"$f":" Time!FR$207","v":181},{"$f":" Time!FS$207","v":184},{"$f":" Time!FT$207","v":182},{"$f":" Time!FU$207","v":184},{"$f":" Time!FV$207","v":181},{"$f":" Time!FW$207","v":184},{"$f":" Time!FX$207","v":181},{"$f":" Time!FY$207","v":184},{"$f":" Time!FZ$207","v":181},{"$f":" Time!GA$207","v":184},{"$f":" Time!GB$207","v":182},{"$f":" Time!GC$207","v":184},{"$f":" Time!GD$207","v":181},{"$f":" Time!GE$207","v":184},{"$f":" Time!GF$207","v":181},{"$f":" Time!GG$207","v":184},{"$f":" Time!GH$207","v":181},{"$f":" Time!GI$207","v":184},{"$f":" Time!GJ$207","v":182}]
[null,null,null,null,{"$f":" E$235","v":"All in annual senior debt interest rate - T1"},0,"% p.a.",0,0,0,0,0,0,0,0,0,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,{"$f":" AK$235","v":4.5999999999999999E-2},4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior debt period interest rate - T1",null,"%",null,null,{"$f":"J239 / $F237 * J238","v":0},0,0,0,0,0,0,2.1466666666666669E-2,2.1116666666666669E-2,2.1466666666666669E-2,2.1116666666666669E-2,2.1466666666666669E-2,2.1116666666666669E-2,2.1466666666666669E-2,2.1233333333333337E-2,2.1466666666666669E-2,2.1116666666666669E-2,2.2488888888888888E-2,2.212222222222222E-2,2.2488888888888888E-2,2.212222222222222E-2,2.2488888888888888E-2,2.2244444444444442E-2,2.2488888888888888E-2,2.212222222222222E-2,2.2488888888888888E-2,2.212222222222222E-2,2.3511111111111108E-2,2.3127777777777775E-2,2.3511111111111108E-2,2.3255555555555554E-2,2.3511111111111108E-2,2.3127777777777775E-2,2.3511111111111108E-2,2.3127777777777775E-2,2.3511111111111108E-2,2.3127777777777775E-2,2.3511111111111108E-2,2.3255555555555554E-2,2.3511111111111108E-2,2.3127777777777775E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV239 / $F237 * BV238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH239 / $F237 * EH238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$193","v":"Senior debt balance BEG - T1"},0,0,0,0,0,0,0,0,0,31135.021911075422,68398.399113895124,112688.48196989263,109877.37985825713,106635.34156171783,103585.46459940965,100281.59800527868,97132.154506081351,93787.957683778935,90551.743810131084,87143.792652146061,83838.225748465833,80354.531287742211,77015.629408633147,73504.128890452368,70083.296108169874,66490.610595796141,62986.675627832854,59309.660908734164,55728.725564053129,51970.587108939137,48297.494721249852,{"$f":" AK$193","v":44455.167483532452},40730.578021052163,36834.677876243477,33017.861526011649,29026.458942036261,25123.543198735355,21043.558089915608,17025.690123935659,12826.624957181495,8686.2473735818203,4364.5244761731856,97.963368341544992,-4357.2960510937301,-8746.955194666627,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" BQ$193","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" CW$193","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" EC$193","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" FI$193","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077]
[null,null,null,null,{"$f":" E$240","v":"Senior debt period interest rate - T1"},0,"%",0,0,0,0,0,0,0,0,0,2.1466666666666669E-2,2.1116666666666669E-2,2.1466666666666669E-2,2.1116666666666669E-2,2.1466666666666669E-2,2.1116666666666669E-2,2.1466666666666669E-2,2.1233333333333337E-2,2.1466666666666669E-2,2.1116666666666669E-2,2.2488888888888888E-2,2.212222222222222E-2,2.2488888888888888E-2,2.212222222222222E-2,2.2488888888888888E-2,2.2244444444444442E-2,2.2488888888888888E-2,2.212222222222222E-2,2.2488888888888888E-2,2.212222222222222E-2,{"$f":" AK$240","v":2.3511111111111108E-2},2.3127777777777775E-2,2.3511111111111108E-2,2.3255555555555554E-2,2.3511111111111108E-2,2.3127777777777775E-2,2.3511111111111108E-2,2.3127777777777775E-2,2.3511111111111108E-2,2.3127777777777775E-2,2.3511111111111108E-2,2.3255555555555554E-2,2.3511111111111108E-2,2.3127777777777775E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"Senior debt interest - T1 POS",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J245:GJ245)","v":41486.927400469496},null,{"$f":" J242 * J243 * J244","v":0},0,0,0,0,0,0,2419.046079620362,2320.2440046735301,2289.1053321915429,2187.379727457534,2152.7116371799825,2051.1073293200848,2013.3148249451212,1922.715360235117,1870.6867489327356,1770.3838670551038,1807.0841258487803,1703.7568683620952,1653.0261874919511,1550.3982505707356,1495.2999538432375,1401.1036067435707,1333.8083742141994,1232.8432510892196,1168.7607589832535,1068.4479110000939,1045.190382168385,942.00775723133404,866.02420429034646,767.8487130438042,682.44430134831907,{"$f":" AP242 * AP243 * AP244","v":581.05172409075146},494.75743242512692,393.76637769968966,301.5682045488449,200.89359897900619,102.61481990647177,2.2781925548761515,-102.44487160127035,-202.29763597442869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV242 * BV243 * BV244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DB242 * DB243 * DB244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH242 * EH243 * EH244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FN242 * FN243 * FN244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E245, LEN(E245) - 4)","v":"Senior debt interest - T1"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J246:GJ246)","v":-41486.927400469496},null,{"$f":" -1 * J245","v":0},0,0,0,0,0,0,-2419.046079620362,-2320.2440046735301,-2289.1053321915429,-2187.379727457534,-2152.7116371799825,-2051.1073293200848,-2013.3148249451212,-1922.715360235117,-1870.6867489327356,-1770.3838670551038,-1807.0841258487803,-1703.7568683620952,-1653.0261874919511,-1550.3982505707356,-1495.2999538432375,-1401.1036067435707,-1333.8083742141994,-1232.8432510892196,-1168.7607589832535,-1068.4479110000939,-1045.190382168385,-942.00775723133404,-866.02420429034646,-767.8487130438042,-682.44430134831907,-581.05172409075146,-494.75743242512692,-393.76637769968966,-301.5682045488449,-200.89359897900619,-102.61481990647177,-2.2781925548761515,102.44487160127035,202.29763597442869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * EH245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Senior debt withholding tax - T1"]
[null,null,null,null,{"$f":" InpC!E$270","v":"Senior debt witholding tax rate"},{"$f":" InpC!F$270","v":0.02},{"$f":" InpC!G$270","v":"per period"}]
[null,null,null,null,{"$f":" E$245","v":"Senior debt interest - T1 POS"},0,"$ 000s",41486.927400469496,0,0,0,0,0,0,0,0,2419.046079620362,2320.2440046735301,2289.1053321915429,2187.379727457534,2152.7116371799825,2051.1073293200848,2013.3148249451212,1922.715360235117,1870.6867489327356,1770.3838670551038,1807.0841258487803,1703.7568683620952,1653.0261874919511,1550.3982505707356,1495.2999538432375,1401.1036067435707,1333.8083742141994,1232.8432510892196,1168.7607589832535,1068.4479110000939,{"$f":" AK$245","v":1045.190382168385},942.00775723133404,866.02420429034646,767.8487130438042,682.44430134831907,581.05172409075146,494.75743242512692,393.76637769968966,301.5682045488449,200.89359897900619,102.61481990647177,2.2781925548761515,-102.44487160127035,-202.29763597442869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior debt witholding tax - T1 POS",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J251:GJ251)","v":846.67198776468433},null,{"$f":"J250 / ( 1 - $F249 ) - J250","v":0},0,0,0,0,0,0,49.368287339191284,47.35191846272528,46.71643535084786,44.640402601174173,43.932890554693586,41.859333251430144,41.088057651941426,39.239088984390264,38.177280590464079,36.130283001124553,36.879267874464858,34.77054833392026,33.735228316162193,31.640780623892624,30.516325588637528,28.593951158032041,27.220579065595985,25.160066348759528,23.852260387413253,21.805059408165107,21.330415962620009,19.224648106761947,17.673963352864234,15.670381898853179,13.92743472139432,{"$f":"AP250 / ( 1 - $F249 ) - AP250","v":11.858198450831651},10.097090457655668,8.0360485244834763,6.1544531540580465,4.0998693669184831,2.0941799980912634,4.649372560971754E-2,-2.0907116653320514,-4.1285231831516001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV250 / ( 1 - $F249 ) - BV250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB250 / ( 1 - $F249 ) - DB250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH250 / ( 1 - $F249 ) - EH250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN250 / ( 1 - $F249 ) - FN250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E251, LEN(E251) - 4)","v":"Senior debt witholding tax - T1"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J252:GJ252)","v":-846.67198776468433},null,{"$f":" -1 * J251","v":0},0,0,0,0,0,0,-49.368287339191284,-47.35191846272528,-46.71643535084786,-44.640402601174173,-43.932890554693586,-41.859333251430144,-41.088057651941426,-39.239088984390264,-38.177280590464079,-36.130283001124553,-36.879267874464858,-34.77054833392026,-33.735228316162193,-31.640780623892624,-30.516325588637528,-28.593951158032041,-27.220579065595985,-25.160066348759528,-23.852260387413253,-21.805059408165107,-21.330415962620009,-19.224648106761947,-17.673963352864234,-15.670381898853179,-13.92743472139432,-11.858198450831651,-10.097090457655668,-8.0360485244834763,-6.1544531540580465,-4.0998693669184831,-2.0941799980912634,-4.649372560971754E-2,2.0907116653320514,4.1285231831516001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * EH251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tranche 2"]
[null,null,"Senior debt principal repayment - T2"]
[null,null,null,"Level principal repayments profile - T2"]
[null,null,null,null,{"$f":" ConFin!E$420","v":"Sum of construction debt drawdown - T2"},{"$f":" ConFin!F$420","v":112688.48196989263},{"$f":" ConFin!G$420","v":"$ 000s"}]
[null,null,null,null,{"$f":" InpC!E$210","v":"Senior debt - T2 repayment term"},{"$f":" InpC!F$210","v":17},{"$f":" InpC!G$210","v":"years"}]
[null,null,null,null,{"$f":" InpC!E$281","v":"Number of periods in a year"},{"$f":" InpC!F$281","v":2},{"$f":" InpC!G$281","v":"periods"}]
[null,null,null,null,{"$f":" Time!E$166","v":"Senior debt repayment period flag - T2"},{"$f":" Time!F$166","v":0},{"$f":" Time!G$166","v":"flag"},{"$f":" Time!H$166","v":34},{"$f":" Time!I$166","v":0},{"$f":" Time!J$166","v":0},{"$f":" Time!K$166","v":0},{"$f":" Time!L$166","v":0},{"$f":" Time!M$166","v":0},{"$f":" Time!N$166","v":0},{"$f":" Time!O$166","v":0},{"$f":" Time!P$166","v":0},{"$f":" Time!Q$166","v":1},{"$f":" Time!R$166","v":1},{"$f":" Time!S$166","v":1},{"$f":" Time!T$166","v":1},{"$f":" Time!U$166","v":1},{"$f":" Time!V$166","v":1},{"$f":" Time!W$166","v":1},{"$f":" Time!X$166","v":1},{"$f":" Time!Y$166","v":1},{"$f":" Time!Z$166","v":1},{"$f":" Time!AA$166","v":1},{"$f":" Time!AB$166","v":1},{"$f":" Time!AC$166","v":1},{"$f":" Time!AD$166","v":1},{"$f":" Time!AE$166","v":1},{"$f":" Time!AF$166","v":1},{"$f":" Time!AG$166","v":1},{"$f":" Time!AH$166","v":1},{"$f":" Time!AI$166","v":1},{"$f":" Time!AJ$166","v":1},{"$f":" Time!AK$166","v":1},{"$f":" Time!AL$166","v":1},{"$f":" Time!AM$166","v":1},{"$f":" Time!AN$166","v":1},{"$f":" Time!AO$166","v":1},{"$f":" Time!AP$166","v":1},{"$f":" Time!AQ$166","v":1},{"$f":" Time!AR$166","v":1},{"$f":" Time!AS$166","v":1},{"$f":" Time!AT$166","v":1},{"$f":" Time!AU$166","v":1},{"$f":" Time!AV$166","v":1},{"$f":" Time!AW$166","v":1},{"$f":" Time!AX$166","v":1},{"$f":" Time!AY$166","v":0},{"$f":" Time!AZ$166","v":0},{"$f":" Time!BA$166","v":0},{"$f":" Time!BB$166","v":0},{"$f":" Time!BC$166","v":0},{"$f":" Time!BD$166","v":0},{"$f":" Time!BE$166","v":0},{"$f":" Time!BF$166","v":0},{"$f":" Time!BG$166","v":0},{"$f":" Time!BH$166","v":0},{"$f":" Time!BI$166","v":0},{"$f":" Time!BJ$166","v":0},{"$f":" Time!BK$166","v":0},{"$f":" Time!BL$166","v":0},{"$f":" Time!BM$166","v":0},{"$f":" Time!BN$166","v":0},{"$f":" Time!BO$166","v":0},{"$f":" Time!BP$166","v":0},{"$f":" Time!BQ$166","v":0},{"$f":" Time!BR$166","v":0},{"$f":" Time!BS$166","v":0},{"$f":" Time!BT$166","v":0},{"$f":" Time!BU$166","v":0},{"$f":" Time!BV$166","v":0},{"$f":" Time!BW$166","v":0},{"$f":" Time!BX$166","v":0},{"$f":" Time!BY$166","v":0},{"$f":" Time!BZ$166","v":0},{"$f":" Time!CA$166","v":0},{"$f":" Time!CB$166","v":0},{"$f":" Time!CC$166","v":0},{"$f":" Time!CD$166","v":0},{"$f":" Time!CE$166","v":0},{"$f":" Time!CF$166","v":0},{"$f":" Time!CG$166","v":0},{"$f":" Time!CH$166","v":0},{"$f":" Time!CI$166","v":0},{"$f":" Time!CJ$166","v":0},{"$f":" Time!CK$166","v":0},{"$f":" Time!CL$166","v":0},{"$f":" Time!CM$166","v":0},{"$f":" Time!CN$166","v":0},{"$f":" Time!CO$166","v":0},{"$f":" Time!CP$166","v":0},{"$f":" Time!CQ$166","v":0},{"$f":" Time!CR$166","v":0},{"$f":" Time!CS$166","v":0},{"$f":" Time!CT$166","v":0},{"$f":" Time!CU$166","v":0},{"$f":" Time!CV$166","v":0},{"$f":" Time!CW$166","v":0},{"$f":" Time!CX$166","v":0},{"$f":" Time!CY$166","v":0},{"$f":" Time!CZ$166","v":0},{"$f":" Time!DA$166","v":0},{"$f":" Time!DB$166","v":0},{"$f":" Time!DC$166","v":0},{"$f":" Time!DD$166","v":0},{"$f":" Time!DE$166","v":0},{"$f":" Time!DF$166","v":0},{"$f":" Time!DG$166","v":0},{"$f":" Time!DH$166","v":0},{"$f":" Time!DI$166","v":0},{"$f":" Time!DJ$166","v":0},{"$f":" Time!DK$166","v":0},{"$f":" Time!DL$166","v":0},{"$f":" Time!DM$166","v":0},{"$f":" Time!DN$166","v":0},{"$f":" Time!DO$166","v":0},{"$f":" Time!DP$166","v":0},{"$f":" Time!DQ$166","v":0},{"$f":" Time!DR$166","v":0},{"$f":" Time!DS$166","v":0},{"$f":" Time!DT$166","v":0},{"$f":" Time!DU$166","v":0},{"$f":" Time!DV$166","v":0},{"$f":" Time!DW$166","v":0},{"$f":" Time!DX$166","v":0},{"$f":" Time!DY$166","v":0},{"$f":" Time!DZ$166","v":0},{"$f":" Time!EA$166","v":0},{"$f":" Time!EB$166","v":0},{"$f":" Time!EC$166","v":0},{"$f":" Time!ED$166","v":0},{"$f":" Time!EE$166","v":0},{"$f":" Time!EF$166","v":0},{"$f":" Time!EG$166","v":0},{"$f":" Time!EH$166","v":0},{"$f":" Time!EI$166","v":0},{"$f":" Time!EJ$166","v":0},{"$f":" Time!EK$166","v":0},{"$f":" Time!EL$166","v":0},{"$f":" Time!EM$166","v":0},{"$f":" Time!EN$166","v":0},{"$f":" Time!EO$166","v":0},{"$f":" Time!EP$166","v":0},{"$f":" Time!EQ$166","v":0},{"$f":" Time!ER$166","v":0},{"$f":" Time!ES$166","v":0},{"$f":" Time!ET$166","v":0},{"$f":" Time!EU$166","v":0},{"$f":" Time!EV$166","v":0},{"$f":" Time!EW$166","v":0},{"$f":" Time!EX$166","v":0},{"$f":" Time!EY$166","v":0},{"$f":" Time!EZ$166","v":0},{"$f":" Time!FA$166","v":0},{"$f":" Time!FB$166","v":0},{"$f":" Time!FC$166","v":0},{"$f":" Time!FD$166","v":0},{"$f":" Time!FE$166","v":0},{"$f":" Time!FF$166","v":0},{"$f":" Time!FG$166","v":0},{"$f":" Time!FH$166","v":0},{"$f":" Time!FI$166","v":0},{"$f":" Time!FJ$166","v":0},{"$f":" Time!FK$166","v":0},{"$f":" Time!FL$166","v":0},{"$f":" Time!FM$166","v":0},{"$f":" Time!FN$166","v":0},{"$f":" Time!FO$166","v":0},{"$f":" Time!FP$166","v":0},{"$f":" Time!FQ$166","v":0},{"$f":" Time!FR$166","v":0},{"$f":" Time!FS$166","v":0},{"$f":" Time!FT$166","v":0},{"$f":" Time!FU$166","v":0},{"$f":" Time!FV$166","v":0},{"$f":" Time!FW$166","v":0},{"$f":" Time!FX$166","v":0},{"$f":" Time!FY$166","v":0},{"$f":" Time!FZ$166","v":0},{"$f":" Time!GA$166","v":0},{"$f":" Time!GB$166","v":0},{"$f":" Time!GC$166","v":0},{"$f":" Time!GD$166","v":0},{"$f":" Time!GE$166","v":0},{"$f":" Time!GF$166","v":0},{"$f":" Time!GG$166","v":0},{"$f":" Time!GH$166","v":0},{"$f":" Time!GI$166","v":0},{"$f":" Time!GJ$166","v":0}]
[null,null,null,null,"Senior debt level principal repayment - T2",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J261:GJ261)","v":112688.4819698927},null,{"$f":" $F257 / $F258 / $F259 * J260","v":0},0,0,0,0,0,0,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,{"$f":" $F257 / $F258 / $F259 * AP260","v":3314.367116761548},3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F257 / $F258 / $F259 * BV260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F257 / $F258 / $F259 * DB260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F257 / $F258 / $F259 * EH260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F257 / $F258 / $F259 * FN260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Sculpted profile - T2"]
[null,null,null,null,{"$f":" E$63","v":"Maximum senior debt repayment"},0,"$ 000s",325608.09371112613,0,0,0,0,0,0,0,0,7263.6408095813931,8377.142039592356,7880.614039571492,8536.9009269394082,8137.8852207296632,8641.1106922101917,8362.0922427061105,8805.8462927190594,8541.2943773871048,9001.5603304793167,8627.4290243318319,9073.4087392807414,8839.1312778334504,9283.1836295292196,9053.8600223987523,9501.0828886388772,9252.8222288462384,9710.6994931398312,9490.9479289815572,9928.2359086602537,9624.0118445461158,10066.663592459247,9862.3180173599485,10313.433502265982,10084.791282414302,10542.322961603657,10381.817723519925,10850.015366244383,10698.371808988957,11166.952162778647,11024.418946271657,11511.998800162424,11342.49345245503,11829.596136498963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$147","v":"Senior debt T2 repayment % - calculated"},0,"%",0,0,0,0,0,0,0,0,0,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,{"$f":" AK$147","v":0.38701006634681157},0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0.38701006634681157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$166","v":"Senior debt repayment period flag - T2"},{"$f":" Time!F$166","v":0},{"$f":" Time!G$166","v":"flag"},{"$f":" Time!H$166","v":34},{"$f":" Time!I$166","v":0},{"$f":" Time!J$166","v":0},{"$f":" Time!K$166","v":0},{"$f":" Time!L$166","v":0},{"$f":" Time!M$166","v":0},{"$f":" Time!N$166","v":0},{"$f":" Time!O$166","v":0},{"$f":" Time!P$166","v":0},{"$f":" Time!Q$166","v":1},{"$f":" Time!R$166","v":1},{"$f":" Time!S$166","v":1},{"$f":" Time!T$166","v":1},{"$f":" Time!U$166","v":1},{"$f":" Time!V$166","v":1},{"$f":" Time!W$166","v":1},{"$f":" Time!X$166","v":1},{"$f":" Time!Y$166","v":1},{"$f":" Time!Z$166","v":1},{"$f":" Time!AA$166","v":1},{"$f":" Time!AB$166","v":1},{"$f":" Time!AC$166","v":1},{"$f":" Time!AD$166","v":1},{"$f":" Time!AE$166","v":1},{"$f":" Time!AF$166","v":1},{"$f":" Time!AG$166","v":1},{"$f":" Time!AH$166","v":1},{"$f":" Time!AI$166","v":1},{"$f":" Time!AJ$166","v":1},{"$f":" Time!AK$166","v":1},{"$f":" Time!AL$166","v":1},{"$f":" Time!AM$166","v":1},{"$f":" Time!AN$166","v":1},{"$f":" Time!AO$166","v":1},{"$f":" Time!AP$166","v":1},{"$f":" Time!AQ$166","v":1},{"$f":" Time!AR$166","v":1},{"$f":" Time!AS$166","v":1},{"$f":" Time!AT$166","v":1},{"$f":" Time!AU$166","v":1},{"$f":" Time!AV$166","v":1},{"$f":" Time!AW$166","v":1},{"$f":" Time!AX$166","v":1},{"$f":" Time!AY$166","v":0},{"$f":" Time!AZ$166","v":0},{"$f":" Time!BA$166","v":0},{"$f":" Time!BB$166","v":0},{"$f":" Time!BC$166","v":0},{"$f":" Time!BD$166","v":0},{"$f":" Time!BE$166","v":0},{"$f":" Time!BF$166","v":0},{"$f":" Time!BG$166","v":0},{"$f":" Time!BH$166","v":0},{"$f":" Time!BI$166","v":0},{"$f":" Time!BJ$166","v":0},{"$f":" Time!BK$166","v":0},{"$f":" Time!BL$166","v":0},{"$f":" Time!BM$166","v":0},{"$f":" Time!BN$166","v":0},{"$f":" Time!BO$166","v":0},{"$f":" Time!BP$166","v":0},{"$f":" Time!BQ$166","v":0},{"$f":" Time!BR$166","v":0},{"$f":" Time!BS$166","v":0},{"$f":" Time!BT$166","v":0},{"$f":" Time!BU$166","v":0},{"$f":" Time!BV$166","v":0},{"$f":" Time!BW$166","v":0},{"$f":" Time!BX$166","v":0},{"$f":" Time!BY$166","v":0},{"$f":" Time!BZ$166","v":0},{"$f":" Time!CA$166","v":0},{"$f":" Time!CB$166","v":0},{"$f":" Time!CC$166","v":0},{"$f":" Time!CD$166","v":0},{"$f":" Time!CE$166","v":0},{"$f":" Time!CF$166","v":0},{"$f":" Time!CG$166","v":0},{"$f":" Time!CH$166","v":0},{"$f":" Time!CI$166","v":0},{"$f":" Time!CJ$166","v":0},{"$f":" Time!CK$166","v":0},{"$f":" Time!CL$166","v":0},{"$f":" Time!CM$166","v":0},{"$f":" Time!CN$166","v":0},{"$f":" Time!CO$166","v":0},{"$f":" Time!CP$166","v":0},{"$f":" Time!CQ$166","v":0},{"$f":" Time!CR$166","v":0},{"$f":" Time!CS$166","v":0},{"$f":" Time!CT$166","v":0},{"$f":" Time!CU$166","v":0},{"$f":" Time!CV$166","v":0},{"$f":" Time!CW$166","v":0},{"$f":" Time!CX$166","v":0},{"$f":" Time!CY$166","v":0},{"$f":" Time!CZ$166","v":0},{"$f":" Time!DA$166","v":0},{"$f":" Time!DB$166","v":0},{"$f":" Time!DC$166","v":0},{"$f":" Time!DD$166","v":0},{"$f":" Time!DE$166","v":0},{"$f":" Time!DF$166","v":0},{"$f":" Time!DG$166","v":0},{"$f":" Time!DH$166","v":0},{"$f":" Time!DI$166","v":0},{"$f":" Time!DJ$166","v":0},{"$f":" Time!DK$166","v":0},{"$f":" Time!DL$166","v":0},{"$f":" Time!DM$166","v":0},{"$f":" Time!DN$166","v":0},{"$f":" Time!DO$166","v":0},{"$f":" Time!DP$166","v":0},{"$f":" Time!DQ$166","v":0},{"$f":" Time!DR$166","v":0},{"$f":" Time!DS$166","v":0},{"$f":" Time!DT$166","v":0},{"$f":" Time!DU$166","v":0},{"$f":" Time!DV$166","v":0},{"$f":" Time!DW$166","v":0},{"$f":" Time!DX$166","v":0},{"$f":" Time!DY$166","v":0},{"$f":" Time!DZ$166","v":0},{"$f":" Time!EA$166","v":0},{"$f":" Time!EB$166","v":0},{"$f":" Time!EC$166","v":0},{"$f":" Time!ED$166","v":0},{"$f":" Time!EE$166","v":0},{"$f":" Time!EF$166","v":0},{"$f":" Time!EG$166","v":0},{"$f":" Time!EH$166","v":0},{"$f":" Time!EI$166","v":0},{"$f":" Time!EJ$166","v":0},{"$f":" Time!EK$166","v":0},{"$f":" Time!EL$166","v":0},{"$f":" Time!EM$166","v":0},{"$f":" Time!EN$166","v":0},{"$f":" Time!EO$166","v":0},{"$f":" Time!EP$166","v":0},{"$f":" Time!EQ$166","v":0},{"$f":" Time!ER$166","v":0},{"$f":" Time!ES$166","v":0},{"$f":" Time!ET$166","v":0},{"$f":" Time!EU$166","v":0},{"$f":" Time!EV$166","v":0},{"$f":" Time!EW$166","v":0},{"$f":" Time!EX$166","v":0},{"$f":" Time!EY$166","v":0},{"$f":" Time!EZ$166","v":0},{"$f":" Time!FA$166","v":0},{"$f":" Time!FB$166","v":0},{"$f":" Time!FC$166","v":0},{"$f":" Time!FD$166","v":0},{"$f":" Time!FE$166","v":0},{"$f":" Time!FF$166","v":0},{"$f":" Time!FG$166","v":0},{"$f":" Time!FH$166","v":0},{"$f":" Time!FI$166","v":0},{"$f":" Time!FJ$166","v":0},{"$f":" Time!FK$166","v":0},{"$f":" Time!FL$166","v":0},{"$f":" Time!FM$166","v":0},{"$f":" Time!FN$166","v":0},{"$f":" Time!FO$166","v":0},{"$f":" Time!FP$166","v":0},{"$f":" Time!FQ$166","v":0},{"$f":" Time!FR$166","v":0},{"$f":" Time!FS$166","v":0},{"$f":" Time!FT$166","v":0},{"$f":" Time!FU$166","v":0},{"$f":" Time!FV$166","v":0},{"$f":" Time!FW$166","v":0},{"$f":" Time!FX$166","v":0},{"$f":" Time!FY$166","v":0},{"$f":" Time!FZ$166","v":0},{"$f":" Time!GA$166","v":0},{"$f":" Time!GB$166","v":0},{"$f":" Time!GC$166","v":0},{"$f":" Time!GD$166","v":0},{"$f":" Time!GE$166","v":0},{"$f":" Time!GF$166","v":0},{"$f":" Time!GG$166","v":0},{"$f":" Time!GH$166","v":0},{"$f":" Time!GI$166","v":0},{"$f":" Time!GJ$166","v":0}]
[null,null,null,null,"Senior debt sculpted principal repayment  - T2",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J267:GJ267)","v":126013.60995020178},null,{"$f":"J264*J265*J266","v":0},0,0,0,0,0,0,2811.1021116355032,3242.0382965393019,3049.876962308178,3303.8665941309773,3149.4434991973244,3344.1968223024091,3236.2138736478501,3407.9511579850277,3305.5669036802319,3483.6944607236273,3338.9018791090703,3511.5005181807796,3420.8327822825008,3592.6855123737382,3503.934967963286,3677.0147190986881,3580.9353446810355,3758.1384551139954,3673.0923876892862,3842.3272377174017,3724.5894624802927,3895.9001448086856,3816.8163502318289,3991.4025839753867,3902.9157433009059,{"$f":"AP264*AP265*AP266","v":4079.9851088197461},4017.8679659799504,4199.0651667541633,4140.3775835996748,4321.7228974086347,4266.5611078316406,4455.259419435275,4389.6591435728969,4578.1727856424495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV264*BV265*BV266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB264*DB265*DB266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH264*EH265*EH266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN264*FN265*FN266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Level DS / amortising profile - T2"]
[null,null,null,null,{"$f":" Time!E$83","v":"End of construction period flag"},{"$f":" Time!F$83","v":0},{"$f":" Time!G$83","v":"flag"},{"$f":" Time!H$83","v":1},{"$f":" Time!I$83","v":0},{"$f":" Time!J$83","v":0},{"$f":" Time!K$83","v":0},{"$f":" Time!L$83","v":0},{"$f":" Time!M$83","v":0},{"$f":" Time!N$83","v":0},{"$f":" Time!O$83","v":0},{"$f":" Time!P$83","v":1},{"$f":" Time!Q$83","v":0},{"$f":" Time!R$83","v":0},{"$f":" Time!S$83","v":0},{"$f":" Time!T$83","v":0},{"$f":" Time!U$83","v":0},{"$f":" Time!V$83","v":0},{"$f":" Time!W$83","v":0},{"$f":" Time!X$83","v":0},{"$f":" Time!Y$83","v":0},{"$f":" Time!Z$83","v":0},{"$f":" Time!AA$83","v":0},{"$f":" Time!AB$83","v":0},{"$f":" Time!AC$83","v":0},{"$f":" Time!AD$83","v":0},{"$f":" Time!AE$83","v":0},{"$f":" Time!AF$83","v":0},{"$f":" Time!AG$83","v":0},{"$f":" Time!AH$83","v":0},{"$f":" Time!AI$83","v":0},{"$f":" Time!AJ$83","v":0},{"$f":" Time!AK$83","v":0},{"$f":" Time!AL$83","v":0},{"$f":" Time!AM$83","v":0},{"$f":" Time!AN$83","v":0},{"$f":" Time!AO$83","v":0},{"$f":" Time!AP$83","v":0},{"$f":" Time!AQ$83","v":0},{"$f":" Time!AR$83","v":0},{"$f":" Time!AS$83","v":0},{"$f":" Time!AT$83","v":0},{"$f":" Time!AU$83","v":0},{"$f":" Time!AV$83","v":0},{"$f":" Time!AW$83","v":0},{"$f":" Time!AX$83","v":0},{"$f":" Time!AY$83","v":0},{"$f":" Time!AZ$83","v":0},{"$f":" Time!BA$83","v":0},{"$f":" Time!BB$83","v":0},{"$f":" Time!BC$83","v":0},{"$f":" Time!BD$83","v":0},{"$f":" Time!BE$83","v":0},{"$f":" Time!BF$83","v":0},{"$f":" Time!BG$83","v":0},{"$f":" Time!BH$83","v":0},{"$f":" Time!BI$83","v":0},{"$f":" Time!BJ$83","v":0},{"$f":" Time!BK$83","v":0},{"$f":" Time!BL$83","v":0},{"$f":" Time!BM$83","v":0},{"$f":" Time!BN$83","v":0},{"$f":" Time!BO$83","v":0},{"$f":" Time!BP$83","v":0},{"$f":" Time!BQ$83","v":0},{"$f":" Time!BR$83","v":0},{"$f":" Time!BS$83","v":0},{"$f":" Time!BT$83","v":0},{"$f":" Time!BU$83","v":0},{"$f":" Time!BV$83","v":0},{"$f":" Time!BW$83","v":0},{"$f":" Time!BX$83","v":0},{"$f":" Time!BY$83","v":0},{"$f":" Time!BZ$83","v":0},{"$f":" Time!CA$83","v":0},{"$f":" Time!CB$83","v":0},{"$f":" Time!CC$83","v":0},{"$f":" Time!CD$83","v":0},{"$f":" Time!CE$83","v":0},{"$f":" Time!CF$83","v":0},{"$f":" Time!CG$83","v":0},{"$f":" Time!CH$83","v":0},{"$f":" Time!CI$83","v":0},{"$f":" Time!CJ$83","v":0},{"$f":" Time!CK$83","v":0},{"$f":" Time!CL$83","v":0},{"$f":" Time!CM$83","v":0},{"$f":" Time!CN$83","v":0},{"$f":" Time!CO$83","v":0},{"$f":" Time!CP$83","v":0},{"$f":" Time!CQ$83","v":0},{"$f":" Time!CR$83","v":0},{"$f":" Time!CS$83","v":0},{"$f":" Time!CT$83","v":0},{"$f":" Time!CU$83","v":0},{"$f":" Time!CV$83","v":0},{"$f":" Time!CW$83","v":0},{"$f":" Time!CX$83","v":0},{"$f":" Time!CY$83","v":0},{"$f":" Time!CZ$83","v":0},{"$f":" Time!DA$83","v":0},{"$f":" Time!DB$83","v":0},{"$f":" Time!DC$83","v":0},{"$f":" Time!DD$83","v":0},{"$f":" Time!DE$83","v":0},{"$f":" Time!DF$83","v":0},{"$f":" Time!DG$83","v":0},{"$f":" Time!DH$83","v":0},{"$f":" Time!DI$83","v":0},{"$f":" Time!DJ$83","v":0},{"$f":" Time!DK$83","v":0},{"$f":" Time!DL$83","v":0},{"$f":" Time!DM$83","v":0},{"$f":" Time!DN$83","v":0},{"$f":" Time!DO$83","v":0},{"$f":" Time!DP$83","v":0},{"$f":" Time!DQ$83","v":0},{"$f":" Time!DR$83","v":0},{"$f":" Time!DS$83","v":0},{"$f":" Time!DT$83","v":0},{"$f":" Time!DU$83","v":0},{"$f":" Time!DV$83","v":0},{"$f":" Time!DW$83","v":0},{"$f":" Time!DX$83","v":0},{"$f":" Time!DY$83","v":0},{"$f":" Time!DZ$83","v":0},{"$f":" Time!EA$83","v":0},{"$f":" Time!EB$83","v":0},{"$f":" Time!EC$83","v":0},{"$f":" Time!ED$83","v":0},{"$f":" Time!EE$83","v":0},{"$f":" Time!EF$83","v":0},{"$f":" Time!EG$83","v":0},{"$f":" Time!EH$83","v":0},{"$f":" Time!EI$83","v":0},{"$f":" Time!EJ$83","v":0},{"$f":" Time!EK$83","v":0},{"$f":" Time!EL$83","v":0},{"$f":" Time!EM$83","v":0},{"$f":" Time!EN$83","v":0},{"$f":" Time!EO$83","v":0},{"$f":" Time!EP$83","v":0},{"$f":" Time!EQ$83","v":0},{"$f":" Time!ER$83","v":0},{"$f":" Time!ES$83","v":0},{"$f":" Time!ET$83","v":0},{"$f":" Time!EU$83","v":0},{"$f":" Time!EV$83","v":0},{"$f":" Time!EW$83","v":0},{"$f":" Time!EX$83","v":0},{"$f":" Time!EY$83","v":0},{"$f":" Time!EZ$83","v":0},{"$f":" Time!FA$83","v":0},{"$f":" Time!FB$83","v":0},{"$f":" Time!FC$83","v":0},{"$f":" Time!FD$83","v":0},{"$f":" Time!FE$83","v":0},{"$f":" Time!FF$83","v":0},{"$f":" Time!FG$83","v":0},{"$f":" Time!FH$83","v":0},{"$f":" Time!FI$83","v":0},{"$f":" Time!FJ$83","v":0},{"$f":" Time!FK$83","v":0},{"$f":" Time!FL$83","v":0},{"$f":" Time!FM$83","v":0},{"$f":" Time!FN$83","v":0},{"$f":" Time!FO$83","v":0},{"$f":" Time!FP$83","v":0},{"$f":" Time!FQ$83","v":0},{"$f":" Time!FR$83","v":0},{"$f":" Time!FS$83","v":0},{"$f":" Time!FT$83","v":0},{"$f":" Time!FU$83","v":0},{"$f":" Time!FV$83","v":0},{"$f":" Time!FW$83","v":0},{"$f":" Time!FX$83","v":0},{"$f":" Time!FY$83","v":0},{"$f":" Time!FZ$83","v":0},{"$f":" Time!GA$83","v":0},{"$f":" Time!GB$83","v":0},{"$f":" Time!GC$83","v":0},{"$f":" Time!GD$83","v":0},{"$f":" Time!GE$83","v":0},{"$f":" Time!GF$83","v":0},{"$f":" Time!GG$83","v":0},{"$f":" Time!GH$83","v":0},{"$f":" Time!GI$83","v":0},{"$f":" Time!GJ$83","v":0}]
[null,null,null,null,{"$f":" E$345","v":"Senior debt period interest rate - T2"},0,"%",0,0,0,0,0,0,0,0,0,2.4022222222222223E-2,2.3630555555555554E-2,2.4022222222222223E-2,2.3630555555555554E-2,2.4022222222222223E-2,2.3630555555555554E-2,2.4022222222222223E-2,2.3761111111111111E-2,2.4022222222222223E-2,2.3630555555555554E-2,2.5044444444444449E-2,2.4636111111111116E-2,2.5044444444444449E-2,2.4636111111111116E-2,2.5044444444444449E-2,2.4772222222222227E-2,2.5044444444444449E-2,2.4636111111111116E-2,2.5044444444444449E-2,2.4636111111111116E-2,{"$f":" AK$345","v":2.657777777777778E-2},2.6144444444444449E-2,2.657777777777778E-2,2.6288888888888893E-2,2.657777777777778E-2,2.6144444444444449E-2,2.657777777777778E-2,2.6144444444444449E-2,2.657777777777778E-2,2.6144444444444449E-2,2.657777777777778E-2,2.6288888888888893E-2,2.657777777777778E-2,2.6144444444444449E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior debt discount factor - T2",null,"factor",null,null,{"$f":" IF( J270 = 1, 1, I272 / (1 + J271))","v":0},0,0,0,0,0,1,0.97654130769731562,0.95399780946096979,0.93161826839139006,0.91011182045632899,0.88876178729920807,0.86824468307987335,0.84787679821606088,0.82819789598751314,0.80876945637981146,0.79009897857227163,0.77079484977891954,0.75226203861102736,0.73388236255330352,0.71623706659868214,0.69873757228826272,0.68184671396834684,0.66518746349373703,0.64919385163227417,0.63333239368379335,0.61810469767360665,0.6021021602587302,0.58676160409825029,0.57157052957877874,0.5569294725558116,0.54251074259701104,{"$f":" IF( AP270 = 1, 1, AO272 / (1 + AP271))","v":0.5286884761050642},0.51500089671676963,0.50187953509370853,0.48888603080822762,0.47643003229716935,0.46409540768405533,0.4522073781647466,0.44049987049557532,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,{"$f":" IF( BV270 = 1, 1, BU272 / (1 + BV271))","v":0.42927667043411449},0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,{"$f":" IF( DB270 = 1, 1, DA272 / (1 + DB271))","v":0.42927667043411449},0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,{"$f":" IF( EH270 = 1, 1, EG272 / (1 + EH271))","v":0.42927667043411449},0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,{"$f":" IF( FN270 = 1, 1, FM272 / (1 + FN271))","v":0.42927667043411449},0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449]
[]
[null,null,null,null,{"$f":" Time!E$166","v":"Senior debt repayment period flag - T2"},{"$f":" Time!F$166","v":0},{"$f":" Time!G$166","v":"flag"},{"$f":" Time!H$166","v":34},{"$f":" Time!I$166","v":0},{"$f":" Time!J$166","v":0},{"$f":" Time!K$166","v":0},{"$f":" Time!L$166","v":0},{"$f":" Time!M$166","v":0},{"$f":" Time!N$166","v":0},{"$f":" Time!O$166","v":0},{"$f":" Time!P$166","v":0},{"$f":" Time!Q$166","v":1},{"$f":" Time!R$166","v":1},{"$f":" Time!S$166","v":1},{"$f":" Time!T$166","v":1},{"$f":" Time!U$166","v":1},{"$f":" Time!V$166","v":1},{"$f":" Time!W$166","v":1},{"$f":" Time!X$166","v":1},{"$f":" Time!Y$166","v":1},{"$f":" Time!Z$166","v":1},{"$f":" Time!AA$166","v":1},{"$f":" Time!AB$166","v":1},{"$f":" Time!AC$166","v":1},{"$f":" Time!AD$166","v":1},{"$f":" Time!AE$166","v":1},{"$f":" Time!AF$166","v":1},{"$f":" Time!AG$166","v":1},{"$f":" Time!AH$166","v":1},{"$f":" Time!AI$166","v":1},{"$f":" Time!AJ$166","v":1},{"$f":" Time!AK$166","v":1},{"$f":" Time!AL$166","v":1},{"$f":" Time!AM$166","v":1},{"$f":" Time!AN$166","v":1},{"$f":" Time!AO$166","v":1},{"$f":" Time!AP$166","v":1},{"$f":" Time!AQ$166","v":1},{"$f":" Time!AR$166","v":1},{"$f":" Time!AS$166","v":1},{"$f":" Time!AT$166","v":1},{"$f":" Time!AU$166","v":1},{"$f":" Time!AV$166","v":1},{"$f":" Time!AW$166","v":1},{"$f":" Time!AX$166","v":1},{"$f":" Time!AY$166","v":0},{"$f":" Time!AZ$166","v":0},{"$f":" Time!BA$166","v":0},{"$f":" Time!BB$166","v":0},{"$f":" Time!BC$166","v":0},{"$f":" Time!BD$166","v":0},{"$f":" Time!BE$166","v":0},{"$f":" Time!BF$166","v":0},{"$f":" Time!BG$166","v":0},{"$f":" Time!BH$166","v":0},{"$f":" Time!BI$166","v":0},{"$f":" Time!BJ$166","v":0},{"$f":" Time!BK$166","v":0},{"$f":" Time!BL$166","v":0},{"$f":" Time!BM$166","v":0},{"$f":" Time!BN$166","v":0},{"$f":" Time!BO$166","v":0},{"$f":" Time!BP$166","v":0},{"$f":" Time!BQ$166","v":0},{"$f":" Time!BR$166","v":0},{"$f":" Time!BS$166","v":0},{"$f":" Time!BT$166","v":0},{"$f":" Time!BU$166","v":0},{"$f":" Time!BV$166","v":0},{"$f":" Time!BW$166","v":0},{"$f":" Time!BX$166","v":0},{"$f":" Time!BY$166","v":0},{"$f":" Time!BZ$166","v":0},{"$f":" Time!CA$166","v":0},{"$f":" Time!CB$166","v":0},{"$f":" Time!CC$166","v":0},{"$f":" Time!CD$166","v":0},{"$f":" Time!CE$166","v":0},{"$f":" Time!CF$166","v":0},{"$f":" Time!CG$166","v":0},{"$f":" Time!CH$166","v":0},{"$f":" Time!CI$166","v":0},{"$f":" Time!CJ$166","v":0},{"$f":" Time!CK$166","v":0},{"$f":" Time!CL$166","v":0},{"$f":" Time!CM$166","v":0},{"$f":" Time!CN$166","v":0},{"$f":" Time!CO$166","v":0},{"$f":" Time!CP$166","v":0},{"$f":" Time!CQ$166","v":0},{"$f":" Time!CR$166","v":0},{"$f":" Time!CS$166","v":0},{"$f":" Time!CT$166","v":0},{"$f":" Time!CU$166","v":0},{"$f":" Time!CV$166","v":0},{"$f":" Time!CW$166","v":0},{"$f":" Time!CX$166","v":0},{"$f":" Time!CY$166","v":0},{"$f":" Time!CZ$166","v":0},{"$f":" Time!DA$166","v":0},{"$f":" Time!DB$166","v":0},{"$f":" Time!DC$166","v":0},{"$f":" Time!DD$166","v":0},{"$f":" Time!DE$166","v":0},{"$f":" Time!DF$166","v":0},{"$f":" Time!DG$166","v":0},{"$f":" Time!DH$166","v":0},{"$f":" Time!DI$166","v":0},{"$f":" Time!DJ$166","v":0},{"$f":" Time!DK$166","v":0},{"$f":" Time!DL$166","v":0},{"$f":" Time!DM$166","v":0},{"$f":" Time!DN$166","v":0},{"$f":" Time!DO$166","v":0},{"$f":" Time!DP$166","v":0},{"$f":" Time!DQ$166","v":0},{"$f":" Time!DR$166","v":0},{"$f":" Time!DS$166","v":0},{"$f":" Time!DT$166","v":0},{"$f":" Time!DU$166","v":0},{"$f":" Time!DV$166","v":0},{"$f":" Time!DW$166","v":0},{"$f":" Time!DX$166","v":0},{"$f":" Time!DY$166","v":0},{"$f":" Time!DZ$166","v":0},{"$f":" Time!EA$166","v":0},{"$f":" Time!EB$166","v":0},{"$f":" Time!EC$166","v":0},{"$f":" Time!ED$166","v":0},{"$f":" Time!EE$166","v":0},{"$f":" Time!EF$166","v":0},{"$f":" Time!EG$166","v":0},{"$f":" Time!EH$166","v":0},{"$f":" Time!EI$166","v":0},{"$f":" Time!EJ$166","v":0},{"$f":" Time!EK$166","v":0},{"$f":" Time!EL$166","v":0},{"$f":" Time!EM$166","v":0},{"$f":" Time!EN$166","v":0},{"$f":" Time!EO$166","v":0},{"$f":" Time!EP$166","v":0},{"$f":" Time!EQ$166","v":0},{"$f":" Time!ER$166","v":0},{"$f":" Time!ES$166","v":0},{"$f":" Time!ET$166","v":0},{"$f":" Time!EU$166","v":0},{"$f":" Time!EV$166","v":0},{"$f":" Time!EW$166","v":0},{"$f":" Time!EX$166","v":0},{"$f":" Time!EY$166","v":0},{"$f":" Time!EZ$166","v":0},{"$f":" Time!FA$166","v":0},{"$f":" Time!FB$166","v":0},{"$f":" Time!FC$166","v":0},{"$f":" Time!FD$166","v":0},{"$f":" Time!FE$166","v":0},{"$f":" Time!FF$166","v":0},{"$f":" Time!FG$166","v":0},{"$f":" Time!FH$166","v":0},{"$f":" Time!FI$166","v":0},{"$f":" Time!FJ$166","v":0},{"$f":" Time!FK$166","v":0},{"$f":" Time!FL$166","v":0},{"$f":" Time!FM$166","v":0},{"$f":" Time!FN$166","v":0},{"$f":" Time!FO$166","v":0},{"$f":" Time!FP$166","v":0},{"$f":" Time!FQ$166","v":0},{"$f":" Time!FR$166","v":0},{"$f":" Time!FS$166","v":0},{"$f":" Time!FT$166","v":0},{"$f":" Time!FU$166","v":0},{"$f":" Time!FV$166","v":0},{"$f":" Time!FW$166","v":0},{"$f":" Time!FX$166","v":0},{"$f":" Time!FY$166","v":0},{"$f":" Time!FZ$166","v":0},{"$f":" Time!GA$166","v":0},{"$f":" Time!GB$166","v":0},{"$f":" Time!GC$166","v":0},{"$f":" Time!GD$166","v":0},{"$f":" Time!GE$166","v":0},{"$f":" Time!GF$166","v":0},{"$f":" Time!GG$166","v":0},{"$f":" Time!GH$166","v":0},{"$f":" Time!GI$166","v":0},{"$f":" Time!GJ$166","v":0}]
[null,null,null,null,{"$f":" E$272","v":"Senior debt discount factor - T2"},0,"factor",0,0,0,0,0,0,0,0,1,0.97654130769731562,0.95399780946096979,0.93161826839139006,0.91011182045632899,0.88876178729920807,0.86824468307987335,0.84787679821606088,0.82819789598751314,0.80876945637981146,0.79009897857227163,0.77079484977891954,0.75226203861102736,0.73388236255330352,0.71623706659868214,0.69873757228826272,0.68184671396834684,0.66518746349373703,0.64919385163227417,0.63333239368379335,0.61810469767360665,{"$f":" AK$272","v":0.6021021602587302},0.58676160409825029,0.57157052957877874,0.5569294725558116,0.54251074259701104,0.5286884761050642,0.51500089671676963,0.50187953509370853,0.48888603080822762,0.47643003229716935,0.46409540768405533,0.4522073781647466,0.44049987049557532,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,{"$f":" BQ$272","v":0.42927667043411449},0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,{"$f":" CW$272","v":0.42927667043411449},0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,{"$f":" EC$272","v":0.42927667043411449},0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,{"$f":" FI$272","v":0.42927667043411449},0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449,0.42927667043411449]
[null,null,null,null,"Sum of senior debt discount factors - T2",{"$f":" SUMPRODUCT(J274:GJ274, J275:GJ275)","v":22.880636622710703},"sum of factors"]
[]
[null,null,null,null,{"$f":" ConFin!E$420","v":"Sum of construction debt drawdown - T2"},{"$f":" ConFin!F$420","v":112688.48196989263},{"$f":" ConFin!G$420","v":"$ 000s"}]
[null,null,null,null,{"$f":" E$276","v":"Sum of senior debt discount factors - T2"},{"$f":" F$276","v":22.880636622710703},{"$f":" G$276","v":"sum of factors"}]
[null,null,null,null,"Senior debt level ds periodic payment - T2",{"$f":"+F278/F279","v":4925.0588533905166},{"$f":"SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" E$280","v":"Senior debt level ds periodic payment - T2"},{"$f":" F$280","v":4925.0588533905166},{"$f":" G$280","v":"$ 000s"}]
[null,null,null,null,{"$f":" E$350","v":"Senior debt interest - T2 POS"},0,"$ 000s",46417.031655580708,0,0,0,0,0,0,0,0,2707.0277557656432,2596.4635290394258,2561.6178717381549,2447.7820759643828,2408.9868320823612,2295.2867732867612,2252.9951612481118,2151.6100459773925,2093.3875523771089,1981.14385122833,2012.434594695233,1897.3656034032431,1840.8700724342186,1726.5798699537743,1665.2204031436058,1560.3199256917042,1485.3775076476315,1372.9390750766313,1301.574481594987,1189.862446341014,{"$f":" AK$350","v":1181.5195624512182},1064.8783342615084,978.9838831108267,868.0028930060397,771.45877543723043,656.84107940693673,559.29101056753484,445.12720957356237,340.9031877508682,227.09711188931141,115.9993616334029,2.5753481055121719,-115.80724615795781,-228.68428414500642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$166","v":"Senior debt repayment period flag - T2"},{"$f":" Time!F$166","v":0},{"$f":" Time!G$166","v":"flag"},{"$f":" Time!H$166","v":34},{"$f":" Time!I$166","v":0},{"$f":" Time!J$166","v":0},{"$f":" Time!K$166","v":0},{"$f":" Time!L$166","v":0},{"$f":" Time!M$166","v":0},{"$f":" Time!N$166","v":0},{"$f":" Time!O$166","v":0},{"$f":" Time!P$166","v":0},{"$f":" Time!Q$166","v":1},{"$f":" Time!R$166","v":1},{"$f":" Time!S$166","v":1},{"$f":" Time!T$166","v":1},{"$f":" Time!U$166","v":1},{"$f":" Time!V$166","v":1},{"$f":" Time!W$166","v":1},{"$f":" Time!X$166","v":1},{"$f":" Time!Y$166","v":1},{"$f":" Time!Z$166","v":1},{"$f":" Time!AA$166","v":1},{"$f":" Time!AB$166","v":1},{"$f":" Time!AC$166","v":1},{"$f":" Time!AD$166","v":1},{"$f":" Time!AE$166","v":1},{"$f":" Time!AF$166","v":1},{"$f":" Time!AG$166","v":1},{"$f":" Time!AH$166","v":1},{"$f":" Time!AI$166","v":1},{"$f":" Time!AJ$166","v":1},{"$f":" Time!AK$166","v":1},{"$f":" Time!AL$166","v":1},{"$f":" Time!AM$166","v":1},{"$f":" Time!AN$166","v":1},{"$f":" Time!AO$166","v":1},{"$f":" Time!AP$166","v":1},{"$f":" Time!AQ$166","v":1},{"$f":" Time!AR$166","v":1},{"$f":" Time!AS$166","v":1},{"$f":" Time!AT$166","v":1},{"$f":" Time!AU$166","v":1},{"$f":" Time!AV$166","v":1},{"$f":" Time!AW$166","v":1},{"$f":" Time!AX$166","v":1},{"$f":" Time!AY$166","v":0},{"$f":" Time!AZ$166","v":0},{"$f":" Time!BA$166","v":0},{"$f":" Time!BB$166","v":0},{"$f":" Time!BC$166","v":0},{"$f":" Time!BD$166","v":0},{"$f":" Time!BE$166","v":0},{"$f":" Time!BF$166","v":0},{"$f":" Time!BG$166","v":0},{"$f":" Time!BH$166","v":0},{"$f":" Time!BI$166","v":0},{"$f":" Time!BJ$166","v":0},{"$f":" Time!BK$166","v":0},{"$f":" Time!BL$166","v":0},{"$f":" Time!BM$166","v":0},{"$f":" Time!BN$166","v":0},{"$f":" Time!BO$166","v":0},{"$f":" Time!BP$166","v":0},{"$f":" Time!BQ$166","v":0},{"$f":" Time!BR$166","v":0},{"$f":" Time!BS$166","v":0},{"$f":" Time!BT$166","v":0},{"$f":" Time!BU$166","v":0},{"$f":" Time!BV$166","v":0},{"$f":" Time!BW$166","v":0},{"$f":" Time!BX$166","v":0},{"$f":" Time!BY$166","v":0},{"$f":" Time!BZ$166","v":0},{"$f":" Time!CA$166","v":0},{"$f":" Time!CB$166","v":0},{"$f":" Time!CC$166","v":0},{"$f":" Time!CD$166","v":0},{"$f":" Time!CE$166","v":0},{"$f":" Time!CF$166","v":0},{"$f":" Time!CG$166","v":0},{"$f":" Time!CH$166","v":0},{"$f":" Time!CI$166","v":0},{"$f":" Time!CJ$166","v":0},{"$f":" Time!CK$166","v":0},{"$f":" Time!CL$166","v":0},{"$f":" Time!CM$166","v":0},{"$f":" Time!CN$166","v":0},{"$f":" Time!CO$166","v":0},{"$f":" Time!CP$166","v":0},{"$f":" Time!CQ$166","v":0},{"$f":" Time!CR$166","v":0},{"$f":" Time!CS$166","v":0},{"$f":" Time!CT$166","v":0},{"$f":" Time!CU$166","v":0},{"$f":" Time!CV$166","v":0},{"$f":" Time!CW$166","v":0},{"$f":" Time!CX$166","v":0},{"$f":" Time!CY$166","v":0},{"$f":" Time!CZ$166","v":0},{"$f":" Time!DA$166","v":0},{"$f":" Time!DB$166","v":0},{"$f":" Time!DC$166","v":0},{"$f":" Time!DD$166","v":0},{"$f":" Time!DE$166","v":0},{"$f":" Time!DF$166","v":0},{"$f":" Time!DG$166","v":0},{"$f":" Time!DH$166","v":0},{"$f":" Time!DI$166","v":0},{"$f":" Time!DJ$166","v":0},{"$f":" Time!DK$166","v":0},{"$f":" Time!DL$166","v":0},{"$f":" Time!DM$166","v":0},{"$f":" Time!DN$166","v":0},{"$f":" Time!DO$166","v":0},{"$f":" Time!DP$166","v":0},{"$f":" Time!DQ$166","v":0},{"$f":" Time!DR$166","v":0},{"$f":" Time!DS$166","v":0},{"$f":" Time!DT$166","v":0},{"$f":" Time!DU$166","v":0},{"$f":" Time!DV$166","v":0},{"$f":" Time!DW$166","v":0},{"$f":" Time!DX$166","v":0},{"$f":" Time!DY$166","v":0},{"$f":" Time!DZ$166","v":0},{"$f":" Time!EA$166","v":0},{"$f":" Time!EB$166","v":0},{"$f":" Time!EC$166","v":0},{"$f":" Time!ED$166","v":0},{"$f":" Time!EE$166","v":0},{"$f":" Time!EF$166","v":0},{"$f":" Time!EG$166","v":0},{"$f":" Time!EH$166","v":0},{"$f":" Time!EI$166","v":0},{"$f":" Time!EJ$166","v":0},{"$f":" Time!EK$166","v":0},{"$f":" Time!EL$166","v":0},{"$f":" Time!EM$166","v":0},{"$f":" Time!EN$166","v":0},{"$f":" Time!EO$166","v":0},{"$f":" Time!EP$166","v":0},{"$f":" Time!EQ$166","v":0},{"$f":" Time!ER$166","v":0},{"$f":" Time!ES$166","v":0},{"$f":" Time!ET$166","v":0},{"$f":" Time!EU$166","v":0},{"$f":" Time!EV$166","v":0},{"$f":" Time!EW$166","v":0},{"$f":" Time!EX$166","v":0},{"$f":" Time!EY$166","v":0},{"$f":" Time!EZ$166","v":0},{"$f":" Time!FA$166","v":0},{"$f":" Time!FB$166","v":0},{"$f":" Time!FC$166","v":0},{"$f":" Time!FD$166","v":0},{"$f":" Time!FE$166","v":0},{"$f":" Time!FF$166","v":0},{"$f":" Time!FG$166","v":0},{"$f":" Time!FH$166","v":0},{"$f":" Time!FI$166","v":0},{"$f":" Time!FJ$166","v":0},{"$f":" Time!FK$166","v":0},{"$f":" Time!FL$166","v":0},{"$f":" Time!FM$166","v":0},{"$f":" Time!FN$166","v":0},{"$f":" Time!FO$166","v":0},{"$f":" Time!FP$166","v":0},{"$f":" Time!FQ$166","v":0},{"$f":" Time!FR$166","v":0},{"$f":" Time!FS$166","v":0},{"$f":" Time!FT$166","v":0},{"$f":" Time!FU$166","v":0},{"$f":" Time!FV$166","v":0},{"$f":" Time!FW$166","v":0},{"$f":" Time!FX$166","v":0},{"$f":" Time!FY$166","v":0},{"$f":" Time!FZ$166","v":0},{"$f":" Time!GA$166","v":0},{"$f":" Time!GB$166","v":0},{"$f":" Time!GC$166","v":0},{"$f":" Time!GD$166","v":0},{"$f":" Time!GE$166","v":0},{"$f":" Time!GF$166","v":0},{"$f":" Time!GG$166","v":0},{"$f":" Time!GH$166","v":0},{"$f":" Time!GI$166","v":0},{"$f":" Time!GJ$166","v":0}]
[null,null,null,null,"Senior debt level ds principal repayment - T2",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J285:GJ285)","v":121034.96935969684},null,{"$f":" ($F282 - J283) * J284","v":0},0,0,0,0,0,0,2218.0310976248734,2328.5953243510908,2363.4409816523616,2477.2767774261338,2516.0720213081554,2629.7720801037553,2672.0636921424048,2773.4488074131241,2831.6713010134076,2943.9150021621863,2912.6242586952835,3027.6932499872737,3084.1887809562977,3198.4789834367421,3259.8384502469107,3364.7389276988124,3439.6813457428852,3552.119778313885,3623.4843717955296,3735.1964070495023,3743.5392909392986,3860.1805191290082,3946.0749702796898,4057.0559603844767,4153.600077953286,{"$f":" ($F282 - AP283) * AP284","v":4268.2177739835797},4365.7678428229819,4479.9316438169544,4584.1556656396488,4697.9617415012053,4809.0594917571134,4922.483505285004,5040.8660995484743,5153.7431375355227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ($F282 - BV283) * BV284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ($F282 - DB283) * DB284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ($F282 - EH283) * EH284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ($F282 - FN283) * FN284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$212","v":"Senior debt - T2 active principal repayment profile"},{"$f":" InpC!F$212","v":2},{"$f":" InpC!G$212","v":"1 = level p, 2 = sculpted, 3 = level ds"}]
[null,null,null,null,{"$f":" E$261","v":"Senior debt level principal repayment - T2"},0,"$ 000s",112688.4819698927,0,0,0,0,0,0,0,0,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,{"$f":" AK$261","v":3314.367116761548},3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,3314.367116761548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$267","v":"Senior debt sculpted principal repayment  - T2"},0,"$ 000s",126013.60995020178,0,0,0,0,0,0,0,0,2811.1021116355032,3242.0382965393019,3049.876962308178,3303.8665941309773,3149.4434991973244,3344.1968223024091,3236.2138736478501,3407.9511579850277,3305.5669036802319,3483.6944607236273,3338.9018791090703,3511.5005181807796,3420.8327822825008,3592.6855123737382,3503.934967963286,3677.0147190986881,3580.9353446810355,3758.1384551139954,3673.0923876892862,3842.3272377174017,{"$f":" AK$267","v":3724.5894624802927},3895.9001448086856,3816.8163502318289,3991.4025839753867,3902.9157433009059,4079.9851088197461,4017.8679659799504,4199.0651667541633,4140.3775835996748,4321.7228974086347,4266.5611078316406,4455.259419435275,4389.6591435728969,4578.1727856424495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$285","v":"Senior debt level ds principal repayment - T2"},0,"$ 000s",121034.96935969684,0,0,0,0,0,0,0,0,2218.0310976248734,2328.5953243510908,2363.4409816523616,2477.2767774261338,2516.0720213081554,2629.7720801037553,2672.0636921424048,2773.4488074131241,2831.6713010134076,2943.9150021621863,2912.6242586952835,3027.6932499872737,3084.1887809562977,3198.4789834367421,3259.8384502469107,3364.7389276988124,3439.6813457428852,3552.119778313885,3623.4843717955296,3735.1964070495023,{"$f":" AK$285","v":3743.5392909392986},3860.1805191290082,3946.0749702796898,4057.0559603844767,4153.600077953286,4268.2177739835797,4365.7678428229819,4479.9316438169544,4584.1556656396488,4697.9617415012053,4809.0594917571134,4922.483505285004,5040.8660995484743,5153.7431375355227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior debt principal repayment - T2 POS",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J291:GJ291)","v":126013.60995020178},null,{"$f":" INDEX(J288:J290,$F287)","v":0},0,0,0,0,0,0,2811.1021116355032,3242.0382965393019,3049.876962308178,3303.8665941309773,3149.4434991973244,3344.1968223024091,3236.2138736478501,3407.9511579850277,3305.5669036802319,3483.6944607236273,3338.9018791090703,3511.5005181807796,3420.8327822825008,3592.6855123737382,3503.934967963286,3677.0147190986881,3580.9353446810355,3758.1384551139954,3673.0923876892862,3842.3272377174017,3724.5894624802927,3895.9001448086856,3816.8163502318289,3991.4025839753867,3902.9157433009059,{"$f":" INDEX(AP288:AP290,$F287)","v":4079.9851088197461},4017.8679659799504,4199.0651667541633,4140.3775835996748,4321.7228974086347,4266.5611078316406,4455.259419435275,4389.6591435728969,4578.1727856424495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" INDEX(BV288:BV290,$F287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" INDEX(DB288:DB290,$F287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" INDEX(EH288:EH290,$F287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" INDEX(FN288:FN290,$F287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E291, LEN(E291) - 4)","v":"Senior debt principal repayment - T2"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J292:GJ292)","v":-126013.60995020178},null,{"$f":" -1 * J291","v":0},0,0,0,0,0,0,-2811.1021116355032,-3242.0382965393019,-3049.876962308178,-3303.8665941309773,-3149.4434991973244,-3344.1968223024091,-3236.2138736478501,-3407.9511579850277,-3305.5669036802319,-3483.6944607236273,-3338.9018791090703,-3511.5005181807796,-3420.8327822825008,-3592.6855123737382,-3503.934967963286,-3677.0147190986881,-3580.9353446810355,-3758.1384551139954,-3673.0923876892862,-3842.3272377174017,-3724.5894624802927,-3895.9001448086856,-3816.8163502318289,-3991.4025839753867,-3902.9157433009059,-4079.9851088197461,-4017.8679659799504,-4199.0651667541633,-4140.3775835996748,-4321.7228974086347,-4266.5611078316406,-4455.259419435275,-4389.6591435728969,-4578.1727856424495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * EH291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Senior debt balance - T2"]
[null,null,null,null,{"$f":" ConFin!E$420","v":"Sum of construction debt drawdown - T2"},{"$f":" ConFin!F$420","v":112688.48196989263},{"$f":" ConFin!G$420","v":"$ 000s"}]
[null,null,null,null,{"$f":" Time!E$83","v":"End of construction period flag"},{"$f":" Time!F$83","v":0},{"$f":" Time!G$83","v":"flag"},{"$f":" Time!H$83","v":1},{"$f":" Time!I$83","v":0},{"$f":" Time!J$83","v":0},{"$f":" Time!K$83","v":0},{"$f":" Time!L$83","v":0},{"$f":" Time!M$83","v":0},{"$f":" Time!N$83","v":0},{"$f":" Time!O$83","v":0},{"$f":" Time!P$83","v":1},{"$f":" Time!Q$83","v":0},{"$f":" Time!R$83","v":0},{"$f":" Time!S$83","v":0},{"$f":" Time!T$83","v":0},{"$f":" Time!U$83","v":0},{"$f":" Time!V$83","v":0},{"$f":" Time!W$83","v":0},{"$f":" Time!X$83","v":0},{"$f":" Time!Y$83","v":0},{"$f":" Time!Z$83","v":0},{"$f":" Time!AA$83","v":0},{"$f":" Time!AB$83","v":0},{"$f":" Time!AC$83","v":0},{"$f":" Time!AD$83","v":0},{"$f":" Time!AE$83","v":0},{"$f":" Time!AF$83","v":0},{"$f":" Time!AG$83","v":0},{"$f":" Time!AH$83","v":0},{"$f":" Time!AI$83","v":0},{"$f":" Time!AJ$83","v":0},{"$f":" Time!AK$83","v":0},{"$f":" Time!AL$83","v":0},{"$f":" Time!AM$83","v":0},{"$f":" Time!AN$83","v":0},{"$f":" Time!AO$83","v":0},{"$f":" Time!AP$83","v":0},{"$f":" Time!AQ$83","v":0},{"$f":" Time!AR$83","v":0},{"$f":" Time!AS$83","v":0},{"$f":" Time!AT$83","v":0},{"$f":" Time!AU$83","v":0},{"$f":" Time!AV$83","v":0},{"$f":" Time!AW$83","v":0},{"$f":" Time!AX$83","v":0},{"$f":" Time!AY$83","v":0},{"$f":" Time!AZ$83","v":0},{"$f":" Time!BA$83","v":0},{"$f":" Time!BB$83","v":0},{"$f":" Time!BC$83","v":0},{"$f":" Time!BD$83","v":0},{"$f":" Time!BE$83","v":0},{"$f":" Time!BF$83","v":0},{"$f":" Time!BG$83","v":0},{"$f":" Time!BH$83","v":0},{"$f":" Time!BI$83","v":0},{"$f":" Time!BJ$83","v":0},{"$f":" Time!BK$83","v":0},{"$f":" Time!BL$83","v":0},{"$f":" Time!BM$83","v":0},{"$f":" Time!BN$83","v":0},{"$f":" Time!BO$83","v":0},{"$f":" Time!BP$83","v":0},{"$f":" Time!BQ$83","v":0},{"$f":" Time!BR$83","v":0},{"$f":" Time!BS$83","v":0},{"$f":" Time!BT$83","v":0},{"$f":" Time!BU$83","v":0},{"$f":" Time!BV$83","v":0},{"$f":" Time!BW$83","v":0},{"$f":" Time!BX$83","v":0},{"$f":" Time!BY$83","v":0},{"$f":" Time!BZ$83","v":0},{"$f":" Time!CA$83","v":0},{"$f":" Time!CB$83","v":0},{"$f":" Time!CC$83","v":0},{"$f":" Time!CD$83","v":0},{"$f":" Time!CE$83","v":0},{"$f":" Time!CF$83","v":0},{"$f":" Time!CG$83","v":0},{"$f":" Time!CH$83","v":0},{"$f":" Time!CI$83","v":0},{"$f":" Time!CJ$83","v":0},{"$f":" Time!CK$83","v":0},{"$f":" Time!CL$83","v":0},{"$f":" Time!CM$83","v":0},{"$f":" Time!CN$83","v":0},{"$f":" Time!CO$83","v":0},{"$f":" Time!CP$83","v":0},{"$f":" Time!CQ$83","v":0},{"$f":" Time!CR$83","v":0},{"$f":" Time!CS$83","v":0},{"$f":" Time!CT$83","v":0},{"$f":" Time!CU$83","v":0},{"$f":" Time!CV$83","v":0},{"$f":" Time!CW$83","v":0},{"$f":" Time!CX$83","v":0},{"$f":" Time!CY$83","v":0},{"$f":" Time!CZ$83","v":0},{"$f":" Time!DA$83","v":0},{"$f":" Time!DB$83","v":0},{"$f":" Time!DC$83","v":0},{"$f":" Time!DD$83","v":0},{"$f":" Time!DE$83","v":0},{"$f":" Time!DF$83","v":0},{"$f":" Time!DG$83","v":0},{"$f":" Time!DH$83","v":0},{"$f":" Time!DI$83","v":0},{"$f":" Time!DJ$83","v":0},{"$f":" Time!DK$83","v":0},{"$f":" Time!DL$83","v":0},{"$f":" Time!DM$83","v":0},{"$f":" Time!DN$83","v":0},{"$f":" Time!DO$83","v":0},{"$f":" Time!DP$83","v":0},{"$f":" Time!DQ$83","v":0},{"$f":" Time!DR$83","v":0},{"$f":" Time!DS$83","v":0},{"$f":" Time!DT$83","v":0},{"$f":" Time!DU$83","v":0},{"$f":" Time!DV$83","v":0},{"$f":" Time!DW$83","v":0},{"$f":" Time!DX$83","v":0},{"$f":" Time!DY$83","v":0},{"$f":" Time!DZ$83","v":0},{"$f":" Time!EA$83","v":0},{"$f":" Time!EB$83","v":0},{"$f":" Time!EC$83","v":0},{"$f":" Time!ED$83","v":0},{"$f":" Time!EE$83","v":0},{"$f":" Time!EF$83","v":0},{"$f":" Time!EG$83","v":0},{"$f":" Time!EH$83","v":0},{"$f":" Time!EI$83","v":0},{"$f":" Time!EJ$83","v":0},{"$f":" Time!EK$83","v":0},{"$f":" Time!EL$83","v":0},{"$f":" Time!EM$83","v":0},{"$f":" Time!EN$83","v":0},{"$f":" Time!EO$83","v":0},{"$f":" Time!EP$83","v":0},{"$f":" Time!EQ$83","v":0},{"$f":" Time!ER$83","v":0},{"$f":" Time!ES$83","v":0},{"$f":" Time!ET$83","v":0},{"$f":" Time!EU$83","v":0},{"$f":" Time!EV$83","v":0},{"$f":" Time!EW$83","v":0},{"$f":" Time!EX$83","v":0},{"$f":" Time!EY$83","v":0},{"$f":" Time!EZ$83","v":0},{"$f":" Time!FA$83","v":0},{"$f":" Time!FB$83","v":0},{"$f":" Time!FC$83","v":0},{"$f":" Time!FD$83","v":0},{"$f":" Time!FE$83","v":0},{"$f":" Time!FF$83","v":0},{"$f":" Time!FG$83","v":0},{"$f":" Time!FH$83","v":0},{"$f":" Time!FI$83","v":0},{"$f":" Time!FJ$83","v":0},{"$f":" Time!FK$83","v":0},{"$f":" Time!FL$83","v":0},{"$f":" Time!FM$83","v":0},{"$f":" Time!FN$83","v":0},{"$f":" Time!FO$83","v":0},{"$f":" Time!FP$83","v":0},{"$f":" Time!FQ$83","v":0},{"$f":" Time!FR$83","v":0},{"$f":" Time!FS$83","v":0},{"$f":" Time!FT$83","v":0},{"$f":" Time!FU$83","v":0},{"$f":" Time!FV$83","v":0},{"$f":" Time!FW$83","v":0},{"$f":" Time!FX$83","v":0},{"$f":" Time!FY$83","v":0},{"$f":" Time!FZ$83","v":0},{"$f":" Time!GA$83","v":0},{"$f":" Time!GB$83","v":0},{"$f":" Time!GC$83","v":0},{"$f":" Time!GD$83","v":0},{"$f":" Time!GE$83","v":0},{"$f":" Time!GF$83","v":0},{"$f":" Time!GG$83","v":0},{"$f":" Time!GH$83","v":0},{"$f":" Time!GI$83","v":0},{"$f":" Time!GJ$83","v":0}]
[]
[null,null,null,null,"Senior debt balance BEG - T2",null,null,null,null,{"$f":"I301","v":0},0,0,0,0,31135.021911075422,68398.399113895124,112688.48196989263,109877.37985825713,106635.34156171783,103585.46459940965,100281.59800527868,97132.154506081351,93787.957683778935,90551.743810131084,87143.792652146061,83838.225748465833,80354.531287742211,77015.629408633147,73504.128890452368,70083.296108169874,66490.610595796141,62986.675627832854,59309.660908734164,55728.725564053129,51970.587108939137,48297.494721249852,44455.167483532452,40730.578021052163,36834.677876243477,33017.861526011649,29026.458942036261,{"$f":"AO301","v":25123.543198735355},21043.558089915608,17025.690123935659,12826.624957181495,8686.2473735818203,4364.5244761731856,97.963368341544992,-4357.2960510937301,-8746.955194666627,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":"BU301","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":"DA301","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":"EG301","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":"FM301","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077]
[null,null,null,null,{"$f":" ConFin!E$582","v":"Construction debt drawdown - T2 "},{"$f":" ConFin!F$582","v":0},{"$f":" ConFin!G$582","v":"$ 000s"},{"$f":" ConFin!H$582","v":112688.48196989263},{"$f":" ConFin!I$582","v":0},{"$f":" ConFin!J$582","v":0},{"$f":" ConFin!K$582","v":0},{"$f":" ConFin!L$582","v":0},{"$f":" ConFin!M$582","v":0},{"$f":" ConFin!N$582","v":31135.021911075422},{"$f":" ConFin!O$582","v":37263.377202819705},{"$f":" ConFin!P$582","v":44290.082855997505},{"$f":" ConFin!Q$582","v":0},{"$f":" ConFin!R$582","v":0},{"$f":" ConFin!S$582","v":0},{"$f":" ConFin!T$582","v":0},{"$f":" ConFin!U$582","v":0},{"$f":" ConFin!V$582","v":0},{"$f":" ConFin!W$582","v":0},{"$f":" ConFin!X$582","v":0},{"$f":" ConFin!Y$582","v":0},{"$f":" ConFin!Z$582","v":0},{"$f":" ConFin!AA$582","v":0},{"$f":" ConFin!AB$582","v":0},{"$f":" ConFin!AC$582","v":0},{"$f":" ConFin!AD$582","v":0},{"$f":" ConFin!AE$582","v":0},{"$f":" ConFin!AF$582","v":0},{"$f":" ConFin!AG$582","v":0},{"$f":" ConFin!AH$582","v":0},{"$f":" ConFin!AI$582","v":0},{"$f":" ConFin!AJ$582","v":0},{"$f":" ConFin!AK$582","v":0},{"$f":" ConFin!AL$582","v":0},{"$f":" ConFin!AM$582","v":0},{"$f":" ConFin!AN$582","v":0},{"$f":" ConFin!AO$582","v":0},{"$f":" ConFin!AP$582","v":0},{"$f":" ConFin!AQ$582","v":0},{"$f":" ConFin!AR$582","v":0},{"$f":" ConFin!AS$582","v":0},{"$f":" ConFin!AT$582","v":0},{"$f":" ConFin!AU$582","v":0},{"$f":" ConFin!AV$582","v":0},{"$f":" ConFin!AW$582","v":0},{"$f":" ConFin!AX$582","v":0},{"$f":" ConFin!AY$582","v":0},{"$f":" ConFin!AZ$582","v":0},{"$f":" ConFin!BA$582","v":0},{"$f":" ConFin!BB$582","v":0},{"$f":" ConFin!BC$582","v":0},{"$f":" ConFin!BD$582","v":0},{"$f":" ConFin!BE$582","v":0},{"$f":" ConFin!BF$582","v":0},{"$f":" ConFin!BG$582","v":0},{"$f":" ConFin!BH$582","v":0},{"$f":" ConFin!BI$582","v":0},{"$f":" ConFin!BJ$582","v":0},{"$f":" ConFin!BK$582","v":0},{"$f":" ConFin!BL$582","v":0},{"$f":" ConFin!BM$582","v":0},{"$f":" ConFin!BN$582","v":0},{"$f":" ConFin!BO$582","v":0},{"$f":" ConFin!BP$582","v":0},{"$f":" ConFin!BQ$582","v":0},{"$f":" ConFin!BR$582","v":0},{"$f":" ConFin!BS$582","v":0},{"$f":" ConFin!BT$582","v":0},{"$f":" ConFin!BU$582","v":0},{"$f":" ConFin!BV$582","v":0},{"$f":" ConFin!BW$582","v":0},{"$f":" ConFin!BX$582","v":0},{"$f":" ConFin!BY$582","v":0},{"$f":" ConFin!BZ$582","v":0},{"$f":" ConFin!CA$582","v":0},{"$f":" ConFin!CB$582","v":0},{"$f":" ConFin!CC$582","v":0},{"$f":" ConFin!CD$582","v":0},{"$f":" ConFin!CE$582","v":0},{"$f":" ConFin!CF$582","v":0},{"$f":" ConFin!CG$582","v":0},{"$f":" ConFin!CH$582","v":0},{"$f":" ConFin!CI$582","v":0},{"$f":" ConFin!CJ$582","v":0},{"$f":" ConFin!CK$582","v":0},{"$f":" ConFin!CL$582","v":0},{"$f":" ConFin!CM$582","v":0},{"$f":" ConFin!CN$582","v":0},{"$f":" ConFin!CO$582","v":0},{"$f":" ConFin!CP$582","v":0},{"$f":" ConFin!CQ$582","v":0},{"$f":" ConFin!CR$582","v":0},{"$f":" ConFin!CS$582","v":0},{"$f":" ConFin!CT$582","v":0},{"$f":" ConFin!CU$582","v":0},{"$f":" ConFin!CV$582","v":0},{"$f":" ConFin!CW$582","v":0},{"$f":" ConFin!CX$582","v":0},{"$f":" ConFin!CY$582","v":0},{"$f":" ConFin!CZ$582","v":0},{"$f":" ConFin!DA$582","v":0},{"$f":" ConFin!DB$582","v":0},{"$f":" ConFin!DC$582","v":0},{"$f":" ConFin!DD$582","v":0},{"$f":" ConFin!DE$582","v":0},{"$f":" ConFin!DF$582","v":0},{"$f":" ConFin!DG$582","v":0},{"$f":" ConFin!DH$582","v":0},{"$f":" ConFin!DI$582","v":0},{"$f":" ConFin!DJ$582","v":0},{"$f":" ConFin!DK$582","v":0},{"$f":" ConFin!DL$582","v":0},{"$f":" ConFin!DM$582","v":0},{"$f":" ConFin!DN$582","v":0},{"$f":" ConFin!DO$582","v":0},{"$f":" ConFin!DP$582","v":0},{"$f":" ConFin!DQ$582","v":0},{"$f":" ConFin!DR$582","v":0},{"$f":" ConFin!DS$582","v":0},{"$f":" ConFin!DT$582","v":0},{"$f":" ConFin!DU$582","v":0},{"$f":" ConFin!DV$582","v":0},{"$f":" ConFin!DW$582","v":0},{"$f":" ConFin!DX$582","v":0},{"$f":" ConFin!DY$582","v":0},{"$f":" ConFin!DZ$582","v":0},{"$f":" ConFin!EA$582","v":0},{"$f":" ConFin!EB$582","v":0},{"$f":" ConFin!EC$582","v":0},{"$f":" ConFin!ED$582","v":0},{"$f":" ConFin!EE$582","v":0},{"$f":" ConFin!EF$582","v":0},{"$f":" ConFin!EG$582","v":0},{"$f":" ConFin!EH$582","v":0},{"$f":" ConFin!EI$582","v":0},{"$f":" ConFin!EJ$582","v":0},{"$f":" ConFin!EK$582","v":0},{"$f":" ConFin!EL$582","v":0},{"$f":" ConFin!EM$582","v":0},{"$f":" ConFin!EN$582","v":0},{"$f":" ConFin!EO$582","v":0},{"$f":" ConFin!EP$582","v":0},{"$f":" ConFin!EQ$582","v":0},{"$f":" ConFin!ER$582","v":0},{"$f":" ConFin!ES$582","v":0},{"$f":" ConFin!ET$582","v":0},{"$f":" ConFin!EU$582","v":0},{"$f":" ConFin!EV$582","v":0},{"$f":" ConFin!EW$582","v":0},{"$f":" ConFin!EX$582","v":0},{"$f":" ConFin!EY$582","v":0},{"$f":" ConFin!EZ$582","v":0},{"$f":" ConFin!FA$582","v":0},{"$f":" ConFin!FB$582","v":0},{"$f":" ConFin!FC$582","v":0},{"$f":" ConFin!FD$582","v":0},{"$f":" ConFin!FE$582","v":0},{"$f":" ConFin!FF$582","v":0},{"$f":" ConFin!FG$582","v":0},{"$f":" ConFin!FH$582","v":0},{"$f":" ConFin!FI$582","v":0},{"$f":" ConFin!FJ$582","v":0},{"$f":" ConFin!FK$582","v":0},{"$f":" ConFin!FL$582","v":0},{"$f":" ConFin!FM$582","v":0},{"$f":" ConFin!FN$582","v":0},{"$f":" ConFin!FO$582","v":0},{"$f":" ConFin!FP$582","v":0},{"$f":" ConFin!FQ$582","v":0},{"$f":" ConFin!FR$582","v":0},{"$f":" ConFin!FS$582","v":0},{"$f":" ConFin!FT$582","v":0},{"$f":" ConFin!FU$582","v":0},{"$f":" ConFin!FV$582","v":0},{"$f":" ConFin!FW$582","v":0},{"$f":" ConFin!FX$582","v":0},{"$f":" ConFin!FY$582","v":0},{"$f":" ConFin!FZ$582","v":0},{"$f":" ConFin!GA$582","v":0},{"$f":" ConFin!GB$582","v":0},{"$f":" ConFin!GC$582","v":0},{"$f":" ConFin!GD$582","v":0},{"$f":" ConFin!GE$582","v":0},{"$f":" ConFin!GF$582","v":0},{"$f":" ConFin!GG$582","v":0},{"$f":" ConFin!GH$582","v":0},{"$f":" ConFin!GI$582","v":0},{"$f":" ConFin!GJ$582","v":0}]
[null,null,null,null,{"$f":" E$291","v":"Senior debt principal repayment - T2 POS"},0,"$ 000s",126013.60995020178,0,0,0,0,0,0,0,0,2811.1021116355032,3242.0382965393019,3049.876962308178,3303.8665941309773,3149.4434991973244,3344.1968223024091,3236.2138736478501,3407.9511579850277,3305.5669036802319,3483.6944607236273,3338.9018791090703,3511.5005181807796,3420.8327822825008,3592.6855123737382,3503.934967963286,3677.0147190986881,3580.9353446810355,3758.1384551139954,3673.0923876892862,3842.3272377174017,{"$f":" AK$291","v":3724.5894624802927},3895.9001448086856,3816.8163502318289,3991.4025839753867,3902.9157433009059,4079.9851088197461,4017.8679659799504,4199.0651667541633,4140.3775835996748,4321.7228974086347,4266.5611078316406,4455.259419435275,4389.6591435728969,4578.1727856424495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior debt balance - T2",null,null,null,null,{"$f":" J298 + J299 - J300","v":0},0,0,0,31135.021911075422,68398.399113895124,112688.48196989263,109877.37985825713,106635.34156171783,103585.46459940965,100281.59800527868,97132.154506081351,93787.957683778935,90551.743810131084,87143.792652146061,83838.225748465833,80354.531287742211,77015.629408633147,73504.128890452368,70083.296108169874,66490.610595796141,62986.675627832854,59309.660908734164,55728.725564053129,51970.587108939137,48297.494721249852,44455.167483532452,40730.578021052163,36834.677876243477,33017.861526011649,29026.458942036261,25123.543198735355,{"$f":" AP298 + AP299 - AP300","v":21043.558089915608},17025.690123935659,12826.624957181495,8686.2473735818203,4364.5244761731856,97.963368341544992,-4357.2960510937301,-8746.955194666627,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" BV298 + BV299 - BV300","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" DB298 + DB299 - DB300","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" EH298 + EH299 - EH300","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" FN298 + FN299 - FN300","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077]
[]
[null,null,null,null,{"$f":" Time!E$162","v":"End of senior debt repayment period flag - T2"},{"$f":" Time!F$162","v":0},{"$f":" Time!G$162","v":"flag"},{"$f":" Time!H$162","v":1},{"$f":" Time!I$162","v":0},{"$f":" Time!J$162","v":0},{"$f":" Time!K$162","v":0},{"$f":" Time!L$162","v":0},{"$f":" Time!M$162","v":0},{"$f":" Time!N$162","v":0},{"$f":" Time!O$162","v":0},{"$f":" Time!P$162","v":0},{"$f":" Time!Q$162","v":0},{"$f":" Time!R$162","v":0},{"$f":" Time!S$162","v":0},{"$f":" Time!T$162","v":0},{"$f":" Time!U$162","v":0},{"$f":" Time!V$162","v":0},{"$f":" Time!W$162","v":0},{"$f":" Time!X$162","v":0},{"$f":" Time!Y$162","v":0},{"$f":" Time!Z$162","v":0},{"$f":" Time!AA$162","v":0},{"$f":" Time!AB$162","v":0},{"$f":" Time!AC$162","v":0},{"$f":" Time!AD$162","v":0},{"$f":" Time!AE$162","v":0},{"$f":" Time!AF$162","v":0},{"$f":" Time!AG$162","v":0},{"$f":" Time!AH$162","v":0},{"$f":" Time!AI$162","v":0},{"$f":" Time!AJ$162","v":0},{"$f":" Time!AK$162","v":0},{"$f":" Time!AL$162","v":0},{"$f":" Time!AM$162","v":0},{"$f":" Time!AN$162","v":0},{"$f":" Time!AO$162","v":0},{"$f":" Time!AP$162","v":0},{"$f":" Time!AQ$162","v":0},{"$f":" Time!AR$162","v":0},{"$f":" Time!AS$162","v":0},{"$f":" Time!AT$162","v":0},{"$f":" Time!AU$162","v":0},{"$f":" Time!AV$162","v":0},{"$f":" Time!AW$162","v":0},{"$f":" Time!AX$162","v":1},{"$f":" Time!AY$162","v":0},{"$f":" Time!AZ$162","v":0},{"$f":" Time!BA$162","v":0},{"$f":" Time!BB$162","v":0},{"$f":" Time!BC$162","v":0},{"$f":" Time!BD$162","v":0},{"$f":" Time!BE$162","v":0},{"$f":" Time!BF$162","v":0},{"$f":" Time!BG$162","v":0},{"$f":" Time!BH$162","v":0},{"$f":" Time!BI$162","v":0},{"$f":" Time!BJ$162","v":0},{"$f":" Time!BK$162","v":0},{"$f":" Time!BL$162","v":0},{"$f":" Time!BM$162","v":0},{"$f":" Time!BN$162","v":0},{"$f":" Time!BO$162","v":0},{"$f":" Time!BP$162","v":0},{"$f":" Time!BQ$162","v":0},{"$f":" Time!BR$162","v":0},{"$f":" Time!BS$162","v":0},{"$f":" Time!BT$162","v":0},{"$f":" Time!BU$162","v":0},{"$f":" Time!BV$162","v":0},{"$f":" Time!BW$162","v":0},{"$f":" Time!BX$162","v":0},{"$f":" Time!BY$162","v":0},{"$f":" Time!BZ$162","v":0},{"$f":" Time!CA$162","v":0},{"$f":" Time!CB$162","v":0},{"$f":" Time!CC$162","v":0},{"$f":" Time!CD$162","v":0},{"$f":" Time!CE$162","v":0},{"$f":" Time!CF$162","v":0},{"$f":" Time!CG$162","v":0},{"$f":" Time!CH$162","v":0},{"$f":" Time!CI$162","v":0},{"$f":" Time!CJ$162","v":0},{"$f":" Time!CK$162","v":0},{"$f":" Time!CL$162","v":0},{"$f":" Time!CM$162","v":0},{"$f":" Time!CN$162","v":0},{"$f":" Time!CO$162","v":0},{"$f":" Time!CP$162","v":0},{"$f":" Time!CQ$162","v":0},{"$f":" Time!CR$162","v":0},{"$f":" Time!CS$162","v":0},{"$f":" Time!CT$162","v":0},{"$f":" Time!CU$162","v":0},{"$f":" Time!CV$162","v":0},{"$f":" Time!CW$162","v":0},{"$f":" Time!CX$162","v":0},{"$f":" Time!CY$162","v":0},{"$f":" Time!CZ$162","v":0},{"$f":" Time!DA$162","v":0},{"$f":" Time!DB$162","v":0},{"$f":" Time!DC$162","v":0},{"$f":" Time!DD$162","v":0},{"$f":" Time!DE$162","v":0},{"$f":" Time!DF$162","v":0},{"$f":" Time!DG$162","v":0},{"$f":" Time!DH$162","v":0},{"$f":" Time!DI$162","v":0},{"$f":" Time!DJ$162","v":0},{"$f":" Time!DK$162","v":0},{"$f":" Time!DL$162","v":0},{"$f":" Time!DM$162","v":0},{"$f":" Time!DN$162","v":0},{"$f":" Time!DO$162","v":0},{"$f":" Time!DP$162","v":0},{"$f":" Time!DQ$162","v":0},{"$f":" Time!DR$162","v":0},{"$f":" Time!DS$162","v":0},{"$f":" Time!DT$162","v":0},{"$f":" Time!DU$162","v":0},{"$f":" Time!DV$162","v":0},{"$f":" Time!DW$162","v":0},{"$f":" Time!DX$162","v":0},{"$f":" Time!DY$162","v":0},{"$f":" Time!DZ$162","v":0},{"$f":" Time!EA$162","v":0},{"$f":" Time!EB$162","v":0},{"$f":" Time!EC$162","v":0},{"$f":" Time!ED$162","v":0},{"$f":" Time!EE$162","v":0},{"$f":" Time!EF$162","v":0},{"$f":" Time!EG$162","v":0},{"$f":" Time!EH$162","v":0},{"$f":" Time!EI$162","v":0},{"$f":" Time!EJ$162","v":0},{"$f":" Time!EK$162","v":0},{"$f":" Time!EL$162","v":0},{"$f":" Time!EM$162","v":0},{"$f":" Time!EN$162","v":0},{"$f":" Time!EO$162","v":0},{"$f":" Time!EP$162","v":0},{"$f":" Time!EQ$162","v":0},{"$f":" Time!ER$162","v":0},{"$f":" Time!ES$162","v":0},{"$f":" Time!ET$162","v":0},{"$f":" Time!EU$162","v":0},{"$f":" Time!EV$162","v":0},{"$f":" Time!EW$162","v":0},{"$f":" Time!EX$162","v":0},{"$f":" Time!EY$162","v":0},{"$f":" Time!EZ$162","v":0},{"$f":" Time!FA$162","v":0},{"$f":" Time!FB$162","v":0},{"$f":" Time!FC$162","v":0},{"$f":" Time!FD$162","v":0},{"$f":" Time!FE$162","v":0},{"$f":" Time!FF$162","v":0},{"$f":" Time!FG$162","v":0},{"$f":" Time!FH$162","v":0},{"$f":" Time!FI$162","v":0},{"$f":" Time!FJ$162","v":0},{"$f":" Time!FK$162","v":0},{"$f":" Time!FL$162","v":0},{"$f":" Time!FM$162","v":0},{"$f":" Time!FN$162","v":0},{"$f":" Time!FO$162","v":0},{"$f":" Time!FP$162","v":0},{"$f":" Time!FQ$162","v":0},{"$f":" Time!FR$162","v":0},{"$f":" Time!FS$162","v":0},{"$f":" Time!FT$162","v":0},{"$f":" Time!FU$162","v":0},{"$f":" Time!FV$162","v":0},{"$f":" Time!FW$162","v":0},{"$f":" Time!FX$162","v":0},{"$f":" Time!FY$162","v":0},{"$f":" Time!FZ$162","v":0},{"$f":" Time!GA$162","v":0},{"$f":" Time!GB$162","v":0},{"$f":" Time!GC$162","v":0},{"$f":" Time!GD$162","v":0},{"$f":" Time!GE$162","v":0},{"$f":" Time!GF$162","v":0},{"$f":" Time!GG$162","v":0},{"$f":" Time!GH$162","v":0},{"$f":" Time!GI$162","v":0},{"$f":" Time!GJ$162","v":0}]
[null,null,null,null,{"$f":" E$301","v":"Senior debt balance - T2"},0,0,0,0,0,0,0,0,31135.021911075422,68398.399113895124,112688.48196989263,109877.37985825713,106635.34156171783,103585.46459940965,100281.59800527868,97132.154506081351,93787.957683778935,90551.743810131084,87143.792652146061,83838.225748465833,80354.531287742211,77015.629408633147,73504.128890452368,70083.296108169874,66490.610595796141,62986.675627832854,59309.660908734164,55728.725564053129,51970.587108939137,48297.494721249852,44455.167483532452,{"$f":" AK$301","v":40730.578021052163},36834.677876243477,33017.861526011649,29026.458942036261,25123.543198735355,21043.558089915608,17025.690123935659,12826.624957181495,8686.2473735818203,4364.5244761731856,97.963368341544992,-4357.2960510937301,-8746.955194666627,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" BQ$301","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" CW$301","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" EC$301","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" FI$301","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077]
[null,null,null,null,"Senior debt balance at end repayment period",{"$f":"SUMPRODUCT(J303:GJ303,J304:GJ304)","v":-13325.127980309077}]
[null,null,null,null,"Senior debt T2 fully repaid",{"$f":" IF(ROUND(F305,1) <> 0, 1, 0)","v":1},"check"]
[]
[null,null,"Senior debt interest - T2"]
[null,null,null,null,{"$f":" InpC!E$185","v":" Senior debt - T2 interest margin - year 2"},{"$f":" InpC!F$185","v":0.03},{"$f":" InpC!G$185","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$186","v":" Senior debt - T2 interest margin - year2"},{"$f":" InpC!F$186","v":0.03},{"$f":" InpC!G$186","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$187","v":" Senior debt - T2 interest margin - year 3"},{"$f":" InpC!F$187","v":0.03},{"$f":" InpC!G$187","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$188","v":" Senior debt - T2 interest margin - year 4"},{"$f":" InpC!F$188","v":0.03},{"$f":" InpC!G$188","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$189","v":" Senior debt - T2 interest margin - year 5"},{"$f":" InpC!F$189","v":0.03},{"$f":" InpC!G$189","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$190","v":" Senior debt - T2 interest margin - year 6"},{"$f":" InpC!F$190","v":3.2000000000000001E-2},{"$f":" InpC!G$190","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$191","v":" Senior debt - T2 interest margin - year 7"},{"$f":" InpC!F$191","v":3.2000000000000001E-2},{"$f":" InpC!G$191","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$192","v":" Senior debt - T2 interest margin - year 8"},{"$f":" InpC!F$192","v":3.2000000000000001E-2},{"$f":" InpC!G$192","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$193","v":" Senior debt - T2 interest margin - year 9"},{"$f":" InpC!F$193","v":3.2000000000000001E-2},{"$f":" InpC!G$193","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$194","v":" Senior debt - T2 interest margin - year 20"},{"$f":" InpC!F$194","v":3.2000000000000001E-2},{"$f":" InpC!G$194","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$195","v":" Senior debt - T2 interest margin - year 22"},{"$f":" InpC!F$195","v":3.5000000000000003E-2},{"$f":" InpC!G$195","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$196","v":" Senior debt - T2 interest margin - year 22"},{"$f":" InpC!F$196","v":3.5000000000000003E-2},{"$f":" InpC!G$196","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$197","v":" Senior debt - T2 interest margin - year 23"},{"$f":" InpC!F$197","v":3.5000000000000003E-2},{"$f":" InpC!G$197","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$198","v":" Senior debt - T2 interest margin - year 24"},{"$f":" InpC!F$198","v":3.5000000000000003E-2},{"$f":" InpC!G$198","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$199","v":" Senior debt - T2 interest margin - year 25"},{"$f":" InpC!F$199","v":3.5000000000000003E-2},{"$f":" InpC!G$199","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$200","v":" Senior debt - T2 interest margin - year 26"},{"$f":" InpC!F$200","v":3.5000000000000003E-2},{"$f":" InpC!G$200","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$201","v":" Senior debt - T2 interest margin - year 27"},{"$f":" InpC!F$201","v":3.5000000000000003E-2},{"$f":" InpC!G$201","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$202","v":" Senior debt - T2 interest margin - year 28"},{"$f":" InpC!F$202","v":3.5000000000000003E-2},{"$f":" InpC!G$202","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$203","v":" Senior debt - T2 interest margin - year 29"},{"$f":" InpC!F$203","v":3.5000000000000003E-2},{"$f":" InpC!G$203","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$204","v":" Senior debt - T2 interest margin - year20"},{"$f":" InpC!F$204","v":3.5000000000000003E-2},{"$f":" InpC!G$204","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$205","v":" Senior debt - T2 interest margin - year22"},{"$f":" InpC!F$205","v":3.5000000000000003E-2},{"$f":" InpC!G$205","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$206","v":" Senior debt - T2 interest margin - year22"},{"$f":" InpC!F$206","v":3.5000000000000003E-2},{"$f":" InpC!G$206","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$207","v":" Senior debt - T2 interest margin - year23"},{"$f":" InpC!F$207","v":3.5000000000000003E-2},{"$f":" InpC!G$207","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$208","v":" Senior debt - T2 interest margin - year24"},{"$f":" InpC!F$208","v":3.5000000000000003E-2},{"$f":" InpC!G$208","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$209","v":" Senior debt - T2 interest margin - year25"},{"$f":" InpC!F$209","v":3.5000000000000003E-2},{"$f":" InpC!G$209","v":"%"}]
[null,null,null,null,{"$f":" Time!E$200","v":"Contract year number"},{"$f":" Time!F$200","v":0},{"$f":" Time!G$200","v":"counter"},{"$f":" Time!H$200","v":0},{"$f":" Time!I$200","v":0},{"$f":" Time!J$200","v":0},{"$f":" Time!K$200","v":0},{"$f":" Time!L$200","v":0},{"$f":" Time!M$200","v":0},{"$f":" Time!N$200","v":0},{"$f":" Time!O$200","v":0},{"$f":" Time!P$200","v":0},{"$f":" Time!Q$200","v":1},{"$f":" Time!R$200","v":1},{"$f":" Time!S$200","v":2},{"$f":" Time!T$200","v":2},{"$f":" Time!U$200","v":3},{"$f":" Time!V$200","v":3},{"$f":" Time!W$200","v":4},{"$f":" Time!X$200","v":4},{"$f":" Time!Y$200","v":5},{"$f":" Time!Z$200","v":5},{"$f":" Time!AA$200","v":6},{"$f":" Time!AB$200","v":6},{"$f":" Time!AC$200","v":7},{"$f":" Time!AD$200","v":7},{"$f":" Time!AE$200","v":8},{"$f":" Time!AF$200","v":8},{"$f":" Time!AG$200","v":9},{"$f":" Time!AH$200","v":9},{"$f":" Time!AI$200","v":10},{"$f":" Time!AJ$200","v":10},{"$f":" Time!AK$200","v":11},{"$f":" Time!AL$200","v":11},{"$f":" Time!AM$200","v":12},{"$f":" Time!AN$200","v":12},{"$f":" Time!AO$200","v":13},{"$f":" Time!AP$200","v":13},{"$f":" Time!AQ$200","v":14},{"$f":" Time!AR$200","v":14},{"$f":" Time!AS$200","v":15},{"$f":" Time!AT$200","v":15},{"$f":" Time!AU$200","v":16},{"$f":" Time!AV$200","v":16},{"$f":" Time!AW$200","v":17},{"$f":" Time!AX$200","v":17},{"$f":" Time!AY$200","v":18},{"$f":" Time!AZ$200","v":18},{"$f":" Time!BA$200","v":19},{"$f":" Time!BB$200","v":19},{"$f":" Time!BC$200","v":20},{"$f":" Time!BD$200","v":20},{"$f":" Time!BE$200","v":0},{"$f":" Time!BF$200","v":0},{"$f":" Time!BG$200","v":0},{"$f":" Time!BH$200","v":0},{"$f":" Time!BI$200","v":0},{"$f":" Time!BJ$200","v":0},{"$f":" Time!BK$200","v":0},{"$f":" Time!BL$200","v":0},{"$f":" Time!BM$200","v":0},{"$f":" Time!BN$200","v":0},{"$f":" Time!BO$200","v":0},{"$f":" Time!BP$200","v":0},{"$f":" Time!BQ$200","v":0},{"$f":" Time!BR$200","v":0},{"$f":" Time!BS$200","v":0},{"$f":" Time!BT$200","v":0},{"$f":" Time!BU$200","v":0},{"$f":" Time!BV$200","v":0},{"$f":" Time!BW$200","v":0},{"$f":" Time!BX$200","v":0},{"$f":" Time!BY$200","v":0},{"$f":" Time!BZ$200","v":0},{"$f":" Time!CA$200","v":0},{"$f":" Time!CB$200","v":0},{"$f":" Time!CC$200","v":0},{"$f":" Time!CD$200","v":0},{"$f":" Time!CE$200","v":0},{"$f":" Time!CF$200","v":0},{"$f":" Time!CG$200","v":0},{"$f":" Time!CH$200","v":0},{"$f":" Time!CI$200","v":0},{"$f":" Time!CJ$200","v":0},{"$f":" Time!CK$200","v":0},{"$f":" Time!CL$200","v":0},{"$f":" Time!CM$200","v":0},{"$f":" Time!CN$200","v":0},{"$f":" Time!CO$200","v":0},{"$f":" Time!CP$200","v":0},{"$f":" Time!CQ$200","v":0},{"$f":" Time!CR$200","v":0},{"$f":" Time!CS$200","v":0},{"$f":" Time!CT$200","v":0},{"$f":" Time!CU$200","v":0},{"$f":" Time!CV$200","v":0},{"$f":" Time!CW$200","v":0},{"$f":" Time!CX$200","v":0},{"$f":" Time!CY$200","v":0},{"$f":" Time!CZ$200","v":0},{"$f":" Time!DA$200","v":0},{"$f":" Time!DB$200","v":0},{"$f":" Time!DC$200","v":0},{"$f":" Time!DD$200","v":0},{"$f":" Time!DE$200","v":0},{"$f":" Time!DF$200","v":0},{"$f":" Time!DG$200","v":0},{"$f":" Time!DH$200","v":0},{"$f":" Time!DI$200","v":0},{"$f":" Time!DJ$200","v":0},{"$f":" Time!DK$200","v":0},{"$f":" Time!DL$200","v":0},{"$f":" Time!DM$200","v":0},{"$f":" Time!DN$200","v":0},{"$f":" Time!DO$200","v":0},{"$f":" Time!DP$200","v":0},{"$f":" Time!DQ$200","v":0},{"$f":" Time!DR$200","v":0},{"$f":" Time!DS$200","v":0},{"$f":" Time!DT$200","v":0},{"$f":" Time!DU$200","v":0},{"$f":" Time!DV$200","v":0},{"$f":" Time!DW$200","v":0},{"$f":" Time!DX$200","v":0},{"$f":" Time!DY$200","v":0},{"$f":" Time!DZ$200","v":0},{"$f":" Time!EA$200","v":0},{"$f":" Time!EB$200","v":0},{"$f":" Time!EC$200","v":0},{"$f":" Time!ED$200","v":0},{"$f":" Time!EE$200","v":0},{"$f":" Time!EF$200","v":0},{"$f":" Time!EG$200","v":0},{"$f":" Time!EH$200","v":0},{"$f":" Time!EI$200","v":0},{"$f":" Time!EJ$200","v":0},{"$f":" Time!EK$200","v":0},{"$f":" Time!EL$200","v":0},{"$f":" Time!EM$200","v":0},{"$f":" Time!EN$200","v":0},{"$f":" Time!EO$200","v":0},{"$f":" Time!EP$200","v":0},{"$f":" Time!EQ$200","v":0},{"$f":" Time!ER$200","v":0},{"$f":" Time!ES$200","v":0},{"$f":" Time!ET$200","v":0},{"$f":" Time!EU$200","v":0},{"$f":" Time!EV$200","v":0},{"$f":" Time!EW$200","v":0},{"$f":" Time!EX$200","v":0},{"$f":" Time!EY$200","v":0},{"$f":" Time!EZ$200","v":0},{"$f":" Time!FA$200","v":0},{"$f":" Time!FB$200","v":0},{"$f":" Time!FC$200","v":0},{"$f":" Time!FD$200","v":0},{"$f":" Time!FE$200","v":0},{"$f":" Time!FF$200","v":0},{"$f":" Time!FG$200","v":0},{"$f":" Time!FH$200","v":0},{"$f":" Time!FI$200","v":0},{"$f":" Time!FJ$200","v":0},{"$f":" Time!FK$200","v":0},{"$f":" Time!FL$200","v":0},{"$f":" Time!FM$200","v":0},{"$f":" Time!FN$200","v":0},{"$f":" Time!FO$200","v":0},{"$f":" Time!FP$200","v":0},{"$f":" Time!FQ$200","v":0},{"$f":" Time!FR$200","v":0},{"$f":" Time!FS$200","v":0},{"$f":" Time!FT$200","v":0},{"$f":" Time!FU$200","v":0},{"$f":" Time!FV$200","v":0},{"$f":" Time!FW$200","v":0},{"$f":" Time!FX$200","v":0},{"$f":" Time!FY$200","v":0},{"$f":" Time!FZ$200","v":0},{"$f":" Time!GA$200","v":0},{"$f":" Time!GB$200","v":0},{"$f":" Time!GC$200","v":0},{"$f":" Time!GD$200","v":0},{"$f":" Time!GE$200","v":0},{"$f":" Time!GF$200","v":0},{"$f":" Time!GG$200","v":0},{"$f":" Time!GH$200","v":0},{"$f":" Time!GI$200","v":0},{"$f":" Time!GJ$200","v":0}]
[null,null,null,null,{"$f":" Time!E$172","v":"Senior debt repayment flag"},{"$f":" Time!F$172","v":0},{"$f":" Time!G$172","v":"flag"},{"$f":" Time!H$172","v":34},{"$f":" Time!I$172","v":0},{"$f":" Time!J$172","v":0},{"$f":" Time!K$172","v":0},{"$f":" Time!L$172","v":0},{"$f":" Time!M$172","v":0},{"$f":" Time!N$172","v":0},{"$f":" Time!O$172","v":0},{"$f":" Time!P$172","v":0},{"$f":" Time!Q$172","v":1},{"$f":" Time!R$172","v":1},{"$f":" Time!S$172","v":1},{"$f":" Time!T$172","v":1},{"$f":" Time!U$172","v":1},{"$f":" Time!V$172","v":1},{"$f":" Time!W$172","v":1},{"$f":" Time!X$172","v":1},{"$f":" Time!Y$172","v":1},{"$f":" Time!Z$172","v":1},{"$f":" Time!AA$172","v":1},{"$f":" Time!AB$172","v":1},{"$f":" Time!AC$172","v":1},{"$f":" Time!AD$172","v":1},{"$f":" Time!AE$172","v":1},{"$f":" Time!AF$172","v":1},{"$f":" Time!AG$172","v":1},{"$f":" Time!AH$172","v":1},{"$f":" Time!AI$172","v":1},{"$f":" Time!AJ$172","v":1},{"$f":" Time!AK$172","v":1},{"$f":" Time!AL$172","v":1},{"$f":" Time!AM$172","v":1},{"$f":" Time!AN$172","v":1},{"$f":" Time!AO$172","v":1},{"$f":" Time!AP$172","v":1},{"$f":" Time!AQ$172","v":1},{"$f":" Time!AR$172","v":1},{"$f":" Time!AS$172","v":1},{"$f":" Time!AT$172","v":1},{"$f":" Time!AU$172","v":1},{"$f":" Time!AV$172","v":1},{"$f":" Time!AW$172","v":1},{"$f":" Time!AX$172","v":1},{"$f":" Time!AY$172","v":0},{"$f":" Time!AZ$172","v":0},{"$f":" Time!BA$172","v":0},{"$f":" Time!BB$172","v":0},{"$f":" Time!BC$172","v":0},{"$f":" Time!BD$172","v":0},{"$f":" Time!BE$172","v":0},{"$f":" Time!BF$172","v":0},{"$f":" Time!BG$172","v":0},{"$f":" Time!BH$172","v":0},{"$f":" Time!BI$172","v":0},{"$f":" Time!BJ$172","v":0},{"$f":" Time!BK$172","v":0},{"$f":" Time!BL$172","v":0},{"$f":" Time!BM$172","v":0},{"$f":" Time!BN$172","v":0},{"$f":" Time!BO$172","v":0},{"$f":" Time!BP$172","v":0},{"$f":" Time!BQ$172","v":0},{"$f":" Time!BR$172","v":0},{"$f":" Time!BS$172","v":0},{"$f":" Time!BT$172","v":0},{"$f":" Time!BU$172","v":0},{"$f":" Time!BV$172","v":0},{"$f":" Time!BW$172","v":0},{"$f":" Time!BX$172","v":0},{"$f":" Time!BY$172","v":0},{"$f":" Time!BZ$172","v":0},{"$f":" Time!CA$172","v":0},{"$f":" Time!CB$172","v":0},{"$f":" Time!CC$172","v":0},{"$f":" Time!CD$172","v":0},{"$f":" Time!CE$172","v":0},{"$f":" Time!CF$172","v":0},{"$f":" Time!CG$172","v":0},{"$f":" Time!CH$172","v":0},{"$f":" Time!CI$172","v":0},{"$f":" Time!CJ$172","v":0},{"$f":" Time!CK$172","v":0},{"$f":" Time!CL$172","v":0},{"$f":" Time!CM$172","v":0},{"$f":" Time!CN$172","v":0},{"$f":" Time!CO$172","v":0},{"$f":" Time!CP$172","v":0},{"$f":" Time!CQ$172","v":0},{"$f":" Time!CR$172","v":0},{"$f":" Time!CS$172","v":0},{"$f":" Time!CT$172","v":0},{"$f":" Time!CU$172","v":0},{"$f":" Time!CV$172","v":0},{"$f":" Time!CW$172","v":0},{"$f":" Time!CX$172","v":0},{"$f":" Time!CY$172","v":0},{"$f":" Time!CZ$172","v":0},{"$f":" Time!DA$172","v":0},{"$f":" Time!DB$172","v":0},{"$f":" Time!DC$172","v":0},{"$f":" Time!DD$172","v":0},{"$f":" Time!DE$172","v":0},{"$f":" Time!DF$172","v":0},{"$f":" Time!DG$172","v":0},{"$f":" Time!DH$172","v":0},{"$f":" Time!DI$172","v":0},{"$f":" Time!DJ$172","v":0},{"$f":" Time!DK$172","v":0},{"$f":" Time!DL$172","v":0},{"$f":" Time!DM$172","v":0},{"$f":" Time!DN$172","v":0},{"$f":" Time!DO$172","v":0},{"$f":" Time!DP$172","v":0},{"$f":" Time!DQ$172","v":0},{"$f":" Time!DR$172","v":0},{"$f":" Time!DS$172","v":0},{"$f":" Time!DT$172","v":0},{"$f":" Time!DU$172","v":0},{"$f":" Time!DV$172","v":0},{"$f":" Time!DW$172","v":0},{"$f":" Time!DX$172","v":0},{"$f":" Time!DY$172","v":0},{"$f":" Time!DZ$172","v":0},{"$f":" Time!EA$172","v":0},{"$f":" Time!EB$172","v":0},{"$f":" Time!EC$172","v":0},{"$f":" Time!ED$172","v":0},{"$f":" Time!EE$172","v":0},{"$f":" Time!EF$172","v":0},{"$f":" Time!EG$172","v":0},{"$f":" Time!EH$172","v":0},{"$f":" Time!EI$172","v":0},{"$f":" Time!EJ$172","v":0},{"$f":" Time!EK$172","v":0},{"$f":" Time!EL$172","v":0},{"$f":" Time!EM$172","v":0},{"$f":" Time!EN$172","v":0},{"$f":" Time!EO$172","v":0},{"$f":" Time!EP$172","v":0},{"$f":" Time!EQ$172","v":0},{"$f":" Time!ER$172","v":0},{"$f":" Time!ES$172","v":0},{"$f":" Time!ET$172","v":0},{"$f":" Time!EU$172","v":0},{"$f":" Time!EV$172","v":0},{"$f":" Time!EW$172","v":0},{"$f":" Time!EX$172","v":0},{"$f":" Time!EY$172","v":0},{"$f":" Time!EZ$172","v":0},{"$f":" Time!FA$172","v":0},{"$f":" Time!FB$172","v":0},{"$f":" Time!FC$172","v":0},{"$f":" Time!FD$172","v":0},{"$f":" Time!FE$172","v":0},{"$f":" Time!FF$172","v":0},{"$f":" Time!FG$172","v":0},{"$f":" Time!FH$172","v":0},{"$f":" Time!FI$172","v":0},{"$f":" Time!FJ$172","v":0},{"$f":" Time!FK$172","v":0},{"$f":" Time!FL$172","v":0},{"$f":" Time!FM$172","v":0},{"$f":" Time!FN$172","v":0},{"$f":" Time!FO$172","v":0},{"$f":" Time!FP$172","v":0},{"$f":" Time!FQ$172","v":0},{"$f":" Time!FR$172","v":0},{"$f":" Time!FS$172","v":0},{"$f":" Time!FT$172","v":0},{"$f":" Time!FU$172","v":0},{"$f":" Time!FV$172","v":0},{"$f":" Time!FW$172","v":0},{"$f":" Time!FX$172","v":0},{"$f":" Time!FY$172","v":0},{"$f":" Time!FZ$172","v":0},{"$f":" Time!GA$172","v":0},{"$f":" Time!GB$172","v":0},{"$f":" Time!GC$172","v":0},{"$f":" Time!GD$172","v":0},{"$f":" Time!GE$172","v":0},{"$f":" Time!GF$172","v":0},{"$f":" Time!GG$172","v":0},{"$f":" Time!GH$172","v":0},{"$f":" Time!GI$172","v":0},{"$f":" Time!GJ$172","v":0}]
[null,null,null,null,"Senior debt - T2 interest margin",null,"%",null,null,{"$f":" IF( J335 = 1, INDEX($F309:$F333, J334), 0)","v":0},0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":" IF( AP335 = 1, INDEX($F309:$F333, AP334), 0)","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( BV335 = 1, INDEX($F309:$F333, BV334), 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,{"$f":" IF( DB335 = 1, INDEX($F309:$F333, DB334), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( EH335 = 1, INDEX($F309:$F333, EH334), 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,{"$f":" IF( FN335 = 1, INDEX($F309:$F333, FN334), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" InpC!E$119","v":"Propoprtion of senior debt hedged"},{"$f":" InpC!F$119","v":1},{"$f":" InpC!G$119","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$183","v":"Senior debt - T2 swap rate"},{"$f":" InpC!F$183","v":1.7000000000000001E-2},{"$f":" InpC!G$183","v":"% p.a."}]
[null,null,null,null,{"$f":" InpS!E$13","v":"Active senior debt forward curve"},{"$f":" InpS!F$13","v":0},{"$f":" InpS!G$13","v":"% p.a."},{"$f":" InpS!H$13","v":0},{"$f":" InpS!I$13","v":0},{"$f":" InpS!J$13","v":0.02},{"$f":" InpS!K$13","v":2.0062E-2},{"$f":" InpS!L$13","v":2.0124E-2},{"$f":" InpS!M$13","v":2.0184000000000001E-2},{"$f":" InpS!N$13","v":2.0241000000000002E-2},{"$f":" InpS!O$13","v":2.0308000000000003E-2},{"$f":" InpS!P$13","v":2.0375000000000004E-2},{"$f":" InpS!Q$13","v":2.0434000000000004E-2},{"$f":" InpS!R$13","v":2.0506000000000003E-2},{"$f":" InpS!S$13","v":2.0569000000000004E-2},{"$f":" InpS!T$13","v":2.0620000000000003E-2},{"$f":" InpS!U$13","v":2.0666000000000004E-2},{"$f":" InpS!V$13","v":2.0719000000000005E-2},{"$f":" InpS!W$13","v":2.0757000000000005E-2},{"$f":" InpS!X$13","v":2.0795000000000004E-2},{"$f":" InpS!Y$13","v":2.0850000000000004E-2},{"$f":" InpS!Z$13","v":2.0888000000000004E-2},{"$f":" InpS!AA$13","v":2.0954000000000004E-2},{"$f":" InpS!AB$13","v":2.1024000000000004E-2},{"$f":" InpS!AC$13","v":2.1091000000000006E-2},{"$f":" InpS!AD$13","v":2.1134000000000007E-2},{"$f":" InpS!AE$13","v":2.1205000000000009E-2},{"$f":" InpS!AF$13","v":2.127900000000001E-2},{"$f":" InpS!AG$13","v":2.1316000000000009E-2},{"$f":" InpS!AH$13","v":2.1367000000000008E-2},{"$f":" InpS!AI$13","v":2.1421000000000006E-2},{"$f":" InpS!AJ$13","v":2.1470000000000006E-2},{"$f":" InpS!AK$13","v":2.1516000000000007E-2},{"$f":" InpS!AL$13","v":2.1570000000000006E-2},{"$f":" InpS!AM$13","v":2.1639000000000005E-2},{"$f":" InpS!AN$13","v":2.1709000000000006E-2},{"$f":" InpS!AO$13","v":2.1772000000000007E-2},{"$f":" InpS!AP$13","v":2.1813000000000006E-2},{"$f":" InpS!AQ$13","v":2.1858000000000006E-2},{"$f":" InpS!AR$13","v":2.1913000000000005E-2},{"$f":" InpS!AS$13","v":2.1986000000000006E-2},{"$f":" InpS!AT$13","v":2.2041000000000005E-2},{"$f":" InpS!AU$13","v":2.2089000000000004E-2},{"$f":" InpS!AV$13","v":2.2148000000000004E-2},{"$f":" InpS!AW$13","v":2.2216000000000003E-2},{"$f":" InpS!AX$13","v":2.2282000000000003E-2},{"$f":" InpS!AY$13","v":2.2351000000000003E-2},{"$f":" InpS!AZ$13","v":2.2409000000000002E-2},{"$f":" InpS!BA$13","v":2.2445000000000003E-2},{"$f":" InpS!BB$13","v":2.2489000000000002E-2},{"$f":" InpS!BC$13","v":2.2535000000000003E-2},{"$f":" InpS!BD$13","v":2.2607000000000002E-2},{"$f":" InpS!BE$13","v":2.2647E-2},{"$f":" InpS!BF$13","v":2.2683999999999999E-2},{"$f":" InpS!BG$13","v":2.2734000000000001E-2},{"$f":" InpS!BH$13","v":2.2806E-2},{"$f":" InpS!BI$13","v":2.2852000000000001E-2},{"$f":" InpS!BJ$13","v":2.2898999999999999E-2},{"$f":" InpS!BK$13","v":2.2952999999999998E-2},{"$f":" InpS!BL$13","v":2.3027999999999996E-2},{"$f":" InpS!BM$13","v":2.3093999999999996E-2},{"$f":" InpS!BN$13","v":2.3145999999999996E-2},{"$f":" InpS!BO$13","v":2.3211999999999997E-2},{"$f":" InpS!BP$13","v":2.3253999999999997E-2},{"$f":" InpS!BQ$13","v":2.3288999999999997E-2},{"$f":" InpS!BR$13","v":2.3333999999999997E-2},{"$f":" InpS!BS$13","v":2.3372999999999998E-2},{"$f":" InpS!BT$13","v":2.3413999999999997E-2},{"$f":" InpS!BU$13","v":2.3472999999999997E-2},{"$f":" InpS!BV$13","v":2.3519999999999996E-2},{"$f":" InpS!BW$13","v":2.3592999999999996E-2},{"$f":" InpS!BX$13","v":2.3660999999999995E-2},{"$f":" InpS!BY$13","v":2.3728999999999993E-2},{"$f":" InpS!BZ$13","v":2.3785999999999995E-2},{"$f":" InpS!CA$13","v":2.3841999999999995E-2},{"$f":" InpS!CB$13","v":2.3907999999999995E-2},{"$f":" InpS!CC$13","v":2.3961999999999994E-2},{"$f":" InpS!CD$13","v":2.4011999999999995E-2},{"$f":" InpS!CE$13","v":2.4070999999999995E-2},{"$f":" InpS!CF$13","v":2.4119999999999996E-2},{"$f":" InpS!CG$13","v":2.4166999999999994E-2},{"$f":" InpS!CH$13","v":2.4215999999999994E-2},{"$f":" InpS!CI$13","v":2.4263999999999994E-2},{"$f":" InpS!CJ$13","v":2.4301999999999994E-2},{"$f":" InpS!CK$13","v":2.4365999999999995E-2},{"$f":" InpS!CL$13","v":2.4408999999999997E-2},{"$f":" InpS!CM$13","v":2.4462999999999995E-2},{"$f":" InpS!CN$13","v":2.4530999999999994E-2},{"$f":" InpS!CO$13","v":2.4586999999999994E-2},{"$f":" InpS!CP$13","v":2.4622999999999996E-2},{"$f":" InpS!CQ$13","v":2.4688999999999996E-2},{"$f":" InpS!CR$13","v":2.4738999999999997E-2},{"$f":" InpS!CS$13","v":2.4789999999999996E-2},{"$f":" InpS!CT$13","v":2.4834999999999996E-2},{"$f":" InpS!CU$13","v":2.4872999999999996E-2},{"$f":" InpS!CV$13","v":2.4930999999999995E-2},{"$f":" InpS!CW$13","v":2.4983999999999996E-2},{"$f":" InpS!CX$13","v":2.5048999999999995E-2},{"$f":" InpS!CY$13","v":2.5111999999999995E-2},{"$f":" InpS!CZ$13","v":2.5181999999999996E-2},{"$f":" InpS!DA$13","v":2.5251999999999997E-2},{"$f":" InpS!DB$13","v":2.5289999999999997E-2},{"$f":" InpS!DC$13","v":2.5332999999999998E-2},{"$f":" InpS!DD$13","v":2.5393999999999996E-2},{"$f":" InpS!DE$13","v":2.5438999999999996E-2},{"$f":" InpS!DF$13","v":2.5490999999999996E-2},{"$f":" InpS!DG$13","v":2.5561999999999998E-2},{"$f":" InpS!DH$13","v":2.5623999999999997E-2},{"$f":" InpS!DI$13","v":2.5665999999999998E-2},{"$f":" InpS!DJ$13","v":2.5738999999999998E-2},{"$f":" InpS!DK$13","v":2.5798999999999999E-2},{"$f":" InpS!DL$13","v":2.5836999999999999E-2},{"$f":" InpS!DM$13","v":2.5906999999999999E-2},{"$f":" InpS!DN$13","v":2.5946999999999998E-2},{"$f":" InpS!DO$13","v":2.5985999999999999E-2},{"$f":" InpS!DP$13","v":2.6058999999999999E-2},{"$f":" InpS!DQ$13","v":2.6103999999999999E-2},{"$f":" InpS!DR$13","v":2.6176999999999999E-2},{"$f":" InpS!DS$13","v":2.622E-2},{"$f":" InpS!DT$13","v":2.6291000000000002E-2},{"$f":" InpS!DU$13","v":2.6347000000000002E-2},{"$f":" InpS!DV$13","v":2.6388000000000002E-2},{"$f":" InpS!DW$13","v":2.6447000000000002E-2},{"$f":" InpS!DX$13","v":2.6511000000000003E-2},{"$f":" InpS!DY$13","v":2.6547000000000005E-2},{"$f":" InpS!DZ$13","v":2.6589000000000005E-2},{"$f":" InpS!EA$13","v":2.6655000000000005E-2},{"$f":" InpS!EB$13","v":2.6693000000000005E-2},{"$f":" InpS!EC$13","v":2.6738000000000005E-2},{"$f":" InpS!ED$13","v":2.6811000000000005E-2},{"$f":" InpS!EE$13","v":2.6864000000000006E-2},{"$f":" InpS!EF$13","v":2.6917000000000007E-2},{"$f":" InpS!EG$13","v":2.6985000000000006E-2},{"$f":" InpS!EH$13","v":2.7028000000000007E-2},{"$f":" InpS!EI$13","v":2.7090000000000006E-2},{"$f":" InpS!EJ$13","v":2.7134000000000005E-2},{"$f":" InpS!EK$13","v":2.7205000000000007E-2},{"$f":" InpS!EL$13","v":2.7270000000000006E-2},{"$f":" InpS!EM$13","v":2.7308000000000006E-2},{"$f":" InpS!EN$13","v":2.7346000000000006E-2},{"$f":" InpS!EO$13","v":2.7391000000000006E-2},{"$f":" InpS!EP$13","v":2.7437000000000007E-2},{"$f":" InpS!EQ$13","v":2.7496000000000007E-2},{"$f":" InpS!ER$13","v":2.7551000000000006E-2},{"$f":" InpS!ES$13","v":2.7621000000000007E-2},{"$f":" InpS!ET$13","v":2.7689000000000005E-2},{"$f":" InpS!EU$13","v":2.7753000000000007E-2},{"$f":" InpS!EV$13","v":2.7788000000000007E-2},{"$f":" InpS!EW$13","v":2.7828000000000006E-2},{"$f":" InpS!EX$13","v":2.7891000000000006E-2},{"$f":" InpS!EY$13","v":2.7952000000000005E-2},{"$f":" InpS!EZ$13","v":2.8004000000000005E-2},{"$f":" InpS!FA$13","v":2.8051000000000003E-2},{"$f":" InpS!FB$13","v":2.8117000000000003E-2},{"$f":" InpS!FC$13","v":2.8162000000000003E-2},{"$f":" InpS!FD$13","v":2.8226000000000005E-2},{"$f":" InpS!FE$13","v":2.8283000000000006E-2},{"$f":" InpS!FF$13","v":2.8351000000000005E-2},{"$f":" InpS!FG$13","v":2.8407000000000005E-2},{"$f":" InpS!FH$13","v":2.8452000000000005E-2},{"$f":" InpS!FI$13","v":2.8495000000000006E-2},{"$f":" InpS!FJ$13","v":2.8570000000000005E-2},{"$f":" InpS!FK$13","v":2.8613000000000006E-2},{"$f":" InpS!FL$13","v":2.8678000000000006E-2},{"$f":" InpS!FM$13","v":2.8726000000000005E-2},{"$f":" InpS!FN$13","v":2.8797000000000007E-2},{"$f":" InpS!FO$13","v":2.8861000000000008E-2},{"$f":" InpS!FP$13","v":2.8935000000000009E-2},{"$f":" InpS!FQ$13","v":2.899500000000001E-2},{"$f":" InpS!FR$13","v":2.905000000000001E-2},{"$f":" InpS!FS$13","v":2.910900000000001E-2},{"$f":" InpS!FT$13","v":2.9181000000000009E-2},{"$f":" InpS!FU$13","v":2.9232000000000008E-2},{"$f":" InpS!FV$13","v":2.9283000000000007E-2},{"$f":" InpS!FW$13","v":2.9322000000000008E-2},{"$f":" InpS!FX$13","v":2.9382000000000009E-2},{"$f":" InpS!FY$13","v":2.9447000000000008E-2},{"$f":" InpS!FZ$13","v":2.9488000000000007E-2},{"$f":" InpS!GA$13","v":2.9557000000000007E-2},{"$f":" InpS!GB$13","v":2.9595000000000007E-2},{"$f":" InpS!GC$13","v":2.9670000000000005E-2},{"$f":" InpS!GD$13","v":2.9737000000000006E-2},{"$f":" InpS!GE$13","v":2.9788000000000005E-2},{"$f":" InpS!GF$13","v":2.9841000000000006E-2},{"$f":" InpS!GG$13","v":2.9881000000000005E-2},{"$f":" InpS!GH$13","v":2.9955000000000006E-2},{"$f":" InpS!GI$13","v":3.0029000000000007E-2},{"$f":" InpS!GJ$13","v":3.0092000000000008E-2}]
[null,null,null,null,"All in annual senior debt interest rate - T2",null,"% p.a.",null,null,{"$f":"( $F337 * $F338 + (1 - $F337) * J339 + J336 ) * J335","v":0},0,0,0,0,0,0,4.7E-2,4.7E-2,4.7E-2,4.7E-2,4.7E-2,4.7E-2,4.7E-2,4.7E-2,4.7E-2,4.7E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,{"$f":"( $F337 * $F338 + (1 - $F337) * AP339 + AP336 ) * AP335","v":5.2000000000000005E-2},5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"( $F337 * $F338 + (1 - $F337) * BV339 + BV336 ) * BV335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"( $F337 * $F338 + (1 - $F337) * DB339 + DB336 ) * DB335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"( $F337 * $F338 + (1 - $F337) * EH339 + EH336 ) * EH335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"( $F337 * $F338 + (1 - $F337) * FN339 + FN336 ) * FN335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$182","v":"Senior debt - T2 day count convention"},{"$f":" InpC!F$182","v":360},{"$f":" InpC!G$182","v":"days"}]
[null,null,null,null,{"$f":" Time!E$207","v":"Days in period"},{"$f":" Time!F$207","v":0},{"$f":" Time!G$207","v":"days"},{"$f":" Time!H$207","v":0},{"$f":" Time!I$207","v":0},{"$f":" Time!J$207","v":181},{"$f":" Time!K$207","v":184},{"$f":" Time!L$207","v":181},{"$f":" Time!M$207","v":184},{"$f":" Time!N$207","v":181},{"$f":" Time!O$207","v":184},{"$f":" Time!P$207","v":182},{"$f":" Time!Q$207","v":184},{"$f":" Time!R$207","v":181},{"$f":" Time!S$207","v":184},{"$f":" Time!T$207","v":181},{"$f":" Time!U$207","v":184},{"$f":" Time!V$207","v":181},{"$f":" Time!W$207","v":184},{"$f":" Time!X$207","v":182},{"$f":" Time!Y$207","v":184},{"$f":" Time!Z$207","v":181},{"$f":" Time!AA$207","v":184},{"$f":" Time!AB$207","v":181},{"$f":" Time!AC$207","v":184},{"$f":" Time!AD$207","v":181},{"$f":" Time!AE$207","v":184},{"$f":" Time!AF$207","v":182},{"$f":" Time!AG$207","v":184},{"$f":" Time!AH$207","v":181},{"$f":" Time!AI$207","v":184},{"$f":" Time!AJ$207","v":181},{"$f":" Time!AK$207","v":184},{"$f":" Time!AL$207","v":181},{"$f":" Time!AM$207","v":184},{"$f":" Time!AN$207","v":182},{"$f":" Time!AO$207","v":184},{"$f":" Time!AP$207","v":181},{"$f":" Time!AQ$207","v":184},{"$f":" Time!AR$207","v":181},{"$f":" Time!AS$207","v":184},{"$f":" Time!AT$207","v":181},{"$f":" Time!AU$207","v":184},{"$f":" Time!AV$207","v":182},{"$f":" Time!AW$207","v":184},{"$f":" Time!AX$207","v":181},{"$f":" Time!AY$207","v":184},{"$f":" Time!AZ$207","v":181},{"$f":" Time!BA$207","v":184},{"$f":" Time!BB$207","v":181},{"$f":" Time!BC$207","v":184},{"$f":" Time!BD$207","v":182},{"$f":" Time!BE$207","v":184},{"$f":" Time!BF$207","v":181},{"$f":" Time!BG$207","v":184},{"$f":" Time!BH$207","v":181},{"$f":" Time!BI$207","v":184},{"$f":" Time!BJ$207","v":181},{"$f":" Time!BK$207","v":184},{"$f":" Time!BL$207","v":182},{"$f":" Time!BM$207","v":184},{"$f":" Time!BN$207","v":181},{"$f":" Time!BO$207","v":184},{"$f":" Time!BP$207","v":181},{"$f":" Time!BQ$207","v":184},{"$f":" Time!BR$207","v":181},{"$f":" Time!BS$207","v":184},{"$f":" Time!BT$207","v":182},{"$f":" Time!BU$207","v":184},{"$f":" Time!BV$207","v":181},{"$f":" Time!BW$207","v":184},{"$f":" Time!BX$207","v":181},{"$f":" Time!BY$207","v":184},{"$f":" Time!BZ$207","v":181},{"$f":" Time!CA$207","v":184},{"$f":" Time!CB$207","v":182},{"$f":" Time!CC$207","v":184},{"$f":" Time!CD$207","v":181},{"$f":" Time!CE$207","v":184},{"$f":" Time!CF$207","v":181},{"$f":" Time!CG$207","v":184},{"$f":" Time!CH$207","v":181},{"$f":" Time!CI$207","v":184},{"$f":" Time!CJ$207","v":182},{"$f":" Time!CK$207","v":184},{"$f":" Time!CL$207","v":181},{"$f":" Time!CM$207","v":184},{"$f":" Time!CN$207","v":181},{"$f":" Time!CO$207","v":184},{"$f":" Time!CP$207","v":181},{"$f":" Time!CQ$207","v":184},{"$f":" Time!CR$207","v":182},{"$f":" Time!CS$207","v":184},{"$f":" Time!CT$207","v":181},{"$f":" Time!CU$207","v":184},{"$f":" Time!CV$207","v":181},{"$f":" Time!CW$207","v":184},{"$f":" Time!CX$207","v":181},{"$f":" Time!CY$207","v":184},{"$f":" Time!CZ$207","v":182},{"$f":" Time!DA$207","v":184},{"$f":" Time!DB$207","v":181},{"$f":" Time!DC$207","v":184},{"$f":" Time!DD$207","v":181},{"$f":" Time!DE$207","v":184},{"$f":" Time!DF$207","v":181},{"$f":" Time!DG$207","v":184},{"$f":" Time!DH$207","v":182},{"$f":" Time!DI$207","v":184},{"$f":" Time!DJ$207","v":181},{"$f":" Time!DK$207","v":184},{"$f":" Time!DL$207","v":181},{"$f":" Time!DM$207","v":184},{"$f":" Time!DN$207","v":181},{"$f":" Time!DO$207","v":184},{"$f":" Time!DP$207","v":182},{"$f":" Time!DQ$207","v":184},{"$f":" Time!DR$207","v":181},{"$f":" Time!DS$207","v":184},{"$f":" Time!DT$207","v":181},{"$f":" Time!DU$207","v":184},{"$f":" Time!DV$207","v":181},{"$f":" Time!DW$207","v":184},{"$f":" Time!DX$207","v":182},{"$f":" Time!DY$207","v":184},{"$f":" Time!DZ$207","v":181},{"$f":" Time!EA$207","v":184},{"$f":" Time!EB$207","v":181},{"$f":" Time!EC$207","v":184},{"$f":" Time!ED$207","v":181},{"$f":" Time!EE$207","v":184},{"$f":" Time!EF$207","v":182},{"$f":" Time!EG$207","v":184},{"$f":" Time!EH$207","v":181},{"$f":" Time!EI$207","v":184},{"$f":" Time!EJ$207","v":181},{"$f":" Time!EK$207","v":184},{"$f":" Time!EL$207","v":181},{"$f":" Time!EM$207","v":184},{"$f":" Time!EN$207","v":182},{"$f":" Time!EO$207","v":184},{"$f":" Time!EP$207","v":181},{"$f":" Time!EQ$207","v":184},{"$f":" Time!ER$207","v":181},{"$f":" Time!ES$207","v":184},{"$f":" Time!ET$207","v":181},{"$f":" Time!EU$207","v":184},{"$f":" Time!EV$207","v":182},{"$f":" Time!EW$207","v":184},{"$f":" Time!EX$207","v":181},{"$f":" Time!EY$207","v":184},{"$f":" Time!EZ$207","v":181},{"$f":" Time!FA$207","v":184},{"$f":" Time!FB$207","v":181},{"$f":" Time!FC$207","v":184},{"$f":" Time!FD$207","v":182},{"$f":" Time!FE$207","v":184},{"$f":" Time!FF$207","v":181},{"$f":" Time!FG$207","v":184},{"$f":" Time!FH$207","v":181},{"$f":" Time!FI$207","v":184},{"$f":" Time!FJ$207","v":181},{"$f":" Time!FK$207","v":184},{"$f":" Time!FL$207","v":181},{"$f":" Time!FM$207","v":184},{"$f":" Time!FN$207","v":181},{"$f":" Time!FO$207","v":184},{"$f":" Time!FP$207","v":181},{"$f":" Time!FQ$207","v":184},{"$f":" Time!FR$207","v":181},{"$f":" Time!FS$207","v":184},{"$f":" Time!FT$207","v":182},{"$f":" Time!FU$207","v":184},{"$f":" Time!FV$207","v":181},{"$f":" Time!FW$207","v":184},{"$f":" Time!FX$207","v":181},{"$f":" Time!FY$207","v":184},{"$f":" Time!FZ$207","v":181},{"$f":" Time!GA$207","v":184},{"$f":" Time!GB$207","v":182},{"$f":" Time!GC$207","v":184},{"$f":" Time!GD$207","v":181},{"$f":" Time!GE$207","v":184},{"$f":" Time!GF$207","v":181},{"$f":" Time!GG$207","v":184},{"$f":" Time!GH$207","v":181},{"$f":" Time!GI$207","v":184},{"$f":" Time!GJ$207","v":182}]
[null,null,null,null,{"$f":" E$340","v":"All in annual senior debt interest rate - T2"},0,"% p.a.",0,0,0,0,0,0,0,0,0,4.7E-2,4.7E-2,4.7E-2,4.7E-2,4.7E-2,4.7E-2,4.7E-2,4.7E-2,4.7E-2,4.7E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,{"$f":" AK$340","v":5.2000000000000005E-2},5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior debt period interest rate - T2",null,"%",null,null,{"$f":"J344 / $F342 * J343","v":0},0,0,0,0,0,0,2.4022222222222223E-2,2.3630555555555554E-2,2.4022222222222223E-2,2.3630555555555554E-2,2.4022222222222223E-2,2.3630555555555554E-2,2.4022222222222223E-2,2.3761111111111111E-2,2.4022222222222223E-2,2.3630555555555554E-2,2.5044444444444449E-2,2.4636111111111116E-2,2.5044444444444449E-2,2.4636111111111116E-2,2.5044444444444449E-2,2.4772222222222227E-2,2.5044444444444449E-2,2.4636111111111116E-2,2.5044444444444449E-2,2.4636111111111116E-2,2.657777777777778E-2,2.6144444444444449E-2,2.657777777777778E-2,2.6288888888888893E-2,2.657777777777778E-2,2.6144444444444449E-2,2.657777777777778E-2,2.6144444444444449E-2,2.657777777777778E-2,2.6144444444444449E-2,2.657777777777778E-2,2.6288888888888893E-2,2.657777777777778E-2,2.6144444444444449E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV344 / $F342 * BV343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH344 / $F342 * EH343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$298","v":"Senior debt balance BEG - T2"},0,0,0,0,0,0,0,0,0,31135.021911075422,68398.399113895124,112688.48196989263,109877.37985825713,106635.34156171783,103585.46459940965,100281.59800527868,97132.154506081351,93787.957683778935,90551.743810131084,87143.792652146061,83838.225748465833,80354.531287742211,77015.629408633147,73504.128890452368,70083.296108169874,66490.610595796141,62986.675627832854,59309.660908734164,55728.725564053129,51970.587108939137,48297.494721249852,{"$f":" AK$298","v":44455.167483532452},40730.578021052163,36834.677876243477,33017.861526011649,29026.458942036261,25123.543198735355,21043.558089915608,17025.690123935659,12826.624957181495,8686.2473735818203,4364.5244761731856,97.963368341544992,-4357.2960510937301,-8746.955194666627,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" BQ$298","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" CW$298","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" EC$298","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,{"$f":" FI$298","v":-13325.127980309077},-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077,-13325.127980309077]
[null,null,null,null,{"$f":" E$345","v":"Senior debt period interest rate - T2"},0,"%",0,0,0,0,0,0,0,0,0,2.4022222222222223E-2,2.3630555555555554E-2,2.4022222222222223E-2,2.3630555555555554E-2,2.4022222222222223E-2,2.3630555555555554E-2,2.4022222222222223E-2,2.3761111111111111E-2,2.4022222222222223E-2,2.3630555555555554E-2,2.5044444444444449E-2,2.4636111111111116E-2,2.5044444444444449E-2,2.4636111111111116E-2,2.5044444444444449E-2,2.4772222222222227E-2,2.5044444444444449E-2,2.4636111111111116E-2,2.5044444444444449E-2,2.4636111111111116E-2,{"$f":" AK$345","v":2.657777777777778E-2},2.6144444444444449E-2,2.657777777777778E-2,2.6288888888888893E-2,2.657777777777778E-2,2.6144444444444449E-2,2.657777777777778E-2,2.6144444444444449E-2,2.657777777777778E-2,2.6144444444444449E-2,2.657777777777778E-2,2.6288888888888893E-2,2.657777777777778E-2,2.6144444444444449E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"Senior debt interest - T2 POS",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J350:GJ350)","v":46417.031655580708},null,{"$f":" J347 * J348 * J349","v":0},0,0,0,0,0,0,2707.0277557656432,2596.4635290394258,2561.6178717381549,2447.7820759643828,2408.9868320823612,2295.2867732867612,2252.9951612481118,2151.6100459773925,2093.3875523771089,1981.14385122833,2012.434594695233,1897.3656034032431,1840.8700724342186,1726.5798699537743,1665.2204031436058,1560.3199256917042,1485.3775076476315,1372.9390750766313,1301.574481594987,1189.862446341014,1181.5195624512182,1064.8783342615084,978.9838831108267,868.0028930060397,771.45877543723043,{"$f":" AP347 * AP348 * AP349","v":656.84107940693673},559.29101056753484,445.12720957356237,340.9031877508682,227.09711188931141,115.9993616334029,2.5753481055121719,-115.80724615795781,-228.68428414500642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV347 * BV348 * BV349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DB347 * DB348 * DB349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH347 * EH348 * EH349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FN347 * FN348 * FN349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E350, LEN(E350) - 4)","v":"Senior debt interest - T2"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J351:GJ351)","v":-46417.031655580708},null,{"$f":" -1 * J350","v":0},0,0,0,0,0,0,-2707.0277557656432,-2596.4635290394258,-2561.6178717381549,-2447.7820759643828,-2408.9868320823612,-2295.2867732867612,-2252.9951612481118,-2151.6100459773925,-2093.3875523771089,-1981.14385122833,-2012.434594695233,-1897.3656034032431,-1840.8700724342186,-1726.5798699537743,-1665.2204031436058,-1560.3199256917042,-1485.3775076476315,-1372.9390750766313,-1301.574481594987,-1189.862446341014,-1181.5195624512182,-1064.8783342615084,-978.9838831108267,-868.0028930060397,-771.45877543723043,-656.84107940693673,-559.29101056753484,-445.12720957356237,-340.9031877508682,-227.09711188931141,-115.9993616334029,-2.5753481055121719,115.80724615795781,228.68428414500642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * EH350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Senior debt withholding tax - T2"]
[null,null,null,null,{"$f":" InpC!E$270","v":"Senior debt witholding tax rate"},{"$f":" InpC!F$270","v":0.02},{"$f":" InpC!G$270","v":"per period"}]
[null,null,null,null,{"$f":" E$350","v":"Senior debt interest - T2 POS"},0,"$ 000s",46417.031655580708,0,0,0,0,0,0,0,0,2707.0277557656432,2596.4635290394258,2561.6178717381549,2447.7820759643828,2408.9868320823612,2295.2867732867612,2252.9951612481118,2151.6100459773925,2093.3875523771089,1981.14385122833,2012.434594695233,1897.3656034032431,1840.8700724342186,1726.5798699537743,1665.2204031436058,1560.3199256917042,1485.3775076476315,1372.9390750766313,1301.574481594987,1189.862446341014,{"$f":" AK$350","v":1181.5195624512182},1064.8783342615084,978.9838831108267,868.0028930060397,771.45877543723043,656.84107940693673,559.29101056753484,445.12720957356237,340.9031877508682,227.09711188931141,115.9993616334029,2.5753481055121719,-115.80724615795781,-228.68428414500642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior debt witholding tax  T2 POS",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J356:GJ356)","v":947.28636031797407},null,{"$f":"J355 / ( 1 - $F354 ) - J355","v":0},{"$f":"K355 / ( 1 - $F354 ) - K355","v":0},{"$f":"L355 / ( 1 - $F354 ) - L355","v":0},{"$f":"M355 / ( 1 - $F354 ) - M355","v":0},{"$f":"N355 / ( 1 - $F354 ) - N355","v":0},{"$f":"O355 / ( 1 - $F354 ) - O355","v":0},{"$f":"P355 / ( 1 - $F354 ) - P355","v":0},{"$f":"Q355 / ( 1 - $F354 ) - Q355","v":55.245464403380538},{"$f":"R355 / ( 1 - $F354 ) - R355","v":52.989051613049469},{"$f":"S355 / ( 1 - $F354 ) - S355","v":52.277915749758449},{"$f":"T355 / ( 1 - $F354 ) - T355","v":49.954736244171272},{"$f":"U355 / ( 1 - $F354 ) - U355","v":49.162996573109467},{"$f":"V355 / ( 1 - $F354 ) - V355","v":46.842587209933754},{"$f":"W355 / ( 1 - $F354 ) - W355","v":45.979493086696039},{"$f":"X355 / ( 1 - $F354 ) - X355","v":43.910409101579262},{"$f":"Y355 / ( 1 - $F354 ) - Y355","v":42.722194946471518},{"$f":"Z355 / ( 1 - $F354 ) - Z355","v":40.431507167925247},{"$f":"AA355 / ( 1 - $F354 ) - AA355","v":41.070093769290452},{"$f":"AB355 / ( 1 - $F354 ) - AB355","v":38.721747008229386},{"$f":"AC355 / ( 1 - $F354 ) - AC355","v":37.568776988453465},{"$f":"AD355 / ( 1 - $F354 ) - AD355","v":35.236323876607685},{"$f":"AE355 / ( 1 - $F354 ) - AE355","v":33.984089860073709},{"$f":"AF355 / ( 1 - $F354 ) - AF355","v":31.84326378962669},{"$f":"AG355 / ( 1 - $F354 ) - AG355","v":30.313826686686298},{"$f":"AH355 / ( 1 - $F354 ) - AH355","v":28.01916479748229},{"$f":"AI355 / ( 1 - $F354 ) - AI355","v":26.562744522346748},{"$f":"AJ355 / ( 1 - $F354 ) - AJ355","v":24.282907068183931},{"$f":"AK355 / ( 1 - $F354 ) - AK355","v":24.112644131657589},{"$f":"AL355 / ( 1 - $F354 ) - AL355","v":21.732210903296163},{"$f":"AM355 / ( 1 - $F354 ) - AM355","v":19.979262920629139},{"$f":"AN355 / ( 1 - $F354 ) - AN355","v":17.714344755225284},{"$f":"AO355 / ( 1 - $F354 ) - AO355","v":15.744056641576094},{"$f":"AP355 / ( 1 - $F354 ) - AP355","v":13.404919987896733},{"$f":"AQ355 / ( 1 - $F354 ) - AQ355","v":11.414102256480305},{"$f":"AR355 / ( 1 - $F354 ) - AR355","v":9.0842287668074277},{"$f":"AS355 / ( 1 - $F354 ) - AS355","v":6.957207913283014},{"$f":"AT355 / ( 1 - $F354 ) - AT355","v":4.6346349365165622},{"$f":"AU355 / ( 1 - $F354 ) - AU355","v":2.367333910885776},{"$f":"AV355 / ( 1 - $F354 ) - AV355","v":5.2558124602289258E-2},{"$f":"AW355 / ( 1 - $F354 ) - AW355","v":-2.3634131868971053},{"$f":"AX355 / ( 1 - $F354 ) - AX355","v":-4.6670262070409478},{"$f":"AY355 / ( 1 - $F354 ) - AY355","v":0},{"$f":"AZ355 / ( 1 - $F354 ) - AZ355","v":0},{"$f":"BA355 / ( 1 - $F354 ) - BA355","v":0},{"$f":"BB355 / ( 1 - $F354 ) - BB355","v":0},{"$f":"BC355 / ( 1 - $F354 ) - BC355","v":0},{"$f":"BD355 / ( 1 - $F354 ) - BD355","v":0},{"$f":"BE355 / ( 1 - $F354 ) - BE355","v":0},{"$f":"BF355 / ( 1 - $F354 ) - BF355","v":0},{"$f":"BG355 / ( 1 - $F354 ) - BG355","v":0},{"$f":"BH355 / ( 1 - $F354 ) - BH355","v":0},{"$f":"BI355 / ( 1 - $F354 ) - BI355","v":0},{"$f":"BJ355 / ( 1 - $F354 ) - BJ355","v":0},{"$f":"BK355 / ( 1 - $F354 ) - BK355","v":0},{"$f":"BL355 / ( 1 - $F354 ) - BL355","v":0},{"$f":"BM355 / ( 1 - $F354 ) - BM355","v":0},{"$f":"BN355 / ( 1 - $F354 ) - BN355","v":0},{"$f":"BO355 / ( 1 - $F354 ) - BO355","v":0},{"$f":"BP355 / ( 1 - $F354 ) - BP355","v":0},{"$f":"BQ355 / ( 1 - $F354 ) - BQ355","v":0},{"$f":"BR355 / ( 1 - $F354 ) - BR355","v":0},{"$f":"BS355 / ( 1 - $F354 ) - BS355","v":0},{"$f":"BT355 / ( 1 - $F354 ) - BT355","v":0},{"$f":"BU355 / ( 1 - $F354 ) - BU355","v":0},{"$f":"BV355 / ( 1 - $F354 ) - BV355","v":0},{"$f":"BW355 / ( 1 - $F354 ) - BW355","v":0},{"$f":"BX355 / ( 1 - $F354 ) - BX355","v":0},{"$f":"BY355 / ( 1 - $F354 ) - BY355","v":0},{"$f":"BZ355 / ( 1 - $F354 ) - BZ355","v":0},{"$f":"CA355 / ( 1 - $F354 ) - CA355","v":0},{"$f":"CB355 / ( 1 - $F354 ) - CB355","v":0},{"$f":"CC355 / ( 1 - $F354 ) - CC355","v":0},{"$f":"CD355 / ( 1 - $F354 ) - CD355","v":0},{"$f":"CE355 / ( 1 - $F354 ) - CE355","v":0},{"$f":"CF355 / ( 1 - $F354 ) - CF355","v":0},{"$f":"CG355 / ( 1 - $F354 ) - CG355","v":0},{"$f":"CH355 / ( 1 - $F354 ) - CH355","v":0},{"$f":"CI355 / ( 1 - $F354 ) - CI355","v":0},{"$f":"CJ355 / ( 1 - $F354 ) - CJ355","v":0},{"$f":"CK355 / ( 1 - $F354 ) - CK355","v":0},{"$f":"CL355 / ( 1 - $F354 ) - CL355","v":0},{"$f":"CM355 / ( 1 - $F354 ) - CM355","v":0},{"$f":"CN355 / ( 1 - $F354 ) - CN355","v":0},{"$f":"CO355 / ( 1 - $F354 ) - CO355","v":0},{"$f":"CP355 / ( 1 - $F354 ) - CP355","v":0},{"$f":"CQ355 / ( 1 - $F354 ) - CQ355","v":0},{"$f":"CR355 / ( 1 - $F354 ) - CR355","v":0},{"$f":"CS355 / ( 1 - $F354 ) - CS355","v":0},{"$f":"CT355 / ( 1 - $F354 ) - CT355","v":0},{"$f":"CU355 / ( 1 - $F354 ) - CU355","v":0},{"$f":"CV355 / ( 1 - $F354 ) - CV355","v":0},{"$f":"CW355 / ( 1 - $F354 ) - CW355","v":0},{"$f":"CX355 / ( 1 - $F354 ) - CX355","v":0},{"$f":"CY355 / ( 1 - $F354 ) - CY355","v":0},{"$f":"CZ355 / ( 1 - $F354 ) - CZ355","v":0},{"$f":"DA355 / ( 1 - $F354 ) - DA355","v":0},{"$f":"DB355 / ( 1 - $F354 ) - DB355","v":0},{"$f":"DC355 / ( 1 - $F354 ) - DC355","v":0},{"$f":"DD355 / ( 1 - $F354 ) - DD355","v":0},{"$f":"DE355 / ( 1 - $F354 ) - DE355","v":0},{"$f":"DF355 / ( 1 - $F354 ) - DF355","v":0},{"$f":"DG355 / ( 1 - $F354 ) - DG355","v":0},{"$f":"DH355 / ( 1 - $F354 ) - DH355","v":0},{"$f":"DI355 / ( 1 - $F354 ) - DI355","v":0},{"$f":"DJ355 / ( 1 - $F354 ) - DJ355","v":0},{"$f":"DK355 / ( 1 - $F354 ) - DK355","v":0},{"$f":"DL355 / ( 1 - $F354 ) - DL355","v":0},{"$f":"DM355 / ( 1 - $F354 ) - DM355","v":0},{"$f":"DN355 / ( 1 - $F354 ) - DN355","v":0},{"$f":"DO355 / ( 1 - $F354 ) - DO355","v":0},{"$f":"DP355 / ( 1 - $F354 ) - DP355","v":0},{"$f":"DQ355 / ( 1 - $F354 ) - DQ355","v":0},{"$f":"DR355 / ( 1 - $F354 ) - DR355","v":0},{"$f":"DS355 / ( 1 - $F354 ) - DS355","v":0},{"$f":"DT355 / ( 1 - $F354 ) - DT355","v":0},{"$f":"DU355 / ( 1 - $F354 ) - DU355","v":0},{"$f":"DV355 / ( 1 - $F354 ) - DV355","v":0},{"$f":"DW355 / ( 1 - $F354 ) - DW355","v":0},{"$f":"DX355 / ( 1 - $F354 ) - DX355","v":0},{"$f":"DY355 / ( 1 - $F354 ) - DY355","v":0},{"$f":"DZ355 / ( 1 - $F354 ) - DZ355","v":0},{"$f":"EA355 / ( 1 - $F354 ) - EA355","v":0},{"$f":"EB355 / ( 1 - $F354 ) - EB355","v":0},{"$f":"EC355 / ( 1 - $F354 ) - EC355","v":0},{"$f":"ED355 / ( 1 - $F354 ) - ED355","v":0},{"$f":"EE355 / ( 1 - $F354 ) - EE355","v":0},{"$f":"EF355 / ( 1 - $F354 ) - EF355","v":0},{"$f":"EG355 / ( 1 - $F354 ) - EG355","v":0},{"$f":"EH355 / ( 1 - $F354 ) - EH355","v":0},{"$f":"EI355 / ( 1 - $F354 ) - EI355","v":0},{"$f":"EJ355 / ( 1 - $F354 ) - EJ355","v":0},{"$f":"EK355 / ( 1 - $F354 ) - EK355","v":0},{"$f":"EL355 / ( 1 - $F354 ) - EL355","v":0},{"$f":"EM355 / ( 1 - $F354 ) - EM355","v":0},{"$f":"EN355 / ( 1 - $F354 ) - EN355","v":0},{"$f":"EO355 / ( 1 - $F354 ) - EO355","v":0},{"$f":"EP355 / ( 1 - $F354 ) - EP355","v":0},{"$f":"EQ355 / ( 1 - $F354 ) - EQ355","v":0},{"$f":"ER355 / ( 1 - $F354 ) - ER355","v":0},{"$f":"ES355 / ( 1 - $F354 ) - ES355","v":0},{"$f":"ET355 / ( 1 - $F354 ) - ET355","v":0},{"$f":"EU355 / ( 1 - $F354 ) - EU355","v":0},{"$f":"EV355 / ( 1 - $F354 ) - EV355","v":0},{"$f":"EW355 / ( 1 - $F354 ) - EW355","v":0},{"$f":"EX355 / ( 1 - $F354 ) - EX355","v":0},{"$f":"EY355 / ( 1 - $F354 ) - EY355","v":0},{"$f":"EZ355 / ( 1 - $F354 ) - EZ355","v":0},{"$f":"FA355 / ( 1 - $F354 ) - FA355","v":0},{"$f":"FB355 / ( 1 - $F354 ) - FB355","v":0},{"$f":"FC355 / ( 1 - $F354 ) - FC355","v":0},{"$f":"FD355 / ( 1 - $F354 ) - FD355","v":0},{"$f":"FE355 / ( 1 - $F354 ) - FE355","v":0},{"$f":"FF355 / ( 1 - $F354 ) - FF355","v":0},{"$f":"FG355 / ( 1 - $F354 ) - FG355","v":0},{"$f":"FH355 / ( 1 - $F354 ) - FH355","v":0},{"$f":"FI355 / ( 1 - $F354 ) - FI355","v":0},{"$f":"FJ355 / ( 1 - $F354 ) - FJ355","v":0},{"$f":"FK355 / ( 1 - $F354 ) - FK355","v":0},{"$f":"FL355 / ( 1 - $F354 ) - FL355","v":0},{"$f":"FM355 / ( 1 - $F354 ) - FM355","v":0},{"$f":"FN355 / ( 1 - $F354 ) - FN355","v":0},{"$f":"FO355 / ( 1 - $F354 ) - FO355","v":0},{"$f":"FP355 / ( 1 - $F354 ) - FP355","v":0},{"$f":"FQ355 / ( 1 - $F354 ) - FQ355","v":0},{"$f":"FR355 / ( 1 - $F354 ) - FR355","v":0},{"$f":"FS355 / ( 1 - $F354 ) - FS355","v":0},{"$f":"FT355 / ( 1 - $F354 ) - FT355","v":0},{"$f":"FU355 / ( 1 - $F354 ) - FU355","v":0},{"$f":"FV355 / ( 1 - $F354 ) - FV355","v":0},{"$f":"FW355 / ( 1 - $F354 ) - FW355","v":0},{"$f":"FX355 / ( 1 - $F354 ) - FX355","v":0},{"$f":"FY355 / ( 1 - $F354 ) - FY355","v":0},{"$f":"FZ355 / ( 1 - $F354 ) - FZ355","v":0},{"$f":"GA355 / ( 1 - $F354 ) - GA355","v":0},{"$f":"GB355 / ( 1 - $F354 ) - GB355","v":0},{"$f":"GC355 / ( 1 - $F354 ) - GC355","v":0},{"$f":"GD355 / ( 1 - $F354 ) - GD355","v":0},{"$f":"GE355 / ( 1 - $F354 ) - GE355","v":0},{"$f":"GF355 / ( 1 - $F354 ) - GF355","v":0},{"$f":"GG355 / ( 1 - $F354 ) - GG355","v":0},{"$f":"GH355 / ( 1 - $F354 ) - GH355","v":0},{"$f":"GI355 / ( 1 - $F354 ) - GI355","v":0},{"$f":"GJ355 / ( 1 - $F354 ) - GJ355","v":0}]
[null,null,null,null,{"$f":" LEFT(E356, LEN(E356) - 4)","v":"Senior debt witholding tax  T2"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J357:GJ357)","v":-947.28636031797407},null,{"$f":" -1 * J356","v":0},0,0,0,0,0,0,-55.245464403380538,-52.989051613049469,-52.277915749758449,-49.954736244171272,-49.162996573109467,-46.842587209933754,-45.979493086696039,-43.910409101579262,-42.722194946471518,-40.431507167925247,-41.070093769290452,-38.721747008229386,-37.568776988453465,-35.236323876607685,-33.984089860073709,-31.84326378962669,-30.313826686686298,-28.01916479748229,-26.562744522346748,-24.282907068183931,-24.112644131657589,-21.732210903296163,-19.979262920629139,-17.714344755225284,-15.744056641576094,-13.404919987896733,-11.414102256480305,-9.0842287668074277,-6.957207913283014,-4.6346349365165622,-2.367333910885776,-5.2558124602289258E-2,2.3634131868971053,4.6670262070409478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * EH356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total senior debt service"]
[null,null,null,null,{"$f":" E$245","v":"Senior debt interest - T1 POS"},0,"$ 000s",41486.927400469496,0,0,0,0,0,0,0,0,2419.046079620362,2320.2440046735301,2289.1053321915429,2187.379727457534,2152.7116371799825,2051.1073293200848,2013.3148249451212,1922.715360235117,1870.6867489327356,1770.3838670551038,1807.0841258487803,1703.7568683620952,1653.0261874919511,1550.3982505707356,1495.2999538432375,1401.1036067435707,1333.8083742141994,1232.8432510892196,1168.7607589832535,1068.4479110000939,{"$f":" AK$245","v":1045.190382168385},942.00775723133404,866.02420429034646,767.8487130438042,682.44430134831907,581.05172409075146,494.75743242512692,393.76637769968966,301.5682045488449,200.89359897900619,102.61481990647177,2.2781925548761515,-102.44487160127035,-202.29763597442869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$186","v":"Senior debt principal repayment - T1 POS"},0,"$ 000s",126013.60995020178,0,0,0,0,0,0,0,0,2811.1021116355032,3242.0382965393019,3049.876962308178,3303.8665941309773,3149.4434991973244,3344.1968223024091,3236.2138736478501,3407.9511579850277,3305.5669036802319,3483.6944607236273,3338.9018791090703,3511.5005181807796,3420.8327822825008,3592.6855123737382,3503.934967963286,3677.0147190986881,3580.9353446810355,3758.1384551139954,3673.0923876892862,3842.3272377174017,3724.5894624802927,3895.9001448086856,3816.8163502318289,3991.4025839753867,3902.9157433009059,4079.9851088197461,4017.8679659799504,4199.0651667541633,4140.3775835996748,4321.7228974086347,4266.5611078316406,4455.259419435275,4389.6591435728969,4578.1727856424495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$350","v":"Senior debt interest - T2 POS"},0,"$ 000s",46417.031655580708,0,0,0,0,0,0,0,0,2707.0277557656432,2596.4635290394258,2561.6178717381549,2447.7820759643828,2408.9868320823612,2295.2867732867612,2252.9951612481118,2151.6100459773925,2093.3875523771089,1981.14385122833,2012.434594695233,1897.3656034032431,1840.8700724342186,1726.5798699537743,1665.2204031436058,1560.3199256917042,1485.3775076476315,1372.9390750766313,1301.574481594987,1189.862446341014,{"$f":" AK$350","v":1181.5195624512182},1064.8783342615084,978.9838831108267,868.0028930060397,771.45877543723043,656.84107940693673,559.29101056753484,445.12720957356237,340.9031877508682,227.09711188931141,115.9993616334029,2.5753481055121719,-115.80724615795781,-228.68428414500642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$291","v":"Senior debt principal repayment - T2 POS"},0,"$ 000s",126013.60995020178,0,0,0,0,0,0,0,0,2811.1021116355032,3242.0382965393019,3049.876962308178,3303.8665941309773,3149.4434991973244,3344.1968223024091,3236.2138736478501,3407.9511579850277,3305.5669036802319,3483.6944607236273,3338.9018791090703,3511.5005181807796,3420.8327822825008,3592.6855123737382,3503.934967963286,3677.0147190986881,3580.9353446810355,3758.1384551139954,3673.0923876892862,3842.3272377174017,3724.5894624802927,3895.9001448086856,3816.8163502318289,3991.4025839753867,3902.9157433009059,4079.9851088197461,4017.8679659799504,4199.0651667541633,4140.3775835996748,4321.7228974086347,4266.5611078316406,4455.259419435275,4389.6591435728969,4578.1727856424495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior debt service",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J364:GJ364)","v":339931.17895645357},null,{"$f":"SUM(J360:J363)","v":0},0,0,0,0,0,0,10748.278058657012,11400.784126791559,10950.477128546056,11242.894991683872,10860.585467656992,11034.787747211663,10738.737733488933,10890.227722182564,10575.208108670309,10718.916639730689,10497.322478762155,10624.123508126897,10335.561824491171,10462.349145271986,10168.390292913416,10315.45297063265,9981.0565712239022,10122.059236393841,9816.5200159568139,9942.9648327759114,9675.8888695801888,9798.6863811102139,9478.6407878648315,9618.6567740006176,9259.734563387361,{"$f":"SUM(AP360:AP363)","v":9397.8630211371801},9089.7843749525618,9237.0239207815794,8923.2265594990622,9071.4365056855859,8751.7363972031562,8915.3723795309379,8561.0661693865659,8725.363651165464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV360:BV363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB360:DB363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH360:EH363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN360:FN363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["SHAREHOLDER LOAN P50"]
[null,null,null,null,"`"]
[null,"Shareholder loan drawdown"]
[null,null,null,null,{"$f":" E$474","v":"Equity bridge bullet repayment during operations"},{"$f":" F$474","v":0},{"$f":" G$474","v":"$ 000s"},{"$f":" H$474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Shareholder loan drawdown during operations",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J371:GJ371)","v":0},null,{"$f":" J370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DB370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FN370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" ConFin!E$567","v":"Shareholder loan drawdown during construction"},{"$f":" ConFin!F$567","v":0},{"$f":" ConFin!G$567","v":"$ 000s"},{"$f":" ConFin!H$567","v":121256.82673680749},{"$f":" ConFin!I$567","v":0},{"$f":" ConFin!J$567","v":0},{"$f":" ConFin!K$567","v":0},{"$f":" ConFin!L$567","v":38084.17693375035},{"$f":" ConFin!M$567","v":72195.238109602738},{"$f":" ConFin!N$567","v":10977.4116934544},{"$f":" ConFin!O$567","v":0},{"$f":" ConFin!P$567","v":0},{"$f":" ConFin!Q$567","v":0},{"$f":" ConFin!R$567","v":0},{"$f":" ConFin!S$567","v":0},{"$f":" ConFin!T$567","v":0},{"$f":" ConFin!U$567","v":0},{"$f":" ConFin!V$567","v":0},{"$f":" ConFin!W$567","v":0},{"$f":" ConFin!X$567","v":0},{"$f":" ConFin!Y$567","v":0},{"$f":" ConFin!Z$567","v":0},{"$f":" ConFin!AA$567","v":0},{"$f":" ConFin!AB$567","v":0},{"$f":" ConFin!AC$567","v":0},{"$f":" ConFin!AD$567","v":0},{"$f":" ConFin!AE$567","v":0},{"$f":" ConFin!AF$567","v":0},{"$f":" ConFin!AG$567","v":0},{"$f":" ConFin!AH$567","v":0},{"$f":" ConFin!AI$567","v":0},{"$f":" ConFin!AJ$567","v":0},{"$f":" ConFin!AK$567","v":0},{"$f":" ConFin!AL$567","v":0},{"$f":" ConFin!AM$567","v":0},{"$f":" ConFin!AN$567","v":0},{"$f":" ConFin!AO$567","v":0},{"$f":" ConFin!AP$567","v":0},{"$f":" ConFin!AQ$567","v":0},{"$f":" ConFin!AR$567","v":0},{"$f":" ConFin!AS$567","v":0},{"$f":" ConFin!AT$567","v":0},{"$f":" ConFin!AU$567","v":0},{"$f":" ConFin!AV$567","v":0},{"$f":" ConFin!AW$567","v":0},{"$f":" ConFin!AX$567","v":0},{"$f":" ConFin!AY$567","v":0},{"$f":" ConFin!AZ$567","v":0},{"$f":" ConFin!BA$567","v":0},{"$f":" ConFin!BB$567","v":0},{"$f":" ConFin!BC$567","v":0},{"$f":" ConFin!BD$567","v":0},{"$f":" ConFin!BE$567","v":0},{"$f":" ConFin!BF$567","v":0},{"$f":" ConFin!BG$567","v":0},{"$f":" ConFin!BH$567","v":0},{"$f":" ConFin!BI$567","v":0},{"$f":" ConFin!BJ$567","v":0},{"$f":" ConFin!BK$567","v":0},{"$f":" ConFin!BL$567","v":0},{"$f":" ConFin!BM$567","v":0},{"$f":" ConFin!BN$567","v":0},{"$f":" ConFin!BO$567","v":0},{"$f":" ConFin!BP$567","v":0},{"$f":" ConFin!BQ$567","v":0},{"$f":" ConFin!BR$567","v":0},{"$f":" ConFin!BS$567","v":0},{"$f":" ConFin!BT$567","v":0},{"$f":" ConFin!BU$567","v":0},{"$f":" ConFin!BV$567","v":0},{"$f":" ConFin!BW$567","v":0},{"$f":" ConFin!BX$567","v":0},{"$f":" ConFin!BY$567","v":0},{"$f":" ConFin!BZ$567","v":0},{"$f":" ConFin!CA$567","v":0},{"$f":" ConFin!CB$567","v":0},{"$f":" ConFin!CC$567","v":0},{"$f":" ConFin!CD$567","v":0},{"$f":" ConFin!CE$567","v":0},{"$f":" ConFin!CF$567","v":0},{"$f":" ConFin!CG$567","v":0},{"$f":" ConFin!CH$567","v":0},{"$f":" ConFin!CI$567","v":0},{"$f":" ConFin!CJ$567","v":0},{"$f":" ConFin!CK$567","v":0},{"$f":" ConFin!CL$567","v":0},{"$f":" ConFin!CM$567","v":0},{"$f":" ConFin!CN$567","v":0},{"$f":" ConFin!CO$567","v":0},{"$f":" ConFin!CP$567","v":0},{"$f":" ConFin!CQ$567","v":0},{"$f":" ConFin!CR$567","v":0},{"$f":" ConFin!CS$567","v":0},{"$f":" ConFin!CT$567","v":0},{"$f":" ConFin!CU$567","v":0},{"$f":" ConFin!CV$567","v":0},{"$f":" ConFin!CW$567","v":0},{"$f":" ConFin!CX$567","v":0},{"$f":" ConFin!CY$567","v":0},{"$f":" ConFin!CZ$567","v":0},{"$f":" ConFin!DA$567","v":0},{"$f":" ConFin!DB$567","v":0},{"$f":" ConFin!DC$567","v":0},{"$f":" ConFin!DD$567","v":0},{"$f":" ConFin!DE$567","v":0},{"$f":" ConFin!DF$567","v":0},{"$f":" ConFin!DG$567","v":0},{"$f":" ConFin!DH$567","v":0},{"$f":" ConFin!DI$567","v":0},{"$f":" ConFin!DJ$567","v":0},{"$f":" ConFin!DK$567","v":0},{"$f":" ConFin!DL$567","v":0},{"$f":" ConFin!DM$567","v":0},{"$f":" ConFin!DN$567","v":0},{"$f":" ConFin!DO$567","v":0},{"$f":" ConFin!DP$567","v":0},{"$f":" ConFin!DQ$567","v":0},{"$f":" ConFin!DR$567","v":0},{"$f":" ConFin!DS$567","v":0},{"$f":" ConFin!DT$567","v":0},{"$f":" ConFin!DU$567","v":0},{"$f":" ConFin!DV$567","v":0},{"$f":" ConFin!DW$567","v":0},{"$f":" ConFin!DX$567","v":0},{"$f":" ConFin!DY$567","v":0},{"$f":" ConFin!DZ$567","v":0},{"$f":" ConFin!EA$567","v":0},{"$f":" ConFin!EB$567","v":0},{"$f":" ConFin!EC$567","v":0},{"$f":" ConFin!ED$567","v":0},{"$f":" ConFin!EE$567","v":0},{"$f":" ConFin!EF$567","v":0},{"$f":" ConFin!EG$567","v":0},{"$f":" ConFin!EH$567","v":0},{"$f":" ConFin!EI$567","v":0},{"$f":" ConFin!EJ$567","v":0},{"$f":" ConFin!EK$567","v":0},{"$f":" ConFin!EL$567","v":0},{"$f":" ConFin!EM$567","v":0},{"$f":" ConFin!EN$567","v":0},{"$f":" ConFin!EO$567","v":0},{"$f":" ConFin!EP$567","v":0},{"$f":" ConFin!EQ$567","v":0},{"$f":" ConFin!ER$567","v":0},{"$f":" ConFin!ES$567","v":0},{"$f":" ConFin!ET$567","v":0},{"$f":" ConFin!EU$567","v":0},{"$f":" ConFin!EV$567","v":0},{"$f":" ConFin!EW$567","v":0},{"$f":" ConFin!EX$567","v":0},{"$f":" ConFin!EY$567","v":0},{"$f":" ConFin!EZ$567","v":0},{"$f":" ConFin!FA$567","v":0},{"$f":" ConFin!FB$567","v":0},{"$f":" ConFin!FC$567","v":0},{"$f":" ConFin!FD$567","v":0},{"$f":" ConFin!FE$567","v":0},{"$f":" ConFin!FF$567","v":0},{"$f":" ConFin!FG$567","v":0},{"$f":" ConFin!FH$567","v":0},{"$f":" ConFin!FI$567","v":0},{"$f":" ConFin!FJ$567","v":0},{"$f":" ConFin!FK$567","v":0},{"$f":" ConFin!FL$567","v":0},{"$f":" ConFin!FM$567","v":0},{"$f":" ConFin!FN$567","v":0},{"$f":" ConFin!FO$567","v":0},{"$f":" ConFin!FP$567","v":0},{"$f":" ConFin!FQ$567","v":0},{"$f":" ConFin!FR$567","v":0},{"$f":" ConFin!FS$567","v":0},{"$f":" ConFin!FT$567","v":0},{"$f":" ConFin!FU$567","v":0},{"$f":" ConFin!FV$567","v":0},{"$f":" ConFin!FW$567","v":0},{"$f":" ConFin!FX$567","v":0},{"$f":" ConFin!FY$567","v":0},{"$f":" ConFin!FZ$567","v":0},{"$f":" ConFin!GA$567","v":0},{"$f":" ConFin!GB$567","v":0},{"$f":" ConFin!GC$567","v":0},{"$f":" ConFin!GD$567","v":0},{"$f":" ConFin!GE$567","v":0},{"$f":" ConFin!GF$567","v":0},{"$f":" ConFin!GG$567","v":0},{"$f":" ConFin!GH$567","v":0},{"$f":" ConFin!GI$567","v":0},{"$f":" ConFin!GJ$567","v":0}]
[null,null,null,null,{"$f":" E$371","v":"Shareholder loan drawdown during operations"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Shareholder loan drawdown",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J375:GJ375)","v":121256.82673680749},null,{"$f":"SUM(J373:J374)","v":0},{"$f":"SUM(K373:K374)","v":0},38084.17693375035,72195.238109602738,10977.4116934544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE373:BE374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DQ373:DQ374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GC373:GC374)","v":0},0,0,0,0,0,0,0]
[]
[null,"Shareholder loan interest expense P50"]
[null,null,null,null,{"$f":" InpC!E$229","v":"Shareholder loan annual interest rate"},{"$f":" InpC!F$229","v":0.09},{"$f":" InpC!G$229","v":"% p.a."}]
[null,null,null,null,{"$f":" InpC!E$281","v":"Number of periods in a year"},{"$f":" InpC!F$281","v":2},{"$f":" InpC!G$281","v":"periods"}]
[null,null,null,null,{"$f":" E$410","v":"Shareholder loan balance BEG P50"},0,"$ 000s",0,0,0,0,0,38084.17693375035,111849.11283669398,127022.06515061867,131850.99747375204,135619.34347608685,132285.39008878352,131503.63157259414,130154.02601796901,129130.83575520842,127606.42675536028,126329.80889408021,124574.60304955191,123017.00749626303,121054.77488546453,119267.77318704939,117033.77151861558,114978.61821259113,112425.19137406829,110046.10155628015,107131.61603268101,104610.92184017315,101727.90407038752,99045.683390034785,95885.761066865147,{"$f":" AK$410","v":92931.496006965681},89463.939959584633,86198.887010608203,82387.899666813712,78748.227616999662,74607.820656372423,70631.444047699013,66117.210979303243,61782.36978400001,56893.832531790053,52178.989647260067,46879.470416668555,41722.487460960183,31813.142955348387,21798.078095735709,6955.706835465131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Shareholder loan interest expense P 50 POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J381:GJ381)","v":168000.59458379238},null,{"$f":" J380 * $F378 / $F379","v":0},0,0,{"$f":" M380 * $F378 / $F379","v":1713.7879620187657},5033.2100776512289,5715.9929317778397,5933.2948863188412,6102.8704564239079,5952.8425539952577,5917.6634207667357,5856.9311708086052,5810.8876089843789,5742.2892039912122,5684.8414002336094,5605.8571372298356,5535.7653373318362,5447.4648698459041,5367.0497934172226,5266.5197183377013,5174.0378195666008,5059.1336118330728,4952.0745700326061,4820.9227214706452,4707.4914828077917,4577.7556831674383,4457.0557525515651,4314.8592480089319,4181.9173203134551,4025.8772981813086,3878.9499154773689,3707.455485006617,3543.6702427649848,{"$f":" AP380 * $F378 / $F379","v":3357.3519295367591},3178.4149821464553,2975.2744940686457,2780.2066402800001,2560.2224639305523,2348.0545341267029,2109.5761687500849,1877.5119357432081,1431.5914329906773,980.91351430810687,313.00680759593087,0,0,0,0,{"$f":" BE380 * $F378 / $F379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DQ380 * $F378 / $F379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GC380 * $F378 / $F379","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E381, LEN(E381) - 4)","v":"Shareholder loan interest expense P 50"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J382:GJ382)","v":-168000.59458379238},null,{"$f":" -1 * J381","v":0},0,0,-1713.7879620187657,-5033.2100776512289,-5715.9929317778397,-5933.2948863188412,-6102.8704564239079,-5952.8425539952577,-5917.6634207667357,-5856.9311708086052,-5810.8876089843789,-5742.2892039912122,-5684.8414002336094,-5605.8571372298356,-5535.7653373318362,-5447.4648698459041,-5367.0497934172226,-5266.5197183377013,-5174.0378195666008,-5059.1336118330728,-4952.0745700326061,-4820.9227214706452,-4707.4914828077917,-4577.7556831674383,-4457.0557525515651,-4314.8592480089319,-4181.9173203134551,-4025.8772981813086,-3878.9499154773689,-3707.455485006617,-3543.6702427649848,-3357.3519295367591,-3178.4149821464553,-2975.2744940686457,-2780.2066402800001,-2560.2224639305523,-2348.0545341267029,-2109.5761687500849,-1877.5119357432081,-1431.5914329906773,-980.91351430810687,-313.00680759593087,0,0,0,0,{"$f":" -1 * BE381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * DQ381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * GC381","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Compare and Verify'!AE225","v":1713.7879620187657}]
[null,"Shareholder loan interest paid P50"]
[null,null,null,null,{"$f":" Equity!E$30","v":"Retained cash balance P50 BEG"},{"$f":" Equity!F$30","v":0},{"$f":" Equity!G$30","v":"$ 000s"},{"$f":" Equity!H$30","v":0},{"$f":" Equity!I$30","v":0},{"$f":" Equity!J$30","v":0},{"$f":" Equity!K$30","v":0},{"$f":" Equity!L$30","v":0},{"$f":" Equity!M$30","v":-5.1476730732247233E-5},{"$f":" Equity!N$30","v":0},{"$f":" Equity!O$30","v":0},{"$f":" Equity!P$30","v":0},{"$f":" Equity!Q$30","v":0},{"$f":" Equity!R$30","v":0},{"$f":" Equity!S$30","v":0},{"$f":" Equity!T$30","v":0},{"$f":" Equity!U$30","v":0},{"$f":" Equity!V$30","v":0},{"$f":" Equity!W$30","v":0},{"$f":" Equity!X$30","v":0},{"$f":" Equity!Y$30","v":0},{"$f":" Equity!Z$30","v":0},{"$f":" Equity!AA$30","v":0},{"$f":" Equity!AB$30","v":0},{"$f":" Equity!AC$30","v":0},{"$f":" Equity!AD$30","v":0},{"$f":" Equity!AE$30","v":0},{"$f":" Equity!AF$30","v":0},{"$f":" Equity!AG$30","v":0},{"$f":" Equity!AH$30","v":0},{"$f":" Equity!AI$30","v":0},{"$f":" Equity!AJ$30","v":0},{"$f":" Equity!AK$30","v":0},{"$f":" Equity!AL$30","v":0},{"$f":" Equity!AM$30","v":0},{"$f":" Equity!AN$30","v":0},{"$f":" Equity!AO$30","v":0},{"$f":" Equity!AP$30","v":0},{"$f":" Equity!AQ$30","v":0},{"$f":" Equity!AR$30","v":0},{"$f":" Equity!AS$30","v":0},{"$f":" Equity!AT$30","v":0},{"$f":" Equity!AU$30","v":0},{"$f":" Equity!AV$30","v":0},{"$f":" Equity!AW$30","v":0},{"$f":" Equity!AX$30","v":0},{"$f":" Equity!AY$30","v":0},{"$f":" Equity!AZ$30","v":0},{"$f":" Equity!BA$30","v":0},{"$f":" Equity!BB$30","v":0},{"$f":" Equity!BC$30","v":0},{"$f":" Equity!BD$30","v":0},{"$f":" Equity!BE$30","v":0},{"$f":" Equity!BF$30","v":0},{"$f":" Equity!BG$30","v":0},{"$f":" Equity!BH$30","v":0},{"$f":" Equity!BI$30","v":0},{"$f":" Equity!BJ$30","v":0},{"$f":" Equity!BK$30","v":0},{"$f":" Equity!BL$30","v":0},{"$f":" Equity!BM$30","v":0},{"$f":" Equity!BN$30","v":0},{"$f":" Equity!BO$30","v":0},{"$f":" Equity!BP$30","v":0},{"$f":" Equity!BQ$30","v":0},{"$f":" Equity!BR$30","v":0},{"$f":" Equity!BS$30","v":0},{"$f":" Equity!BT$30","v":0},{"$f":" Equity!BU$30","v":0},{"$f":" Equity!BV$30","v":0},{"$f":" Equity!BW$30","v":0},{"$f":" Equity!BX$30","v":0},{"$f":" Equity!BY$30","v":0},{"$f":" Equity!BZ$30","v":0},{"$f":" Equity!CA$30","v":0},{"$f":" Equity!CB$30","v":0},{"$f":" Equity!CC$30","v":0},{"$f":" Equity!CD$30","v":0},{"$f":" Equity!CE$30","v":0},{"$f":" Equity!CF$30","v":0},{"$f":" Equity!CG$30","v":0},{"$f":" Equity!CH$30","v":0},{"$f":" Equity!CI$30","v":0},{"$f":" Equity!CJ$30","v":0},{"$f":" Equity!CK$30","v":0},{"$f":" Equity!CL$30","v":0},{"$f":" Equity!CM$30","v":0},{"$f":" Equity!CN$30","v":0},{"$f":" Equity!CO$30","v":0},{"$f":" Equity!CP$30","v":0},{"$f":" Equity!CQ$30","v":0},{"$f":" Equity!CR$30","v":0},{"$f":" Equity!CS$30","v":0},{"$f":" Equity!CT$30","v":0},{"$f":" Equity!CU$30","v":0},{"$f":" Equity!CV$30","v":0},{"$f":" Equity!CW$30","v":0},{"$f":" Equity!CX$30","v":0},{"$f":" Equity!CY$30","v":0},{"$f":" Equity!CZ$30","v":0},{"$f":" Equity!DA$30","v":0},{"$f":" Equity!DB$30","v":0},{"$f":" Equity!DC$30","v":0},{"$f":" Equity!DD$30","v":0},{"$f":" Equity!DE$30","v":0},{"$f":" Equity!DF$30","v":0},{"$f":" Equity!DG$30","v":0},{"$f":" Equity!DH$30","v":0},{"$f":" Equity!DI$30","v":0},{"$f":" Equity!DJ$30","v":0},{"$f":" Equity!DK$30","v":0},{"$f":" Equity!DL$30","v":0},{"$f":" Equity!DM$30","v":0},{"$f":" Equity!DN$30","v":0},{"$f":" Equity!DO$30","v":0},{"$f":" Equity!DP$30","v":0},{"$f":" Equity!DQ$30","v":0},{"$f":" Equity!DR$30","v":0},{"$f":" Equity!DS$30","v":0},{"$f":" Equity!DT$30","v":0},{"$f":" Equity!DU$30","v":0},{"$f":" Equity!DV$30","v":0},{"$f":" Equity!DW$30","v":0},{"$f":" Equity!DX$30","v":0},{"$f":" Equity!DY$30","v":0},{"$f":" Equity!DZ$30","v":0},{"$f":" Equity!EA$30","v":0},{"$f":" Equity!EB$30","v":0},{"$f":" Equity!EC$30","v":0},{"$f":" Equity!ED$30","v":0},{"$f":" Equity!EE$30","v":0},{"$f":" Equity!EF$30","v":0},{"$f":" Equity!EG$30","v":0},{"$f":" Equity!EH$30","v":0},{"$f":" Equity!EI$30","v":0},{"$f":" Equity!EJ$30","v":0},{"$f":" Equity!EK$30","v":0},{"$f":" Equity!EL$30","v":0},{"$f":" Equity!EM$30","v":0},{"$f":" Equity!EN$30","v":0},{"$f":" Equity!EO$30","v":0},{"$f":" Equity!EP$30","v":0},{"$f":" Equity!EQ$30","v":0},{"$f":" Equity!ER$30","v":0},{"$f":" Equity!ES$30","v":0},{"$f":" Equity!ET$30","v":0},{"$f":" Equity!EU$30","v":0},{"$f":" Equity!EV$30","v":0},{"$f":" Equity!EW$30","v":0},{"$f":" Equity!EX$30","v":0},{"$f":" Equity!EY$30","v":0},{"$f":" Equity!EZ$30","v":0},{"$f":" Equity!FA$30","v":0},{"$f":" Equity!FB$30","v":0},{"$f":" Equity!FC$30","v":0},{"$f":" Equity!FD$30","v":0},{"$f":" Equity!FE$30","v":0},{"$f":" Equity!FF$30","v":0},{"$f":" Equity!FG$30","v":0},{"$f":" Equity!FH$30","v":0},{"$f":" Equity!FI$30","v":0},{"$f":" Equity!FJ$30","v":0},{"$f":" Equity!FK$30","v":0},{"$f":" Equity!FL$30","v":0},{"$f":" Equity!FM$30","v":0},{"$f":" Equity!FN$30","v":0},{"$f":" Equity!FO$30","v":0},{"$f":" Equity!FP$30","v":0},{"$f":" Equity!FQ$30","v":0},{"$f":" Equity!FR$30","v":0},{"$f":" Equity!FS$30","v":0},{"$f":" Equity!FT$30","v":0},{"$f":" Equity!FU$30","v":0},{"$f":" Equity!FV$30","v":0},{"$f":" Equity!FW$30","v":0},{"$f":" Equity!FX$30","v":0},{"$f":" Equity!FY$30","v":0},{"$f":" Equity!FZ$30","v":0},{"$f":" Equity!GA$30","v":0},{"$f":" Equity!GB$30","v":0},{"$f":" Equity!GC$30","v":0},{"$f":" Equity!GD$30","v":0},{"$f":" Equity!GE$30","v":0},{"$f":" Equity!GF$30","v":0},{"$f":" Equity!GG$30","v":0},{"$f":" Equity!GH$30","v":0},{"$f":" Equity!GI$30","v":0},{"$f":" Equity!GJ$30","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E$70","v":"Cashflow available for shareholder loan P50"},{"$f":" 'FS semi'!F$70","v":0},{"$f":" 'FS semi'!G$70","v":"$ 000s"},{"$f":" 'FS semi'!H$70","v":363809.37216145516},{"$f":" 'FS semi'!I$70","v":0},{"$f":" 'FS semi'!J$70","v":0},{"$f":" 'FS semi'!K$70","v":0},{"$f":" 'FS semi'!L$70","v":-5.1476730732247233E-5},{"$f":" 'FS semi'!M$70","v":144.09022015459777},{"$f":" 'FS semi'!N$70","v":837.66945718094212},{"$f":" 'FS semi'!O$70","v":887.060608644475},{"$f":" 'FS semi'!P$70","v":2164.9488839840214},{"$f":" 'FS semi'!Q$70","v":9436.8238437272357},{"$f":" 'FS semi'!R$70","v":6734.601070184628},{"$f":" 'FS semi'!S$70","v":7267.2689753918658},{"$f":" 'FS semi'!T$70","v":6880.1214335691966},{"$f":" 'FS semi'!U$70","v":7335.2966088325084},{"$f":" 'FS semi'!V$70","v":7018.9070652712908},{"$f":" 'FS semi'!W$70","v":7440.0472447619195},{"$f":" 'FS semi'!X$70","v":7163.4526905187086},{"$f":" 'FS semi'!Y$70","v":7497.9979481303308},{"$f":" 'FS semi'!Z$70","v":7234.4665682610539},{"$f":" 'FS semi'!AA$70","v":7601.0514618510297},{"$f":" 'FS semi'!AB$70","v":7321.6730243621514},{"$f":" 'FS semi'!AC$70","v":7727.464658089435},{"$f":" 'FS semi'!AD$70","v":7438.2234296212173},{"$f":" 'FS semi'!AE$70","v":7866.5600936317496},{"$f":" 'FS semi'!AF$70","v":7341.6169139784979},{"$f":" 'FS semi'!AG$70","v":7590.5092525934215},{"$f":" 'FS semi'!AH$70","v":7259.976363520178},{"$f":" 'FS semi'!AI$70","v":7616.9780757212102},{"$f":" 'FS semi'!AJ$70","v":7269.1243079083997},{"$f":" 'FS semi'!AK$70","v":7649.473367694507},{"$f":" 'FS semi'!AL$70","v":7290.930247157743},{"$f":" 'FS semi'!AM$70","v":7689.9372592718591},{"$f":" 'FS semi'!AN$70","v":7347.1275348206727},{"$f":" 'FS semi'!AO$70","v":7684.0772033922203},{"$f":" 'FS semi'!AP$70","v":7333.7285382101709},{"$f":" 'FS semi'!AQ$70","v":7692.6480505422187},{"$f":" 'FS semi'!AR$70","v":7310.1156893718799},{"$f":" 'FS semi'!AS$70","v":7668.7438924899598},{"$f":" 'FS semi'!AT$70","v":7275.0653484605355},{"$f":" 'FS semi'!AU$70","v":7647.5737647182177},{"$f":" 'FS semi'!AV$70","v":7266.5591244584612},{"$f":" 'FS semi'!AW$70","v":11786.856441355005},{"$f":" 'FS semi'!AX$70","v":11446.656292603355},{"$f":" 'FS semi'!AY$70","v":15823.284774578686},{"$f":" 'FS semi'!AZ$70","v":15536.229579624389},{"$f":" 'FS semi'!BA$70","v":15588.24135986191},{"$f":" 'FS semi'!BB$70","v":15435.064382998364},{"$f":" 'FS semi'!BC$70","v":15549.063335713705},{"$f":" 'FS semi'!BD$70","v":15419.896924363344},{"$f":" 'FS semi'!BE$70","v":4292.1689013546065},{"$f":" 'FS semi'!BF$70","v":0},{"$f":" 'FS semi'!BG$70","v":0},{"$f":" 'FS semi'!BH$70","v":0},{"$f":" 'FS semi'!BI$70","v":0},{"$f":" 'FS semi'!BJ$70","v":0},{"$f":" 'FS semi'!BK$70","v":0},{"$f":" 'FS semi'!BL$70","v":0},{"$f":" 'FS semi'!BM$70","v":0},{"$f":" 'FS semi'!BN$70","v":0},{"$f":" 'FS semi'!BO$70","v":0},{"$f":" 'FS semi'!BP$70","v":0},{"$f":" 'FS semi'!BQ$70","v":0},{"$f":" 'FS semi'!BR$70","v":0},{"$f":" 'FS semi'!BS$70","v":0},{"$f":" 'FS semi'!BT$70","v":0},{"$f":" 'FS semi'!BU$70","v":0},{"$f":" 'FS semi'!BV$70","v":0},{"$f":" 'FS semi'!BW$70","v":0},{"$f":" 'FS semi'!BX$70","v":0},{"$f":" 'FS semi'!BY$70","v":0},{"$f":" 'FS semi'!BZ$70","v":0},{"$f":" 'FS semi'!CA$70","v":0},{"$f":" 'FS semi'!CB$70","v":0},{"$f":" 'FS semi'!CC$70","v":0},{"$f":" 'FS semi'!CD$70","v":0},{"$f":" 'FS semi'!CE$70","v":0},{"$f":" 'FS semi'!CF$70","v":0},{"$f":" 'FS semi'!CG$70","v":0},{"$f":" 'FS semi'!CH$70","v":0},{"$f":" 'FS semi'!CI$70","v":0},{"$f":" 'FS semi'!CJ$70","v":0},{"$f":" 'FS semi'!CK$70","v":0},{"$f":" 'FS semi'!CL$70","v":0},{"$f":" 'FS semi'!CM$70","v":0},{"$f":" 'FS semi'!CN$70","v":0},{"$f":" 'FS semi'!CO$70","v":0},{"$f":" 'FS semi'!CP$70","v":0},{"$f":" 'FS semi'!CQ$70","v":0},{"$f":" 'FS semi'!CR$70","v":0},{"$f":" 'FS semi'!CS$70","v":0},{"$f":" 'FS semi'!CT$70","v":0},{"$f":" 'FS semi'!CU$70","v":0},{"$f":" 'FS semi'!CV$70","v":0},{"$f":" 'FS semi'!CW$70","v":0},{"$f":" 'FS semi'!CX$70","v":0},{"$f":" 'FS semi'!CY$70","v":0},{"$f":" 'FS semi'!CZ$70","v":0},{"$f":" 'FS semi'!DA$70","v":0},{"$f":" 'FS semi'!DB$70","v":0},{"$f":" 'FS semi'!DC$70","v":0},{"$f":" 'FS semi'!DD$70","v":0},{"$f":" 'FS semi'!DE$70","v":0},{"$f":" 'FS semi'!DF$70","v":0},{"$f":" 'FS semi'!DG$70","v":0},{"$f":" 'FS semi'!DH$70","v":0},{"$f":" 'FS semi'!DI$70","v":0},{"$f":" 'FS semi'!DJ$70","v":0},{"$f":" 'FS semi'!DK$70","v":0},{"$f":" 'FS semi'!DL$70","v":0},{"$f":" 'FS semi'!DM$70","v":0},{"$f":" 'FS semi'!DN$70","v":0},{"$f":" 'FS semi'!DO$70","v":0},{"$f":" 'FS semi'!DP$70","v":0},{"$f":" 'FS semi'!DQ$70","v":0},{"$f":" 'FS semi'!DR$70","v":0},{"$f":" 'FS semi'!DS$70","v":0},{"$f":" 'FS semi'!DT$70","v":0},{"$f":" 'FS semi'!DU$70","v":0},{"$f":" 'FS semi'!DV$70","v":0},{"$f":" 'FS semi'!DW$70","v":0},{"$f":" 'FS semi'!DX$70","v":0},{"$f":" 'FS semi'!DY$70","v":0},{"$f":" 'FS semi'!DZ$70","v":0},{"$f":" 'FS semi'!EA$70","v":0},{"$f":" 'FS semi'!EB$70","v":0},{"$f":" 'FS semi'!EC$70","v":0},{"$f":" 'FS semi'!ED$70","v":0},{"$f":" 'FS semi'!EE$70","v":0},{"$f":" 'FS semi'!EF$70","v":0},{"$f":" 'FS semi'!EG$70","v":0},{"$f":" 'FS semi'!EH$70","v":0},{"$f":" 'FS semi'!EI$70","v":0},{"$f":" 'FS semi'!EJ$70","v":0},{"$f":" 'FS semi'!EK$70","v":0},{"$f":" 'FS semi'!EL$70","v":0},{"$f":" 'FS semi'!EM$70","v":0},{"$f":" 'FS semi'!EN$70","v":0},{"$f":" 'FS semi'!EO$70","v":0},{"$f":" 'FS semi'!EP$70","v":0},{"$f":" 'FS semi'!EQ$70","v":0},{"$f":" 'FS semi'!ER$70","v":0},{"$f":" 'FS semi'!ES$70","v":0},{"$f":" 'FS semi'!ET$70","v":0},{"$f":" 'FS semi'!EU$70","v":0},{"$f":" 'FS semi'!EV$70","v":0},{"$f":" 'FS semi'!EW$70","v":0},{"$f":" 'FS semi'!EX$70","v":0},{"$f":" 'FS semi'!EY$70","v":0},{"$f":" 'FS semi'!EZ$70","v":0},{"$f":" 'FS semi'!FA$70","v":0},{"$f":" 'FS semi'!FB$70","v":0},{"$f":" 'FS semi'!FC$70","v":0},{"$f":" 'FS semi'!FD$70","v":0},{"$f":" 'FS semi'!FE$70","v":0},{"$f":" 'FS semi'!FF$70","v":0},{"$f":" 'FS semi'!FG$70","v":0},{"$f":" 'FS semi'!FH$70","v":0},{"$f":" 'FS semi'!FI$70","v":0},{"$f":" 'FS semi'!FJ$70","v":0},{"$f":" 'FS semi'!FK$70","v":0},{"$f":" 'FS semi'!FL$70","v":0},{"$f":" 'FS semi'!FM$70","v":0},{"$f":" 'FS semi'!FN$70","v":0},{"$f":" 'FS semi'!FO$70","v":0},{"$f":" 'FS semi'!FP$70","v":0},{"$f":" 'FS semi'!FQ$70","v":0},{"$f":" 'FS semi'!FR$70","v":0},{"$f":" 'FS semi'!FS$70","v":0},{"$f":" 'FS semi'!FT$70","v":0},{"$f":" 'FS semi'!FU$70","v":0},{"$f":" 'FS semi'!FV$70","v":0},{"$f":" 'FS semi'!FW$70","v":0},{"$f":" 'FS semi'!FX$70","v":0},{"$f":" 'FS semi'!FY$70","v":0},{"$f":" 'FS semi'!FZ$70","v":0},{"$f":" 'FS semi'!GA$70","v":0},{"$f":" 'FS semi'!GB$70","v":0},{"$f":" 'FS semi'!GC$70","v":0},{"$f":" 'FS semi'!GD$70","v":0},{"$f":" 'FS semi'!GE$70","v":0},{"$f":" 'FS semi'!GF$70","v":0},{"$f":" 'FS semi'!GG$70","v":0},{"$f":" 'FS semi'!GH$70","v":0},{"$f":" 'FS semi'!GI$70","v":0},{"$f":" 'FS semi'!GJ$70","v":0}]
[null,null,null,null,"Cash available for shareholder loan P50",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" MAX(0, SUM(J385:J386))","v":0},0,0,144.09016867786704,837.66945718094212,887.060608644475,2164.9488839840214,9436.8238437272357,6734.601070184628,7267.2689753918658,6880.1214335691966,7335.2966088325084,7018.9070652712908,7440.0472447619195,7163.4526905187086,7497.9979481303308,7234.4665682610539,7601.0514618510297,7321.6730243621514,7727.464658089435,7438.2234296212173,7866.5600936317496,7341.6169139784979,7590.5092525934215,7259.976363520178,7616.9780757212102,7269.1243079083997,7649.473367694507,7290.930247157743,7689.9372592718591,7347.1275348206727,7684.0772033922203,{"$f":" MAX(0, SUM(AP385:AP386))","v":7333.7285382101709},7692.6480505422187,7310.1156893718799,7668.7438924899598,7275.0653484605355,7647.5737647182177,7266.5591244584612,11786.856441355005,11446.656292603355,15823.284774578686,15536.229579624389,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,{"$f":" MAX(0, SUM(BE385:BE386))","v":4292.1689013546065},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(0, SUM(DQ385:DQ386))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(0, SUM(GC385:GC386))","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$381","v":"Shareholder loan interest expense P 50 POS"},0,"$ 000s",168000.59458379238,0,0,0,0,1713.7879620187657,5033.2100776512289,5715.9929317778397,5933.2948863188412,6102.8704564239079,5952.8425539952577,5917.6634207667357,5856.9311708086052,5810.8876089843789,5742.2892039912122,5684.8414002336094,5605.8571372298356,5535.7653373318362,5447.4648698459041,5367.0497934172226,5266.5197183377013,5174.0378195666008,5059.1336118330728,4952.0745700326061,4820.9227214706452,4707.4914828077917,4577.7556831674383,4457.0557525515651,4314.8592480089319,{"$f":" AK$381","v":4181.9173203134551},4025.8772981813086,3878.9499154773689,3707.455485006617,3543.6702427649848,3357.3519295367591,3178.4149821464553,2975.2744940686457,2780.2066402800001,2560.2224639305523,2348.0545341267029,2109.5761687500849,1877.5119357432081,1431.5914329906773,980.91351430810687,313.00680759593087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$387","v":"Cash available for shareholder loan P50"},0,"$ 000s",0,0,0,0,0,144.09016867786704,837.66945718094212,887.060608644475,2164.9488839840214,9436.8238437272357,6734.601070184628,7267.2689753918658,6880.1214335691966,7335.2966088325084,7018.9070652712908,7440.0472447619195,7163.4526905187086,7497.9979481303308,7234.4665682610539,7601.0514618510297,7321.6730243621514,7727.464658089435,7438.2234296212173,7866.5600936317496,7341.6169139784979,7590.5092525934215,7259.976363520178,7616.9780757212102,7269.1243079083997,{"$f":" AK$387","v":7649.473367694507},7290.930247157743,7689.9372592718591,7347.1275348206727,7684.0772033922203,7333.7285382101709,7692.6480505422187,7310.1156893718799,7668.7438924899598,7275.0653484605355,7647.5737647182177,7266.5591244584612,11786.856441355005,11446.656292603355,15823.284774578686,15536.229579624389,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,4292.1689013546065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Shareholder loan interest paid P50 POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J391:GJ391)","v":153638.07784451306},null,{"$f":" MIN(J389:J390)","v":0},0,0,144.09016867786704,837.66945718094212,887.060608644475,2164.9488839840214,6102.8704564239079,5952.8425539952577,5917.6634207667357,5856.9311708086052,5810.8876089843789,5742.2892039912122,5684.8414002336094,5605.8571372298356,5535.7653373318362,5447.4648698459041,5367.0497934172226,5266.5197183377013,5174.0378195666008,5059.1336118330728,4952.0745700326061,4820.9227214706452,4707.4914828077917,4577.7556831674383,4457.0557525515651,4314.8592480089319,4181.9173203134551,4025.8772981813086,3878.9499154773689,3707.455485006617,3543.6702427649848,{"$f":" MIN(AP389:AP390)","v":3357.3519295367591},3178.4149821464553,2975.2744940686457,2780.2066402800001,2560.2224639305523,2348.0545341267029,2109.5761687500849,1877.5119357432081,1431.5914329906773,980.91351430810687,313.00680759593087,0,0,0,0,{"$f":" MIN(BE389:BE390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(DQ389:DQ390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(GC389:GC390)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E391, LEN(E391) - 4)","v":"Shareholder loan interest paid P50"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J392:GJ392)","v":-153638.07784451306},null,{"$f":" -1 * J391","v":0},0,0,-144.09016867786704,-837.66945718094212,-887.060608644475,-2164.9488839840214,-6102.8704564239079,-5952.8425539952577,-5917.6634207667357,-5856.9311708086052,-5810.8876089843789,-5742.2892039912122,-5684.8414002336094,-5605.8571372298356,-5535.7653373318362,-5447.4648698459041,-5367.0497934172226,-5266.5197183377013,-5174.0378195666008,-5059.1336118330728,-4952.0745700326061,-4820.9227214706452,-4707.4914828077917,-4577.7556831674383,-4457.0557525515651,-4314.8592480089319,-4181.9173203134551,-4025.8772981813086,-3878.9499154773689,-3707.455485006617,-3543.6702427649848,-3357.3519295367591,-3178.4149821464553,-2975.2744940686457,-2780.2066402800001,-2560.2224639305523,-2348.0545341267029,-2109.5761687500849,-1877.5119357432081,-1431.5914329906773,-980.91351430810687,-313.00680759593087,0,0,0,0,{"$f":" -1 * BE391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * DQ391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * GC391","v":0},0,0,0,0,0,0,0]
[]
[null,"Shareholder loan interest unpaid P50"]
[null,null,null,null,{"$f":" E$381","v":"Shareholder loan interest expense P 50 POS"},0,"$ 000s",168000.59458379238,0,0,0,0,1713.7879620187657,5033.2100776512289,5715.9929317778397,5933.2948863188412,6102.8704564239079,5952.8425539952577,5917.6634207667357,5856.9311708086052,5810.8876089843789,5742.2892039912122,5684.8414002336094,5605.8571372298356,5535.7653373318362,5447.4648698459041,5367.0497934172226,5266.5197183377013,5174.0378195666008,5059.1336118330728,4952.0745700326061,4820.9227214706452,4707.4914828077917,4577.7556831674383,4457.0557525515651,4314.8592480089319,4181.9173203134551,4025.8772981813086,3878.9499154773689,3707.455485006617,3543.6702427649848,3357.3519295367591,3178.4149821464553,2975.2744940686457,2780.2066402800001,2560.2224639305523,2348.0545341267029,2109.5761687500849,1877.5119357432081,1431.5914329906773,980.91351430810687,313.00680759593087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$391","v":"Shareholder loan interest paid P50 POS"},0,"$ 000s",153638.07784451306,0,0,0,0,144.09016867786704,837.66945718094212,887.060608644475,2164.9488839840214,6102.8704564239079,5952.8425539952577,5917.6634207667357,5856.9311708086052,5810.8876089843789,5742.2892039912122,5684.8414002336094,5605.8571372298356,5535.7653373318362,5447.4648698459041,5367.0497934172226,5266.5197183377013,5174.0378195666008,5059.1336118330728,4952.0745700326061,4820.9227214706452,4707.4914828077917,4577.7556831674383,4457.0557525515651,4314.8592480089319,{"$f":" AK$391","v":4181.9173203134551},4025.8772981813086,3878.9499154773689,3707.455485006617,3543.6702427649848,3357.3519295367591,3178.4149821464553,2975.2744940686457,2780.2066402800001,2560.2224639305523,2348.0545341267029,2109.5761687500849,1877.5119357432081,1431.5914329906773,980.91351430810687,313.00680759593087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unpaid shareholder loan interest P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J397:GJ397)","v":14362.51673927937},null,{"$f":" J395 - J396","v":0},0,0,1569.6977933408987,4195.5406204702867,4828.9323231333647,3768.3460023348198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP395 - AP396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BE395 - BE396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DQ395 - DQ396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GC395 - GC396","v":0},0,0,0,0,0,0,0]
[]
[null,"Shareholder loan principal repayment P50"]
[null,null,null,null,{"$f":" E$387","v":"Cash available for shareholder loan P50"},0,"$ 000s",0,0,0,0,0,144.09016867786704,837.66945718094212,887.060608644475,2164.9488839840214,9436.8238437272357,6734.601070184628,7267.2689753918658,6880.1214335691966,7335.2966088325084,7018.9070652712908,7440.0472447619195,7163.4526905187086,7497.9979481303308,7234.4665682610539,7601.0514618510297,7321.6730243621514,7727.464658089435,7438.2234296212173,7866.5600936317496,7341.6169139784979,7590.5092525934215,7259.976363520178,7616.9780757212102,7269.1243079083997,7649.473367694507,7290.930247157743,7689.9372592718591,7347.1275348206727,7684.0772033922203,7333.7285382101709,7692.6480505422187,7310.1156893718799,7668.7438924899598,7275.0653484605355,7647.5737647182177,7266.5591244584612,11786.856441355005,11446.656292603355,15823.284774578686,15536.229579624389,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,4292.1689013546065,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$391","v":"Shareholder loan interest paid P50 POS"},0,"$ 000s",153638.07784451306,0,0,0,0,144.09016867786704,837.66945718094212,887.060608644475,2164.9488839840214,6102.8704564239079,5952.8425539952577,5917.6634207667357,5856.9311708086052,5810.8876089843789,5742.2892039912122,5684.8414002336094,5605.8571372298356,5535.7653373318362,5447.4648698459041,5367.0497934172226,5266.5197183377013,5174.0378195666008,5059.1336118330728,4952.0745700326061,4820.9227214706452,4707.4914828077917,4577.7556831674383,4457.0557525515651,4314.8592480089319,4181.9173203134551,4025.8772981813086,3878.9499154773689,3707.455485006617,3543.6702427649848,3357.3519295367591,3178.4149821464553,2975.2744940686457,2780.2066402800001,2560.2224639305523,2348.0545341267029,2109.5761687500849,1877.5119357432081,1431.5914329906773,980.91351430810687,313.00680759593087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash availble for shareholder loan repayment P50",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J400 - J401","v":0},0,0,0,0,0,0,3333.9533873033279,781.75851618937031,1349.60555462513,1023.1902627605914,1524.4089998481295,1276.6178612800786,1755.2058445283101,1557.5955532888729,1962.2326107984945,1787.0016984151498,2234.001668433807,2055.1533060244501,2553.4268385228343,2379.0898177881445,2914.4855235991436,2520.6941925078527,2883.0177697856298,2682.2206803527397,3159.9223231696451,2954.2650598994678,3467.5560473810519,3265.0529489764344,3810.9873437944902,3639.6720498140558,4140.4069606272351,{"$f":" AP400 - AP401","v":3976.3766086734117},4514.2330683957634,4334.8411953032337,4888.5372522099597,4714.8428845299832,5299.5192305915152,5156.9829557083758,9909.3445056117962,10015.064859612678,14842.371260270578,15223.222772028457,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,{"$f":" BE400 - BE401","v":4292.1689013546065},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DQ400 - DQ401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GC400 - GC401","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$410","v":"Shareholder loan balance BEG P50"},0,"$ 000s",0,0,0,0,0,38084.17693375035,111849.11283669398,127022.06515061867,131850.99747375204,135619.34347608685,132285.39008878352,131503.63157259414,130154.02601796901,129130.83575520842,127606.42675536028,126329.80889408021,124574.60304955191,123017.00749626303,121054.77488546453,119267.77318704939,117033.77151861558,114978.61821259113,112425.19137406829,110046.10155628015,107131.61603268101,104610.92184017315,101727.90407038752,99045.683390034785,95885.761066865147,{"$f":" AK$410","v":92931.496006965681},89463.939959584633,86198.887010608203,82387.899666813712,78748.227616999662,74607.820656372423,70631.444047699013,66117.210979303243,61782.36978400001,56893.832531790053,52178.989647260067,46879.470416668555,41722.487460960183,31813.142955348387,21798.078095735709,6955.706835465131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$402","v":"Cash availble for shareholder loan repayment P50"},0,"$ 000s",0,0,0,0,0,0,0,0,0,3333.9533873033279,781.75851618937031,1349.60555462513,1023.1902627605914,1524.4089998481295,1276.6178612800786,1755.2058445283101,1557.5955532888729,1962.2326107984945,1787.0016984151498,2234.001668433807,2055.1533060244501,2553.4268385228343,2379.0898177881445,2914.4855235991436,2520.6941925078527,2883.0177697856298,2682.2206803527397,3159.9223231696451,2954.2650598994678,{"$f":" AK$402","v":3467.5560473810519},3265.0529489764344,3810.9873437944902,3639.6720498140558,4140.4069606272351,3976.3766086734117,4514.2330683957634,4334.8411953032337,4888.5372522099597,4714.8428845299832,5299.5192305915152,5156.9829557083758,9909.3445056117962,10015.064859612678,14842.371260270578,15223.222772028457,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,4292.1689013546065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Shareholder loan principal repayment P50  POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J406:GJ406)","v":135619.34347608688},null,{"$f":" MIN(J404:J405)","v":0},0,0,0,0,0,0,3333.9533873033279,781.75851618937031,1349.60555462513,1023.1902627605914,1524.4089998481295,1276.6178612800786,1755.2058445283101,1557.5955532888729,1962.2326107984945,1787.0016984151498,2234.001668433807,2055.1533060244501,2553.4268385228343,2379.0898177881445,2914.4855235991436,2520.6941925078527,2883.0177697856298,2682.2206803527397,3159.9223231696451,2954.2650598994678,3467.5560473810519,3265.0529489764344,3810.9873437944902,3639.6720498140558,4140.4069606272351,{"$f":" MIN(AP404:AP405)","v":3976.3766086734117},4514.2330683957634,4334.8411953032337,4888.5372522099597,4714.8428845299832,5299.5192305915152,5156.9829557083758,9909.3445056117962,10015.064859612678,14842.371260270578,6955.706835465131,0,0,0,0,{"$f":" MIN(BE404:BE405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(DQ404:DQ405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(GC404:GC405)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E406, LEN(E406) - 4)","v":"Shareholder loan principal repayment P50 "},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J407:GJ407)","v":-135619.34347608688},null,{"$f":" -1 * J406","v":0},0,0,0,0,0,0,-3333.9533873033279,-781.75851618937031,-1349.60555462513,-1023.1902627605914,-1524.4089998481295,-1276.6178612800786,-1755.2058445283101,-1557.5955532888729,-1962.2326107984945,-1787.0016984151498,-2234.001668433807,-2055.1533060244501,-2553.4268385228343,-2379.0898177881445,-2914.4855235991436,-2520.6941925078527,-2883.0177697856298,-2682.2206803527397,-3159.9223231696451,-2954.2650598994678,-3467.5560473810519,-3265.0529489764344,-3810.9873437944902,-3639.6720498140558,-4140.4069606272351,-3976.3766086734117,-4514.2330683957634,-4334.8411953032337,-4888.5372522099597,-4714.8428845299832,-5299.5192305915152,-5156.9829557083758,-9909.3445056117962,-10015.064859612678,-14842.371260270578,-6955.706835465131,0,0,0,0,{"$f":" -1 * BE406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * DQ406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * GC406","v":0},0,0,0,0,0,0,0]
[]
[null,"Shareholder loan balance P50"]
[null,null,null,null,"Shareholder loan balance BEG P50",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I415","v":0},{"$f":"J415","v":0},{"$f":"K415","v":0},{"$f":"L415","v":38084.17693375035},{"$f":"M415","v":111849.11283669398},{"$f":"N415","v":127022.06515061867},131850.99747375204,135619.34347608685,132285.39008878352,131503.63157259414,130154.02601796901,129130.83575520842,127606.42675536028,126329.80889408021,124574.60304955191,123017.00749626303,121054.77488546453,119267.77318704939,117033.77151861558,114978.61821259113,112425.19137406829,110046.10155628015,107131.61603268101,104610.92184017315,101727.90407038752,99045.683390034785,95885.761066865147,92931.496006965681,89463.939959584633,86198.887010608203,82387.899666813712,78748.227616999662,74607.820656372423,70631.444047699013,66117.210979303243,61782.36978400001,56893.832531790053,{"$f":"AT415","v":52178.989647260067},46879.470416668555,41722.487460960183,31813.142955348387,21798.078095735709,6955.706835465131,0,0,0,0,{"$f":"BD415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EV415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GB415","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConFin!E$567","v":"Shareholder loan drawdown during construction"},{"$f":" ConFin!F$567","v":0},{"$f":" ConFin!G$567","v":"$ 000s"},{"$f":" ConFin!H$567","v":121256.82673680749},{"$f":" ConFin!I$567","v":0},{"$f":" ConFin!J$567","v":0},{"$f":" ConFin!K$567","v":0},{"$f":" ConFin!L$567","v":38084.17693375035},{"$f":" ConFin!M$567","v":72195.238109602738},{"$f":" ConFin!N$567","v":10977.4116934544},{"$f":" ConFin!O$567","v":0},{"$f":" ConFin!P$567","v":0},{"$f":" ConFin!Q$567","v":0},{"$f":" ConFin!R$567","v":0},{"$f":" ConFin!S$567","v":0},{"$f":" ConFin!T$567","v":0},{"$f":" ConFin!U$567","v":0},{"$f":" ConFin!V$567","v":0},{"$f":" ConFin!W$567","v":0},{"$f":" ConFin!X$567","v":0},{"$f":" ConFin!Y$567","v":0},{"$f":" ConFin!Z$567","v":0},{"$f":" ConFin!AA$567","v":0},{"$f":" ConFin!AB$567","v":0},{"$f":" ConFin!AC$567","v":0},{"$f":" ConFin!AD$567","v":0},{"$f":" ConFin!AE$567","v":0},{"$f":" ConFin!AF$567","v":0},{"$f":" ConFin!AG$567","v":0},{"$f":" ConFin!AH$567","v":0},{"$f":" ConFin!AI$567","v":0},{"$f":" ConFin!AJ$567","v":0},{"$f":" ConFin!AK$567","v":0},{"$f":" ConFin!AL$567","v":0},{"$f":" ConFin!AM$567","v":0},{"$f":" ConFin!AN$567","v":0},{"$f":" ConFin!AO$567","v":0},{"$f":" ConFin!AP$567","v":0},{"$f":" ConFin!AQ$567","v":0},{"$f":" ConFin!AR$567","v":0},{"$f":" ConFin!AS$567","v":0},{"$f":" ConFin!AT$567","v":0},{"$f":" ConFin!AU$567","v":0},{"$f":" ConFin!AV$567","v":0},{"$f":" ConFin!AW$567","v":0},{"$f":" ConFin!AX$567","v":0},{"$f":" ConFin!AY$567","v":0},{"$f":" ConFin!AZ$567","v":0},{"$f":" ConFin!BA$567","v":0},{"$f":" ConFin!BB$567","v":0},{"$f":" ConFin!BC$567","v":0},{"$f":" ConFin!BD$567","v":0},{"$f":" ConFin!BE$567","v":0},{"$f":" ConFin!BF$567","v":0},{"$f":" ConFin!BG$567","v":0},{"$f":" ConFin!BH$567","v":0},{"$f":" ConFin!BI$567","v":0},{"$f":" ConFin!BJ$567","v":0},{"$f":" ConFin!BK$567","v":0},{"$f":" ConFin!BL$567","v":0},{"$f":" ConFin!BM$567","v":0},{"$f":" ConFin!BN$567","v":0},{"$f":" ConFin!BO$567","v":0},{"$f":" ConFin!BP$567","v":0},{"$f":" ConFin!BQ$567","v":0},{"$f":" ConFin!BR$567","v":0},{"$f":" ConFin!BS$567","v":0},{"$f":" ConFin!BT$567","v":0},{"$f":" ConFin!BU$567","v":0},{"$f":" ConFin!BV$567","v":0},{"$f":" ConFin!BW$567","v":0},{"$f":" ConFin!BX$567","v":0},{"$f":" ConFin!BY$567","v":0},{"$f":" ConFin!BZ$567","v":0},{"$f":" ConFin!CA$567","v":0},{"$f":" ConFin!CB$567","v":0},{"$f":" ConFin!CC$567","v":0},{"$f":" ConFin!CD$567","v":0},{"$f":" ConFin!CE$567","v":0},{"$f":" ConFin!CF$567","v":0},{"$f":" ConFin!CG$567","v":0},{"$f":" ConFin!CH$567","v":0},{"$f":" ConFin!CI$567","v":0},{"$f":" ConFin!CJ$567","v":0},{"$f":" ConFin!CK$567","v":0},{"$f":" ConFin!CL$567","v":0},{"$f":" ConFin!CM$567","v":0},{"$f":" ConFin!CN$567","v":0},{"$f":" ConFin!CO$567","v":0},{"$f":" ConFin!CP$567","v":0},{"$f":" ConFin!CQ$567","v":0},{"$f":" ConFin!CR$567","v":0},{"$f":" ConFin!CS$567","v":0},{"$f":" ConFin!CT$567","v":0},{"$f":" ConFin!CU$567","v":0},{"$f":" ConFin!CV$567","v":0},{"$f":" ConFin!CW$567","v":0},{"$f":" ConFin!CX$567","v":0},{"$f":" ConFin!CY$567","v":0},{"$f":" ConFin!CZ$567","v":0},{"$f":" ConFin!DA$567","v":0},{"$f":" ConFin!DB$567","v":0},{"$f":" ConFin!DC$567","v":0},{"$f":" ConFin!DD$567","v":0},{"$f":" ConFin!DE$567","v":0},{"$f":" ConFin!DF$567","v":0},{"$f":" ConFin!DG$567","v":0},{"$f":" ConFin!DH$567","v":0},{"$f":" ConFin!DI$567","v":0},{"$f":" ConFin!DJ$567","v":0},{"$f":" ConFin!DK$567","v":0},{"$f":" ConFin!DL$567","v":0},{"$f":" ConFin!DM$567","v":0},{"$f":" ConFin!DN$567","v":0},{"$f":" ConFin!DO$567","v":0},{"$f":" ConFin!DP$567","v":0},{"$f":" ConFin!DQ$567","v":0},{"$f":" ConFin!DR$567","v":0},{"$f":" ConFin!DS$567","v":0},{"$f":" ConFin!DT$567","v":0},{"$f":" ConFin!DU$567","v":0},{"$f":" ConFin!DV$567","v":0},{"$f":" ConFin!DW$567","v":0},{"$f":" ConFin!DX$567","v":0},{"$f":" ConFin!DY$567","v":0},{"$f":" ConFin!DZ$567","v":0},{"$f":" ConFin!EA$567","v":0},{"$f":" ConFin!EB$567","v":0},{"$f":" ConFin!EC$567","v":0},{"$f":" ConFin!ED$567","v":0},{"$f":" ConFin!EE$567","v":0},{"$f":" ConFin!EF$567","v":0},{"$f":" ConFin!EG$567","v":0},{"$f":" ConFin!EH$567","v":0},{"$f":" ConFin!EI$567","v":0},{"$f":" ConFin!EJ$567","v":0},{"$f":" ConFin!EK$567","v":0},{"$f":" ConFin!EL$567","v":0},{"$f":" ConFin!EM$567","v":0},{"$f":" ConFin!EN$567","v":0},{"$f":" ConFin!EO$567","v":0},{"$f":" ConFin!EP$567","v":0},{"$f":" ConFin!EQ$567","v":0},{"$f":" ConFin!ER$567","v":0},{"$f":" ConFin!ES$567","v":0},{"$f":" ConFin!ET$567","v":0},{"$f":" ConFin!EU$567","v":0},{"$f":" ConFin!EV$567","v":0},{"$f":" ConFin!EW$567","v":0},{"$f":" ConFin!EX$567","v":0},{"$f":" ConFin!EY$567","v":0},{"$f":" ConFin!EZ$567","v":0},{"$f":" ConFin!FA$567","v":0},{"$f":" ConFin!FB$567","v":0},{"$f":" ConFin!FC$567","v":0},{"$f":" ConFin!FD$567","v":0},{"$f":" ConFin!FE$567","v":0},{"$f":" ConFin!FF$567","v":0},{"$f":" ConFin!FG$567","v":0},{"$f":" ConFin!FH$567","v":0},{"$f":" ConFin!FI$567","v":0},{"$f":" ConFin!FJ$567","v":0},{"$f":" ConFin!FK$567","v":0},{"$f":" ConFin!FL$567","v":0},{"$f":" ConFin!FM$567","v":0},{"$f":" ConFin!FN$567","v":0},{"$f":" ConFin!FO$567","v":0},{"$f":" ConFin!FP$567","v":0},{"$f":" ConFin!FQ$567","v":0},{"$f":" ConFin!FR$567","v":0},{"$f":" ConFin!FS$567","v":0},{"$f":" ConFin!FT$567","v":0},{"$f":" ConFin!FU$567","v":0},{"$f":" ConFin!FV$567","v":0},{"$f":" ConFin!FW$567","v":0},{"$f":" ConFin!FX$567","v":0},{"$f":" ConFin!FY$567","v":0},{"$f":" ConFin!FZ$567","v":0},{"$f":" ConFin!GA$567","v":0},{"$f":" ConFin!GB$567","v":0},{"$f":" ConFin!GC$567","v":0},{"$f":" ConFin!GD$567","v":0},{"$f":" ConFin!GE$567","v":0},{"$f":" ConFin!GF$567","v":0},{"$f":" ConFin!GG$567","v":0},{"$f":" ConFin!GH$567","v":0},{"$f":" ConFin!GI$567","v":0},{"$f":" ConFin!GJ$567","v":0}]
[null,null,null,null,{"$f":" E$371","v":"Shareholder loan drawdown during operations"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$397","v":"Unpaid shareholder loan interest P50"},0,"$ 000s",14362.51673927937,0,0,0,0,1569.6977933408987,4195.5406204702867,4828.9323231333647,3768.3460023348198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$406","v":"Shareholder loan principal repayment P50  POS"},0,"$ 000s",135619.34347608688,0,0,0,0,0,0,0,0,3333.9533873033279,781.75851618937031,1349.60555462513,1023.1902627605914,1524.4089998481295,1276.6178612800786,1755.2058445283101,1557.5955532888729,1962.2326107984945,1787.0016984151498,2234.001668433807,2055.1533060244501,2553.4268385228343,2379.0898177881445,2914.4855235991436,2520.6941925078527,2883.0177697856298,2682.2206803527397,3159.9223231696451,2954.2650598994678,{"$f":" AK$406","v":3467.5560473810519},3265.0529489764344,3810.9873437944902,3639.6720498140558,4140.4069606272351,3976.3766086734117,4514.2330683957634,4334.8411953032337,4888.5372522099597,4714.8428845299832,5299.5192305915152,5156.9829557083758,9909.3445056117962,10015.064859612678,14842.371260270578,6955.706835465131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Shareholder loan balance P50",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J410 + J411 + J412 + J413 - J414","v":0},0,38084.17693375035,111849.11283669398,127022.06515061867,131850.99747375204,135619.34347608685,132285.39008878352,131503.63157259414,130154.02601796901,129130.83575520842,127606.42675536028,126329.80889408021,124574.60304955191,123017.00749626303,121054.77488546453,119267.77318704939,117033.77151861558,114978.61821259113,112425.19137406829,110046.10155628015,107131.61603268101,104610.92184017315,101727.90407038752,99045.683390034785,95885.761066865147,92931.496006965681,89463.939959584633,86198.887010608203,82387.899666813712,78748.227616999662,74607.820656372423,{"$f":" AP410 + AP411 + AP412 + AP413 - AP414","v":70631.444047699013},66117.210979303243,61782.36978400001,56893.832531790053,52178.989647260067,46879.470416668555,41722.487460960183,31813.142955348387,21798.078095735709,6955.706835465131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV410 + BV411 + BV412 + BV413 - BV414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DB410 + DB411 + DB412 + DB413 - DB414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH410 + EH411 + EH412 + EH413 - EH414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FN410 + FN411 + FN412 + FN413 - FN414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$114","v":"Last operating period flag "},{"$f":" Time!F$114","v":0},{"$f":" Time!G$114","v":"flag"},{"$f":" Time!H$114","v":1},{"$f":" Time!I$114","v":0},{"$f":" Time!J$114","v":0},{"$f":" Time!K$114","v":0},{"$f":" Time!L$114","v":0},{"$f":" Time!M$114","v":0},{"$f":" Time!N$114","v":0},{"$f":" Time!O$114","v":0},{"$f":" Time!P$114","v":0},{"$f":" Time!Q$114","v":0},{"$f":" Time!R$114","v":0},{"$f":" Time!S$114","v":0},{"$f":" Time!T$114","v":0},{"$f":" Time!U$114","v":0},{"$f":" Time!V$114","v":0},{"$f":" Time!W$114","v":0},{"$f":" Time!X$114","v":0},{"$f":" Time!Y$114","v":0},{"$f":" Time!Z$114","v":0},{"$f":" Time!AA$114","v":0},{"$f":" Time!AB$114","v":0},{"$f":" Time!AC$114","v":0},{"$f":" Time!AD$114","v":0},{"$f":" Time!AE$114","v":0},{"$f":" Time!AF$114","v":0},{"$f":" Time!AG$114","v":0},{"$f":" Time!AH$114","v":0},{"$f":" Time!AI$114","v":0},{"$f":" Time!AJ$114","v":0},{"$f":" Time!AK$114","v":0},{"$f":" Time!AL$114","v":0},{"$f":" Time!AM$114","v":0},{"$f":" Time!AN$114","v":0},{"$f":" Time!AO$114","v":0},{"$f":" Time!AP$114","v":0},{"$f":" Time!AQ$114","v":0},{"$f":" Time!AR$114","v":0},{"$f":" Time!AS$114","v":0},{"$f":" Time!AT$114","v":0},{"$f":" Time!AU$114","v":0},{"$f":" Time!AV$114","v":0},{"$f":" Time!AW$114","v":0},{"$f":" Time!AX$114","v":0},{"$f":" Time!AY$114","v":0},{"$f":" Time!AZ$114","v":0},{"$f":" Time!BA$114","v":0},{"$f":" Time!BB$114","v":0},{"$f":" Time!BC$114","v":0},{"$f":" Time!BD$114","v":1},{"$f":" Time!BE$114","v":0},{"$f":" Time!BF$114","v":0},{"$f":" Time!BG$114","v":0},{"$f":" Time!BH$114","v":0},{"$f":" Time!BI$114","v":0},{"$f":" Time!BJ$114","v":0},{"$f":" Time!BK$114","v":0},{"$f":" Time!BL$114","v":0},{"$f":" Time!BM$114","v":0},{"$f":" Time!BN$114","v":0},{"$f":" Time!BO$114","v":0},{"$f":" Time!BP$114","v":0},{"$f":" Time!BQ$114","v":0},{"$f":" Time!BR$114","v":0},{"$f":" Time!BS$114","v":0},{"$f":" Time!BT$114","v":0},{"$f":" Time!BU$114","v":0},{"$f":" Time!BV$114","v":0},{"$f":" Time!BW$114","v":0},{"$f":" Time!BX$114","v":0},{"$f":" Time!BY$114","v":0},{"$f":" Time!BZ$114","v":0},{"$f":" Time!CA$114","v":0},{"$f":" Time!CB$114","v":0},{"$f":" Time!CC$114","v":0},{"$f":" Time!CD$114","v":0},{"$f":" Time!CE$114","v":0},{"$f":" Time!CF$114","v":0},{"$f":" Time!CG$114","v":0},{"$f":" Time!CH$114","v":0},{"$f":" Time!CI$114","v":0},{"$f":" Time!CJ$114","v":0},{"$f":" Time!CK$114","v":0},{"$f":" Time!CL$114","v":0},{"$f":" Time!CM$114","v":0},{"$f":" Time!CN$114","v":0},{"$f":" Time!CO$114","v":0},{"$f":" Time!CP$114","v":0},{"$f":" Time!CQ$114","v":0},{"$f":" Time!CR$114","v":0},{"$f":" Time!CS$114","v":0},{"$f":" Time!CT$114","v":0},{"$f":" Time!CU$114","v":0},{"$f":" Time!CV$114","v":0},{"$f":" Time!CW$114","v":0},{"$f":" Time!CX$114","v":0},{"$f":" Time!CY$114","v":0},{"$f":" Time!CZ$114","v":0},{"$f":" Time!DA$114","v":0},{"$f":" Time!DB$114","v":0},{"$f":" Time!DC$114","v":0},{"$f":" Time!DD$114","v":0},{"$f":" Time!DE$114","v":0},{"$f":" Time!DF$114","v":0},{"$f":" Time!DG$114","v":0},{"$f":" Time!DH$114","v":0},{"$f":" Time!DI$114","v":0},{"$f":" Time!DJ$114","v":0},{"$f":" Time!DK$114","v":0},{"$f":" Time!DL$114","v":0},{"$f":" Time!DM$114","v":0},{"$f":" Time!DN$114","v":0},{"$f":" Time!DO$114","v":0},{"$f":" Time!DP$114","v":0},{"$f":" Time!DQ$114","v":0},{"$f":" Time!DR$114","v":0},{"$f":" Time!DS$114","v":0},{"$f":" Time!DT$114","v":0},{"$f":" Time!DU$114","v":0},{"$f":" Time!DV$114","v":0},{"$f":" Time!DW$114","v":0},{"$f":" Time!DX$114","v":0},{"$f":" Time!DY$114","v":0},{"$f":" Time!DZ$114","v":0},{"$f":" Time!EA$114","v":0},{"$f":" Time!EB$114","v":0},{"$f":" Time!EC$114","v":0},{"$f":" Time!ED$114","v":0},{"$f":" Time!EE$114","v":0},{"$f":" Time!EF$114","v":0},{"$f":" Time!EG$114","v":0},{"$f":" Time!EH$114","v":0},{"$f":" Time!EI$114","v":0},{"$f":" Time!EJ$114","v":0},{"$f":" Time!EK$114","v":0},{"$f":" Time!EL$114","v":0},{"$f":" Time!EM$114","v":0},{"$f":" Time!EN$114","v":0},{"$f":" Time!EO$114","v":0},{"$f":" Time!EP$114","v":0},{"$f":" Time!EQ$114","v":0},{"$f":" Time!ER$114","v":0},{"$f":" Time!ES$114","v":0},{"$f":" Time!ET$114","v":0},{"$f":" Time!EU$114","v":0},{"$f":" Time!EV$114","v":0},{"$f":" Time!EW$114","v":0},{"$f":" Time!EX$114","v":0},{"$f":" Time!EY$114","v":0},{"$f":" Time!EZ$114","v":0},{"$f":" Time!FA$114","v":0},{"$f":" Time!FB$114","v":0},{"$f":" Time!FC$114","v":0},{"$f":" Time!FD$114","v":0},{"$f":" Time!FE$114","v":0},{"$f":" Time!FF$114","v":0},{"$f":" Time!FG$114","v":0},{"$f":" Time!FH$114","v":0},{"$f":" Time!FI$114","v":0},{"$f":" Time!FJ$114","v":0},{"$f":" Time!FK$114","v":0},{"$f":" Time!FL$114","v":0},{"$f":" Time!FM$114","v":0},{"$f":" Time!FN$114","v":0},{"$f":" Time!FO$114","v":0},{"$f":" Time!FP$114","v":0},{"$f":" Time!FQ$114","v":0},{"$f":" Time!FR$114","v":0},{"$f":" Time!FS$114","v":0},{"$f":" Time!FT$114","v":0},{"$f":" Time!FU$114","v":0},{"$f":" Time!FV$114","v":0},{"$f":" Time!FW$114","v":0},{"$f":" Time!FX$114","v":0},{"$f":" Time!FY$114","v":0},{"$f":" Time!FZ$114","v":0},{"$f":" Time!GA$114","v":0},{"$f":" Time!GB$114","v":0},{"$f":" Time!GC$114","v":0},{"$f":" Time!GD$114","v":0},{"$f":" Time!GE$114","v":0},{"$f":" Time!GF$114","v":0},{"$f":" Time!GG$114","v":0},{"$f":" Time!GH$114","v":0},{"$f":" Time!GI$114","v":0},{"$f":" Time!GJ$114","v":0}]
[null,null,null,null,{"$f":" E$415","v":"Shareholder loan balance P50"},0,"$ 000s",0,0,0,0,38084.17693375035,111849.11283669398,127022.06515061867,131850.99747375204,135619.34347608685,132285.39008878352,131503.63157259414,130154.02601796901,129130.83575520842,127606.42675536028,126329.80889408021,124574.60304955191,123017.00749626303,121054.77488546453,119267.77318704939,117033.77151861558,114978.61821259113,112425.19137406829,110046.10155628015,107131.61603268101,104610.92184017315,101727.90407038752,99045.683390034785,95885.761066865147,92931.496006965681,{"$f":" AK$415","v":89463.939959584633},86198.887010608203,82387.899666813712,78748.227616999662,74607.820656372423,70631.444047699013,66117.210979303243,61782.36978400001,56893.832531790053,52178.989647260067,46879.470416668555,41722.487460960183,31813.142955348387,21798.078095735709,6955.706835465131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Shareholderloan balance at end of operating period P50",{"$f":"SUMPRODUCT(J417:GJ417,J418:GJ418)","v":0}]
[null,null,null,null,"Shareholder loan fully repaid P50",{"$f":" IF(ROUND(F419,1) <> 0, 1, 0)","v":0},"check"]
[]
[null,"Shareholder loan interest expense P99"]
[null,null,null,null,{"$f":" InpC!E$229","v":"Shareholder loan annual interest rate"},{"$f":" InpC!F$229","v":0.09},{"$f":" InpC!G$229","v":"% p.a."}]
[null,null,null,null,{"$f":" InpC!E$281","v":"Number of periods in a year"},{"$f":" InpC!F$281","v":2},{"$f":" InpC!G$281","v":"periods"}]
[null,null,null,null,{"$f":" E$455","v":"Shareholder loan balance BEG P99"},0,"$ 000s",0,0,0,0,0,38084.17693375035,111993.20300537185,128010.30883406798,133770.77273160103,139790.45750452307,146081.02809222662,152654.67435637681,159524.13470241378,166702.72076402241,174204.34319840343,182043.53864233158,190235.49788123649,198796.09528589214,207741.91957375727,217090.30595457635,226859.36972253228,237068.04136004625,247736.10322124834,258884.22786620451,270534.01812018373,282708.048935592,295429.91113769362,308724.25713888981,322616.84871013986,{"$f":" AK$455","v":337134.60690209613},352305.66421269043,368159.41910226148,384726.59296186327,402039.2896451471,420131.05767917872,439036.95527474175,458793.61826210516,479439.33108389989,501014.10098267539,523559.73552689579,547119.92362560611,571740.32018875843,597468.63459725259,624354.72315412899,652450.68569606484,681810.96655238781,712492.46004724526,744554.62074937124,778059.57868309296,813072.25972383213,849660.51141140459,887895.23442491784,927850.51997403917,969603.79337287089,1013235.9640746501,1058831.5824580092,1106479.0036686196,1156270.5588337074,1208302.7339812242,1262676.3570103794,1319496.7930758465,{"$f":" BQ$455","v":1378874.1487642596},1440923.4854586513,1505765.0423042907,1573524.4692079837,1644333.0703223429,1718328.0584868484,1795652.8211187567,1876457.1980691007,1960897.7719822102,2049138.1717214098,2141349.3894488732,2237710.1119740726,2338407.0670129061,2443635.3850284871,2553598.9773547691,2668510.9313357337,2788593.9232458416,2914080.6497919047,3045214.2790325405,3182248.9215890048,3325450.12306051,3475095.3785982328,3631474.6706351531,3794891.030813735,3965661.127200353,4144115.8779243687,4330601.092430965,4525478.1415903587,4729124.6579619246,4941935.2675702116,5164322.3546108715,5396716.8605683604,{"$f":" CW$455","v":5639569.1192939365},5893349.7296621632,6158550.4674969604,6435685.2385343239,6725291.0742683681,7027929.1726104449,7344185.9853779152,7674674.354719921,8020034.7006823178,8380936.2622130224,8758078.3940126076,9152191.921743175,9564040.5582216177,9994422.3833415899,10444171.390591962,10914159.103168601,11405296.262811188,11918534.594637692,12454868.651396388,13015337.740709227,13601027.939041141,14213074.196297992,14852662.535131402,15521032.349212315,16219478.804926869,16949355.351148576,17712076.34195026,18509119.777338021,19342030.167318232,20212421.524847552,21121980.493465692,22072469.61567165,{"$f":" EC$455","v":23065730.748376872},24103688.632053833,25188354.620496254,26321830.578418586,27506312.954447422,28744097.037397556,30037581.404080447,31389272.567264065,32801789.832790948,34277870.375266537,35820374.54215353,37432291.396550432,39116744.509395197,40876998.012317978,42716462.922872283,44638703.754401535,46647445.423349597,48746580.467400327,50940176.58843334,53232484.53491284,55627946.338983916,58131203.92423819,60747108.100828901,63480727.9653662,66337360.723807678,69322541.956379026,72442056.344416082,75701948.879914805,79108536.579510972,82668420.725588962,86388499.658240467,90275982.142861277,{"$f":" FI$455","v":94338401.339290023},98583629.399558067,103019892.72253817,107655787.89505239,112500298.35032974,117562811.77609457,122853138.30601883,128381529.52978967,134158698.35863021,140195839.78476855,146504652.57508314,153097361.94096187,159986743.22830516,167186146.67357889,174709523.27388993,182571451.82121497,190787167.15316963,199372589.67506227,208344356.21044007,217719852.23990986,227517245.59070581,237755521.64228758,248454520.11619052,259634973.52141911,271318547.32988298,283527881.9597277,296286636.64791542,309619535.29707164]
[null,null,null,null,"Shareholder loan interest expense P 99 POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J426:GJ426)","v":323431157.55870318},null,{"$f":" J425 * $F423 / $F424","v":0},0,0,1713.7879620187657,5039.6941352417334,5760.463897533059,6019.6847729220462,6290.570587703538,6573.6462641501976,6869.4603460369563,7178.5860616086202,7501.6224343810081,7839.1954439281535,8191.9592389049212,8560.5974046556421,8945.8242878651454,9348.3863808190763,9769.063767955935,10208.671637513953,10668.061861202081,11148.124644956175,11649.790253979203,12174.030815408267,12721.86220210164,13294.346001196212,13892.591571250041,14517.758191956293,15171.057310594326,15853.75488957107,16567.173859601768,17312.696683283848,18091.768034031618,18905.897595563041,19756.662987363379,20645.712821794732,21574.769898775496,22545.634544220393,23560.18809871031,24620.396563152273,25728.314408494127,26886.088556876366,28095.962541935805,29360.280856322915,30681.493494857452,32062.160702126035,33504.957933721707,35012.681040739182,36588.251687572447,38234.723013513205,39955.285549121305,41753.273398831763,43632.170701779185,45595.618383359251,47647.421210610417,49791.555165087877,52032.175147516828,54373.623029155089,56820.436065467075,59377.355688413089,62049.336694391684,64841.556845639308,67759.426903693078,70808.601114359262,73994.988164505427,{"$f":" BV425 * $F423 / $F424","v":77324.762631908176},80804.376950344042,84440.573913109532,88240.399739199464,92211.21772746343,96360.722525199293,100696.95503883327,105228.31801558076,109963.59232628191,114911.95398096461,120082.99191010802,125486.72654606287,131133.6292406357,137034.64255646433,143201.20147150522,149645.25553772296,156379.29203692047,163416.36017858188,170770.09638661807,178454.75072401587,186485.21450659659,194877.04915939341,203646.51637156613,212810.60960828658,222387.08704065951,232394.50595748922,242852.25872557622,253780.61036822712,265200.73783479736,277134.77103736321,289605.83573404455,302638.09834207653,316256.81276747002,330488.36934200616,345360.34596239642,360901.56153070426,377142.131799586,394113.52773056732,411848.63647844287,430381.82511997275,449749.00725037151,469987.71257663827,491137.15964258701,513238.33182650345,536334.0567586961,560469.08931283746,585690.19833191519,612046.2572568513,639588.33883340959,668369.81408091309,698446.45571455418,729876.54622170911,762720.99080168584,797043.43538776168,832910.38998021092,870391.3575293204,909558.96861813986,950489.12220595614,993261.13270522421,1037957.8836769592,1084665.9884424224,1133475.9579223313,1184482.3760288362,1237784.0829501341,{"$f":" EH425 * $F423 / $F424","v":1293484.3666828899},1351691.16318362,1412517.2655268828,1476080.5424755926,1542504.1668869941,1611916.8543969088,1684453.1128447694,1760253.5029227838,1839464.9105543089,1922240.8315292527,2008741.668948069,2099135.0440507317,2193596.1210330147,2292307.9464795003,2395461.8040710776,2503257.5852542762,2615904.1765907183,2733619.8645373005,2856632.7584414789,2985181.2325713453,3119514.3880370562,3259892.5354987234,3406587.6995961661,3559884.1460779938,3720078.932651503,3887482.4846208207,4062419.1964287572,4245228.060268051,4436263.3229801133,4635895.1725142179,4844510.4552773573,5062513.4257648382,5290326.5299242558,5528391.2237708475,5777168.8288405351,6037141.4261383591,6308812.790314585,6592709.3658787413,6889381.2873432841,7199403.4452737318,7523376.6003110493,7861928.5473250467,8215715.3319546739,8585422.5218926333,8971766.5353778023,9375496.029469803,9797393.3507959433,10238276.051581761,10698998.473902941,11180453.405228574,11683573.80846386,12209334.629844734,12758754.688187746,13332898.649156194,13932879.088368224]
[null,null,null,null,{"$f":" LEFT(E426, LEN(E426) - 4)","v":"Shareholder loan interest expense P 99"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J427:GJ427)","v":-323431157.55870318},null,{"$f":" -1 * J426","v":0},0,0,-1713.7879620187657,-5039.6941352417334,-5760.463897533059,-6019.6847729220462,-6290.570587703538,-6573.6462641501976,-6869.4603460369563,-7178.5860616086202,-7501.6224343810081,-7839.1954439281535,-8191.9592389049212,-8560.5974046556421,-8945.8242878651454,-9348.3863808190763,-9769.063767955935,-10208.671637513953,-10668.061861202081,-11148.124644956175,-11649.790253979203,-12174.030815408267,-12721.86220210164,-13294.346001196212,-13892.591571250041,-14517.758191956293,-15171.057310594326,-15853.75488957107,-16567.173859601768,-17312.696683283848,-18091.768034031618,-18905.897595563041,-19756.662987363379,-20645.712821794732,-21574.769898775496,-22545.634544220393,-23560.18809871031,-24620.396563152273,-25728.314408494127,-26886.088556876366,-28095.962541935805,-29360.280856322915,-30681.493494857452,-32062.160702126035,-33504.957933721707,-35012.681040739182,-36588.251687572447,-38234.723013513205,-39955.285549121305,-41753.273398831763,-43632.170701779185,-45595.618383359251,-47647.421210610417,-49791.555165087877,-52032.175147516828,-54373.623029155089,-56820.436065467075,-59377.355688413089,-62049.336694391684,-64841.556845639308,-67759.426903693078,-70808.601114359262,-73994.988164505427,{"$f":" -1 * BV426","v":-77324.762631908176},-80804.376950344042,-84440.573913109532,-88240.399739199464,-92211.21772746343,-96360.722525199293,-100696.95503883327,-105228.31801558076,-109963.59232628191,-114911.95398096461,-120082.99191010802,-125486.72654606287,-131133.6292406357,-137034.64255646433,-143201.20147150522,-149645.25553772296,-156379.29203692047,-163416.36017858188,-170770.09638661807,-178454.75072401587,-186485.21450659659,-194877.04915939341,-203646.51637156613,-212810.60960828658,-222387.08704065951,-232394.50595748922,-242852.25872557622,-253780.61036822712,-265200.73783479736,-277134.77103736321,-289605.83573404455,-302638.09834207653,-316256.81276747002,-330488.36934200616,-345360.34596239642,-360901.56153070426,-377142.131799586,-394113.52773056732,-411848.63647844287,-430381.82511997275,-449749.00725037151,-469987.71257663827,-491137.15964258701,-513238.33182650345,-536334.0567586961,-560469.08931283746,-585690.19833191519,-612046.2572568513,-639588.33883340959,-668369.81408091309,-698446.45571455418,-729876.54622170911,-762720.99080168584,-797043.43538776168,-832910.38998021092,-870391.3575293204,-909558.96861813986,-950489.12220595614,-993261.13270522421,-1037957.8836769592,-1084665.9884424224,-1133475.9579223313,-1184482.3760288362,-1237784.0829501341,{"$f":" -1 * EH426","v":-1293484.3666828899},-1351691.16318362,-1412517.2655268828,-1476080.5424755926,-1542504.1668869941,-1611916.8543969088,-1684453.1128447694,-1760253.5029227838,-1839464.9105543089,-1922240.8315292527,-2008741.668948069,-2099135.0440507317,-2193596.1210330147,-2292307.9464795003,-2395461.8040710776,-2503257.5852542762,-2615904.1765907183,-2733619.8645373005,-2856632.7584414789,-2985181.2325713453,-3119514.3880370562,-3259892.5354987234,-3406587.6995961661,-3559884.1460779938,-3720078.932651503,-3887482.4846208207,-4062419.1964287572,-4245228.060268051,-4436263.3229801133,-4635895.1725142179,-4844510.4552773573,-5062513.4257648382,-5290326.5299242558,-5528391.2237708475,-5777168.8288405351,-6037141.4261383591,-6308812.790314585,-6592709.3658787413,-6889381.2873432841,-7199403.4452737318,-7523376.6003110493,-7861928.5473250467,-8215715.3319546739,-8585422.5218926333,-8971766.5353778023,-9375496.029469803,-9797393.3507959433,-10238276.051581761,-10698998.473902941,-11180453.405228574,-11683573.80846386,-12209334.629844734,-12758754.688187746,-13332898.649156194,-13932879.088368224]
[]
[null,"Shareholder loan interest paid P99"]
[null,null,null,null,{"$f":" Equity!E$73","v":"Retained cash balance P99 BEG"},{"$f":" Equity!F$73","v":0},{"$f":" Equity!G$73","v":"$ 000s"},{"$f":" Equity!H$73","v":0},{"$f":" Equity!I$73","v":0},{"$f":" Equity!J$73","v":0},{"$f":" Equity!K$73","v":0},{"$f":" Equity!L$73","v":0},{"$f":" Equity!M$73","v":-5.1476730732247233E-5},{"$f":" Equity!N$73","v":144.09016867786704},{"$f":" Equity!O$73","v":981.75962585880916},{"$f":" Equity!P$73","v":1868.8202345032842},{"$f":" Equity!Q$73","v":4112.9696450396059},{"$f":" Equity!R$73","v":9813.7042724608909},{"$f":" Equity!S$73","v":13200.372329519878},{"$f":" Equity!T$73","v":17088.27476675222},{"$f":" Equity!U$73","v":20614.951176451908},{"$f":" Equity!V$73","v":24565.166551605616},{"$f":" Equity!W$73","v":28224.908521195328},{"$f":" Equity!X$73","v":32273.947412113514},{"$f":" Equity!Y$73","v":36067.687797025086},{"$f":" Equity!Z$73","v":40173.122808462678},{"$f":" Equity!AA$73","v":44036.310216907958},{"$f":" Equity!AB$73","v":48233.81098944087},{"$f":" Equity!AC$73","v":52177.838583908437},{"$f":" Equity!AD$73","v":56495.165662360283},{"$f":" Equity!AE$73","v":60549.154852962783},{"$f":" Equity!AF$73","v":64998.763257572195},{"$f":" Equity!AG$73","v":69197.690298344954},{"$f":" Equity!AH$73","v":73758.061297165332},{"$f":" Equity!AI$73","v":78078.640140723146},{"$f":" Equity!AJ$73","v":82765.739226477977},{"$f":" Equity!AK$73","v":87202.597405931505},{"$f":" Equity!AL$73","v":92010.279741428298},{"$f":" Equity!AM$73","v":96561.393911344378},{"$f":" Equity!AN$73","v":101531.06878592048},{"$f":" Equity!AO$73","v":106256.13366775792},{"$f":" Equity!AP$73","v":111354.20843011038},{"$f":" Equity!AQ$73","v":116204.49154882399},{"$f":" Equity!AR$73","v":121443.49824468121},{"$f":" Equity!AS$73","v":126410.42602059263},{"$f":" Equity!AT$73","v":131771.25114207799},{"$f":" Equity!AU$73","v":136852.08799904663},{"$f":" Equity!AV$73","v":142346.43045663368},{"$f":" Equity!AW$73","v":147572.26926889474},{"$f":" Equity!AX$73","v":157375.28140642642},{"$f":" Equity!AY$73","v":166991.87954156357},{"$f":" Equity!AZ$73","v":181032.71847527206},{"$f":" Equity!BA$73","v":194946.02884795648},{"$f":" Equity!BB$73","v":208928.73000626246},{"$f":" Equity!BC$73","v":222784.20935099095},{"$f":" Equity!BD$73","v":236708.09716808569},{"$f":" Equity!BE$73","v":250423.99494530389},{"$f":" Equity!BF$73","v":253849.21901846296},{"$f":" Equity!BG$73","v":253849.21901846296},{"$f":" Equity!BH$73","v":253849.21901846296},{"$f":" Equity!BI$73","v":253849.21901846296},{"$f":" Equity!BJ$73","v":253849.21901846296},{"$f":" Equity!BK$73","v":253849.21901846296},{"$f":" Equity!BL$73","v":253849.21901846296},{"$f":" Equity!BM$73","v":253849.21901846296},{"$f":" Equity!BN$73","v":253849.21901846296},{"$f":" Equity!BO$73","v":253849.21901846296},{"$f":" Equity!BP$73","v":253849.21901846296},{"$f":" Equity!BQ$73","v":253849.21901846296},{"$f":" Equity!BR$73","v":253849.21901846296},{"$f":" Equity!BS$73","v":253849.21901846296},{"$f":" Equity!BT$73","v":253849.21901846296},{"$f":" Equity!BU$73","v":253849.21901846296},{"$f":" Equity!BV$73","v":253849.21901846296},{"$f":" Equity!BW$73","v":253849.21901846296},{"$f":" Equity!BX$73","v":253849.21901846296},{"$f":" Equity!BY$73","v":253849.21901846296},{"$f":" Equity!BZ$73","v":253849.21901846296},{"$f":" Equity!CA$73","v":253849.21901846296},{"$f":" Equity!CB$73","v":253849.21901846296},{"$f":" Equity!CC$73","v":253849.21901846296},{"$f":" Equity!CD$73","v":253849.21901846296},{"$f":" Equity!CE$73","v":253849.21901846296},{"$f":" Equity!CF$73","v":253849.21901846296},{"$f":" Equity!CG$73","v":253849.21901846296},{"$f":" Equity!CH$73","v":253849.21901846296},{"$f":" Equity!CI$73","v":253849.21901846296},{"$f":" Equity!CJ$73","v":253849.21901846296},{"$f":" Equity!CK$73","v":253849.21901846296},{"$f":" Equity!CL$73","v":253849.21901846296},{"$f":" Equity!CM$73","v":253849.21901846296},{"$f":" Equity!CN$73","v":253849.21901846296},{"$f":" Equity!CO$73","v":253849.21901846296},{"$f":" Equity!CP$73","v":253849.21901846296},{"$f":" Equity!CQ$73","v":253849.21901846296},{"$f":" Equity!CR$73","v":253849.21901846296},{"$f":" Equity!CS$73","v":253849.21901846296},{"$f":" Equity!CT$73","v":253849.21901846296},{"$f":" Equity!CU$73","v":253849.21901846296},{"$f":" Equity!CV$73","v":253849.21901846296},{"$f":" Equity!CW$73","v":253849.21901846296},{"$f":" Equity!CX$73","v":253849.21901846296},{"$f":" Equity!CY$73","v":253849.21901846296},{"$f":" Equity!CZ$73","v":253849.21901846296},{"$f":" Equity!DA$73","v":253849.21901846296},{"$f":" Equity!DB$73","v":253849.21901846296},{"$f":" Equity!DC$73","v":253849.21901846296},{"$f":" Equity!DD$73","v":253849.21901846296},{"$f":" Equity!DE$73","v":253849.21901846296},{"$f":" Equity!DF$73","v":253849.21901846296},{"$f":" Equity!DG$73","v":253849.21901846296},{"$f":" Equity!DH$73","v":253849.21901846296},{"$f":" Equity!DI$73","v":253849.21901846296},{"$f":" Equity!DJ$73","v":253849.21901846296},{"$f":" Equity!DK$73","v":253849.21901846296},{"$f":" Equity!DL$73","v":253849.21901846296},{"$f":" Equity!DM$73","v":253849.21901846296},{"$f":" Equity!DN$73","v":253849.21901846296},{"$f":" Equity!DO$73","v":253849.21901846296},{"$f":" Equity!DP$73","v":253849.21901846296},{"$f":" Equity!DQ$73","v":253849.21901846296},{"$f":" Equity!DR$73","v":253849.21901846296},{"$f":" Equity!DS$73","v":253849.21901846296},{"$f":" Equity!DT$73","v":253849.21901846296},{"$f":" Equity!DU$73","v":253849.21901846296},{"$f":" Equity!DV$73","v":253849.21901846296},{"$f":" Equity!DW$73","v":253849.21901846296},{"$f":" Equity!DX$73","v":253849.21901846296},{"$f":" Equity!DY$73","v":253849.21901846296},{"$f":" Equity!DZ$73","v":253849.21901846296},{"$f":" Equity!EA$73","v":253849.21901846296},{"$f":" Equity!EB$73","v":253849.21901846296},{"$f":" Equity!EC$73","v":253849.21901846296},{"$f":" Equity!ED$73","v":253849.21901846296},{"$f":" Equity!EE$73","v":253849.21901846296},{"$f":" Equity!EF$73","v":253849.21901846296},{"$f":" Equity!EG$73","v":253849.21901846296},{"$f":" Equity!EH$73","v":253849.21901846296},{"$f":" Equity!EI$73","v":253849.21901846296},{"$f":" Equity!EJ$73","v":253849.21901846296},{"$f":" Equity!EK$73","v":253849.21901846296},{"$f":" Equity!EL$73","v":253849.21901846296},{"$f":" Equity!EM$73","v":253849.21901846296},{"$f":" Equity!EN$73","v":253849.21901846296},{"$f":" Equity!EO$73","v":253849.21901846296},{"$f":" Equity!EP$73","v":253849.21901846296},{"$f":" Equity!EQ$73","v":253849.21901846296},{"$f":" Equity!ER$73","v":253849.21901846296},{"$f":" Equity!ES$73","v":253849.21901846296},{"$f":" Equity!ET$73","v":253849.21901846296},{"$f":" Equity!EU$73","v":253849.21901846296},{"$f":" Equity!EV$73","v":253849.21901846296},{"$f":" Equity!EW$73","v":253849.21901846296},{"$f":" Equity!EX$73","v":253849.21901846296},{"$f":" Equity!EY$73","v":253849.21901846296},{"$f":" Equity!EZ$73","v":253849.21901846296},{"$f":" Equity!FA$73","v":253849.21901846296},{"$f":" Equity!FB$73","v":253849.21901846296},{"$f":" Equity!FC$73","v":253849.21901846296},{"$f":" Equity!FD$73","v":253849.21901846296},{"$f":" Equity!FE$73","v":253849.21901846296},{"$f":" Equity!FF$73","v":253849.21901846296},{"$f":" Equity!FG$73","v":253849.21901846296},{"$f":" Equity!FH$73","v":253849.21901846296},{"$f":" Equity!FI$73","v":253849.21901846296},{"$f":" Equity!FJ$73","v":253849.21901846296},{"$f":" Equity!FK$73","v":253849.21901846296},{"$f":" Equity!FL$73","v":253849.21901846296},{"$f":" Equity!FM$73","v":253849.21901846296},{"$f":" Equity!FN$73","v":253849.21901846296},{"$f":" Equity!FO$73","v":253849.21901846296},{"$f":" Equity!FP$73","v":253849.21901846296},{"$f":" Equity!FQ$73","v":253849.21901846296},{"$f":" Equity!FR$73","v":253849.21901846296},{"$f":" Equity!FS$73","v":253849.21901846296},{"$f":" Equity!FT$73","v":253849.21901846296},{"$f":" Equity!FU$73","v":253849.21901846296},{"$f":" Equity!FV$73","v":253849.21901846296},{"$f":" Equity!FW$73","v":253849.21901846296},{"$f":" Equity!FX$73","v":253849.21901846296},{"$f":" Equity!FY$73","v":253849.21901846296},{"$f":" Equity!FZ$73","v":253849.21901846296},{"$f":" Equity!GA$73","v":253849.21901846296},{"$f":" Equity!GB$73","v":253849.21901846296},{"$f":" Equity!GC$73","v":253849.21901846296},{"$f":" Equity!GD$73","v":253849.21901846296},{"$f":" Equity!GE$73","v":253849.21901846296},{"$f":" Equity!GF$73","v":253849.21901846296},{"$f":" Equity!GG$73","v":253849.21901846296},{"$f":" Equity!GH$73","v":253849.21901846296},{"$f":" Equity!GI$73","v":253849.21901846296},{"$f":" Equity!GJ$73","v":253849.21901846296}]
[null,null,null,null,{"$f":" 'FS semi - P99'!E$70","v":"Cashflow available for shareholder loan P99"},{"$f":" 'FS semi - P99'!F$70","v":0},{"$f":" 'FS semi - P99'!G$70","v":"$ 000s"},{"$f":" 'FS semi - P99'!H$70","v":253949.21901846296},{"$f":" 'FS semi - P99'!I$70","v":0},{"$f":" 'FS semi - P99'!J$70","v":0},{"$f":" 'FS semi - P99'!K$70","v":0},{"$f":" 'FS semi - P99'!L$70","v":-5.1476730732247233E-5},{"$f":" 'FS semi - P99'!M$70","v":144.09022015459777},{"$f":" 'FS semi - P99'!N$70","v":837.66945718094212},{"$f":" 'FS semi - P99'!O$70","v":887.060608644475},{"$f":" 'FS semi - P99'!P$70","v":2244.1494105363217},{"$f":" 'FS semi - P99'!Q$70","v":5700.734627421285},{"$f":" 'FS semi - P99'!R$70","v":3386.668057058987},{"$f":" 'FS semi - P99'!S$70","v":3887.9024372323402},{"$f":" 'FS semi - P99'!T$70","v":3526.6764096996885},{"$f":" 'FS semi - P99'!U$70","v":3950.2153751537098},{"$f":" 'FS semi - P99'!V$70","v":3659.7419695897133},{"$f":" 'FS semi - P99'!W$70","v":4049.0388909181838},{"$f":" 'FS semi - P99'!X$70","v":3793.7403849115708},{"$f":" 'FS semi - P99'!Y$70","v":4105.435011437592},{"$f":" 'FS semi - P99'!Z$70","v":3863.1874084452811},{"$f":" 'FS semi - P99'!AA$70","v":4197.500772532916},{"$f":" 'FS semi - P99'!AB$70","v":3944.0275944675632},{"$f":" 'FS semi - P99'!AC$70","v":4317.3270784518481},{"$f":" 'FS semi - P99'!AD$70","v":4053.9891906025023},{"$f":" 'FS semi - P99'!AE$70","v":4449.6084046094111},{"$f":" 'FS semi - P99'!AF$70","v":4198.9270407727563},{"$f":" 'FS semi - P99'!AG$70","v":4560.3709988203755},{"$f":" 'FS semi - P99'!AH$70","v":4320.5788435578179},{"$f":" 'FS semi - P99'!AI$70","v":4687.0990857548386},{"$f":" 'FS semi - P99'!AJ$70","v":4436.8581794535221},{"$f":" 'FS semi - P99'!AK$70","v":4807.6823354967873},{"$f":" 'FS semi - P99'!AL$70","v":4551.1141699160726},{"$f":" 'FS semi - P99'!AM$70","v":4969.6748745761015},{"$f":" 'FS semi - P99'!AN$70","v":4725.0648818374448},{"$f":" 'FS semi - P99'!AO$70","v":5098.074762352453},{"$f":" 'FS semi - P99'!AP$70","v":4850.2831187136198},{"$f":" 'FS semi - P99'!AQ$70","v":5239.0066958572079},{"$f":" 'FS semi - P99'!AR$70","v":4966.9277759114266},{"$f":" 'FS semi - P99'!AS$70","v":5360.8251214853535},{"$f":" 'FS semi - P99'!AT$70","v":5080.8368569686554},{"$f":" 'FS semi - P99'!AU$70","v":5494.3424575870358},{"$f":" 'FS semi - P99'!AV$70","v":5225.8388122610704},{"$f":" 'FS semi - P99'!AW$70","v":9803.0121375316885},{"$f":" 'FS semi - P99'!AX$70","v":9616.598135137152},{"$f":" 'FS semi - P99'!AY$70","v":14040.838933708501},{"$f":" 'FS semi - P99'!AZ$70","v":13913.310372684426},{"$f":" 'FS semi - P99'!BA$70","v":13982.701158305978},{"$f":" 'FS semi - P99'!BB$70","v":13855.479344728483},{"$f":" 'FS semi - P99'!BC$70","v":13923.887817094752},{"$f":" 'FS semi - P99'!BD$70","v":13815.897777218212},{"$f":" 'FS semi - P99'!BE$70","v":3425.2240731590764},{"$f":" 'FS semi - P99'!BF$70","v":0},{"$f":" 'FS semi - P99'!BG$70","v":0},{"$f":" 'FS semi - P99'!BH$70","v":0},{"$f":" 'FS semi - P99'!BI$70","v":0},{"$f":" 'FS semi - P99'!BJ$70","v":0},{"$f":" 'FS semi - P99'!BK$70","v":0},{"$f":" 'FS semi - P99'!BL$70","v":0},{"$f":" 'FS semi - P99'!BM$70","v":0},{"$f":" 'FS semi - P99'!BN$70","v":0},{"$f":" 'FS semi - P99'!BO$70","v":0},{"$f":" 'FS semi - P99'!BP$70","v":0},{"$f":" 'FS semi - P99'!BQ$70","v":0},{"$f":" 'FS semi - P99'!BR$70","v":0},{"$f":" 'FS semi - P99'!BS$70","v":0},{"$f":" 'FS semi - P99'!BT$70","v":0},{"$f":" 'FS semi - P99'!BU$70","v":0},{"$f":" 'FS semi - P99'!BV$70","v":0},{"$f":" 'FS semi - P99'!BW$70","v":0},{"$f":" 'FS semi - P99'!BX$70","v":0},{"$f":" 'FS semi - P99'!BY$70","v":0},{"$f":" 'FS semi - P99'!BZ$70","v":0},{"$f":" 'FS semi - P99'!CA$70","v":0},{"$f":" 'FS semi - P99'!CB$70","v":0},{"$f":" 'FS semi - P99'!CC$70","v":0},{"$f":" 'FS semi - P99'!CD$70","v":0},{"$f":" 'FS semi - P99'!CE$70","v":0},{"$f":" 'FS semi - P99'!CF$70","v":0},{"$f":" 'FS semi - P99'!CG$70","v":0},{"$f":" 'FS semi - P99'!CH$70","v":0},{"$f":" 'FS semi - P99'!CI$70","v":0},{"$f":" 'FS semi - P99'!CJ$70","v":0},{"$f":" 'FS semi - P99'!CK$70","v":0},{"$f":" 'FS semi - P99'!CL$70","v":0},{"$f":" 'FS semi - P99'!CM$70","v":0},{"$f":" 'FS semi - P99'!CN$70","v":0},{"$f":" 'FS semi - P99'!CO$70","v":0},{"$f":" 'FS semi - P99'!CP$70","v":0},{"$f":" 'FS semi - P99'!CQ$70","v":0},{"$f":" 'FS semi - P99'!CR$70","v":0},{"$f":" 'FS semi - P99'!CS$70","v":0},{"$f":" 'FS semi - P99'!CT$70","v":0},{"$f":" 'FS semi - P99'!CU$70","v":0},{"$f":" 'FS semi - P99'!CV$70","v":0},{"$f":" 'FS semi - P99'!CW$70","v":0},{"$f":" 'FS semi - P99'!CX$70","v":0},{"$f":" 'FS semi - P99'!CY$70","v":0},{"$f":" 'FS semi - P99'!CZ$70","v":0},{"$f":" 'FS semi - P99'!DA$70","v":0},{"$f":" 'FS semi - P99'!DB$70","v":0},{"$f":" 'FS semi - P99'!DC$70","v":0},{"$f":" 'FS semi - P99'!DD$70","v":0},{"$f":" 'FS semi - P99'!DE$70","v":0},{"$f":" 'FS semi - P99'!DF$70","v":0},{"$f":" 'FS semi - P99'!DG$70","v":0},{"$f":" 'FS semi - P99'!DH$70","v":0},{"$f":" 'FS semi - P99'!DI$70","v":0},{"$f":" 'FS semi - P99'!DJ$70","v":0},{"$f":" 'FS semi - P99'!DK$70","v":0},{"$f":" 'FS semi - P99'!DL$70","v":0},{"$f":" 'FS semi - P99'!DM$70","v":0},{"$f":" 'FS semi - P99'!DN$70","v":0},{"$f":" 'FS semi - P99'!DO$70","v":0},{"$f":" 'FS semi - P99'!DP$70","v":0},{"$f":" 'FS semi - P99'!DQ$70","v":0},{"$f":" 'FS semi - P99'!DR$70","v":0},{"$f":" 'FS semi - P99'!DS$70","v":0},{"$f":" 'FS semi - P99'!DT$70","v":0},{"$f":" 'FS semi - P99'!DU$70","v":0},{"$f":" 'FS semi - P99'!DV$70","v":0},{"$f":" 'FS semi - P99'!DW$70","v":0},{"$f":" 'FS semi - P99'!DX$70","v":0},{"$f":" 'FS semi - P99'!DY$70","v":0},{"$f":" 'FS semi - P99'!DZ$70","v":0},{"$f":" 'FS semi - P99'!EA$70","v":0},{"$f":" 'FS semi - P99'!EB$70","v":0},{"$f":" 'FS semi - P99'!EC$70","v":0},{"$f":" 'FS semi - P99'!ED$70","v":0},{"$f":" 'FS semi - P99'!EE$70","v":0},{"$f":" 'FS semi - P99'!EF$70","v":0},{"$f":" 'FS semi - P99'!EG$70","v":0},{"$f":" 'FS semi - P99'!EH$70","v":0},{"$f":" 'FS semi - P99'!EI$70","v":0},{"$f":" 'FS semi - P99'!EJ$70","v":0},{"$f":" 'FS semi - P99'!EK$70","v":0},{"$f":" 'FS semi - P99'!EL$70","v":0},{"$f":" 'FS semi - P99'!EM$70","v":0},{"$f":" 'FS semi - P99'!EN$70","v":0},{"$f":" 'FS semi - P99'!EO$70","v":0},{"$f":" 'FS semi - P99'!EP$70","v":0},{"$f":" 'FS semi - P99'!EQ$70","v":0},{"$f":" 'FS semi - P99'!ER$70","v":0},{"$f":" 'FS semi - P99'!ES$70","v":0},{"$f":" 'FS semi - P99'!ET$70","v":0},{"$f":" 'FS semi - P99'!EU$70","v":0},{"$f":" 'FS semi - P99'!EV$70","v":0},{"$f":" 'FS semi - P99'!EW$70","v":0},{"$f":" 'FS semi - P99'!EX$70","v":0},{"$f":" 'FS semi - P99'!EY$70","v":0},{"$f":" 'FS semi - P99'!EZ$70","v":0},{"$f":" 'FS semi - P99'!FA$70","v":0},{"$f":" 'FS semi - P99'!FB$70","v":0},{"$f":" 'FS semi - P99'!FC$70","v":0},{"$f":" 'FS semi - P99'!FD$70","v":0},{"$f":" 'FS semi - P99'!FE$70","v":0},{"$f":" 'FS semi - P99'!FF$70","v":0},{"$f":" 'FS semi - P99'!FG$70","v":0},{"$f":" 'FS semi - P99'!FH$70","v":0},{"$f":" 'FS semi - P99'!FI$70","v":0},{"$f":" 'FS semi - P99'!FJ$70","v":0},{"$f":" 'FS semi - P99'!FK$70","v":0},{"$f":" 'FS semi - P99'!FL$70","v":0},{"$f":" 'FS semi - P99'!FM$70","v":0},{"$f":" 'FS semi - P99'!FN$70","v":0},{"$f":" 'FS semi - P99'!FO$70","v":0},{"$f":" 'FS semi - P99'!FP$70","v":0},{"$f":" 'FS semi - P99'!FQ$70","v":0},{"$f":" 'FS semi - P99'!FR$70","v":0},{"$f":" 'FS semi - P99'!FS$70","v":0},{"$f":" 'FS semi - P99'!FT$70","v":0},{"$f":" 'FS semi - P99'!FU$70","v":0},{"$f":" 'FS semi - P99'!FV$70","v":0},{"$f":" 'FS semi - P99'!FW$70","v":0},{"$f":" 'FS semi - P99'!FX$70","v":0},{"$f":" 'FS semi - P99'!FY$70","v":0},{"$f":" 'FS semi - P99'!FZ$70","v":0},{"$f":" 'FS semi - P99'!GA$70","v":0},{"$f":" 'FS semi - P99'!GB$70","v":0},{"$f":" 'FS semi - P99'!GC$70","v":0},{"$f":" 'FS semi - P99'!GD$70","v":0},{"$f":" 'FS semi - P99'!GE$70","v":0},{"$f":" 'FS semi - P99'!GF$70","v":0},{"$f":" 'FS semi - P99'!GG$70","v":0},{"$f":" 'FS semi - P99'!GH$70","v":0},{"$f":" 'FS semi - P99'!GI$70","v":0},{"$f":" 'FS semi - P99'!GJ$70","v":0}]
[null,null,null,null,"Cash available for shareholder loan P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" MAX(0, SUM(J430:J431))","v":0},0,0,144.09016867786704,981.75962585880916,1868.8202345032842,4112.9696450396059,9813.7042724608909,13200.372329519878,17088.27476675222,20614.951176451908,24565.166551605616,28224.908521195328,32273.947412113514,36067.687797025086,40173.122808462678,44036.310216907958,48233.81098944087,52177.838583908437,56495.165662360283,60549.154852962783,64998.763257572195,69197.690298344954,73758.061297165332,78078.640140723146,82765.739226477977,87202.597405931505,92010.279741428298,96561.393911344378,101531.06878592048,106256.13366775792,111354.20843011038,116204.49154882399,121443.49824468121,126410.42602059263,131771.25114207799,136852.08799904663,142346.43045663368,147572.26926889474,157375.28140642642,166991.87954156357,181032.71847527206,194946.02884795648,208928.73000626246,222784.20935099095,236708.09716808569,250523.99494530389,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" MAX(0, SUM(BV430:BV431))","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" MAX(0, SUM(EH430:EH431))","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296]
[]
[null,null,null,null,{"$f":" E$426","v":"Shareholder loan interest expense P 99 POS"},0,"$ 000s",323431157.55870318,0,0,0,0,1713.7879620187657,5039.6941352417334,5760.463897533059,6019.6847729220462,6290.570587703538,6573.6462641501976,6869.4603460369563,7178.5860616086202,7501.6224343810081,7839.1954439281535,8191.9592389049212,8560.5974046556421,8945.8242878651454,9348.3863808190763,9769.063767955935,10208.671637513953,10668.061861202081,11148.124644956175,11649.790253979203,12174.030815408267,12721.86220210164,13294.346001196212,13892.591571250041,14517.758191956293,{"$f":" AK$426","v":15171.057310594326},15853.75488957107,16567.173859601768,17312.696683283848,18091.768034031618,18905.897595563041,19756.662987363379,20645.712821794732,21574.769898775496,22545.634544220393,23560.18809871031,24620.396563152273,25728.314408494127,26886.088556876366,28095.962541935805,29360.280856322915,30681.493494857452,32062.160702126035,33504.957933721707,35012.681040739182,36588.251687572447,38234.723013513205,39955.285549121305,41753.273398831763,43632.170701779185,45595.618383359251,47647.421210610417,49791.555165087877,52032.175147516828,54373.623029155089,56820.436065467075,59377.355688413089,{"$f":" BQ$426","v":62049.336694391684},64841.556845639308,67759.426903693078,70808.601114359262,73994.988164505427,77324.762631908176,80804.376950344042,84440.573913109532,88240.399739199464,92211.21772746343,96360.722525199293,100696.95503883327,105228.31801558076,109963.59232628191,114911.95398096461,120082.99191010802,125486.72654606287,131133.6292406357,137034.64255646433,143201.20147150522,149645.25553772296,156379.29203692047,163416.36017858188,170770.09638661807,178454.75072401587,186485.21450659659,194877.04915939341,203646.51637156613,212810.60960828658,222387.08704065951,232394.50595748922,242852.25872557622,{"$f":" CW$426","v":253780.61036822712},265200.73783479736,277134.77103736321,289605.83573404455,302638.09834207653,316256.81276747002,330488.36934200616,345360.34596239642,360901.56153070426,377142.131799586,394113.52773056732,411848.63647844287,430381.82511997275,449749.00725037151,469987.71257663827,491137.15964258701,513238.33182650345,536334.0567586961,560469.08931283746,585690.19833191519,612046.2572568513,639588.33883340959,668369.81408091309,698446.45571455418,729876.54622170911,762720.99080168584,797043.43538776168,832910.38998021092,870391.3575293204,909558.96861813986,950489.12220595614,993261.13270522421,{"$f":" EC$426","v":1037957.8836769592},1084665.9884424224,1133475.9579223313,1184482.3760288362,1237784.0829501341,1293484.3666828899,1351691.16318362,1412517.2655268828,1476080.5424755926,1542504.1668869941,1611916.8543969088,1684453.1128447694,1760253.5029227838,1839464.9105543089,1922240.8315292527,2008741.668948069,2099135.0440507317,2193596.1210330147,2292307.9464795003,2395461.8040710776,2503257.5852542762,2615904.1765907183,2733619.8645373005,2856632.7584414789,2985181.2325713453,3119514.3880370562,3259892.5354987234,3406587.6995961661,3559884.1460779938,3720078.932651503,3887482.4846208207,4062419.1964287572,{"$f":" FI$426","v":4245228.060268051},4436263.3229801133,4635895.1725142179,4844510.4552773573,5062513.4257648382,5290326.5299242558,5528391.2237708475,5777168.8288405351,6037141.4261383591,6308812.790314585,6592709.3658787413,6889381.2873432841,7199403.4452737318,7523376.6003110493,7861928.5473250467,8215715.3319546739,8585422.5218926333,8971766.5353778023,9375496.029469803,9797393.3507959433,10238276.051581761,10698998.473902941,11180453.405228574,11683573.80846386,12209334.629844734,12758754.688187746,13332898.649156194,13932879.088368224]
[null,null,null,null,{"$f":" E$432","v":"Cash available for shareholder loan P99"},0,"$ 000s",0,0,0,0,0,144.09016867786704,981.75962585880916,1868.8202345032842,4112.9696450396059,9813.7042724608909,13200.372329519878,17088.27476675222,20614.951176451908,24565.166551605616,28224.908521195328,32273.947412113514,36067.687797025086,40173.122808462678,44036.310216907958,48233.81098944087,52177.838583908437,56495.165662360283,60549.154852962783,64998.763257572195,69197.690298344954,73758.061297165332,78078.640140723146,82765.739226477977,87202.597405931505,{"$f":" AK$432","v":92010.279741428298},96561.393911344378,101531.06878592048,106256.13366775792,111354.20843011038,116204.49154882399,121443.49824468121,126410.42602059263,131771.25114207799,136852.08799904663,142346.43045663368,147572.26926889474,157375.28140642642,166991.87954156357,181032.71847527206,194946.02884795648,208928.73000626246,222784.20935099095,236708.09716808569,250523.99494530389,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" BQ$432","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" CW$432","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" EC$432","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" FI$432","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296]
[null,null,null,null,"Shareholder loan interest paid P99 POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J436:GJ436)","v":28860945.842511855},null,{"$f":" MIN(J434:J435)","v":0},0,0,144.09016867786704,981.75962585880916,1868.8202345032842,4112.9696450396059,6290.570587703538,6573.6462641501976,6869.4603460369563,7178.5860616086202,7501.6224343810081,7839.1954439281535,8191.9592389049212,8560.5974046556421,8945.8242878651454,9348.3863808190763,9769.063767955935,10208.671637513953,10668.061861202081,11148.124644956175,11649.790253979203,12174.030815408267,12721.86220210164,13294.346001196212,13892.591571250041,14517.758191956293,15171.057310594326,15853.75488957107,16567.173859601768,17312.696683283848,18091.768034031618,18905.897595563041,19756.662987363379,20645.712821794732,21574.769898775496,22545.634544220393,23560.18809871031,24620.396563152273,25728.314408494127,26886.088556876366,28095.962541935805,29360.280856322915,30681.493494857452,32062.160702126035,33504.957933721707,35012.681040739182,36588.251687572447,38234.723013513205,39955.285549121305,41753.273398831763,43632.170701779185,45595.618383359251,47647.421210610417,49791.555165087877,52032.175147516828,54373.623029155089,56820.436065467075,59377.355688413089,62049.336694391684,64841.556845639308,67759.426903693078,70808.601114359262,73994.988164505427,{"$f":" MIN(BV434:BV435)","v":77324.762631908176},80804.376950344042,84440.573913109532,88240.399739199464,92211.21772746343,96360.722525199293,100696.95503883327,105228.31801558076,109963.59232628191,114911.95398096461,120082.99191010802,125486.72654606287,131133.6292406357,137034.64255646433,143201.20147150522,149645.25553772296,156379.29203692047,163416.36017858188,170770.09638661807,178454.75072401587,186485.21450659659,194877.04915939341,203646.51637156613,212810.60960828658,222387.08704065951,232394.50595748922,242852.25872557622,253780.61036822712,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" MIN(EH434:EH435)","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296]
[null,null,null,null,{"$f":" LEFT(E436, LEN(E436) - 4)","v":"Shareholder loan interest paid P99"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J437:GJ437)","v":-28860945.842511855},null,{"$f":" -1 * J436","v":0},0,0,-144.09016867786704,-981.75962585880916,-1868.8202345032842,-4112.9696450396059,-6290.570587703538,-6573.6462641501976,-6869.4603460369563,-7178.5860616086202,-7501.6224343810081,-7839.1954439281535,-8191.9592389049212,-8560.5974046556421,-8945.8242878651454,-9348.3863808190763,-9769.063767955935,-10208.671637513953,-10668.061861202081,-11148.124644956175,-11649.790253979203,-12174.030815408267,-12721.86220210164,-13294.346001196212,-13892.591571250041,-14517.758191956293,-15171.057310594326,-15853.75488957107,-16567.173859601768,-17312.696683283848,-18091.768034031618,-18905.897595563041,-19756.662987363379,-20645.712821794732,-21574.769898775496,-22545.634544220393,-23560.18809871031,-24620.396563152273,-25728.314408494127,-26886.088556876366,-28095.962541935805,-29360.280856322915,-30681.493494857452,-32062.160702126035,-33504.957933721707,-35012.681040739182,-36588.251687572447,-38234.723013513205,-39955.285549121305,-41753.273398831763,-43632.170701779185,-45595.618383359251,-47647.421210610417,-49791.555165087877,-52032.175147516828,-54373.623029155089,-56820.436065467075,-59377.355688413089,-62049.336694391684,-64841.556845639308,-67759.426903693078,-70808.601114359262,-73994.988164505427,{"$f":" -1 * BV436","v":-77324.762631908176},-80804.376950344042,-84440.573913109532,-88240.399739199464,-92211.21772746343,-96360.722525199293,-100696.95503883327,-105228.31801558076,-109963.59232628191,-114911.95398096461,-120082.99191010802,-125486.72654606287,-131133.6292406357,-137034.64255646433,-143201.20147150522,-149645.25553772296,-156379.29203692047,-163416.36017858188,-170770.09638661807,-178454.75072401587,-186485.21450659659,-194877.04915939341,-203646.51637156613,-212810.60960828658,-222387.08704065951,-232394.50595748922,-242852.25872557622,-253780.61036822712,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,{"$f":" -1 * EH436","v":-253849.21901846296},-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296]
[]
[null,"Shareholder loan interest unpaid P99"]
[null,null,null,null,{"$f":" E$426","v":"Shareholder loan interest expense P 99 POS"},0,"$ 000s",323431157.55870318,0,0,0,0,1713.7879620187657,5039.6941352417334,5760.463897533059,6019.6847729220462,6290.570587703538,6573.6462641501976,6869.4603460369563,7178.5860616086202,7501.6224343810081,7839.1954439281535,8191.9592389049212,8560.5974046556421,8945.8242878651454,9348.3863808190763,9769.063767955935,10208.671637513953,10668.061861202081,11148.124644956175,11649.790253979203,12174.030815408267,12721.86220210164,13294.346001196212,13892.591571250041,14517.758191956293,{"$f":" AK$426","v":15171.057310594326},15853.75488957107,16567.173859601768,17312.696683283848,18091.768034031618,18905.897595563041,19756.662987363379,20645.712821794732,21574.769898775496,22545.634544220393,23560.18809871031,24620.396563152273,25728.314408494127,26886.088556876366,28095.962541935805,29360.280856322915,30681.493494857452,32062.160702126035,33504.957933721707,35012.681040739182,36588.251687572447,38234.723013513205,39955.285549121305,41753.273398831763,43632.170701779185,45595.618383359251,47647.421210610417,49791.555165087877,52032.175147516828,54373.623029155089,56820.436065467075,59377.355688413089,{"$f":" BQ$426","v":62049.336694391684},64841.556845639308,67759.426903693078,70808.601114359262,73994.988164505427,77324.762631908176,80804.376950344042,84440.573913109532,88240.399739199464,92211.21772746343,96360.722525199293,100696.95503883327,105228.31801558076,109963.59232628191,114911.95398096461,120082.99191010802,125486.72654606287,131133.6292406357,137034.64255646433,143201.20147150522,149645.25553772296,156379.29203692047,163416.36017858188,170770.09638661807,178454.75072401587,186485.21450659659,194877.04915939341,203646.51637156613,212810.60960828658,222387.08704065951,232394.50595748922,242852.25872557622,{"$f":" CW$426","v":253780.61036822712},265200.73783479736,277134.77103736321,289605.83573404455,302638.09834207653,316256.81276747002,330488.36934200616,345360.34596239642,360901.56153070426,377142.131799586,394113.52773056732,411848.63647844287,430381.82511997275,449749.00725037151,469987.71257663827,491137.15964258701,513238.33182650345,536334.0567586961,560469.08931283746,585690.19833191519,612046.2572568513,639588.33883340959,668369.81408091309,698446.45571455418,729876.54622170911,762720.99080168584,797043.43538776168,832910.38998021092,870391.3575293204,909558.96861813986,950489.12220595614,993261.13270522421,{"$f":" EC$426","v":1037957.8836769592},1084665.9884424224,1133475.9579223313,1184482.3760288362,1237784.0829501341,1293484.3666828899,1351691.16318362,1412517.2655268828,1476080.5424755926,1542504.1668869941,1611916.8543969088,1684453.1128447694,1760253.5029227838,1839464.9105543089,1922240.8315292527,2008741.668948069,2099135.0440507317,2193596.1210330147,2292307.9464795003,2395461.8040710776,2503257.5852542762,2615904.1765907183,2733619.8645373005,2856632.7584414789,2985181.2325713453,3119514.3880370562,3259892.5354987234,3406587.6995961661,3559884.1460779938,3720078.932651503,3887482.4846208207,4062419.1964287572,{"$f":" FI$426","v":4245228.060268051},4436263.3229801133,4635895.1725142179,4844510.4552773573,5062513.4257648382,5290326.5299242558,5528391.2237708475,5777168.8288405351,6037141.4261383591,6308812.790314585,6592709.3658787413,6889381.2873432841,7199403.4452737318,7523376.6003110493,7861928.5473250467,8215715.3319546739,8585422.5218926333,8971766.5353778023,9375496.029469803,9797393.3507959433,10238276.051581761,10698998.473902941,11180453.405228574,11683573.80846386,12209334.629844734,12758754.688187746,13332898.649156194,13932879.088368224]
[null,null,null,null,{"$f":" E$436","v":"Shareholder loan interest paid P99 POS"},0,"$ 000s",28860945.842511855,0,0,0,0,144.09016867786704,981.75962585880916,1868.8202345032842,4112.9696450396059,6290.570587703538,6573.6462641501976,6869.4603460369563,7178.5860616086202,7501.6224343810081,7839.1954439281535,8191.9592389049212,8560.5974046556421,8945.8242878651454,9348.3863808190763,9769.063767955935,10208.671637513953,10668.061861202081,11148.124644956175,11649.790253979203,12174.030815408267,12721.86220210164,13294.346001196212,13892.591571250041,14517.758191956293,{"$f":" AK$436","v":15171.057310594326},15853.75488957107,16567.173859601768,17312.696683283848,18091.768034031618,18905.897595563041,19756.662987363379,20645.712821794732,21574.769898775496,22545.634544220393,23560.18809871031,24620.396563152273,25728.314408494127,26886.088556876366,28095.962541935805,29360.280856322915,30681.493494857452,32062.160702126035,33504.957933721707,35012.681040739182,36588.251687572447,38234.723013513205,39955.285549121305,41753.273398831763,43632.170701779185,45595.618383359251,47647.421210610417,49791.555165087877,52032.175147516828,54373.623029155089,56820.436065467075,59377.355688413089,{"$f":" BQ$436","v":62049.336694391684},64841.556845639308,67759.426903693078,70808.601114359262,73994.988164505427,77324.762631908176,80804.376950344042,84440.573913109532,88240.399739199464,92211.21772746343,96360.722525199293,100696.95503883327,105228.31801558076,109963.59232628191,114911.95398096461,120082.99191010802,125486.72654606287,131133.6292406357,137034.64255646433,143201.20147150522,149645.25553772296,156379.29203692047,163416.36017858188,170770.09638661807,178454.75072401587,186485.21450659659,194877.04915939341,203646.51637156613,212810.60960828658,222387.08704065951,232394.50595748922,242852.25872557622,{"$f":" CW$436","v":253780.61036822712},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" EC$436","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" FI$436","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296]
[null,null,null,null,"Unpaid shareholder loan interest P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J442:GJ442)","v":294570211.71619135},null,{"$f":" J440 - J441","v":0},0,0,1569.6977933408987,4057.9345093829243,3891.6436630297749,1906.7151278824404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV440 - BV441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11351.518816334399,23285.552018900256,35756.616715581593,48788.879323613568,62407.593749007065,76639.150323543203,91511.126943933457,107052.3425122413,123292.91278112304,140264.30871210436,157999.41745997992,176532.60610150979,195899.78823190855,216138.49355817531,237287.94062412405,259389.11280804049,282484.83774023317,306619.87029437453,331840.97931345226,358197.03823838837,385739.11981494667,414520.59506245016,444597.23669609125,476027.32720324618,508871.77178322291,543194.21636929875,579061.17096174799,616542.13851085748,655709.74959967693,696639.90318749321,739411.91368676128,784108.66465849627,830816.76942395943,879626.73890386836,930633.15701037331,983934.86393167113,{"$f":" EH440 - EH441","v":1039635.1476644269},1097841.9441651569,1158668.0465084198,1222231.3234571295,1288654.9478685311,1358067.6353784457,1430603.8938263063,1506404.2839043208,1585615.6915358459,1668391.6125107897,1754892.4499296059,1845285.8250322687,1939746.9020145517,2038458.7274610372,2141612.5850526146,2249408.3662358131,2362054.9575722553,2479770.6455188375,2602783.5394230159,2731332.0135528822,2865665.1690185932,3006043.3164802603,3152738.4805777031,3306034.9270595307,3466229.71363304,3633633.2656023577,3808569.9774102941,3991378.8412495879,4182414.1039616503,4382045.9534957549,4590661.2362588942,4808664.2067463752,5036477.3109057928,5274542.0047523845,5523319.6098220721,5783292.2071198961,6054963.5712961219,6338860.1468602782,6635532.0683248211,6945554.2262552688,7269527.3812925862,7608079.3283065837,7961866.1129362108,8331573.3028741702,8717917.3163593393,9121646.8104513399,9543544.1317774802,9984426.8325632978,10445149.254884478,10926604.186210111,11429724.589445397,11955485.410826271,12504905.469169283,13079049.430137731,13679029.869349761]
[]
[null,"Shareholder loan principal repayment P99"]
[null,null,null,null,"Cash available for shareholder loan P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" MAX(0, SUM(J443:J444))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(0, SUM(BV443:BV444))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(0, SUM(EH443:EH444))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$436","v":"Shareholder loan interest paid P99 POS"},0,"$ 000s",28860945.842511855,0,0,0,0,144.09016867786704,981.75962585880916,1868.8202345032842,4112.9696450396059,6290.570587703538,6573.6462641501976,6869.4603460369563,7178.5860616086202,7501.6224343810081,7839.1954439281535,8191.9592389049212,8560.5974046556421,8945.8242878651454,9348.3863808190763,9769.063767955935,10208.671637513953,10668.061861202081,11148.124644956175,11649.790253979203,12174.030815408267,12721.86220210164,13294.346001196212,13892.591571250041,14517.758191956293,15171.057310594326,15853.75488957107,16567.173859601768,17312.696683283848,18091.768034031618,18905.897595563041,19756.662987363379,20645.712821794732,21574.769898775496,22545.634544220393,23560.18809871031,24620.396563152273,25728.314408494127,26886.088556876366,28095.962541935805,29360.280856322915,30681.493494857452,32062.160702126035,33504.957933721707,35012.681040739182,36588.251687572447,38234.723013513205,39955.285549121305,41753.273398831763,43632.170701779185,45595.618383359251,47647.421210610417,49791.555165087877,52032.175147516828,54373.623029155089,56820.436065467075,59377.355688413089,{"$f":" BQ$436","v":62049.336694391684},64841.556845639308,67759.426903693078,70808.601114359262,73994.988164505427,77324.762631908176,80804.376950344042,84440.573913109532,88240.399739199464,92211.21772746343,96360.722525199293,100696.95503883327,105228.31801558076,109963.59232628191,114911.95398096461,120082.99191010802,125486.72654606287,131133.6292406357,137034.64255646433,143201.20147150522,149645.25553772296,156379.29203692047,163416.36017858188,170770.09638661807,178454.75072401587,186485.21450659659,194877.04915939341,203646.51637156613,212810.60960828658,222387.08704065951,232394.50595748922,242852.25872557622,253780.61036822712,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" EC$436","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296]
[null,null,null,null,"Cash availble for shareholder loan repayment P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J445 - J446","v":0},0,0,-144.09016867786704,-981.75962585880916,-1868.8202345032842,-4112.9696450396059,-6290.570587703538,-6573.6462641501976,-6869.4603460369563,-7178.5860616086202,-7501.6224343810081,-7839.1954439281535,-8191.9592389049212,-8560.5974046556421,-8945.8242878651454,-9348.3863808190763,-9769.063767955935,-10208.671637513953,-10668.061861202081,-11148.124644956175,-11649.790253979203,-12174.030815408267,-12721.86220210164,-13294.346001196212,-13892.591571250041,-14517.758191956293,-15171.057310594326,-15853.75488957107,-16567.173859601768,-17312.696683283848,-18091.768034031618,-18905.897595563041,-19756.662987363379,-20645.712821794732,-21574.769898775496,-22545.634544220393,-23560.18809871031,-24620.396563152273,-25728.314408494127,-26886.088556876366,-28095.962541935805,-29360.280856322915,-30681.493494857452,-32062.160702126035,-33504.957933721707,-35012.681040739182,-36588.251687572447,-38234.723013513205,-39955.285549121305,-41753.273398831763,-43632.170701779185,-45595.618383359251,-47647.421210610417,-49791.555165087877,-52032.175147516828,-54373.623029155089,-56820.436065467075,-59377.355688413089,-62049.336694391684,-64841.556845639308,-67759.426903693078,-70808.601114359262,-73994.988164505427,{"$f":" BV445 - BV446","v":-77324.762631908176},-80804.376950344042,-84440.573913109532,-88240.399739199464,-92211.21772746343,-96360.722525199293,-100696.95503883327,-105228.31801558076,-109963.59232628191,-114911.95398096461,-120082.99191010802,-125486.72654606287,-131133.6292406357,-137034.64255646433,-143201.20147150522,-149645.25553772296,-156379.29203692047,-163416.36017858188,-170770.09638661807,-178454.75072401587,-186485.21450659659,-194877.04915939341,-203646.51637156613,-212810.60960828658,-222387.08704065951,-232394.50595748922,-242852.25872557622,-253780.61036822712,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,{"$f":" EH445 - EH446","v":-253849.21901846296},-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296]
[]
[null,null,null,null,{"$f":" E$455","v":"Shareholder loan balance BEG P99"},0,"$ 000s",0,0,0,0,0,38084.17693375035,111993.20300537185,128010.30883406798,133770.77273160103,139790.45750452307,146081.02809222662,152654.67435637681,159524.13470241378,166702.72076402241,174204.34319840343,182043.53864233158,190235.49788123649,198796.09528589214,207741.91957375727,217090.30595457635,226859.36972253228,237068.04136004625,247736.10322124834,258884.22786620451,270534.01812018373,282708.048935592,295429.91113769362,308724.25713888981,322616.84871013986,{"$f":" AK$455","v":337134.60690209613},352305.66421269043,368159.41910226148,384726.59296186327,402039.2896451471,420131.05767917872,439036.95527474175,458793.61826210516,479439.33108389989,501014.10098267539,523559.73552689579,547119.92362560611,571740.32018875843,597468.63459725259,624354.72315412899,652450.68569606484,681810.96655238781,712492.46004724526,744554.62074937124,778059.57868309296,813072.25972383213,849660.51141140459,887895.23442491784,927850.51997403917,969603.79337287089,1013235.9640746501,1058831.5824580092,1106479.0036686196,1156270.5588337074,1208302.7339812242,1262676.3570103794,1319496.7930758465,{"$f":" BQ$455","v":1378874.1487642596},1440923.4854586513,1505765.0423042907,1573524.4692079837,1644333.0703223429,1718328.0584868484,1795652.8211187567,1876457.1980691007,1960897.7719822102,2049138.1717214098,2141349.3894488732,2237710.1119740726,2338407.0670129061,2443635.3850284871,2553598.9773547691,2668510.9313357337,2788593.9232458416,2914080.6497919047,3045214.2790325405,3182248.9215890048,3325450.12306051,3475095.3785982328,3631474.6706351531,3794891.030813735,3965661.127200353,4144115.8779243687,4330601.092430965,4525478.1415903587,4729124.6579619246,4941935.2675702116,5164322.3546108715,5396716.8605683604,{"$f":" CW$455","v":5639569.1192939365},5893349.7296621632,6158550.4674969604,6435685.2385343239,6725291.0742683681,7027929.1726104449,7344185.9853779152,7674674.354719921,8020034.7006823178,8380936.2622130224,8758078.3940126076,9152191.921743175,9564040.5582216177,9994422.3833415899,10444171.390591962,10914159.103168601,11405296.262811188,11918534.594637692,12454868.651396388,13015337.740709227,13601027.939041141,14213074.196297992,14852662.535131402,15521032.349212315,16219478.804926869,16949355.351148576,17712076.34195026,18509119.777338021,19342030.167318232,20212421.524847552,21121980.493465692,22072469.61567165,{"$f":" EC$455","v":23065730.748376872},24103688.632053833,25188354.620496254,26321830.578418586,27506312.954447422,28744097.037397556,30037581.404080447,31389272.567264065,32801789.832790948,34277870.375266537,35820374.54215353,37432291.396550432,39116744.509395197,40876998.012317978,42716462.922872283,44638703.754401535,46647445.423349597,48746580.467400327,50940176.58843334,53232484.53491284,55627946.338983916,58131203.92423819,60747108.100828901,63480727.9653662,66337360.723807678,69322541.956379026,72442056.344416082,75701948.879914805,79108536.579510972,82668420.725588962,86388499.658240467,90275982.142861277,{"$f":" FI$455","v":94338401.339290023},98583629.399558067,103019892.72253817,107655787.89505239,112500298.35032974,117562811.77609457,122853138.30601883,128381529.52978967,134158698.35863021,140195839.78476855,146504652.57508314,153097361.94096187,159986743.22830516,167186146.67357889,174709523.27388993,182571451.82121497,190787167.15316963,199372589.67506227,208344356.21044007,217719852.23990986,227517245.59070581,237755521.64228758,248454520.11619052,259634973.52141911,271318547.32988298,283527881.9597277,296286636.64791542,309619535.29707164]
[null,null,null,null,{"$f":" E$447","v":"Cash availble for shareholder loan repayment P99"},0,"$ 000s",0,0,0,0,0,-144.09016867786704,-981.75962585880916,-1868.8202345032842,-4112.9696450396059,-6290.570587703538,-6573.6462641501976,-6869.4603460369563,-7178.5860616086202,-7501.6224343810081,-7839.1954439281535,-8191.9592389049212,-8560.5974046556421,-8945.8242878651454,-9348.3863808190763,-9769.063767955935,-10208.671637513953,-10668.061861202081,-11148.124644956175,-11649.790253979203,-12174.030815408267,-12721.86220210164,-13294.346001196212,-13892.591571250041,-14517.758191956293,{"$f":" AK$447","v":-15171.057310594326},-15853.75488957107,-16567.173859601768,-17312.696683283848,-18091.768034031618,-18905.897595563041,-19756.662987363379,-20645.712821794732,-21574.769898775496,-22545.634544220393,-23560.18809871031,-24620.396563152273,-25728.314408494127,-26886.088556876366,-28095.962541935805,-29360.280856322915,-30681.493494857452,-32062.160702126035,-33504.957933721707,-35012.681040739182,-36588.251687572447,-38234.723013513205,-39955.285549121305,-41753.273398831763,-43632.170701779185,-45595.618383359251,-47647.421210610417,-49791.555165087877,-52032.175147516828,-54373.623029155089,-56820.436065467075,-59377.355688413089,{"$f":" BQ$447","v":-62049.336694391684},-64841.556845639308,-67759.426903693078,-70808.601114359262,-73994.988164505427,-77324.762631908176,-80804.376950344042,-84440.573913109532,-88240.399739199464,-92211.21772746343,-96360.722525199293,-100696.95503883327,-105228.31801558076,-109963.59232628191,-114911.95398096461,-120082.99191010802,-125486.72654606287,-131133.6292406357,-137034.64255646433,-143201.20147150522,-149645.25553772296,-156379.29203692047,-163416.36017858188,-170770.09638661807,-178454.75072401587,-186485.21450659659,-194877.04915939341,-203646.51637156613,-212810.60960828658,-222387.08704065951,-232394.50595748922,-242852.25872557622,{"$f":" CW$447","v":-253780.61036822712},-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,{"$f":" EC$447","v":-253849.21901846296},-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,{"$f":" FI$447","v":-253849.21901846296},-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296]
[null,null,null,null,"Shareholder loan principal repayment P99  POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J451:GJ451)","v":-28860945.842511855},null,{"$f":" MIN(J449:J450)","v":0},0,0,-144.09016867786704,-981.75962585880916,-1868.8202345032842,-4112.9696450396059,-6290.570587703538,-6573.6462641501976,-6869.4603460369563,-7178.5860616086202,-7501.6224343810081,-7839.1954439281535,-8191.9592389049212,-8560.5974046556421,-8945.8242878651454,-9348.3863808190763,-9769.063767955935,-10208.671637513953,-10668.061861202081,-11148.124644956175,-11649.790253979203,-12174.030815408267,-12721.86220210164,-13294.346001196212,-13892.591571250041,-14517.758191956293,-15171.057310594326,-15853.75488957107,-16567.173859601768,-17312.696683283848,-18091.768034031618,-18905.897595563041,-19756.662987363379,-20645.712821794732,-21574.769898775496,-22545.634544220393,-23560.18809871031,-24620.396563152273,-25728.314408494127,-26886.088556876366,-28095.962541935805,-29360.280856322915,-30681.493494857452,-32062.160702126035,-33504.957933721707,-35012.681040739182,-36588.251687572447,-38234.723013513205,-39955.285549121305,-41753.273398831763,-43632.170701779185,-45595.618383359251,-47647.421210610417,-49791.555165087877,-52032.175147516828,-54373.623029155089,-56820.436065467075,-59377.355688413089,-62049.336694391684,-64841.556845639308,-67759.426903693078,-70808.601114359262,-73994.988164505427,{"$f":" MIN(BV449:BV450)","v":-77324.762631908176},-80804.376950344042,-84440.573913109532,-88240.399739199464,-92211.21772746343,-96360.722525199293,-100696.95503883327,-105228.31801558076,-109963.59232628191,-114911.95398096461,-120082.99191010802,-125486.72654606287,-131133.6292406357,-137034.64255646433,-143201.20147150522,-149645.25553772296,-156379.29203692047,-163416.36017858188,-170770.09638661807,-178454.75072401587,-186485.21450659659,-194877.04915939341,-203646.51637156613,-212810.60960828658,-222387.08704065951,-232394.50595748922,-242852.25872557622,-253780.61036822712,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,{"$f":" MIN(EH449:EH450)","v":-253849.21901846296},-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296]
[null,null,null,null,{"$f":" LEFT(E451, LEN(E451) - 4)","v":"Shareholder loan principal repayment P99 "},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J452:GJ452)","v":28860945.842511855},null,{"$f":" -1 * J451","v":0},0,0,144.09016867786704,981.75962585880916,1868.8202345032842,4112.9696450396059,6290.570587703538,6573.6462641501976,6869.4603460369563,7178.5860616086202,7501.6224343810081,7839.1954439281535,8191.9592389049212,8560.5974046556421,8945.8242878651454,9348.3863808190763,9769.063767955935,10208.671637513953,10668.061861202081,11148.124644956175,11649.790253979203,12174.030815408267,12721.86220210164,13294.346001196212,13892.591571250041,14517.758191956293,15171.057310594326,15853.75488957107,16567.173859601768,17312.696683283848,18091.768034031618,18905.897595563041,19756.662987363379,20645.712821794732,21574.769898775496,22545.634544220393,23560.18809871031,24620.396563152273,25728.314408494127,26886.088556876366,28095.962541935805,29360.280856322915,30681.493494857452,32062.160702126035,33504.957933721707,35012.681040739182,36588.251687572447,38234.723013513205,39955.285549121305,41753.273398831763,43632.170701779185,45595.618383359251,47647.421210610417,49791.555165087877,52032.175147516828,54373.623029155089,56820.436065467075,59377.355688413089,62049.336694391684,64841.556845639308,67759.426903693078,70808.601114359262,73994.988164505427,{"$f":" -1 * BV451","v":77324.762631908176},80804.376950344042,84440.573913109532,88240.399739199464,92211.21772746343,96360.722525199293,100696.95503883327,105228.31801558076,109963.59232628191,114911.95398096461,120082.99191010802,125486.72654606287,131133.6292406357,137034.64255646433,143201.20147150522,149645.25553772296,156379.29203692047,163416.36017858188,170770.09638661807,178454.75072401587,186485.21450659659,194877.04915939341,203646.51637156613,212810.60960828658,222387.08704065951,232394.50595748922,242852.25872557622,253780.61036822712,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" -1 * EH451","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296]
[]
[null,"Shareholder loan balance P99"]
[null,null,null,null,"Shareholder loan balance BEG P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I460","v":0},{"$f":"J460","v":0},{"$f":"K460","v":0},{"$f":"L460","v":38084.17693375035},{"$f":"M460","v":111993.20300537185},{"$f":"N460","v":128010.30883406798},{"$f":"O460","v":133770.77273160103},{"$f":"P460","v":139790.45750452307},{"$f":"Q460","v":146081.02809222662},{"$f":"R460","v":152654.67435637681},{"$f":"S460","v":159524.13470241378},{"$f":"T460","v":166702.72076402241},{"$f":"U460","v":174204.34319840343},{"$f":"V460","v":182043.53864233158},{"$f":"W460","v":190235.49788123649},{"$f":"X460","v":198796.09528589214},{"$f":"Y460","v":207741.91957375727},{"$f":"Z460","v":217090.30595457635},{"$f":"AA460","v":226859.36972253228},{"$f":"AB460","v":237068.04136004625},{"$f":"AC460","v":247736.10322124834},{"$f":"AD460","v":258884.22786620451},{"$f":"AE460","v":270534.01812018373},{"$f":"AF460","v":282708.048935592},{"$f":"AG460","v":295429.91113769362},{"$f":"AH460","v":308724.25713888981},{"$f":"AI460","v":322616.84871013986},{"$f":"AJ460","v":337134.60690209613},{"$f":"AK460","v":352305.66421269043},{"$f":"AL460","v":368159.41910226148},{"$f":"AM460","v":384726.59296186327},{"$f":"AN460","v":402039.2896451471},{"$f":"AO460","v":420131.05767917872},{"$f":"AP460","v":439036.95527474175},{"$f":"AQ460","v":458793.61826210516},{"$f":"AR460","v":479439.33108389989},{"$f":"AS460","v":501014.10098267539},{"$f":"AT460","v":523559.73552689579},{"$f":"AU460","v":547119.92362560611},{"$f":"AV460","v":571740.32018875843},{"$f":"AW460","v":597468.63459725259},{"$f":"AX460","v":624354.72315412899},{"$f":"AY460","v":652450.68569606484},{"$f":"AZ460","v":681810.96655238781},{"$f":"BA460","v":712492.46004724526},{"$f":"BB460","v":744554.62074937124},{"$f":"BC460","v":778059.57868309296},{"$f":"BD460","v":813072.25972383213},{"$f":"BE460","v":849660.51141140459},{"$f":"BF460","v":887895.23442491784},{"$f":"BG460","v":927850.51997403917},{"$f":"BH460","v":969603.79337287089},{"$f":"BI460","v":1013235.9640746501},{"$f":"BJ460","v":1058831.5824580092},{"$f":"BK460","v":1106479.0036686196},{"$f":"BL460","v":1156270.5588337074},{"$f":"BM460","v":1208302.7339812242},{"$f":"BN460","v":1262676.3570103794},{"$f":"BO460","v":1319496.7930758465},{"$f":"BP460","v":1378874.1487642596},{"$f":"BQ460","v":1440923.4854586513},{"$f":"BR460","v":1505765.0423042907},{"$f":"BS460","v":1573524.4692079837},{"$f":"BT460","v":1644333.0703223429},{"$f":"BU460","v":1718328.0584868484},{"$f":"BV460","v":1795652.8211187567},{"$f":"BW460","v":1876457.1980691007},{"$f":"BX460","v":1960897.7719822102},{"$f":"BY460","v":2049138.1717214098},{"$f":"BZ460","v":2141349.3894488732},{"$f":"CA460","v":2237710.1119740726},{"$f":"CB460","v":2338407.0670129061},{"$f":"CC460","v":2443635.3850284871},{"$f":"CD460","v":2553598.9773547691},{"$f":"CE460","v":2668510.9313357337},{"$f":"CF460","v":2788593.9232458416},{"$f":"CG460","v":2914080.6497919047},{"$f":"CH460","v":3045214.2790325405},{"$f":"CI460","v":3182248.9215890048},{"$f":"CJ460","v":3325450.12306051},{"$f":"CK460","v":3475095.3785982328},{"$f":"CL460","v":3631474.6706351531},{"$f":"CM460","v":3794891.030813735},{"$f":"CN460","v":3965661.127200353},{"$f":"CO460","v":4144115.8779243687},{"$f":"CP460","v":4330601.092430965},{"$f":"CQ460","v":4525478.1415903587},{"$f":"CR460","v":4729124.6579619246},{"$f":"CS460","v":4941935.2675702116},{"$f":"CT460","v":5164322.3546108715},{"$f":"CU460","v":5396716.8605683604},{"$f":"CV460","v":5639569.1192939365},{"$f":"CW460","v":5893349.7296621632},{"$f":"CX460","v":6158550.4674969604},{"$f":"CY460","v":6435685.2385343239},{"$f":"CZ460","v":6725291.0742683681},{"$f":"DA460","v":7027929.1726104449},{"$f":"DB460","v":7344185.9853779152},{"$f":"DC460","v":7674674.354719921},{"$f":"DD460","v":8020034.7006823178},{"$f":"DE460","v":8380936.2622130224},{"$f":"DF460","v":8758078.3940126076},{"$f":"DG460","v":9152191.921743175},{"$f":"DH460","v":9564040.5582216177},{"$f":"DI460","v":9994422.3833415899},{"$f":"DJ460","v":10444171.390591962},{"$f":"DK460","v":10914159.103168601},{"$f":"DL460","v":11405296.262811188},{"$f":"DM460","v":11918534.594637692},{"$f":"DN460","v":12454868.651396388},{"$f":"DO460","v":13015337.740709227},{"$f":"DP460","v":13601027.939041141},{"$f":"DQ460","v":14213074.196297992},{"$f":"DR460","v":14852662.535131402},{"$f":"DS460","v":15521032.349212315},{"$f":"DT460","v":16219478.804926869},{"$f":"DU460","v":16949355.351148576},{"$f":"DV460","v":17712076.34195026},{"$f":"DW460","v":18509119.777338021},{"$f":"DX460","v":19342030.167318232},{"$f":"DY460","v":20212421.524847552},{"$f":"DZ460","v":21121980.493465692},{"$f":"EA460","v":22072469.61567165},{"$f":"EB460","v":23065730.748376872},{"$f":"EC460","v":24103688.632053833},{"$f":"ED460","v":25188354.620496254},{"$f":"EE460","v":26321830.578418586},{"$f":"EF460","v":27506312.954447422},{"$f":"EG460","v":28744097.037397556},{"$f":"EH460","v":30037581.404080447},{"$f":"EI460","v":31389272.567264065},{"$f":"EJ460","v":32801789.832790948},{"$f":"EK460","v":34277870.375266537},{"$f":"EL460","v":35820374.54215353},{"$f":"EM460","v":37432291.396550432},{"$f":"EN460","v":39116744.509395197},{"$f":"EO460","v":40876998.012317978},{"$f":"EP460","v":42716462.922872283},{"$f":"EQ460","v":44638703.754401535},{"$f":"ER460","v":46647445.423349597},{"$f":"ES460","v":48746580.467400327},{"$f":"ET460","v":50940176.58843334},{"$f":"EU460","v":53232484.53491284},{"$f":"EV460","v":55627946.338983916},{"$f":"EW460","v":58131203.92423819},{"$f":"EX460","v":60747108.100828901},{"$f":"EY460","v":63480727.9653662},{"$f":"EZ460","v":66337360.723807678},{"$f":"FA460","v":69322541.956379026},{"$f":"FB460","v":72442056.344416082},{"$f":"FC460","v":75701948.879914805},{"$f":"FD460","v":79108536.579510972},{"$f":"FE460","v":82668420.725588962},{"$f":"FF460","v":86388499.658240467},{"$f":"FG460","v":90275982.142861277},{"$f":"FH460","v":94338401.339290023},{"$f":"FI460","v":98583629.399558067},{"$f":"FJ460","v":103019892.72253817},{"$f":"FK460","v":107655787.89505239},{"$f":"FL460","v":112500298.35032974},{"$f":"FM460","v":117562811.77609457},{"$f":"FN460","v":122853138.30601883},{"$f":"FO460","v":128381529.52978967},{"$f":"FP460","v":134158698.35863021},{"$f":"FQ460","v":140195839.78476855},{"$f":"FR460","v":146504652.57508314},{"$f":"FS460","v":153097361.94096187},{"$f":"FT460","v":159986743.22830516},{"$f":"FU460","v":167186146.67357889},{"$f":"FV460","v":174709523.27388993},{"$f":"FW460","v":182571451.82121497},{"$f":"FX460","v":190787167.15316963},{"$f":"FY460","v":199372589.67506227},{"$f":"FZ460","v":208344356.21044007},{"$f":"GA460","v":217719852.23990986},{"$f":"GB460","v":227517245.59070581},{"$f":"GC460","v":237755521.64228758},{"$f":"GD460","v":248454520.11619052},{"$f":"GE460","v":259634973.52141911},{"$f":"GF460","v":271318547.32988298},{"$f":"GG460","v":283527881.9597277},{"$f":"GH460","v":296286636.64791542},{"$f":"GI460","v":309619535.29707164}]
[null,null,null,null,{"$f":" ConFin!E$567","v":"Shareholder loan drawdown during construction"},{"$f":" ConFin!F$567","v":0},{"$f":" ConFin!G$567","v":"$ 000s"},{"$f":" ConFin!H$567","v":121256.82673680749},{"$f":" ConFin!I$567","v":0},{"$f":" ConFin!J$567","v":0},{"$f":" ConFin!K$567","v":0},{"$f":" ConFin!L$567","v":38084.17693375035},{"$f":" ConFin!M$567","v":72195.238109602738},{"$f":" ConFin!N$567","v":10977.4116934544},{"$f":" ConFin!O$567","v":0},{"$f":" ConFin!P$567","v":0},{"$f":" ConFin!Q$567","v":0},{"$f":" ConFin!R$567","v":0},{"$f":" ConFin!S$567","v":0},{"$f":" ConFin!T$567","v":0},{"$f":" ConFin!U$567","v":0},{"$f":" ConFin!V$567","v":0},{"$f":" ConFin!W$567","v":0},{"$f":" ConFin!X$567","v":0},{"$f":" ConFin!Y$567","v":0},{"$f":" ConFin!Z$567","v":0},{"$f":" ConFin!AA$567","v":0},{"$f":" ConFin!AB$567","v":0},{"$f":" ConFin!AC$567","v":0},{"$f":" ConFin!AD$567","v":0},{"$f":" ConFin!AE$567","v":0},{"$f":" ConFin!AF$567","v":0},{"$f":" ConFin!AG$567","v":0},{"$f":" ConFin!AH$567","v":0},{"$f":" ConFin!AI$567","v":0},{"$f":" ConFin!AJ$567","v":0},{"$f":" ConFin!AK$567","v":0},{"$f":" ConFin!AL$567","v":0},{"$f":" ConFin!AM$567","v":0},{"$f":" ConFin!AN$567","v":0},{"$f":" ConFin!AO$567","v":0},{"$f":" ConFin!AP$567","v":0},{"$f":" ConFin!AQ$567","v":0},{"$f":" ConFin!AR$567","v":0},{"$f":" ConFin!AS$567","v":0},{"$f":" ConFin!AT$567","v":0},{"$f":" ConFin!AU$567","v":0},{"$f":" ConFin!AV$567","v":0},{"$f":" ConFin!AW$567","v":0},{"$f":" ConFin!AX$567","v":0},{"$f":" ConFin!AY$567","v":0},{"$f":" ConFin!AZ$567","v":0},{"$f":" ConFin!BA$567","v":0},{"$f":" ConFin!BB$567","v":0},{"$f":" ConFin!BC$567","v":0},{"$f":" ConFin!BD$567","v":0},{"$f":" ConFin!BE$567","v":0},{"$f":" ConFin!BF$567","v":0},{"$f":" ConFin!BG$567","v":0},{"$f":" ConFin!BH$567","v":0},{"$f":" ConFin!BI$567","v":0},{"$f":" ConFin!BJ$567","v":0},{"$f":" ConFin!BK$567","v":0},{"$f":" ConFin!BL$567","v":0},{"$f":" ConFin!BM$567","v":0},{"$f":" ConFin!BN$567","v":0},{"$f":" ConFin!BO$567","v":0},{"$f":" ConFin!BP$567","v":0},{"$f":" ConFin!BQ$567","v":0},{"$f":" ConFin!BR$567","v":0},{"$f":" ConFin!BS$567","v":0},{"$f":" ConFin!BT$567","v":0},{"$f":" ConFin!BU$567","v":0},{"$f":" ConFin!BV$567","v":0},{"$f":" ConFin!BW$567","v":0},{"$f":" ConFin!BX$567","v":0},{"$f":" ConFin!BY$567","v":0},{"$f":" ConFin!BZ$567","v":0},{"$f":" ConFin!CA$567","v":0},{"$f":" ConFin!CB$567","v":0},{"$f":" ConFin!CC$567","v":0},{"$f":" ConFin!CD$567","v":0},{"$f":" ConFin!CE$567","v":0},{"$f":" ConFin!CF$567","v":0},{"$f":" ConFin!CG$567","v":0},{"$f":" ConFin!CH$567","v":0},{"$f":" ConFin!CI$567","v":0},{"$f":" ConFin!CJ$567","v":0},{"$f":" ConFin!CK$567","v":0},{"$f":" ConFin!CL$567","v":0},{"$f":" ConFin!CM$567","v":0},{"$f":" ConFin!CN$567","v":0},{"$f":" ConFin!CO$567","v":0},{"$f":" ConFin!CP$567","v":0},{"$f":" ConFin!CQ$567","v":0},{"$f":" ConFin!CR$567","v":0},{"$f":" ConFin!CS$567","v":0},{"$f":" ConFin!CT$567","v":0},{"$f":" ConFin!CU$567","v":0},{"$f":" ConFin!CV$567","v":0},{"$f":" ConFin!CW$567","v":0},{"$f":" ConFin!CX$567","v":0},{"$f":" ConFin!CY$567","v":0},{"$f":" ConFin!CZ$567","v":0},{"$f":" ConFin!DA$567","v":0},{"$f":" ConFin!DB$567","v":0},{"$f":" ConFin!DC$567","v":0},{"$f":" ConFin!DD$567","v":0},{"$f":" ConFin!DE$567","v":0},{"$f":" ConFin!DF$567","v":0},{"$f":" ConFin!DG$567","v":0},{"$f":" ConFin!DH$567","v":0},{"$f":" ConFin!DI$567","v":0},{"$f":" ConFin!DJ$567","v":0},{"$f":" ConFin!DK$567","v":0},{"$f":" ConFin!DL$567","v":0},{"$f":" ConFin!DM$567","v":0},{"$f":" ConFin!DN$567","v":0},{"$f":" ConFin!DO$567","v":0},{"$f":" ConFin!DP$567","v":0},{"$f":" ConFin!DQ$567","v":0},{"$f":" ConFin!DR$567","v":0},{"$f":" ConFin!DS$567","v":0},{"$f":" ConFin!DT$567","v":0},{"$f":" ConFin!DU$567","v":0},{"$f":" ConFin!DV$567","v":0},{"$f":" ConFin!DW$567","v":0},{"$f":" ConFin!DX$567","v":0},{"$f":" ConFin!DY$567","v":0},{"$f":" ConFin!DZ$567","v":0},{"$f":" ConFin!EA$567","v":0},{"$f":" ConFin!EB$567","v":0},{"$f":" ConFin!EC$567","v":0},{"$f":" ConFin!ED$567","v":0},{"$f":" ConFin!EE$567","v":0},{"$f":" ConFin!EF$567","v":0},{"$f":" ConFin!EG$567","v":0},{"$f":" ConFin!EH$567","v":0},{"$f":" ConFin!EI$567","v":0},{"$f":" ConFin!EJ$567","v":0},{"$f":" ConFin!EK$567","v":0},{"$f":" ConFin!EL$567","v":0},{"$f":" ConFin!EM$567","v":0},{"$f":" ConFin!EN$567","v":0},{"$f":" ConFin!EO$567","v":0},{"$f":" ConFin!EP$567","v":0},{"$f":" ConFin!EQ$567","v":0},{"$f":" ConFin!ER$567","v":0},{"$f":" ConFin!ES$567","v":0},{"$f":" ConFin!ET$567","v":0},{"$f":" ConFin!EU$567","v":0},{"$f":" ConFin!EV$567","v":0},{"$f":" ConFin!EW$567","v":0},{"$f":" ConFin!EX$567","v":0},{"$f":" ConFin!EY$567","v":0},{"$f":" ConFin!EZ$567","v":0},{"$f":" ConFin!FA$567","v":0},{"$f":" ConFin!FB$567","v":0},{"$f":" ConFin!FC$567","v":0},{"$f":" ConFin!FD$567","v":0},{"$f":" ConFin!FE$567","v":0},{"$f":" ConFin!FF$567","v":0},{"$f":" ConFin!FG$567","v":0},{"$f":" ConFin!FH$567","v":0},{"$f":" ConFin!FI$567","v":0},{"$f":" ConFin!FJ$567","v":0},{"$f":" ConFin!FK$567","v":0},{"$f":" ConFin!FL$567","v":0},{"$f":" ConFin!FM$567","v":0},{"$f":" ConFin!FN$567","v":0},{"$f":" ConFin!FO$567","v":0},{"$f":" ConFin!FP$567","v":0},{"$f":" ConFin!FQ$567","v":0},{"$f":" ConFin!FR$567","v":0},{"$f":" ConFin!FS$567","v":0},{"$f":" ConFin!FT$567","v":0},{"$f":" ConFin!FU$567","v":0},{"$f":" ConFin!FV$567","v":0},{"$f":" ConFin!FW$567","v":0},{"$f":" ConFin!FX$567","v":0},{"$f":" ConFin!FY$567","v":0},{"$f":" ConFin!FZ$567","v":0},{"$f":" ConFin!GA$567","v":0},{"$f":" ConFin!GB$567","v":0},{"$f":" ConFin!GC$567","v":0},{"$f":" ConFin!GD$567","v":0},{"$f":" ConFin!GE$567","v":0},{"$f":" ConFin!GF$567","v":0},{"$f":" ConFin!GG$567","v":0},{"$f":" ConFin!GH$567","v":0},{"$f":" ConFin!GI$567","v":0},{"$f":" ConFin!GJ$567","v":0}]
[null,null,null,null,{"$f":" E$371","v":"Shareholder loan drawdown during operations"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$442","v":"Unpaid shareholder loan interest P99"},0,"$ 000s",294570211.71619135,0,0,0,0,1569.6977933408987,4057.9345093829243,3891.6436630297749,1906.7151278824404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$442","v":0},11351.518816334399,23285.552018900256,35756.616715581593,48788.879323613568,62407.593749007065,76639.150323543203,91511.126943933457,107052.3425122413,123292.91278112304,140264.30871210436,157999.41745997992,176532.60610150979,195899.78823190855,216138.49355817531,237287.94062412405,259389.11280804049,282484.83774023317,306619.87029437453,331840.97931345226,358197.03823838837,385739.11981494667,414520.59506245016,444597.23669609125,476027.32720324618,508871.77178322291,543194.21636929875,579061.17096174799,616542.13851085748,655709.74959967693,696639.90318749321,739411.91368676128,{"$f":" EC$442","v":784108.66465849627},830816.76942395943,879626.73890386836,930633.15701037331,983934.86393167113,1039635.1476644269,1097841.9441651569,1158668.0465084198,1222231.3234571295,1288654.9478685311,1358067.6353784457,1430603.8938263063,1506404.2839043208,1585615.6915358459,1668391.6125107897,1754892.4499296059,1845285.8250322687,1939746.9020145517,2038458.7274610372,2141612.5850526146,2249408.3662358131,2362054.9575722553,2479770.6455188375,2602783.5394230159,2731332.0135528822,2865665.1690185932,3006043.3164802603,3152738.4805777031,3306034.9270595307,3466229.71363304,3633633.2656023577,3808569.9774102941,{"$f":" FI$442","v":3991378.8412495879},4182414.1039616503,4382045.9534957549,4590661.2362588942,4808664.2067463752,5036477.3109057928,5274542.0047523845,5523319.6098220721,5783292.2071198961,6054963.5712961219,6338860.1468602782,6635532.0683248211,6945554.2262552688,7269527.3812925862,7608079.3283065837,7961866.1129362108,8331573.3028741702,8717917.3163593393,9121646.8104513399,9543544.1317774802,9984426.8325632978,10445149.254884478,10926604.186210111,11429724.589445397,11955485.410826271,12504905.469169283,13079049.430137731,13679029.869349761]
[null,null,null,null,{"$f":" E$451","v":"Shareholder loan principal repayment P99  POS"},0,"$ 000s",-28860945.842511855,0,0,0,0,-144.09016867786704,-981.75962585880916,-1868.8202345032842,-4112.9696450396059,-6290.570587703538,-6573.6462641501976,-6869.4603460369563,-7178.5860616086202,-7501.6224343810081,-7839.1954439281535,-8191.9592389049212,-8560.5974046556421,-8945.8242878651454,-9348.3863808190763,-9769.063767955935,-10208.671637513953,-10668.061861202081,-11148.124644956175,-11649.790253979203,-12174.030815408267,-12721.86220210164,-13294.346001196212,-13892.591571250041,-14517.758191956293,{"$f":" AK$451","v":-15171.057310594326},-15853.75488957107,-16567.173859601768,-17312.696683283848,-18091.768034031618,-18905.897595563041,-19756.662987363379,-20645.712821794732,-21574.769898775496,-22545.634544220393,-23560.18809871031,-24620.396563152273,-25728.314408494127,-26886.088556876366,-28095.962541935805,-29360.280856322915,-30681.493494857452,-32062.160702126035,-33504.957933721707,-35012.681040739182,-36588.251687572447,-38234.723013513205,-39955.285549121305,-41753.273398831763,-43632.170701779185,-45595.618383359251,-47647.421210610417,-49791.555165087877,-52032.175147516828,-54373.623029155089,-56820.436065467075,-59377.355688413089,{"$f":" BQ$451","v":-62049.336694391684},-64841.556845639308,-67759.426903693078,-70808.601114359262,-73994.988164505427,-77324.762631908176,-80804.376950344042,-84440.573913109532,-88240.399739199464,-92211.21772746343,-96360.722525199293,-100696.95503883327,-105228.31801558076,-109963.59232628191,-114911.95398096461,-120082.99191010802,-125486.72654606287,-131133.6292406357,-137034.64255646433,-143201.20147150522,-149645.25553772296,-156379.29203692047,-163416.36017858188,-170770.09638661807,-178454.75072401587,-186485.21450659659,-194877.04915939341,-203646.51637156613,-212810.60960828658,-222387.08704065951,-232394.50595748922,-242852.25872557622,{"$f":" CW$451","v":-253780.61036822712},-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,{"$f":" EC$451","v":-253849.21901846296},-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,{"$f":" FI$451","v":-253849.21901846296},-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296,-253849.21901846296]
[null,null,null,null,"Shareholder loan balance P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J455 + J456 + J457 + J458 - J459","v":0},0,38084.17693375035,111993.20300537185,128010.30883406798,133770.77273160103,139790.45750452307,146081.02809222662,152654.67435637681,159524.13470241378,166702.72076402241,174204.34319840343,182043.53864233158,190235.49788123649,198796.09528589214,207741.91957375727,217090.30595457635,226859.36972253228,237068.04136004625,247736.10322124834,258884.22786620451,270534.01812018373,282708.048935592,295429.91113769362,308724.25713888981,322616.84871013986,337134.60690209613,352305.66421269043,368159.41910226148,384726.59296186327,402039.2896451471,420131.05767917872,439036.95527474175,458793.61826210516,479439.33108389989,501014.10098267539,523559.73552689579,547119.92362560611,571740.32018875843,597468.63459725259,624354.72315412899,652450.68569606484,681810.96655238781,712492.46004724526,744554.62074937124,778059.57868309296,813072.25972383213,849660.51141140459,887895.23442491784,927850.51997403917,969603.79337287089,1013235.9640746501,1058831.5824580092,1106479.0036686196,1156270.5588337074,1208302.7339812242,1262676.3570103794,1319496.7930758465,1378874.1487642596,1440923.4854586513,1505765.0423042907,1573524.4692079837,1644333.0703223429,1718328.0584868484,{"$f":" BV455 + BV456 + BV457 + BV458 - BV459","v":1795652.8211187567},1876457.1980691007,1960897.7719822102,2049138.1717214098,2141349.3894488732,2237710.1119740726,2338407.0670129061,2443635.3850284871,2553598.9773547691,2668510.9313357337,2788593.9232458416,2914080.6497919047,3045214.2790325405,3182248.9215890048,3325450.12306051,3475095.3785982328,3631474.6706351531,3794891.030813735,3965661.127200353,4144115.8779243687,4330601.092430965,4525478.1415903587,4729124.6579619246,4941935.2675702116,5164322.3546108715,5396716.8605683604,5639569.1192939365,5893349.7296621632,6158550.4674969604,6435685.2385343239,6725291.0742683681,7027929.1726104449,7344185.9853779152,7674674.354719921,8020034.7006823178,8380936.2622130224,8758078.3940126076,9152191.921743175,9564040.5582216177,9994422.3833415899,10444171.390591962,10914159.103168601,11405296.262811188,11918534.594637692,12454868.651396388,13015337.740709227,13601027.939041141,14213074.196297992,14852662.535131402,15521032.349212315,16219478.804926869,16949355.351148576,17712076.34195026,18509119.777338021,19342030.167318232,20212421.524847552,21121980.493465692,22072469.61567165,23065730.748376872,24103688.632053833,25188354.620496254,26321830.578418586,27506312.954447422,28744097.037397556,{"$f":" EH455 + EH456 + EH457 + EH458 - EH459","v":30037581.404080447},31389272.567264065,32801789.832790948,34277870.375266537,35820374.54215353,37432291.396550432,39116744.509395197,40876998.012317978,42716462.922872283,44638703.754401535,46647445.423349597,48746580.467400327,50940176.58843334,53232484.53491284,55627946.338983916,58131203.92423819,60747108.100828901,63480727.9653662,66337360.723807678,69322541.956379026,72442056.344416082,75701948.879914805,79108536.579510972,82668420.725588962,86388499.658240467,90275982.142861277,94338401.339290023,98583629.399558067,103019892.72253817,107655787.89505239,112500298.35032974,117562811.77609457,122853138.30601883,128381529.52978967,134158698.35863021,140195839.78476855,146504652.57508314,153097361.94096187,159986743.22830516,167186146.67357889,174709523.27388993,182571451.82121497,190787167.15316963,199372589.67506227,208344356.21044007,217719852.23990986,227517245.59070581,237755521.64228758,248454520.11619052,259634973.52141911,271318547.32988298,283527881.9597277,296286636.64791542,309619535.29707164,323552414.38543987]
[]
[null,null,null,null,{"$f":" Time!E$114","v":"Last operating period flag "},{"$f":" Time!F$114","v":0},{"$f":" Time!G$114","v":"flag"},{"$f":" Time!H$114","v":1},{"$f":" Time!I$114","v":0},{"$f":" Time!J$114","v":0},{"$f":" Time!K$114","v":0},{"$f":" Time!L$114","v":0},{"$f":" Time!M$114","v":0},{"$f":" Time!N$114","v":0},{"$f":" Time!O$114","v":0},{"$f":" Time!P$114","v":0},{"$f":" Time!Q$114","v":0},{"$f":" Time!R$114","v":0},{"$f":" Time!S$114","v":0},{"$f":" Time!T$114","v":0},{"$f":" Time!U$114","v":0},{"$f":" Time!V$114","v":0},{"$f":" Time!W$114","v":0},{"$f":" Time!X$114","v":0},{"$f":" Time!Y$114","v":0},{"$f":" Time!Z$114","v":0},{"$f":" Time!AA$114","v":0},{"$f":" Time!AB$114","v":0},{"$f":" Time!AC$114","v":0},{"$f":" Time!AD$114","v":0},{"$f":" Time!AE$114","v":0},{"$f":" Time!AF$114","v":0},{"$f":" Time!AG$114","v":0},{"$f":" Time!AH$114","v":0},{"$f":" Time!AI$114","v":0},{"$f":" Time!AJ$114","v":0},{"$f":" Time!AK$114","v":0},{"$f":" Time!AL$114","v":0},{"$f":" Time!AM$114","v":0},{"$f":" Time!AN$114","v":0},{"$f":" Time!AO$114","v":0},{"$f":" Time!AP$114","v":0},{"$f":" Time!AQ$114","v":0},{"$f":" Time!AR$114","v":0},{"$f":" Time!AS$114","v":0},{"$f":" Time!AT$114","v":0},{"$f":" Time!AU$114","v":0},{"$f":" Time!AV$114","v":0},{"$f":" Time!AW$114","v":0},{"$f":" Time!AX$114","v":0},{"$f":" Time!AY$114","v":0},{"$f":" Time!AZ$114","v":0},{"$f":" Time!BA$114","v":0},{"$f":" Time!BB$114","v":0},{"$f":" Time!BC$114","v":0},{"$f":" Time!BD$114","v":1},{"$f":" Time!BE$114","v":0},{"$f":" Time!BF$114","v":0},{"$f":" Time!BG$114","v":0},{"$f":" Time!BH$114","v":0},{"$f":" Time!BI$114","v":0},{"$f":" Time!BJ$114","v":0},{"$f":" Time!BK$114","v":0},{"$f":" Time!BL$114","v":0},{"$f":" Time!BM$114","v":0},{"$f":" Time!BN$114","v":0},{"$f":" Time!BO$114","v":0},{"$f":" Time!BP$114","v":0},{"$f":" Time!BQ$114","v":0},{"$f":" Time!BR$114","v":0},{"$f":" Time!BS$114","v":0},{"$f":" Time!BT$114","v":0},{"$f":" Time!BU$114","v":0},{"$f":" Time!BV$114","v":0},{"$f":" Time!BW$114","v":0},{"$f":" Time!BX$114","v":0},{"$f":" Time!BY$114","v":0},{"$f":" Time!BZ$114","v":0},{"$f":" Time!CA$114","v":0},{"$f":" Time!CB$114","v":0},{"$f":" Time!CC$114","v":0},{"$f":" Time!CD$114","v":0},{"$f":" Time!CE$114","v":0},{"$f":" Time!CF$114","v":0},{"$f":" Time!CG$114","v":0},{"$f":" Time!CH$114","v":0},{"$f":" Time!CI$114","v":0},{"$f":" Time!CJ$114","v":0},{"$f":" Time!CK$114","v":0},{"$f":" Time!CL$114","v":0},{"$f":" Time!CM$114","v":0},{"$f":" Time!CN$114","v":0},{"$f":" Time!CO$114","v":0},{"$f":" Time!CP$114","v":0},{"$f":" Time!CQ$114","v":0},{"$f":" Time!CR$114","v":0},{"$f":" Time!CS$114","v":0},{"$f":" Time!CT$114","v":0},{"$f":" Time!CU$114","v":0},{"$f":" Time!CV$114","v":0},{"$f":" Time!CW$114","v":0},{"$f":" Time!CX$114","v":0},{"$f":" Time!CY$114","v":0},{"$f":" Time!CZ$114","v":0},{"$f":" Time!DA$114","v":0},{"$f":" Time!DB$114","v":0},{"$f":" Time!DC$114","v":0},{"$f":" Time!DD$114","v":0},{"$f":" Time!DE$114","v":0},{"$f":" Time!DF$114","v":0},{"$f":" Time!DG$114","v":0},{"$f":" Time!DH$114","v":0},{"$f":" Time!DI$114","v":0},{"$f":" Time!DJ$114","v":0},{"$f":" Time!DK$114","v":0},{"$f":" Time!DL$114","v":0},{"$f":" Time!DM$114","v":0},{"$f":" Time!DN$114","v":0},{"$f":" Time!DO$114","v":0},{"$f":" Time!DP$114","v":0},{"$f":" Time!DQ$114","v":0},{"$f":" Time!DR$114","v":0},{"$f":" Time!DS$114","v":0},{"$f":" Time!DT$114","v":0},{"$f":" Time!DU$114","v":0},{"$f":" Time!DV$114","v":0},{"$f":" Time!DW$114","v":0},{"$f":" Time!DX$114","v":0},{"$f":" Time!DY$114","v":0},{"$f":" Time!DZ$114","v":0},{"$f":" Time!EA$114","v":0},{"$f":" Time!EB$114","v":0},{"$f":" Time!EC$114","v":0},{"$f":" Time!ED$114","v":0},{"$f":" Time!EE$114","v":0},{"$f":" Time!EF$114","v":0},{"$f":" Time!EG$114","v":0},{"$f":" Time!EH$114","v":0},{"$f":" Time!EI$114","v":0},{"$f":" Time!EJ$114","v":0},{"$f":" Time!EK$114","v":0},{"$f":" Time!EL$114","v":0},{"$f":" Time!EM$114","v":0},{"$f":" Time!EN$114","v":0},{"$f":" Time!EO$114","v":0},{"$f":" Time!EP$114","v":0},{"$f":" Time!EQ$114","v":0},{"$f":" Time!ER$114","v":0},{"$f":" Time!ES$114","v":0},{"$f":" Time!ET$114","v":0},{"$f":" Time!EU$114","v":0},{"$f":" Time!EV$114","v":0},{"$f":" Time!EW$114","v":0},{"$f":" Time!EX$114","v":0},{"$f":" Time!EY$114","v":0},{"$f":" Time!EZ$114","v":0},{"$f":" Time!FA$114","v":0},{"$f":" Time!FB$114","v":0},{"$f":" Time!FC$114","v":0},{"$f":" Time!FD$114","v":0},{"$f":" Time!FE$114","v":0},{"$f":" Time!FF$114","v":0},{"$f":" Time!FG$114","v":0},{"$f":" Time!FH$114","v":0},{"$f":" Time!FI$114","v":0},{"$f":" Time!FJ$114","v":0},{"$f":" Time!FK$114","v":0},{"$f":" Time!FL$114","v":0},{"$f":" Time!FM$114","v":0},{"$f":" Time!FN$114","v":0},{"$f":" Time!FO$114","v":0},{"$f":" Time!FP$114","v":0},{"$f":" Time!FQ$114","v":0},{"$f":" Time!FR$114","v":0},{"$f":" Time!FS$114","v":0},{"$f":" Time!FT$114","v":0},{"$f":" Time!FU$114","v":0},{"$f":" Time!FV$114","v":0},{"$f":" Time!FW$114","v":0},{"$f":" Time!FX$114","v":0},{"$f":" Time!FY$114","v":0},{"$f":" Time!FZ$114","v":0},{"$f":" Time!GA$114","v":0},{"$f":" Time!GB$114","v":0},{"$f":" Time!GC$114","v":0},{"$f":" Time!GD$114","v":0},{"$f":" Time!GE$114","v":0},{"$f":" Time!GF$114","v":0},{"$f":" Time!GG$114","v":0},{"$f":" Time!GH$114","v":0},{"$f":" Time!GI$114","v":0},{"$f":" Time!GJ$114","v":0}]
[null,null,null,null,{"$f":" E$460","v":"Shareholder loan balance P99"},0,"$ 000s",0,0,0,0,38084.17693375035,111993.20300537185,128010.30883406798,133770.77273160103,139790.45750452307,146081.02809222662,152654.67435637681,159524.13470241378,166702.72076402241,174204.34319840343,182043.53864233158,190235.49788123649,198796.09528589214,207741.91957375727,217090.30595457635,226859.36972253228,237068.04136004625,247736.10322124834,258884.22786620451,270534.01812018373,282708.048935592,295429.91113769362,308724.25713888981,322616.84871013986,337134.60690209613,{"$f":" AK$460","v":352305.66421269043},368159.41910226148,384726.59296186327,402039.2896451471,420131.05767917872,439036.95527474175,458793.61826210516,479439.33108389989,501014.10098267539,523559.73552689579,547119.92362560611,571740.32018875843,597468.63459725259,624354.72315412899,652450.68569606484,681810.96655238781,712492.46004724526,744554.62074937124,778059.57868309296,813072.25972383213,849660.51141140459,887895.23442491784,927850.51997403917,969603.79337287089,1013235.9640746501,1058831.5824580092,1106479.0036686196,1156270.5588337074,1208302.7339812242,1262676.3570103794,1319496.7930758465,1378874.1487642596,{"$f":" BQ$460","v":1440923.4854586513},1505765.0423042907,1573524.4692079837,1644333.0703223429,1718328.0584868484,1795652.8211187567,1876457.1980691007,1960897.7719822102,2049138.1717214098,2141349.3894488732,2237710.1119740726,2338407.0670129061,2443635.3850284871,2553598.9773547691,2668510.9313357337,2788593.9232458416,2914080.6497919047,3045214.2790325405,3182248.9215890048,3325450.12306051,3475095.3785982328,3631474.6706351531,3794891.030813735,3965661.127200353,4144115.8779243687,4330601.092430965,4525478.1415903587,4729124.6579619246,4941935.2675702116,5164322.3546108715,5396716.8605683604,5639569.1192939365,{"$f":" CW$460","v":5893349.7296621632},6158550.4674969604,6435685.2385343239,6725291.0742683681,7027929.1726104449,7344185.9853779152,7674674.354719921,8020034.7006823178,8380936.2622130224,8758078.3940126076,9152191.921743175,9564040.5582216177,9994422.3833415899,10444171.390591962,10914159.103168601,11405296.262811188,11918534.594637692,12454868.651396388,13015337.740709227,13601027.939041141,14213074.196297992,14852662.535131402,15521032.349212315,16219478.804926869,16949355.351148576,17712076.34195026,18509119.777338021,19342030.167318232,20212421.524847552,21121980.493465692,22072469.61567165,23065730.748376872,{"$f":" EC$460","v":24103688.632053833},25188354.620496254,26321830.578418586,27506312.954447422,28744097.037397556,30037581.404080447,31389272.567264065,32801789.832790948,34277870.375266537,35820374.54215353,37432291.396550432,39116744.509395197,40876998.012317978,42716462.922872283,44638703.754401535,46647445.423349597,48746580.467400327,50940176.58843334,53232484.53491284,55627946.338983916,58131203.92423819,60747108.100828901,63480727.9653662,66337360.723807678,69322541.956379026,72442056.344416082,75701948.879914805,79108536.579510972,82668420.725588962,86388499.658240467,90275982.142861277,94338401.339290023,{"$f":" FI$460","v":98583629.399558067},103019892.72253817,107655787.89505239,112500298.35032974,117562811.77609457,122853138.30601883,128381529.52978967,134158698.35863021,140195839.78476855,146504652.57508314,153097361.94096187,159986743.22830516,167186146.67357889,174709523.27388993,182571451.82121497,190787167.15316963,199372589.67506227,208344356.21044007,217719852.23990986,227517245.59070581,237755521.64228758,248454520.11619052,259634973.52141911,271318547.32988298,283527881.9597277,296286636.64791542,309619535.29707164,323552414.38543987]
[null,null,null,null,"Shareholderloan balance at end of operating period P99",{"$f":"SUMPRODUCT(J462:GJ462,J463:GJ463)","v":813072.25972383213}]
[null,null,null,null,"Shareholder loan fully repaid P99",{"$f":" IF(ROUND(F464,1) <> 0, 1, 0)","v":1},"check"]
[]
[]
[]
["EQUITY BRIDGE"]
[]
[null,null,null,null,{"$f":" E$484","v":"Equity bridge balance BEG"},{"$f":" F$484","v":0},{"$f":" G$484","v":"$ 000s"},{"$f":" H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$220","v":"Equity bridge repayment date flag"},{"$f":" Time!F$220","v":0},{"$f":" Time!G$220","v":"flag"},{"$f":" Time!H$220","v":1},{"$f":" Time!I$220","v":0},{"$f":" Time!J$220","v":0},{"$f":" Time!K$220","v":0},{"$f":" Time!L$220","v":0},{"$f":" Time!M$220","v":0},{"$f":" Time!N$220","v":0},{"$f":" Time!O$220","v":0},{"$f":" Time!P$220","v":1},{"$f":" Time!Q$220","v":0},{"$f":" Time!R$220","v":0},{"$f":" Time!S$220","v":0},{"$f":" Time!T$220","v":0},{"$f":" Time!U$220","v":0},{"$f":" Time!V$220","v":0},{"$f":" Time!W$220","v":0},{"$f":" Time!X$220","v":0},{"$f":" Time!Y$220","v":0},{"$f":" Time!Z$220","v":0},{"$f":" Time!AA$220","v":0},{"$f":" Time!AB$220","v":0},{"$f":" Time!AC$220","v":0},{"$f":" Time!AD$220","v":0},{"$f":" Time!AE$220","v":0},{"$f":" Time!AF$220","v":0},{"$f":" Time!AG$220","v":0},{"$f":" Time!AH$220","v":0},{"$f":" Time!AI$220","v":0},{"$f":" Time!AJ$220","v":0},{"$f":" Time!AK$220","v":0},{"$f":" Time!AL$220","v":0},{"$f":" Time!AM$220","v":0},{"$f":" Time!AN$220","v":0},{"$f":" Time!AO$220","v":0},{"$f":" Time!AP$220","v":0},{"$f":" Time!AQ$220","v":0},{"$f":" Time!AR$220","v":0},{"$f":" Time!AS$220","v":0},{"$f":" Time!AT$220","v":0},{"$f":" Time!AU$220","v":0},{"$f":" Time!AV$220","v":0},{"$f":" Time!AW$220","v":0},{"$f":" Time!AX$220","v":0},{"$f":" Time!AY$220","v":0},{"$f":" Time!AZ$220","v":0},{"$f":" Time!BA$220","v":0},{"$f":" Time!BB$220","v":0},{"$f":" Time!BC$220","v":0},{"$f":" Time!BD$220","v":0},{"$f":" Time!BE$220","v":0},{"$f":" Time!BF$220","v":0},{"$f":" Time!BG$220","v":0},{"$f":" Time!BH$220","v":0},{"$f":" Time!BI$220","v":0},{"$f":" Time!BJ$220","v":0},{"$f":" Time!BK$220","v":0},{"$f":" Time!BL$220","v":0},{"$f":" Time!BM$220","v":0},{"$f":" Time!BN$220","v":0},{"$f":" Time!BO$220","v":0},{"$f":" Time!BP$220","v":0},{"$f":" Time!BQ$220","v":0},{"$f":" Time!BR$220","v":0},{"$f":" Time!BS$220","v":0},{"$f":" Time!BT$220","v":0},{"$f":" Time!BU$220","v":0},{"$f":" Time!BV$220","v":0},{"$f":" Time!BW$220","v":0},{"$f":" Time!BX$220","v":0},{"$f":" Time!BY$220","v":0},{"$f":" Time!BZ$220","v":0},{"$f":" Time!CA$220","v":0},{"$f":" Time!CB$220","v":0},{"$f":" Time!CC$220","v":0},{"$f":" Time!CD$220","v":0},{"$f":" Time!CE$220","v":0},{"$f":" Time!CF$220","v":0},{"$f":" Time!CG$220","v":0},{"$f":" Time!CH$220","v":0},{"$f":" Time!CI$220","v":0},{"$f":" Time!CJ$220","v":0},{"$f":" Time!CK$220","v":0},{"$f":" Time!CL$220","v":0},{"$f":" Time!CM$220","v":0},{"$f":" Time!CN$220","v":0},{"$f":" Time!CO$220","v":0},{"$f":" Time!CP$220","v":0},{"$f":" Time!CQ$220","v":0},{"$f":" Time!CR$220","v":0},{"$f":" Time!CS$220","v":0},{"$f":" Time!CT$220","v":0},{"$f":" Time!CU$220","v":0},{"$f":" Time!CV$220","v":0},{"$f":" Time!CW$220","v":0},{"$f":" Time!CX$220","v":0},{"$f":" Time!CY$220","v":0},{"$f":" Time!CZ$220","v":0},{"$f":" Time!DA$220","v":0},{"$f":" Time!DB$220","v":0},{"$f":" Time!DC$220","v":0},{"$f":" Time!DD$220","v":0},{"$f":" Time!DE$220","v":0},{"$f":" Time!DF$220","v":0},{"$f":" Time!DG$220","v":0},{"$f":" Time!DH$220","v":0},{"$f":" Time!DI$220","v":0},{"$f":" Time!DJ$220","v":0},{"$f":" Time!DK$220","v":0},{"$f":" Time!DL$220","v":0},{"$f":" Time!DM$220","v":0},{"$f":" Time!DN$220","v":0},{"$f":" Time!DO$220","v":0},{"$f":" Time!DP$220","v":0},{"$f":" Time!DQ$220","v":0},{"$f":" Time!DR$220","v":0},{"$f":" Time!DS$220","v":0},{"$f":" Time!DT$220","v":0},{"$f":" Time!DU$220","v":0},{"$f":" Time!DV$220","v":0},{"$f":" Time!DW$220","v":0},{"$f":" Time!DX$220","v":0},{"$f":" Time!DY$220","v":0},{"$f":" Time!DZ$220","v":0},{"$f":" Time!EA$220","v":0},{"$f":" Time!EB$220","v":0},{"$f":" Time!EC$220","v":0},{"$f":" Time!ED$220","v":0},{"$f":" Time!EE$220","v":0},{"$f":" Time!EF$220","v":0},{"$f":" Time!EG$220","v":0},{"$f":" Time!EH$220","v":0},{"$f":" Time!EI$220","v":0},{"$f":" Time!EJ$220","v":0},{"$f":" Time!EK$220","v":0},{"$f":" Time!EL$220","v":0},{"$f":" Time!EM$220","v":0},{"$f":" Time!EN$220","v":0},{"$f":" Time!EO$220","v":0},{"$f":" Time!EP$220","v":0},{"$f":" Time!EQ$220","v":0},{"$f":" Time!ER$220","v":0},{"$f":" Time!ES$220","v":0},{"$f":" Time!ET$220","v":0},{"$f":" Time!EU$220","v":0},{"$f":" Time!EV$220","v":0},{"$f":" Time!EW$220","v":0},{"$f":" Time!EX$220","v":0},{"$f":" Time!EY$220","v":0},{"$f":" Time!EZ$220","v":0},{"$f":" Time!FA$220","v":0},{"$f":" Time!FB$220","v":0},{"$f":" Time!FC$220","v":0},{"$f":" Time!FD$220","v":0},{"$f":" Time!FE$220","v":0},{"$f":" Time!FF$220","v":0},{"$f":" Time!FG$220","v":0},{"$f":" Time!FH$220","v":0},{"$f":" Time!FI$220","v":0},{"$f":" Time!FJ$220","v":0},{"$f":" Time!FK$220","v":0},{"$f":" Time!FL$220","v":0},{"$f":" Time!FM$220","v":0},{"$f":" Time!FN$220","v":0},{"$f":" Time!FO$220","v":0},{"$f":" Time!FP$220","v":0},{"$f":" Time!FQ$220","v":0},{"$f":" Time!FR$220","v":0},{"$f":" Time!FS$220","v":0},{"$f":" Time!FT$220","v":0},{"$f":" Time!FU$220","v":0},{"$f":" Time!FV$220","v":0},{"$f":" Time!FW$220","v":0},{"$f":" Time!FX$220","v":0},{"$f":" Time!FY$220","v":0},{"$f":" Time!FZ$220","v":0},{"$f":" Time!GA$220","v":0},{"$f":" Time!GB$220","v":0},{"$f":" Time!GC$220","v":0},{"$f":" Time!GD$220","v":0},{"$f":" Time!GE$220","v":0},{"$f":" Time!GF$220","v":0},{"$f":" Time!GG$220","v":0},{"$f":" Time!GH$220","v":0},{"$f":" Time!GI$220","v":0},{"$f":" Time!GJ$220","v":0}]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"Equity bridge bullet repayment during operations",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J474:GJ474)","v":0},null,{"$f":" J471  * J472 * J473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP471  * AP472 * AP473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BE471  * BE472 * BE473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DQ471  * DQ472 * DQ473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GC471  * GC472 * GC473","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" ConFin!E$366","v":"Repayment of equity bridge POS"},{"$f":" ConFin!F$366","v":0},{"$f":" ConFin!G$366","v":"$ 000s"},{"$f":" ConFin!H$366","v":0},{"$f":" ConFin!I$366","v":0},{"$f":" ConFin!J$366","v":0},{"$f":" ConFin!K$366","v":0},{"$f":" ConFin!L$366","v":0},{"$f":" ConFin!M$366","v":0},{"$f":" ConFin!N$366","v":0},{"$f":" ConFin!O$366","v":0},{"$f":" ConFin!P$366","v":0},{"$f":" ConFin!Q$366","v":0},{"$f":" ConFin!R$366","v":0},{"$f":" ConFin!S$366","v":0},{"$f":" ConFin!T$366","v":0},{"$f":" ConFin!U$366","v":0},{"$f":" ConFin!V$366","v":0},{"$f":" ConFin!W$366","v":0},{"$f":" ConFin!X$366","v":0},{"$f":" ConFin!Y$366","v":0},{"$f":" ConFin!Z$366","v":0},{"$f":" ConFin!AA$366","v":0},{"$f":" ConFin!AB$366","v":0},{"$f":" ConFin!AC$366","v":0},{"$f":" ConFin!AD$366","v":0},{"$f":" ConFin!AE$366","v":0},{"$f":" ConFin!AF$366","v":0},{"$f":" ConFin!AG$366","v":0},{"$f":" ConFin!AH$366","v":0},{"$f":" ConFin!AI$366","v":0},{"$f":" ConFin!AJ$366","v":0},{"$f":" ConFin!AK$366","v":0},{"$f":" ConFin!AL$366","v":0},{"$f":" ConFin!AM$366","v":0},{"$f":" ConFin!AN$366","v":0},{"$f":" ConFin!AO$366","v":0},{"$f":" ConFin!AP$366","v":0},{"$f":" ConFin!AQ$366","v":0},{"$f":" ConFin!AR$366","v":0},{"$f":" ConFin!AS$366","v":0},{"$f":" ConFin!AT$366","v":0},{"$f":" ConFin!AU$366","v":0},{"$f":" ConFin!AV$366","v":0},{"$f":" ConFin!AW$366","v":0},{"$f":" ConFin!AX$366","v":0},{"$f":" ConFin!AY$366","v":0},{"$f":" ConFin!AZ$366","v":0},{"$f":" ConFin!BA$366","v":0},{"$f":" ConFin!BB$366","v":0},{"$f":" ConFin!BC$366","v":0},{"$f":" ConFin!BD$366","v":0},{"$f":" ConFin!BE$366","v":0},{"$f":" ConFin!BF$366","v":0},{"$f":" ConFin!BG$366","v":0},{"$f":" ConFin!BH$366","v":0},{"$f":" ConFin!BI$366","v":0},{"$f":" ConFin!BJ$366","v":0},{"$f":" ConFin!BK$366","v":0},{"$f":" ConFin!BL$366","v":0},{"$f":" ConFin!BM$366","v":0},{"$f":" ConFin!BN$366","v":0},{"$f":" ConFin!BO$366","v":0},{"$f":" ConFin!BP$366","v":0},{"$f":" ConFin!BQ$366","v":0},{"$f":" ConFin!BR$366","v":0},{"$f":" ConFin!BS$366","v":0},{"$f":" ConFin!BT$366","v":0},{"$f":" ConFin!BU$366","v":0},{"$f":" ConFin!BV$366","v":0},{"$f":" ConFin!BW$366","v":0},{"$f":" ConFin!BX$366","v":0},{"$f":" ConFin!BY$366","v":0},{"$f":" ConFin!BZ$366","v":0},{"$f":" ConFin!CA$366","v":0},{"$f":" ConFin!CB$366","v":0},{"$f":" ConFin!CC$366","v":0},{"$f":" ConFin!CD$366","v":0},{"$f":" ConFin!CE$366","v":0},{"$f":" ConFin!CF$366","v":0},{"$f":" ConFin!CG$366","v":0},{"$f":" ConFin!CH$366","v":0},{"$f":" ConFin!CI$366","v":0},{"$f":" ConFin!CJ$366","v":0},{"$f":" ConFin!CK$366","v":0},{"$f":" ConFin!CL$366","v":0},{"$f":" ConFin!CM$366","v":0},{"$f":" ConFin!CN$366","v":0},{"$f":" ConFin!CO$366","v":0},{"$f":" ConFin!CP$366","v":0},{"$f":" ConFin!CQ$366","v":0},{"$f":" ConFin!CR$366","v":0},{"$f":" ConFin!CS$366","v":0},{"$f":" ConFin!CT$366","v":0},{"$f":" ConFin!CU$366","v":0},{"$f":" ConFin!CV$366","v":0},{"$f":" ConFin!CW$366","v":0},{"$f":" ConFin!CX$366","v":0},{"$f":" ConFin!CY$366","v":0},{"$f":" ConFin!CZ$366","v":0},{"$f":" ConFin!DA$366","v":0},{"$f":" ConFin!DB$366","v":0},{"$f":" ConFin!DC$366","v":0},{"$f":" ConFin!DD$366","v":0},{"$f":" ConFin!DE$366","v":0},{"$f":" ConFin!DF$366","v":0},{"$f":" ConFin!DG$366","v":0},{"$f":" ConFin!DH$366","v":0},{"$f":" ConFin!DI$366","v":0},{"$f":" ConFin!DJ$366","v":0},{"$f":" ConFin!DK$366","v":0},{"$f":" ConFin!DL$366","v":0},{"$f":" ConFin!DM$366","v":0},{"$f":" ConFin!DN$366","v":0},{"$f":" ConFin!DO$366","v":0},{"$f":" ConFin!DP$366","v":0},{"$f":" ConFin!DQ$366","v":0},{"$f":" ConFin!DR$366","v":0},{"$f":" ConFin!DS$366","v":0},{"$f":" ConFin!DT$366","v":0},{"$f":" ConFin!DU$366","v":0},{"$f":" ConFin!DV$366","v":0},{"$f":" ConFin!DW$366","v":0},{"$f":" ConFin!DX$366","v":0},{"$f":" ConFin!DY$366","v":0},{"$f":" ConFin!DZ$366","v":0},{"$f":" ConFin!EA$366","v":0},{"$f":" ConFin!EB$366","v":0},{"$f":" ConFin!EC$366","v":0},{"$f":" ConFin!ED$366","v":0},{"$f":" ConFin!EE$366","v":0},{"$f":" ConFin!EF$366","v":0},{"$f":" ConFin!EG$366","v":0},{"$f":" ConFin!EH$366","v":0},{"$f":" ConFin!EI$366","v":0},{"$f":" ConFin!EJ$366","v":0},{"$f":" ConFin!EK$366","v":0},{"$f":" ConFin!EL$366","v":0},{"$f":" ConFin!EM$366","v":0},{"$f":" ConFin!EN$366","v":0},{"$f":" ConFin!EO$366","v":0},{"$f":" ConFin!EP$366","v":0},{"$f":" ConFin!EQ$366","v":0},{"$f":" ConFin!ER$366","v":0},{"$f":" ConFin!ES$366","v":0},{"$f":" ConFin!ET$366","v":0},{"$f":" ConFin!EU$366","v":0},{"$f":" ConFin!EV$366","v":0},{"$f":" ConFin!EW$366","v":0},{"$f":" ConFin!EX$366","v":0},{"$f":" ConFin!EY$366","v":0},{"$f":" ConFin!EZ$366","v":0},{"$f":" ConFin!FA$366","v":0},{"$f":" ConFin!FB$366","v":0},{"$f":" ConFin!FC$366","v":0},{"$f":" ConFin!FD$366","v":0},{"$f":" ConFin!FE$366","v":0},{"$f":" ConFin!FF$366","v":0},{"$f":" ConFin!FG$366","v":0},{"$f":" ConFin!FH$366","v":0},{"$f":" ConFin!FI$366","v":0},{"$f":" ConFin!FJ$366","v":0},{"$f":" ConFin!FK$366","v":0},{"$f":" ConFin!FL$366","v":0},{"$f":" ConFin!FM$366","v":0},{"$f":" ConFin!FN$366","v":0},{"$f":" ConFin!FO$366","v":0},{"$f":" ConFin!FP$366","v":0},{"$f":" ConFin!FQ$366","v":0},{"$f":" ConFin!FR$366","v":0},{"$f":" ConFin!FS$366","v":0},{"$f":" ConFin!FT$366","v":0},{"$f":" ConFin!FU$366","v":0},{"$f":" ConFin!FV$366","v":0},{"$f":" ConFin!FW$366","v":0},{"$f":" ConFin!FX$366","v":0},{"$f":" ConFin!FY$366","v":0},{"$f":" ConFin!FZ$366","v":0},{"$f":" ConFin!GA$366","v":0},{"$f":" ConFin!GB$366","v":0},{"$f":" ConFin!GC$366","v":0},{"$f":" ConFin!GD$366","v":0},{"$f":" ConFin!GE$366","v":0},{"$f":" ConFin!GF$366","v":0},{"$f":" ConFin!GG$366","v":0},{"$f":" ConFin!GH$366","v":0},{"$f":" ConFin!GI$366","v":0},{"$f":" ConFin!GJ$366","v":0}]
[null,null,null,null,{"$f":" E$474","v":"Equity bridge bullet repayment during operations"},{"$f":" F$474","v":0},{"$f":" G$474","v":"$ 000s"},{"$f":" H$474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity bridge repayment POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J478:GJ478)","v":0},null,{"$f":"SUM(J476:J477)","v":0},{"$f":"SUM(K476:K477)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE476:BE477)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DQ476:DQ477)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GC476:GC477)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E478, LEN(E478) - 4)","v":"Equity bridge repayment"},null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J479:GJ479)","v":0},null,{"$f":" -1 * J478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * AP478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BE478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * DQ478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * GC478","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" ConFin!E$250","v":"Total EBL drawdown including rolled up costs - m"},{"$f":" ConFin!F$250","v":0},{"$f":" ConFin!G$250","v":"$ 000s"}]
[null,null,null,null,{"$f":" Time!E$83","v":"End of construction period flag"},{"$f":" Time!F$83","v":0},{"$f":" Time!G$83","v":"flag"},{"$f":" Time!H$83","v":1},{"$f":" Time!I$83","v":0},{"$f":" Time!J$83","v":0},{"$f":" Time!K$83","v":0},{"$f":" Time!L$83","v":0},{"$f":" Time!M$83","v":0},{"$f":" Time!N$83","v":0},{"$f":" Time!O$83","v":0},{"$f":" Time!P$83","v":1},{"$f":" Time!Q$83","v":0},{"$f":" Time!R$83","v":0},{"$f":" Time!S$83","v":0},{"$f":" Time!T$83","v":0},{"$f":" Time!U$83","v":0},{"$f":" Time!V$83","v":0},{"$f":" Time!W$83","v":0},{"$f":" Time!X$83","v":0},{"$f":" Time!Y$83","v":0},{"$f":" Time!Z$83","v":0},{"$f":" Time!AA$83","v":0},{"$f":" Time!AB$83","v":0},{"$f":" Time!AC$83","v":0},{"$f":" Time!AD$83","v":0},{"$f":" Time!AE$83","v":0},{"$f":" Time!AF$83","v":0},{"$f":" Time!AG$83","v":0},{"$f":" Time!AH$83","v":0},{"$f":" Time!AI$83","v":0},{"$f":" Time!AJ$83","v":0},{"$f":" Time!AK$83","v":0},{"$f":" Time!AL$83","v":0},{"$f":" Time!AM$83","v":0},{"$f":" Time!AN$83","v":0},{"$f":" Time!AO$83","v":0},{"$f":" Time!AP$83","v":0},{"$f":" Time!AQ$83","v":0},{"$f":" Time!AR$83","v":0},{"$f":" Time!AS$83","v":0},{"$f":" Time!AT$83","v":0},{"$f":" Time!AU$83","v":0},{"$f":" Time!AV$83","v":0},{"$f":" Time!AW$83","v":0},{"$f":" Time!AX$83","v":0},{"$f":" Time!AY$83","v":0},{"$f":" Time!AZ$83","v":0},{"$f":" Time!BA$83","v":0},{"$f":" Time!BB$83","v":0},{"$f":" Time!BC$83","v":0},{"$f":" Time!BD$83","v":0},{"$f":" Time!BE$83","v":0},{"$f":" Time!BF$83","v":0},{"$f":" Time!BG$83","v":0},{"$f":" Time!BH$83","v":0},{"$f":" Time!BI$83","v":0},{"$f":" Time!BJ$83","v":0},{"$f":" Time!BK$83","v":0},{"$f":" Time!BL$83","v":0},{"$f":" Time!BM$83","v":0},{"$f":" Time!BN$83","v":0},{"$f":" Time!BO$83","v":0},{"$f":" Time!BP$83","v":0},{"$f":" Time!BQ$83","v":0},{"$f":" Time!BR$83","v":0},{"$f":" Time!BS$83","v":0},{"$f":" Time!BT$83","v":0},{"$f":" Time!BU$83","v":0},{"$f":" Time!BV$83","v":0},{"$f":" Time!BW$83","v":0},{"$f":" Time!BX$83","v":0},{"$f":" Time!BY$83","v":0},{"$f":" Time!BZ$83","v":0},{"$f":" Time!CA$83","v":0},{"$f":" Time!CB$83","v":0},{"$f":" Time!CC$83","v":0},{"$f":" Time!CD$83","v":0},{"$f":" Time!CE$83","v":0},{"$f":" Time!CF$83","v":0},{"$f":" Time!CG$83","v":0},{"$f":" Time!CH$83","v":0},{"$f":" Time!CI$83","v":0},{"$f":" Time!CJ$83","v":0},{"$f":" Time!CK$83","v":0},{"$f":" Time!CL$83","v":0},{"$f":" Time!CM$83","v":0},{"$f":" Time!CN$83","v":0},{"$f":" Time!CO$83","v":0},{"$f":" Time!CP$83","v":0},{"$f":" Time!CQ$83","v":0},{"$f":" Time!CR$83","v":0},{"$f":" Time!CS$83","v":0},{"$f":" Time!CT$83","v":0},{"$f":" Time!CU$83","v":0},{"$f":" Time!CV$83","v":0},{"$f":" Time!CW$83","v":0},{"$f":" Time!CX$83","v":0},{"$f":" Time!CY$83","v":0},{"$f":" Time!CZ$83","v":0},{"$f":" Time!DA$83","v":0},{"$f":" Time!DB$83","v":0},{"$f":" Time!DC$83","v":0},{"$f":" Time!DD$83","v":0},{"$f":" Time!DE$83","v":0},{"$f":" Time!DF$83","v":0},{"$f":" Time!DG$83","v":0},{"$f":" Time!DH$83","v":0},{"$f":" Time!DI$83","v":0},{"$f":" Time!DJ$83","v":0},{"$f":" Time!DK$83","v":0},{"$f":" Time!DL$83","v":0},{"$f":" Time!DM$83","v":0},{"$f":" Time!DN$83","v":0},{"$f":" Time!DO$83","v":0},{"$f":" Time!DP$83","v":0},{"$f":" Time!DQ$83","v":0},{"$f":" Time!DR$83","v":0},{"$f":" Time!DS$83","v":0},{"$f":" Time!DT$83","v":0},{"$f":" Time!DU$83","v":0},{"$f":" Time!DV$83","v":0},{"$f":" Time!DW$83","v":0},{"$f":" Time!DX$83","v":0},{"$f":" Time!DY$83","v":0},{"$f":" Time!DZ$83","v":0},{"$f":" Time!EA$83","v":0},{"$f":" Time!EB$83","v":0},{"$f":" Time!EC$83","v":0},{"$f":" Time!ED$83","v":0},{"$f":" Time!EE$83","v":0},{"$f":" Time!EF$83","v":0},{"$f":" Time!EG$83","v":0},{"$f":" Time!EH$83","v":0},{"$f":" Time!EI$83","v":0},{"$f":" Time!EJ$83","v":0},{"$f":" Time!EK$83","v":0},{"$f":" Time!EL$83","v":0},{"$f":" Time!EM$83","v":0},{"$f":" Time!EN$83","v":0},{"$f":" Time!EO$83","v":0},{"$f":" Time!EP$83","v":0},{"$f":" Time!EQ$83","v":0},{"$f":" Time!ER$83","v":0},{"$f":" Time!ES$83","v":0},{"$f":" Time!ET$83","v":0},{"$f":" Time!EU$83","v":0},{"$f":" Time!EV$83","v":0},{"$f":" Time!EW$83","v":0},{"$f":" Time!EX$83","v":0},{"$f":" Time!EY$83","v":0},{"$f":" Time!EZ$83","v":0},{"$f":" Time!FA$83","v":0},{"$f":" Time!FB$83","v":0},{"$f":" Time!FC$83","v":0},{"$f":" Time!FD$83","v":0},{"$f":" Time!FE$83","v":0},{"$f":" Time!FF$83","v":0},{"$f":" Time!FG$83","v":0},{"$f":" Time!FH$83","v":0},{"$f":" Time!FI$83","v":0},{"$f":" Time!FJ$83","v":0},{"$f":" Time!FK$83","v":0},{"$f":" Time!FL$83","v":0},{"$f":" Time!FM$83","v":0},{"$f":" Time!FN$83","v":0},{"$f":" Time!FO$83","v":0},{"$f":" Time!FP$83","v":0},{"$f":" Time!FQ$83","v":0},{"$f":" Time!FR$83","v":0},{"$f":" Time!FS$83","v":0},{"$f":" Time!FT$83","v":0},{"$f":" Time!FU$83","v":0},{"$f":" Time!FV$83","v":0},{"$f":" Time!FW$83","v":0},{"$f":" Time!FX$83","v":0},{"$f":" Time!FY$83","v":0},{"$f":" Time!FZ$83","v":0},{"$f":" Time!GA$83","v":0},{"$f":" Time!GB$83","v":0},{"$f":" Time!GC$83","v":0},{"$f":" Time!GD$83","v":0},{"$f":" Time!GE$83","v":0},{"$f":" Time!GF$83","v":0},{"$f":" Time!GG$83","v":0},{"$f":" Time!GH$83","v":0},{"$f":" Time!GI$83","v":0},{"$f":" Time!GJ$83","v":0}]
[]
[null,null,null,null,"Equity bridge balance BEG",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"I488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EV488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GB488","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConFin!E$362","v":"Equity bridge drawdown "},{"$f":" ConFin!F$362","v":0},{"$f":" ConFin!G$362","v":"$ 000s"},{"$f":" ConFin!H$362","v":0},{"$f":" ConFin!I$362","v":0},{"$f":" ConFin!J$362","v":0},{"$f":" ConFin!K$362","v":0},{"$f":" ConFin!L$362","v":0},{"$f":" ConFin!M$362","v":0},{"$f":" ConFin!N$362","v":0},{"$f":" ConFin!O$362","v":0},{"$f":" ConFin!P$362","v":0},{"$f":" ConFin!Q$362","v":0},{"$f":" ConFin!R$362","v":0},{"$f":" ConFin!S$362","v":0},{"$f":" ConFin!T$362","v":0},{"$f":" ConFin!U$362","v":0},{"$f":" ConFin!V$362","v":0},{"$f":" ConFin!W$362","v":0},{"$f":" ConFin!X$362","v":0},{"$f":" ConFin!Y$362","v":0},{"$f":" ConFin!Z$362","v":0},{"$f":" ConFin!AA$362","v":0},{"$f":" ConFin!AB$362","v":0},{"$f":" ConFin!AC$362","v":0},{"$f":" ConFin!AD$362","v":0},{"$f":" ConFin!AE$362","v":0},{"$f":" ConFin!AF$362","v":0},{"$f":" ConFin!AG$362","v":0},{"$f":" ConFin!AH$362","v":0},{"$f":" ConFin!AI$362","v":0},{"$f":" ConFin!AJ$362","v":0},{"$f":" ConFin!AK$362","v":0},{"$f":" ConFin!AL$362","v":0},{"$f":" ConFin!AM$362","v":0},{"$f":" ConFin!AN$362","v":0},{"$f":" ConFin!AO$362","v":0},{"$f":" ConFin!AP$362","v":0},{"$f":" ConFin!AQ$362","v":0},{"$f":" ConFin!AR$362","v":0},{"$f":" ConFin!AS$362","v":0},{"$f":" ConFin!AT$362","v":0},{"$f":" ConFin!AU$362","v":0},{"$f":" ConFin!AV$362","v":0},{"$f":" ConFin!AW$362","v":0},{"$f":" ConFin!AX$362","v":0},{"$f":" ConFin!AY$362","v":0},{"$f":" ConFin!AZ$362","v":0},{"$f":" ConFin!BA$362","v":0},{"$f":" ConFin!BB$362","v":0},{"$f":" ConFin!BC$362","v":0},{"$f":" ConFin!BD$362","v":0},{"$f":" ConFin!BE$362","v":0},{"$f":" ConFin!BF$362","v":0},{"$f":" ConFin!BG$362","v":0},{"$f":" ConFin!BH$362","v":0},{"$f":" ConFin!BI$362","v":0},{"$f":" ConFin!BJ$362","v":0},{"$f":" ConFin!BK$362","v":0},{"$f":" ConFin!BL$362","v":0},{"$f":" ConFin!BM$362","v":0},{"$f":" ConFin!BN$362","v":0},{"$f":" ConFin!BO$362","v":0},{"$f":" ConFin!BP$362","v":0},{"$f":" ConFin!BQ$362","v":0},{"$f":" ConFin!BR$362","v":0},{"$f":" ConFin!BS$362","v":0},{"$f":" ConFin!BT$362","v":0},{"$f":" ConFin!BU$362","v":0},{"$f":" ConFin!BV$362","v":0},{"$f":" ConFin!BW$362","v":0},{"$f":" ConFin!BX$362","v":0},{"$f":" ConFin!BY$362","v":0},{"$f":" ConFin!BZ$362","v":0},{"$f":" ConFin!CA$362","v":0},{"$f":" ConFin!CB$362","v":0},{"$f":" ConFin!CC$362","v":0},{"$f":" ConFin!CD$362","v":0},{"$f":" ConFin!CE$362","v":0},{"$f":" ConFin!CF$362","v":0},{"$f":" ConFin!CG$362","v":0},{"$f":" ConFin!CH$362","v":0},{"$f":" ConFin!CI$362","v":0},{"$f":" ConFin!CJ$362","v":0},{"$f":" ConFin!CK$362","v":0},{"$f":" ConFin!CL$362","v":0},{"$f":" ConFin!CM$362","v":0},{"$f":" ConFin!CN$362","v":0},{"$f":" ConFin!CO$362","v":0},{"$f":" ConFin!CP$362","v":0},{"$f":" ConFin!CQ$362","v":0},{"$f":" ConFin!CR$362","v":0},{"$f":" ConFin!CS$362","v":0},{"$f":" ConFin!CT$362","v":0},{"$f":" ConFin!CU$362","v":0},{"$f":" ConFin!CV$362","v":0},{"$f":" ConFin!CW$362","v":0},{"$f":" ConFin!CX$362","v":0},{"$f":" ConFin!CY$362","v":0},{"$f":" ConFin!CZ$362","v":0},{"$f":" ConFin!DA$362","v":0},{"$f":" ConFin!DB$362","v":0},{"$f":" ConFin!DC$362","v":0},{"$f":" ConFin!DD$362","v":0},{"$f":" ConFin!DE$362","v":0},{"$f":" ConFin!DF$362","v":0},{"$f":" ConFin!DG$362","v":0},{"$f":" ConFin!DH$362","v":0},{"$f":" ConFin!DI$362","v":0},{"$f":" ConFin!DJ$362","v":0},{"$f":" ConFin!DK$362","v":0},{"$f":" ConFin!DL$362","v":0},{"$f":" ConFin!DM$362","v":0},{"$f":" ConFin!DN$362","v":0},{"$f":" ConFin!DO$362","v":0},{"$f":" ConFin!DP$362","v":0},{"$f":" ConFin!DQ$362","v":0},{"$f":" ConFin!DR$362","v":0},{"$f":" ConFin!DS$362","v":0},{"$f":" ConFin!DT$362","v":0},{"$f":" ConFin!DU$362","v":0},{"$f":" ConFin!DV$362","v":0},{"$f":" ConFin!DW$362","v":0},{"$f":" ConFin!DX$362","v":0},{"$f":" ConFin!DY$362","v":0},{"$f":" ConFin!DZ$362","v":0},{"$f":" ConFin!EA$362","v":0},{"$f":" ConFin!EB$362","v":0},{"$f":" ConFin!EC$362","v":0},{"$f":" ConFin!ED$362","v":0},{"$f":" ConFin!EE$362","v":0},{"$f":" ConFin!EF$362","v":0},{"$f":" ConFin!EG$362","v":0},{"$f":" ConFin!EH$362","v":0},{"$f":" ConFin!EI$362","v":0},{"$f":" ConFin!EJ$362","v":0},{"$f":" ConFin!EK$362","v":0},{"$f":" ConFin!EL$362","v":0},{"$f":" ConFin!EM$362","v":0},{"$f":" ConFin!EN$362","v":0},{"$f":" ConFin!EO$362","v":0},{"$f":" ConFin!EP$362","v":0},{"$f":" ConFin!EQ$362","v":0},{"$f":" ConFin!ER$362","v":0},{"$f":" ConFin!ES$362","v":0},{"$f":" ConFin!ET$362","v":0},{"$f":" ConFin!EU$362","v":0},{"$f":" ConFin!EV$362","v":0},{"$f":" ConFin!EW$362","v":0},{"$f":" ConFin!EX$362","v":0},{"$f":" ConFin!EY$362","v":0},{"$f":" ConFin!EZ$362","v":0},{"$f":" ConFin!FA$362","v":0},{"$f":" ConFin!FB$362","v":0},{"$f":" ConFin!FC$362","v":0},{"$f":" ConFin!FD$362","v":0},{"$f":" ConFin!FE$362","v":0},{"$f":" ConFin!FF$362","v":0},{"$f":" ConFin!FG$362","v":0},{"$f":" ConFin!FH$362","v":0},{"$f":" ConFin!FI$362","v":0},{"$f":" ConFin!FJ$362","v":0},{"$f":" ConFin!FK$362","v":0},{"$f":" ConFin!FL$362","v":0},{"$f":" ConFin!FM$362","v":0},{"$f":" ConFin!FN$362","v":0},{"$f":" ConFin!FO$362","v":0},{"$f":" ConFin!FP$362","v":0},{"$f":" ConFin!FQ$362","v":0},{"$f":" ConFin!FR$362","v":0},{"$f":" ConFin!FS$362","v":0},{"$f":" ConFin!FT$362","v":0},{"$f":" ConFin!FU$362","v":0},{"$f":" ConFin!FV$362","v":0},{"$f":" ConFin!FW$362","v":0},{"$f":" ConFin!FX$362","v":0},{"$f":" ConFin!FY$362","v":0},{"$f":" ConFin!FZ$362","v":0},{"$f":" ConFin!GA$362","v":0},{"$f":" ConFin!GB$362","v":0},{"$f":" ConFin!GC$362","v":0},{"$f":" ConFin!GD$362","v":0},{"$f":" ConFin!GE$362","v":0},{"$f":" ConFin!GF$362","v":0},{"$f":" ConFin!GG$362","v":0},{"$f":" ConFin!GH$362","v":0},{"$f":" ConFin!GI$362","v":0},{"$f":" ConFin!GJ$362","v":0}]
[null,null,null,null,{"$f":" ConFin!E$365","v":"Equity bridge interest and fees rolled up - m"},{"$f":" ConFin!F$365","v":0},{"$f":" ConFin!G$365","v":"$ 000s"},{"$f":" ConFin!H$365","v":0},{"$f":" ConFin!I$365","v":0},{"$f":" ConFin!J$365","v":0},{"$f":" ConFin!K$365","v":0},{"$f":" ConFin!L$365","v":0},{"$f":" ConFin!M$365","v":0},{"$f":" ConFin!N$365","v":0},{"$f":" ConFin!O$365","v":0},{"$f":" ConFin!P$365","v":0},{"$f":" ConFin!Q$365","v":0},{"$f":" ConFin!R$365","v":0},{"$f":" ConFin!S$365","v":0},{"$f":" ConFin!T$365","v":0},{"$f":" ConFin!U$365","v":0},{"$f":" ConFin!V$365","v":0},{"$f":" ConFin!W$365","v":0},{"$f":" ConFin!X$365","v":0},{"$f":" ConFin!Y$365","v":0},{"$f":" ConFin!Z$365","v":0},{"$f":" ConFin!AA$365","v":0},{"$f":" ConFin!AB$365","v":0},{"$f":" ConFin!AC$365","v":0},{"$f":" ConFin!AD$365","v":0},{"$f":" ConFin!AE$365","v":0},{"$f":" ConFin!AF$365","v":0},{"$f":" ConFin!AG$365","v":0},{"$f":" ConFin!AH$365","v":0},{"$f":" ConFin!AI$365","v":0},{"$f":" ConFin!AJ$365","v":0},{"$f":" ConFin!AK$365","v":0},{"$f":" ConFin!AL$365","v":0},{"$f":" ConFin!AM$365","v":0},{"$f":" ConFin!AN$365","v":0},{"$f":" ConFin!AO$365","v":0},{"$f":" ConFin!AP$365","v":0},{"$f":" ConFin!AQ$365","v":0},{"$f":" ConFin!AR$365","v":0},{"$f":" ConFin!AS$365","v":0},{"$f":" ConFin!AT$365","v":0},{"$f":" ConFin!AU$365","v":0},{"$f":" ConFin!AV$365","v":0},{"$f":" ConFin!AW$365","v":0},{"$f":" ConFin!AX$365","v":0},{"$f":" ConFin!AY$365","v":0},{"$f":" ConFin!AZ$365","v":0},{"$f":" ConFin!BA$365","v":0},{"$f":" ConFin!BB$365","v":0},{"$f":" ConFin!BC$365","v":0},{"$f":" ConFin!BD$365","v":0},{"$f":" ConFin!BE$365","v":0},{"$f":" ConFin!BF$365","v":0},{"$f":" ConFin!BG$365","v":0},{"$f":" ConFin!BH$365","v":0},{"$f":" ConFin!BI$365","v":0},{"$f":" ConFin!BJ$365","v":0},{"$f":" ConFin!BK$365","v":0},{"$f":" ConFin!BL$365","v":0},{"$f":" ConFin!BM$365","v":0},{"$f":" ConFin!BN$365","v":0},{"$f":" ConFin!BO$365","v":0},{"$f":" ConFin!BP$365","v":0},{"$f":" ConFin!BQ$365","v":0},{"$f":" ConFin!BR$365","v":0},{"$f":" ConFin!BS$365","v":0},{"$f":" ConFin!BT$365","v":0},{"$f":" ConFin!BU$365","v":0},{"$f":" ConFin!BV$365","v":0},{"$f":" ConFin!BW$365","v":0},{"$f":" ConFin!BX$365","v":0},{"$f":" ConFin!BY$365","v":0},{"$f":" ConFin!BZ$365","v":0},{"$f":" ConFin!CA$365","v":0},{"$f":" ConFin!CB$365","v":0},{"$f":" ConFin!CC$365","v":0},{"$f":" ConFin!CD$365","v":0},{"$f":" ConFin!CE$365","v":0},{"$f":" ConFin!CF$365","v":0},{"$f":" ConFin!CG$365","v":0},{"$f":" ConFin!CH$365","v":0},{"$f":" ConFin!CI$365","v":0},{"$f":" ConFin!CJ$365","v":0},{"$f":" ConFin!CK$365","v":0},{"$f":" ConFin!CL$365","v":0},{"$f":" ConFin!CM$365","v":0},{"$f":" ConFin!CN$365","v":0},{"$f":" ConFin!CO$365","v":0},{"$f":" ConFin!CP$365","v":0},{"$f":" ConFin!CQ$365","v":0},{"$f":" ConFin!CR$365","v":0},{"$f":" ConFin!CS$365","v":0},{"$f":" ConFin!CT$365","v":0},{"$f":" ConFin!CU$365","v":0},{"$f":" ConFin!CV$365","v":0},{"$f":" ConFin!CW$365","v":0},{"$f":" ConFin!CX$365","v":0},{"$f":" ConFin!CY$365","v":0},{"$f":" ConFin!CZ$365","v":0},{"$f":" ConFin!DA$365","v":0},{"$f":" ConFin!DB$365","v":0},{"$f":" ConFin!DC$365","v":0},{"$f":" ConFin!DD$365","v":0},{"$f":" ConFin!DE$365","v":0},{"$f":" ConFin!DF$365","v":0},{"$f":" ConFin!DG$365","v":0},{"$f":" ConFin!DH$365","v":0},{"$f":" ConFin!DI$365","v":0},{"$f":" ConFin!DJ$365","v":0},{"$f":" ConFin!DK$365","v":0},{"$f":" ConFin!DL$365","v":0},{"$f":" ConFin!DM$365","v":0},{"$f":" ConFin!DN$365","v":0},{"$f":" ConFin!DO$365","v":0},{"$f":" ConFin!DP$365","v":0},{"$f":" ConFin!DQ$365","v":0},{"$f":" ConFin!DR$365","v":0},{"$f":" ConFin!DS$365","v":0},{"$f":" ConFin!DT$365","v":0},{"$f":" ConFin!DU$365","v":0},{"$f":" ConFin!DV$365","v":0},{"$f":" ConFin!DW$365","v":0},{"$f":" ConFin!DX$365","v":0},{"$f":" ConFin!DY$365","v":0},{"$f":" ConFin!DZ$365","v":0},{"$f":" ConFin!EA$365","v":0},{"$f":" ConFin!EB$365","v":0},{"$f":" ConFin!EC$365","v":0},{"$f":" ConFin!ED$365","v":0},{"$f":" ConFin!EE$365","v":0},{"$f":" ConFin!EF$365","v":0},{"$f":" ConFin!EG$365","v":0},{"$f":" ConFin!EH$365","v":0},{"$f":" ConFin!EI$365","v":0},{"$f":" ConFin!EJ$365","v":0},{"$f":" ConFin!EK$365","v":0},{"$f":" ConFin!EL$365","v":0},{"$f":" ConFin!EM$365","v":0},{"$f":" ConFin!EN$365","v":0},{"$f":" ConFin!EO$365","v":0},{"$f":" ConFin!EP$365","v":0},{"$f":" ConFin!EQ$365","v":0},{"$f":" ConFin!ER$365","v":0},{"$f":" ConFin!ES$365","v":0},{"$f":" ConFin!ET$365","v":0},{"$f":" ConFin!EU$365","v":0},{"$f":" ConFin!EV$365","v":0},{"$f":" ConFin!EW$365","v":0},{"$f":" ConFin!EX$365","v":0},{"$f":" ConFin!EY$365","v":0},{"$f":" ConFin!EZ$365","v":0},{"$f":" ConFin!FA$365","v":0},{"$f":" ConFin!FB$365","v":0},{"$f":" ConFin!FC$365","v":0},{"$f":" ConFin!FD$365","v":0},{"$f":" ConFin!FE$365","v":0},{"$f":" ConFin!FF$365","v":0},{"$f":" ConFin!FG$365","v":0},{"$f":" ConFin!FH$365","v":0},{"$f":" ConFin!FI$365","v":0},{"$f":" ConFin!FJ$365","v":0},{"$f":" ConFin!FK$365","v":0},{"$f":" ConFin!FL$365","v":0},{"$f":" ConFin!FM$365","v":0},{"$f":" ConFin!FN$365","v":0},{"$f":" ConFin!FO$365","v":0},{"$f":" ConFin!FP$365","v":0},{"$f":" ConFin!FQ$365","v":0},{"$f":" ConFin!FR$365","v":0},{"$f":" ConFin!FS$365","v":0},{"$f":" ConFin!FT$365","v":0},{"$f":" ConFin!FU$365","v":0},{"$f":" ConFin!FV$365","v":0},{"$f":" ConFin!FW$365","v":0},{"$f":" ConFin!FX$365","v":0},{"$f":" ConFin!FY$365","v":0},{"$f":" ConFin!FZ$365","v":0},{"$f":" ConFin!GA$365","v":0},{"$f":" ConFin!GB$365","v":0},{"$f":" ConFin!GC$365","v":0},{"$f":" ConFin!GD$365","v":0},{"$f":" ConFin!GE$365","v":0},{"$f":" ConFin!GF$365","v":0},{"$f":" ConFin!GG$365","v":0},{"$f":" ConFin!GH$365","v":0},{"$f":" ConFin!GI$365","v":0},{"$f":" ConFin!GJ$365","v":0}]
[null,null,null,"less",{"$f":" E$478","v":"Equity bridge repayment POS"},{"$f":" F$478","v":0},{"$f":" G$478","v":"$ 000s"},{"$f":" H$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ED$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity bridge balance",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":" J484 + J485 + J486 - J487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP484 + AP485 + AP486 - AP487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV484 + BV485 + BV486 - BV487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DB484 + DB485 + DB486 - DB487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH484 + EH485 + EH486 - EH487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FN484 + FN485 + FN486 - FN487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity bridge interest"]
[null,null,"Equity bridge interest"]
[null,null,null,null,{"$f":" InpC!E$86","v":"% of EBL hedged"},{"$f":" InpC!F$86","v":1},{"$f":" InpC!G$86","v":"%"}]
[null,null,null,null,{"$f":" E$484","v":"Equity bridge balance BEG"},{"$f":" F$484","v":0},{"$f":" G$484","v":"$ 000s"},{"$f":" H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"% of EBL hedged during operations",null,"%",null,null,{"$f":" IF(AND(J493 > CHK_TOL, J494 = 1), $F492, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(AP493 > CHK_TOL, AP494 = 1), $F492, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(BV493 > CHK_TOL, BV494 = 1), $F492, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(DB493 > CHK_TOL, DB494 = 1), $F492, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EH493 > CHK_TOL, EH494 = 1), $F492, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(FN493 > CHK_TOL, FN494 = 1), $F492, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$87","v":"Equity bridge swap rate"},{"$f":" InpC!F$87","v":1.4999999999999999E-2},{"$f":" InpC!G$87","v":"% p.a."}]
[null,null,null,null,{"$f":" E$495","v":"% of EBL hedged during operations"},{"$f":" F$495","v":0},{"$f":" G$495","v":"%"},{"$f":" H$495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" InpS!E$13","v":"Active senior debt forward curve"},{"$f":" InpS!F$13","v":0},{"$f":" InpS!G$13","v":"% p.a."},{"$f":" InpS!H$13","v":0},{"$f":" InpS!I$13","v":0},{"$f":" InpS!J$13","v":0.02},{"$f":" InpS!K$13","v":2.0062E-2},{"$f":" InpS!L$13","v":2.0124E-2},{"$f":" InpS!M$13","v":2.0184000000000001E-2},{"$f":" InpS!N$13","v":2.0241000000000002E-2},{"$f":" InpS!O$13","v":2.0308000000000003E-2},{"$f":" InpS!P$13","v":2.0375000000000004E-2},{"$f":" InpS!Q$13","v":2.0434000000000004E-2},{"$f":" InpS!R$13","v":2.0506000000000003E-2},{"$f":" InpS!S$13","v":2.0569000000000004E-2},{"$f":" InpS!T$13","v":2.0620000000000003E-2},{"$f":" InpS!U$13","v":2.0666000000000004E-2},{"$f":" InpS!V$13","v":2.0719000000000005E-2},{"$f":" InpS!W$13","v":2.0757000000000005E-2},{"$f":" InpS!X$13","v":2.0795000000000004E-2},{"$f":" InpS!Y$13","v":2.0850000000000004E-2},{"$f":" InpS!Z$13","v":2.0888000000000004E-2},{"$f":" InpS!AA$13","v":2.0954000000000004E-2},{"$f":" InpS!AB$13","v":2.1024000000000004E-2},{"$f":" InpS!AC$13","v":2.1091000000000006E-2},{"$f":" InpS!AD$13","v":2.1134000000000007E-2},{"$f":" InpS!AE$13","v":2.1205000000000009E-2},{"$f":" InpS!AF$13","v":2.127900000000001E-2},{"$f":" InpS!AG$13","v":2.1316000000000009E-2},{"$f":" InpS!AH$13","v":2.1367000000000008E-2},{"$f":" InpS!AI$13","v":2.1421000000000006E-2},{"$f":" InpS!AJ$13","v":2.1470000000000006E-2},{"$f":" InpS!AK$13","v":2.1516000000000007E-2},{"$f":" InpS!AL$13","v":2.1570000000000006E-2},{"$f":" InpS!AM$13","v":2.1639000000000005E-2},{"$f":" InpS!AN$13","v":2.1709000000000006E-2},{"$f":" InpS!AO$13","v":2.1772000000000007E-2},{"$f":" InpS!AP$13","v":2.1813000000000006E-2},{"$f":" InpS!AQ$13","v":2.1858000000000006E-2},{"$f":" InpS!AR$13","v":2.1913000000000005E-2},{"$f":" InpS!AS$13","v":2.1986000000000006E-2},{"$f":" InpS!AT$13","v":2.2041000000000005E-2},{"$f":" InpS!AU$13","v":2.2089000000000004E-2},{"$f":" InpS!AV$13","v":2.2148000000000004E-2},{"$f":" InpS!AW$13","v":2.2216000000000003E-2},{"$f":" InpS!AX$13","v":2.2282000000000003E-2},{"$f":" InpS!AY$13","v":2.2351000000000003E-2},{"$f":" InpS!AZ$13","v":2.2409000000000002E-2},{"$f":" InpS!BA$13","v":2.2445000000000003E-2},{"$f":" InpS!BB$13","v":2.2489000000000002E-2},{"$f":" InpS!BC$13","v":2.2535000000000003E-2},{"$f":" InpS!BD$13","v":2.2607000000000002E-2},{"$f":" InpS!BE$13","v":2.2647E-2},{"$f":" InpS!BF$13","v":2.2683999999999999E-2},{"$f":" InpS!BG$13","v":2.2734000000000001E-2},{"$f":" InpS!BH$13","v":2.2806E-2},{"$f":" InpS!BI$13","v":2.2852000000000001E-2},{"$f":" InpS!BJ$13","v":2.2898999999999999E-2},{"$f":" InpS!BK$13","v":2.2952999999999998E-2},{"$f":" InpS!BL$13","v":2.3027999999999996E-2},{"$f":" InpS!BM$13","v":2.3093999999999996E-2},{"$f":" InpS!BN$13","v":2.3145999999999996E-2},{"$f":" InpS!BO$13","v":2.3211999999999997E-2},{"$f":" InpS!BP$13","v":2.3253999999999997E-2},{"$f":" InpS!BQ$13","v":2.3288999999999997E-2},{"$f":" InpS!BR$13","v":2.3333999999999997E-2},{"$f":" InpS!BS$13","v":2.3372999999999998E-2},{"$f":" InpS!BT$13","v":2.3413999999999997E-2},{"$f":" InpS!BU$13","v":2.3472999999999997E-2},{"$f":" InpS!BV$13","v":2.3519999999999996E-2},{"$f":" InpS!BW$13","v":2.3592999999999996E-2},{"$f":" InpS!BX$13","v":2.3660999999999995E-2},{"$f":" InpS!BY$13","v":2.3728999999999993E-2},{"$f":" InpS!BZ$13","v":2.3785999999999995E-2},{"$f":" InpS!CA$13","v":2.3841999999999995E-2},{"$f":" InpS!CB$13","v":2.3907999999999995E-2},{"$f":" InpS!CC$13","v":2.3961999999999994E-2},{"$f":" InpS!CD$13","v":2.4011999999999995E-2},{"$f":" InpS!CE$13","v":2.4070999999999995E-2},{"$f":" InpS!CF$13","v":2.4119999999999996E-2},{"$f":" InpS!CG$13","v":2.4166999999999994E-2},{"$f":" InpS!CH$13","v":2.4215999999999994E-2},{"$f":" InpS!CI$13","v":2.4263999999999994E-2},{"$f":" InpS!CJ$13","v":2.4301999999999994E-2},{"$f":" InpS!CK$13","v":2.4365999999999995E-2},{"$f":" InpS!CL$13","v":2.4408999999999997E-2},{"$f":" InpS!CM$13","v":2.4462999999999995E-2},{"$f":" InpS!CN$13","v":2.4530999999999994E-2},{"$f":" InpS!CO$13","v":2.4586999999999994E-2},{"$f":" InpS!CP$13","v":2.4622999999999996E-2},{"$f":" InpS!CQ$13","v":2.4688999999999996E-2},{"$f":" InpS!CR$13","v":2.4738999999999997E-2},{"$f":" InpS!CS$13","v":2.4789999999999996E-2},{"$f":" InpS!CT$13","v":2.4834999999999996E-2},{"$f":" InpS!CU$13","v":2.4872999999999996E-2},{"$f":" InpS!CV$13","v":2.4930999999999995E-2},{"$f":" InpS!CW$13","v":2.4983999999999996E-2},{"$f":" InpS!CX$13","v":2.5048999999999995E-2},{"$f":" InpS!CY$13","v":2.5111999999999995E-2},{"$f":" InpS!CZ$13","v":2.5181999999999996E-2},{"$f":" InpS!DA$13","v":2.5251999999999997E-2},{"$f":" InpS!DB$13","v":2.5289999999999997E-2},{"$f":" InpS!DC$13","v":2.5332999999999998E-2},{"$f":" InpS!DD$13","v":2.5393999999999996E-2},{"$f":" InpS!DE$13","v":2.5438999999999996E-2},{"$f":" InpS!DF$13","v":2.5490999999999996E-2},{"$f":" InpS!DG$13","v":2.5561999999999998E-2},{"$f":" InpS!DH$13","v":2.5623999999999997E-2},{"$f":" InpS!DI$13","v":2.5665999999999998E-2},{"$f":" InpS!DJ$13","v":2.5738999999999998E-2},{"$f":" InpS!DK$13","v":2.5798999999999999E-2},{"$f":" InpS!DL$13","v":2.5836999999999999E-2},{"$f":" InpS!DM$13","v":2.5906999999999999E-2},{"$f":" InpS!DN$13","v":2.5946999999999998E-2},{"$f":" InpS!DO$13","v":2.5985999999999999E-2},{"$f":" InpS!DP$13","v":2.6058999999999999E-2},{"$f":" InpS!DQ$13","v":2.6103999999999999E-2},{"$f":" InpS!DR$13","v":2.6176999999999999E-2},{"$f":" InpS!DS$13","v":2.622E-2},{"$f":" InpS!DT$13","v":2.6291000000000002E-2},{"$f":" InpS!DU$13","v":2.6347000000000002E-2},{"$f":" InpS!DV$13","v":2.6388000000000002E-2},{"$f":" InpS!DW$13","v":2.6447000000000002E-2},{"$f":" InpS!DX$13","v":2.6511000000000003E-2},{"$f":" InpS!DY$13","v":2.6547000000000005E-2},{"$f":" InpS!DZ$13","v":2.6589000000000005E-2},{"$f":" InpS!EA$13","v":2.6655000000000005E-2},{"$f":" InpS!EB$13","v":2.6693000000000005E-2},{"$f":" InpS!EC$13","v":2.6738000000000005E-2},{"$f":" InpS!ED$13","v":2.6811000000000005E-2},{"$f":" InpS!EE$13","v":2.6864000000000006E-2},{"$f":" InpS!EF$13","v":2.6917000000000007E-2},{"$f":" InpS!EG$13","v":2.6985000000000006E-2},{"$f":" InpS!EH$13","v":2.7028000000000007E-2},{"$f":" InpS!EI$13","v":2.7090000000000006E-2},{"$f":" InpS!EJ$13","v":2.7134000000000005E-2},{"$f":" InpS!EK$13","v":2.7205000000000007E-2},{"$f":" InpS!EL$13","v":2.7270000000000006E-2},{"$f":" InpS!EM$13","v":2.7308000000000006E-2},{"$f":" InpS!EN$13","v":2.7346000000000006E-2},{"$f":" InpS!EO$13","v":2.7391000000000006E-2},{"$f":" InpS!EP$13","v":2.7437000000000007E-2},{"$f":" InpS!EQ$13","v":2.7496000000000007E-2},{"$f":" InpS!ER$13","v":2.7551000000000006E-2},{"$f":" InpS!ES$13","v":2.7621000000000007E-2},{"$f":" InpS!ET$13","v":2.7689000000000005E-2},{"$f":" InpS!EU$13","v":2.7753000000000007E-2},{"$f":" InpS!EV$13","v":2.7788000000000007E-2},{"$f":" InpS!EW$13","v":2.7828000000000006E-2},{"$f":" InpS!EX$13","v":2.7891000000000006E-2},{"$f":" InpS!EY$13","v":2.7952000000000005E-2},{"$f":" InpS!EZ$13","v":2.8004000000000005E-2},{"$f":" InpS!FA$13","v":2.8051000000000003E-2},{"$f":" InpS!FB$13","v":2.8117000000000003E-2},{"$f":" InpS!FC$13","v":2.8162000000000003E-2},{"$f":" InpS!FD$13","v":2.8226000000000005E-2},{"$f":" InpS!FE$13","v":2.8283000000000006E-2},{"$f":" InpS!FF$13","v":2.8351000000000005E-2},{"$f":" InpS!FG$13","v":2.8407000000000005E-2},{"$f":" InpS!FH$13","v":2.8452000000000005E-2},{"$f":" InpS!FI$13","v":2.8495000000000006E-2},{"$f":" InpS!FJ$13","v":2.8570000000000005E-2},{"$f":" InpS!FK$13","v":2.8613000000000006E-2},{"$f":" InpS!FL$13","v":2.8678000000000006E-2},{"$f":" InpS!FM$13","v":2.8726000000000005E-2},{"$f":" InpS!FN$13","v":2.8797000000000007E-2},{"$f":" InpS!FO$13","v":2.8861000000000008E-2},{"$f":" InpS!FP$13","v":2.8935000000000009E-2},{"$f":" InpS!FQ$13","v":2.899500000000001E-2},{"$f":" InpS!FR$13","v":2.905000000000001E-2},{"$f":" InpS!FS$13","v":2.910900000000001E-2},{"$f":" InpS!FT$13","v":2.9181000000000009E-2},{"$f":" InpS!FU$13","v":2.9232000000000008E-2},{"$f":" InpS!FV$13","v":2.9283000000000007E-2},{"$f":" InpS!FW$13","v":2.9322000000000008E-2},{"$f":" InpS!FX$13","v":2.9382000000000009E-2},{"$f":" InpS!FY$13","v":2.9447000000000008E-2},{"$f":" InpS!FZ$13","v":2.9488000000000007E-2},{"$f":" InpS!GA$13","v":2.9557000000000007E-2},{"$f":" InpS!GB$13","v":2.9595000000000007E-2},{"$f":" InpS!GC$13","v":2.9670000000000005E-2},{"$f":" InpS!GD$13","v":2.9737000000000006E-2},{"$f":" InpS!GE$13","v":2.9788000000000005E-2},{"$f":" InpS!GF$13","v":2.9841000000000006E-2},{"$f":" InpS!GG$13","v":2.9881000000000005E-2},{"$f":" InpS!GH$13","v":2.9955000000000006E-2},{"$f":" InpS!GI$13","v":3.0029000000000007E-2},{"$f":" InpS!GJ$13","v":3.0092000000000008E-2}]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"All in equity bridge base rate",null,"% p.a.",null,null,{"$f":" IF(J500 = 1, (J498 * $F497) + ((1- J498) * J499), 0)","v":0},0,0,0,0,0,0,2.0434000000000004E-2,2.0506000000000003E-2,2.0569000000000004E-2,2.0620000000000003E-2,2.0666000000000004E-2,2.0719000000000005E-2,2.0757000000000005E-2,2.0795000000000004E-2,2.0850000000000004E-2,2.0888000000000004E-2,2.0954000000000004E-2,2.1024000000000004E-2,2.1091000000000006E-2,2.1134000000000007E-2,2.1205000000000009E-2,2.127900000000001E-2,2.1316000000000009E-2,2.1367000000000008E-2,2.1421000000000006E-2,2.1470000000000006E-2,2.1516000000000007E-2,2.1570000000000006E-2,2.1639000000000005E-2,2.1709000000000006E-2,2.1772000000000007E-2,{"$f":" IF(AP500 = 1, (AP498 * $F497) + ((1- AP498) * AP499), 0)","v":2.1813000000000006E-2},2.1858000000000006E-2,2.1913000000000005E-2,2.1986000000000006E-2,2.2041000000000005E-2,2.2089000000000004E-2,2.2148000000000004E-2,2.2216000000000003E-2,2.2282000000000003E-2,2.2351000000000003E-2,2.2409000000000002E-2,2.2445000000000003E-2,2.2489000000000002E-2,2.2535000000000003E-2,2.2607000000000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BV500 = 1, (BV498 * $F497) + ((1- BV498) * BV499), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(DB500 = 1, (DB498 * $F497) + ((1- DB498) * DB499), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(EH500 = 1, (EH498 * $F497) + ((1- EH498) * EH499), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(FN500 = 1, (FN498 * $F497) + ((1- FN498) * FN499), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$90","v":"Equity bridge margin - operations"},{"$f":" InpC!F$90","v":2.5000000000000001E-2},{"$f":" InpC!G$90","v":"% p.a."}]
[null,null,null,null,{"$f":" InpC!E$81","v":"Equity bridge day count convention"},{"$f":" InpC!F$81","v":360},{"$f":" InpC!G$81","v":"days"}]
[null,null,null,null,{"$f":" E$501","v":"All in equity bridge base rate"},{"$f":" F$501","v":0},{"$f":" G$501","v":"% p.a."},{"$f":" H$501","v":0},0,0,0,0,0,0,0,0,2.0434000000000004E-2,2.0506000000000003E-2,2.0569000000000004E-2,2.0620000000000003E-2,2.0666000000000004E-2,2.0719000000000005E-2,2.0757000000000005E-2,2.0795000000000004E-2,2.0850000000000004E-2,2.0888000000000004E-2,2.0954000000000004E-2,2.1024000000000004E-2,2.1091000000000006E-2,2.1134000000000007E-2,2.1205000000000009E-2,2.127900000000001E-2,2.1316000000000009E-2,2.1367000000000008E-2,2.1421000000000006E-2,2.1470000000000006E-2,{"$f":" AK$501","v":2.1516000000000007E-2},2.1570000000000006E-2,2.1639000000000005E-2,2.1709000000000006E-2,2.1772000000000007E-2,2.1813000000000006E-2,2.1858000000000006E-2,2.1913000000000005E-2,2.1986000000000006E-2,2.2041000000000005E-2,2.2089000000000004E-2,2.2148000000000004E-2,2.2216000000000003E-2,2.2282000000000003E-2,2.2351000000000003E-2,2.2409000000000002E-2,2.2445000000000003E-2,2.2489000000000002E-2,2.2535000000000003E-2,2.2607000000000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$207","v":"Days in period"},{"$f":" Time!F$207","v":0},{"$f":" Time!G$207","v":"days"},{"$f":" Time!H$207","v":0},{"$f":" Time!I$207","v":0},{"$f":" Time!J$207","v":181},{"$f":" Time!K$207","v":184},{"$f":" Time!L$207","v":181},{"$f":" Time!M$207","v":184},{"$f":" Time!N$207","v":181},{"$f":" Time!O$207","v":184},{"$f":" Time!P$207","v":182},{"$f":" Time!Q$207","v":184},{"$f":" Time!R$207","v":181},{"$f":" Time!S$207","v":184},{"$f":" Time!T$207","v":181},{"$f":" Time!U$207","v":184},{"$f":" Time!V$207","v":181},{"$f":" Time!W$207","v":184},{"$f":" Time!X$207","v":182},{"$f":" Time!Y$207","v":184},{"$f":" Time!Z$207","v":181},{"$f":" Time!AA$207","v":184},{"$f":" Time!AB$207","v":181},{"$f":" Time!AC$207","v":184},{"$f":" Time!AD$207","v":181},{"$f":" Time!AE$207","v":184},{"$f":" Time!AF$207","v":182},{"$f":" Time!AG$207","v":184},{"$f":" Time!AH$207","v":181},{"$f":" Time!AI$207","v":184},{"$f":" Time!AJ$207","v":181},{"$f":" Time!AK$207","v":184},{"$f":" Time!AL$207","v":181},{"$f":" Time!AM$207","v":184},{"$f":" Time!AN$207","v":182},{"$f":" Time!AO$207","v":184},{"$f":" Time!AP$207","v":181},{"$f":" Time!AQ$207","v":184},{"$f":" Time!AR$207","v":181},{"$f":" Time!AS$207","v":184},{"$f":" Time!AT$207","v":181},{"$f":" Time!AU$207","v":184},{"$f":" Time!AV$207","v":182},{"$f":" Time!AW$207","v":184},{"$f":" Time!AX$207","v":181},{"$f":" Time!AY$207","v":184},{"$f":" Time!AZ$207","v":181},{"$f":" Time!BA$207","v":184},{"$f":" Time!BB$207","v":181},{"$f":" Time!BC$207","v":184},{"$f":" Time!BD$207","v":182},{"$f":" Time!BE$207","v":184},{"$f":" Time!BF$207","v":181},{"$f":" Time!BG$207","v":184},{"$f":" Time!BH$207","v":181},{"$f":" Time!BI$207","v":184},{"$f":" Time!BJ$207","v":181},{"$f":" Time!BK$207","v":184},{"$f":" Time!BL$207","v":182},{"$f":" Time!BM$207","v":184},{"$f":" Time!BN$207","v":181},{"$f":" Time!BO$207","v":184},{"$f":" Time!BP$207","v":181},{"$f":" Time!BQ$207","v":184},{"$f":" Time!BR$207","v":181},{"$f":" Time!BS$207","v":184},{"$f":" Time!BT$207","v":182},{"$f":" Time!BU$207","v":184},{"$f":" Time!BV$207","v":181},{"$f":" Time!BW$207","v":184},{"$f":" Time!BX$207","v":181},{"$f":" Time!BY$207","v":184},{"$f":" Time!BZ$207","v":181},{"$f":" Time!CA$207","v":184},{"$f":" Time!CB$207","v":182},{"$f":" Time!CC$207","v":184},{"$f":" Time!CD$207","v":181},{"$f":" Time!CE$207","v":184},{"$f":" Time!CF$207","v":181},{"$f":" Time!CG$207","v":184},{"$f":" Time!CH$207","v":181},{"$f":" Time!CI$207","v":184},{"$f":" Time!CJ$207","v":182},{"$f":" Time!CK$207","v":184},{"$f":" Time!CL$207","v":181},{"$f":" Time!CM$207","v":184},{"$f":" Time!CN$207","v":181},{"$f":" Time!CO$207","v":184},{"$f":" Time!CP$207","v":181},{"$f":" Time!CQ$207","v":184},{"$f":" Time!CR$207","v":182},{"$f":" Time!CS$207","v":184},{"$f":" Time!CT$207","v":181},{"$f":" Time!CU$207","v":184},{"$f":" Time!CV$207","v":181},{"$f":" Time!CW$207","v":184},{"$f":" Time!CX$207","v":181},{"$f":" Time!CY$207","v":184},{"$f":" Time!CZ$207","v":182},{"$f":" Time!DA$207","v":184},{"$f":" Time!DB$207","v":181},{"$f":" Time!DC$207","v":184},{"$f":" Time!DD$207","v":181},{"$f":" Time!DE$207","v":184},{"$f":" Time!DF$207","v":181},{"$f":" Time!DG$207","v":184},{"$f":" Time!DH$207","v":182},{"$f":" Time!DI$207","v":184},{"$f":" Time!DJ$207","v":181},{"$f":" Time!DK$207","v":184},{"$f":" Time!DL$207","v":181},{"$f":" Time!DM$207","v":184},{"$f":" Time!DN$207","v":181},{"$f":" Time!DO$207","v":184},{"$f":" Time!DP$207","v":182},{"$f":" Time!DQ$207","v":184},{"$f":" Time!DR$207","v":181},{"$f":" Time!DS$207","v":184},{"$f":" Time!DT$207","v":181},{"$f":" Time!DU$207","v":184},{"$f":" Time!DV$207","v":181},{"$f":" Time!DW$207","v":184},{"$f":" Time!DX$207","v":182},{"$f":" Time!DY$207","v":184},{"$f":" Time!DZ$207","v":181},{"$f":" Time!EA$207","v":184},{"$f":" Time!EB$207","v":181},{"$f":" Time!EC$207","v":184},{"$f":" Time!ED$207","v":181},{"$f":" Time!EE$207","v":184},{"$f":" Time!EF$207","v":182},{"$f":" Time!EG$207","v":184},{"$f":" Time!EH$207","v":181},{"$f":" Time!EI$207","v":184},{"$f":" Time!EJ$207","v":181},{"$f":" Time!EK$207","v":184},{"$f":" Time!EL$207","v":181},{"$f":" Time!EM$207","v":184},{"$f":" Time!EN$207","v":182},{"$f":" Time!EO$207","v":184},{"$f":" Time!EP$207","v":181},{"$f":" Time!EQ$207","v":184},{"$f":" Time!ER$207","v":181},{"$f":" Time!ES$207","v":184},{"$f":" Time!ET$207","v":181},{"$f":" Time!EU$207","v":184},{"$f":" Time!EV$207","v":182},{"$f":" Time!EW$207","v":184},{"$f":" Time!EX$207","v":181},{"$f":" Time!EY$207","v":184},{"$f":" Time!EZ$207","v":181},{"$f":" Time!FA$207","v":184},{"$f":" Time!FB$207","v":181},{"$f":" Time!FC$207","v":184},{"$f":" Time!FD$207","v":182},{"$f":" Time!FE$207","v":184},{"$f":" Time!FF$207","v":181},{"$f":" Time!FG$207","v":184},{"$f":" Time!FH$207","v":181},{"$f":" Time!FI$207","v":184},{"$f":" Time!FJ$207","v":181},{"$f":" Time!FK$207","v":184},{"$f":" Time!FL$207","v":181},{"$f":" Time!FM$207","v":184},{"$f":" Time!FN$207","v":181},{"$f":" Time!FO$207","v":184},{"$f":" Time!FP$207","v":181},{"$f":" Time!FQ$207","v":184},{"$f":" Time!FR$207","v":181},{"$f":" Time!FS$207","v":184},{"$f":" Time!FT$207","v":182},{"$f":" Time!FU$207","v":184},{"$f":" Time!FV$207","v":181},{"$f":" Time!FW$207","v":184},{"$f":" Time!FX$207","v":181},{"$f":" Time!FY$207","v":184},{"$f":" Time!FZ$207","v":181},{"$f":" Time!GA$207","v":184},{"$f":" Time!GB$207","v":182},{"$f":" Time!GC$207","v":184},{"$f":" Time!GD$207","v":181},{"$f":" Time!GE$207","v":184},{"$f":" Time!GF$207","v":181},{"$f":" Time!GG$207","v":184},{"$f":" Time!GH$207","v":181},{"$f":" Time!GI$207","v":184},{"$f":" Time!GJ$207","v":182}]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"Equity bridge applicable interest rate",null,"%",null,null,{"$f":" ($F503 + J505) / $F504 * J506 * J507","v":0},0,0,0,0,0,0,2.3221822222222223E-2,2.2879405555555555E-2,2.3290822222222226E-2,2.2936722222222226E-2,2.3340400000000004E-2,2.2986497222222225E-2,2.3386911111111113E-2,2.3151916666666668E-2,2.3434444444444442E-2,2.3071466666666669E-2,2.3487600000000001E-2,2.313984444444445E-2,2.3557622222222227E-2,2.3195150000000005E-2,2.3615888888888891E-2,2.3396605555555564E-2,2.3672622222222228E-2,2.3312297222222222E-2,2.3726288888888891E-2,2.3364083333333341E-2,2.3774844444444446E-2,2.3414361111111115E-2,2.3837711111111114E-2,2.3613994444444449E-2,2.3905688888888891E-2,{"$f":" ($F503 + AP505) / $F504 * AP506 * AP507","v":2.3536536111111114E-2},2.3949644444444453E-2,2.3586813888888891E-2,2.4015066666666668E-2,2.365116944444445E-2,2.4067711111111115E-2,2.3835933333333337E-2,2.4132622222222223E-2,2.377233888888889E-2,2.4201622222222222E-2,2.3836191666666673E-2,2.4249666666666666E-2,2.3876413888888889E-2,2.4295666666666674E-2,2.4067983333333334E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ($F503 + BV505) / $F504 * BV506 * BV507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ($F503 + DB505) / $F504 * DB506 * DB507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ($F503 + EH505) / $F504 * EH506 * EH507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ($F503 + FN505) / $F504 * FN506 * FN507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$508","v":"Equity bridge applicable interest rate"},{"$f":" F$508","v":0},{"$f":" G$508","v":"%"},{"$f":" H$508","v":0},0,0,0,0,0,0,0,0,2.3221822222222223E-2,2.2879405555555555E-2,2.3290822222222226E-2,2.2936722222222226E-2,2.3340400000000004E-2,2.2986497222222225E-2,2.3386911111111113E-2,2.3151916666666668E-2,2.3434444444444442E-2,2.3071466666666669E-2,2.3487600000000001E-2,2.313984444444445E-2,2.3557622222222227E-2,2.3195150000000005E-2,2.3615888888888891E-2,2.3396605555555564E-2,2.3672622222222228E-2,2.3312297222222222E-2,2.3726288888888891E-2,2.3364083333333341E-2,{"$f":" AK$508","v":2.3774844444444446E-2},2.3414361111111115E-2,2.3837711111111114E-2,2.3613994444444449E-2,2.3905688888888891E-2,2.3536536111111114E-2,2.3949644444444453E-2,2.3586813888888891E-2,2.4015066666666668E-2,2.365116944444445E-2,2.4067711111111115E-2,2.3835933333333337E-2,2.4132622222222223E-2,2.377233888888889E-2,2.4201622222222222E-2,2.3836191666666673E-2,2.4249666666666666E-2,2.3876413888888889E-2,2.4295666666666674E-2,2.4067983333333334E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$484","v":"Equity bridge balance BEG"},{"$f":" F$484","v":0},{"$f":" G$484","v":"$ 000s"},{"$f":" H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"Equity bridge interest POS",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J513:GJ513)","v":0},null,{"$f":" J510 * J511 * J512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP510 * AP511 * AP512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BE510 * BE511 * BE512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DQ510 * DQ511 * DQ512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GC510 * GC511 * GC512","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E513, LEN(E513) - 4)","v":"Equity bridge interest"},null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J514:GJ514)","v":0},null,{"$f":" -1 * J513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * AP513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BE513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * DQ513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * GC513","v":0},0,0,0,0,0,0,0]
[]
[]
["END"]

{"sheet":"DSRA","index":14,"n_rows":89,"n_cols":16384,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"DSRA - Seasonal - Leverage Method"}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Check!$F$9","v":4},"Error chks",null,null,{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,{"$f":" Time!E$66","v":"Timeline label"},{"$f":" Output!J2","v":55},"Track chgs",null,null,{"$f":" Time!J$66","v":"Pre-fcst"},{"$f":" Time!K$66","v":"Pre-fcst"},{"$f":" Time!L$66","v":"Fin Close"},{"$f":" Time!M$66","v":"Construction"},{"$f":" Time!N$66","v":"Construction"},{"$f":" Time!O$66","v":"Construction"},{"$f":" Time!P$66","v":"Construction"},{"$f":" Time!Q$66","v":"Operations"},{"$f":" Time!R$66","v":"Operations"},{"$f":" Time!S$66","v":"Operations"},{"$f":" Time!T$66","v":"Operations"},{"$f":" Time!U$66","v":"Operations"},{"$f":" Time!V$66","v":"Operations"},{"$f":" Time!W$66","v":"Operations"},{"$f":" Time!X$66","v":"Operations"},{"$f":" Time!Y$66","v":"Operations"},{"$f":" Time!Z$66","v":"Operations"},{"$f":" Time!AA$66","v":"Operations"},{"$f":" Time!AB$66","v":"Operations"},{"$f":" Time!AC$66","v":"Operations"},{"$f":" Time!AD$66","v":"Operations"},{"$f":" Time!AE$66","v":"Operations"},{"$f":" Time!AF$66","v":"Operations"},{"$f":" Time!AG$66","v":"Operations"},{"$f":" Time!AH$66","v":"Operations"},{"$f":" Time!AI$66","v":"Operations"},{"$f":" Time!AJ$66","v":"Operations"},{"$f":" Time!AK$66","v":"Operations"},{"$f":" Time!AL$66","v":"Operations"},{"$f":" Time!AM$66","v":"Operations"},{"$f":" Time!AN$66","v":"Operations"},{"$f":" Time!AO$66","v":"Operations"},{"$f":" Time!AP$66","v":"Operations"},{"$f":" Time!AQ$66","v":"Operations"},{"$f":" Time!AR$66","v":"Operations"},{"$f":" Time!AS$66","v":"Operations"},{"$f":" Time!AT$66","v":"Operations"},{"$f":" Time!AU$66","v":"Operations"},{"$f":" Time!AV$66","v":"Operations"},{"$f":" Time!AW$66","v":"Operations"},{"$f":" Time!AX$66","v":"Operations"},{"$f":" Time!AY$66","v":"Operations"},{"$f":" Time!AZ$66","v":"Operations"},{"$f":" Time!BA$66","v":"Operations"},{"$f":" Time!BB$66","v":"Operations"},{"$f":" Time!BC$66","v":"Operations"},{"$f":" Time!BD$66","v":"Operations"},{"$f":" Time!BE$66","v":"Post ops"},{"$f":" Time!BF$66","v":"Post ops"},{"$f":" Time!BG$66","v":"Post ops"},{"$f":" Time!BH$66","v":"Post ops"},{"$f":" Time!BI$66","v":"Post ops"},{"$f":" Time!BJ$66","v":"Post ops"},{"$f":" Time!BK$66","v":"Post ops"},{"$f":" Time!BL$66","v":"Post ops"},{"$f":" Time!BM$66","v":"Post ops"},{"$f":" Time!BN$66","v":"Post ops"},{"$f":" Time!BO$66","v":"Post ops"},{"$f":" Time!BP$66","v":"Post ops"},{"$f":" Time!BQ$66","v":"Post ops"},{"$f":" Time!BR$66","v":"Post ops"},{"$f":" Time!BS$66","v":"Post ops"},{"$f":" Time!BT$66","v":"Post ops"},{"$f":" Time!BU$66","v":"Post ops"},{"$f":" Time!BV$66","v":"Post ops"},{"$f":" Time!BW$66","v":"Post ops"},{"$f":" Time!BX$66","v":"Post ops"},{"$f":" Time!BY$66","v":"Post ops"},{"$f":" Time!BZ$66","v":"Post ops"},{"$f":" Time!CA$66","v":"Post ops"},{"$f":" Time!CB$66","v":"Post ops"},{"$f":" Time!CC$66","v":"Post ops"},{"$f":" Time!CD$66","v":"Post ops"},{"$f":" Time!CE$66","v":"Post ops"},{"$f":" Time!CF$66","v":"Post ops"},{"$f":" Time!CG$66","v":"Post ops"},{"$f":" Time!CH$66","v":"Post ops"},{"$f":" Time!CI$66","v":"Post ops"},{"$f":" Time!CJ$66","v":"Post ops"},{"$f":" Time!CK$66","v":"Post ops"},{"$f":" Time!CL$66","v":"Post ops"},{"$f":" Time!CM$66","v":"Post ops"},{"$f":" Time!CN$66","v":"Post ops"},{"$f":" Time!CO$66","v":"Post ops"},{"$f":" Time!CP$66","v":"Post ops"},{"$f":" Time!CQ$66","v":"Post ops"},{"$f":" Time!CR$66","v":"Post ops"},{"$f":" Time!CS$66","v":"Post ops"},{"$f":" Time!CT$66","v":"Post ops"},{"$f":" Time!CU$66","v":"Post ops"},{"$f":" Time!CV$66","v":"Post ops"},{"$f":" Time!CW$66","v":"Post ops"},{"$f":" Time!CX$66","v":"Post ops"},{"$f":" Time!CY$66","v":"Post ops"},{"$f":" Time!CZ$66","v":"Post ops"},{"$f":" Time!DA$66","v":"Post ops"},{"$f":" Time!DB$66","v":"Post ops"},{"$f":" Time!DC$66","v":"Post ops"},{"$f":" Time!DD$66","v":"Post ops"},{"$f":" Time!DE$66","v":"Post ops"},{"$f":" Time!DF$66","v":"Post ops"},{"$f":" Time!DG$66","v":"Post ops"},{"$f":" Time!DH$66","v":"Post ops"},{"$f":" Time!DI$66","v":"Post ops"},{"$f":" Time!DJ$66","v":"Post ops"},{"$f":" Time!DK$66","v":"Post ops"},{"$f":" Time!DL$66","v":"Post ops"},{"$f":" Time!DM$66","v":"Post ops"},{"$f":" Time!DN$66","v":"Post ops"},{"$f":" Time!DO$66","v":"Post ops"},{"$f":" Time!DP$66","v":"Post ops"},{"$f":" Time!DQ$66","v":"Post ops"},{"$f":" Time!DR$66","v":"Post ops"},{"$f":" Time!DS$66","v":"Post ops"},{"$f":" Time!DT$66","v":"Post ops"},{"$f":" Time!DU$66","v":"Post ops"},{"$f":" Time!DV$66","v":"Post ops"},{"$f":" Time!DW$66","v":"Post ops"},{"$f":" Time!DX$66","v":"Post ops"},{"$f":" Time!DY$66","v":"Post ops"},{"$f":" Time!DZ$66","v":"Post ops"},{"$f":" Time!EA$66","v":"Post ops"},{"$f":" Time!EB$66","v":"Post ops"},{"$f":" Time!EC$66","v":"Post ops"},{"$f":" Time!ED$66","v":"Post ops"},{"$f":" Time!EE$66","v":"Post ops"},{"$f":" Time!EF$66","v":"Post ops"},{"$f":" Time!EG$66","v":"Post ops"},{"$f":" Time!EH$66","v":"Post ops"},{"$f":" Time!EI$66","v":"Post ops"},{"$f":" Time!EJ$66","v":"Post ops"},{"$f":" Time!EK$66","v":"Post ops"},{"$f":" Time!EL$66","v":"Post ops"},{"$f":" Time!EM$66","v":"Post ops"},{"$f":" Time!EN$66","v":"Post ops"},{"$f":" Time!EO$66","v":"Post ops"},{"$f":" Time!EP$66","v":"Post ops"},{"$f":" Time!EQ$66","v":"Post ops"},{"$f":" Time!ER$66","v":"Post ops"},{"$f":" Time!ES$66","v":"Post ops"},{"$f":" Time!ET$66","v":"Post ops"},{"$f":" Time!EU$66","v":"Post ops"},{"$f":" Time!EV$66","v":"Post ops"},{"$f":" Time!EW$66","v":"Post ops"},{"$f":" Time!EX$66","v":"Post ops"},{"$f":" Time!EY$66","v":"Post ops"},{"$f":" Time!EZ$66","v":"Post ops"},{"$f":" Time!FA$66","v":"Post ops"},{"$f":" Time!FB$66","v":"Post ops"},{"$f":" Time!FC$66","v":"Post ops"},{"$f":" Time!FD$66","v":"Post ops"},{"$f":" Time!FE$66","v":"Post ops"},{"$f":" Time!FF$66","v":"Post ops"},{"$f":" Time!FG$66","v":"Post ops"},{"$f":" Time!FH$66","v":"Post ops"},{"$f":" Time!FI$66","v":"Post ops"},{"$f":" Time!FJ$66","v":"Post ops"},{"$f":" Time!FK$66","v":"Post ops"},{"$f":" Time!FL$66","v":"Post ops"},{"$f":" Time!FM$66","v":"Post ops"},{"$f":" Time!FN$66","v":"Post ops"},{"$f":" Time!FO$66","v":"Post ops"},{"$f":" Time!FP$66","v":"Post ops"},{"$f":" Time!FQ$66","v":"Post ops"},{"$f":" Time!FR$66","v":"Post ops"},{"$f":" Time!FS$66","v":"Post ops"},{"$f":" Time!FT$66","v":"Post ops"},{"$f":" Time!FU$66","v":"Post ops"},{"$f":" Time!FV$66","v":"Post ops"},{"$f":" Time!FW$66","v":"Post ops"},{"$f":" Time!FX$66","v":"Post ops"},{"$f":" Time!FY$66","v":"Post ops"},{"$f":" Time!FZ$66","v":"Post ops"},{"$f":" Time!GA$66","v":"Post ops"},{"$f":" Time!GB$66","v":"Post ops"},{"$f":" Time!GC$66","v":"Post ops"},{"$f":" Time!GD$66","v":"Post ops"},{"$f":" Time!GE$66","v":"Post ops"},{"$f":" Time!GF$66","v":"Post ops"},{"$f":" Time!GG$66","v":"Post ops"},{"$f":" Time!GH$66","v":"Post ops"},{"$f":" Time!GI$66","v":"Post ops"},{"$f":" Time!GJ$66","v":"Post ops"}]
[null,null,null,null,{"$f":" Time!E$39","v":"Financial year"},{"$f":" Check!$F$28","v":0},"Alerts",null,null,{"$f":" Time!J$39","v":2021},{"$f":" Time!K$39","v":2021},{"$f":" Time!L$39","v":2022},{"$f":" Time!M$39","v":2022},{"$f":" Time!N$39","v":2023},{"$f":" Time!O$39","v":2023},{"$f":" Time!P$39","v":2024},{"$f":" Time!Q$39","v":2024},{"$f":" Time!R$39","v":2025},{"$f":" Time!S$39","v":2025},{"$f":" Time!T$39","v":2026},{"$f":" Time!U$39","v":2026},{"$f":" Time!V$39","v":2027},{"$f":" Time!W$39","v":2027},{"$f":" Time!X$39","v":2028},{"$f":" Time!Y$39","v":2028},{"$f":" Time!Z$39","v":2029},{"$f":" Time!AA$39","v":2029},{"$f":" Time!AB$39","v":2030},{"$f":" Time!AC$39","v":2030},{"$f":" Time!AD$39","v":2031},{"$f":" Time!AE$39","v":2031},{"$f":" Time!AF$39","v":2032},{"$f":" Time!AG$39","v":2032},{"$f":" Time!AH$39","v":2033},{"$f":" Time!AI$39","v":2033},{"$f":" Time!AJ$39","v":2034},{"$f":" Time!AK$39","v":2034},{"$f":" Time!AL$39","v":2035},{"$f":" Time!AM$39","v":2035},{"$f":" Time!AN$39","v":2036},{"$f":" Time!AO$39","v":2036},{"$f":" Time!AP$39","v":2037},{"$f":" Time!AQ$39","v":2037},{"$f":" Time!AR$39","v":2038},{"$f":" Time!AS$39","v":2038},{"$f":" Time!AT$39","v":2039},{"$f":" Time!AU$39","v":2039},{"$f":" Time!AV$39","v":2040},{"$f":" Time!AW$39","v":2040},{"$f":" Time!AX$39","v":2041},{"$f":" Time!AY$39","v":2041},{"$f":" Time!AZ$39","v":2042},{"$f":" Time!BA$39","v":2042},{"$f":" Time!BB$39","v":2043},{"$f":" Time!BC$39","v":2043},{"$f":" Time!BD$39","v":2044},{"$f":" Time!BE$39","v":2044},{"$f":" Time!BF$39","v":2045},{"$f":" Time!BG$39","v":2045},{"$f":" Time!BH$39","v":2046},{"$f":" Time!BI$39","v":2046},{"$f":" Time!BJ$39","v":2047},{"$f":" Time!BK$39","v":2047},{"$f":" Time!BL$39","v":2048},{"$f":" Time!BM$39","v":2048},{"$f":" Time!BN$39","v":2049},{"$f":" Time!BO$39","v":2049},{"$f":" Time!BP$39","v":2050},{"$f":" Time!BQ$39","v":2050},{"$f":" Time!BR$39","v":2051},{"$f":" Time!BS$39","v":2051},{"$f":" Time!BT$39","v":2052},{"$f":" Time!BU$39","v":2052},{"$f":" Time!BV$39","v":2053},{"$f":" Time!BW$39","v":2053},{"$f":" Time!BX$39","v":2054},{"$f":" Time!BY$39","v":2054},{"$f":" Time!BZ$39","v":2055},{"$f":" Time!CA$39","v":2055},{"$f":" Time!CB$39","v":2056},{"$f":" Time!CC$39","v":2056},{"$f":" Time!CD$39","v":2057},{"$f":" Time!CE$39","v":2057},{"$f":" Time!CF$39","v":2058},{"$f":" Time!CG$39","v":2058},{"$f":" Time!CH$39","v":2059},{"$f":" Time!CI$39","v":2059},{"$f":" Time!CJ$39","v":2060},{"$f":" Time!CK$39","v":2060},{"$f":" Time!CL$39","v":2061},{"$f":" Time!CM$39","v":2061},{"$f":" Time!CN$39","v":2062},{"$f":" Time!CO$39","v":2062},{"$f":" Time!CP$39","v":2063},{"$f":" Time!CQ$39","v":2063},{"$f":" Time!CR$39","v":2064},{"$f":" Time!CS$39","v":2064},{"$f":" Time!CT$39","v":2065},{"$f":" Time!CU$39","v":2065},{"$f":" Time!CV$39","v":2066},{"$f":" Time!CW$39","v":2066},{"$f":" Time!CX$39","v":2067},{"$f":" Time!CY$39","v":2067},{"$f":" Time!CZ$39","v":2068},{"$f":" Time!DA$39","v":2068},{"$f":" Time!DB$39","v":2069},{"$f":" Time!DC$39","v":2069},{"$f":" Time!DD$39","v":2070},{"$f":" Time!DE$39","v":2070},{"$f":" Time!DF$39","v":2071},{"$f":" Time!DG$39","v":2071},{"$f":" Time!DH$39","v":2072},{"$f":" Time!DI$39","v":2072},{"$f":" Time!DJ$39","v":2073},{"$f":" Time!DK$39","v":2073},{"$f":" Time!DL$39","v":2074},{"$f":" Time!DM$39","v":2074},{"$f":" Time!DN$39","v":2075},{"$f":" Time!DO$39","v":2075},{"$f":" Time!DP$39","v":2076},{"$f":" Time!DQ$39","v":2076},{"$f":" Time!DR$39","v":2077},{"$f":" Time!DS$39","v":2077},{"$f":" Time!DT$39","v":2078},{"$f":" Time!DU$39","v":2078},{"$f":" Time!DV$39","v":2079},{"$f":" Time!DW$39","v":2079},{"$f":" Time!DX$39","v":2080},{"$f":" Time!DY$39","v":2080},{"$f":" Time!DZ$39","v":2081},{"$f":" Time!EA$39","v":2081},{"$f":" Time!EB$39","v":2082},{"$f":" Time!EC$39","v":2082},{"$f":" Time!ED$39","v":2083},{"$f":" Time!EE$39","v":2083},{"$f":" Time!EF$39","v":2084},{"$f":" Time!EG$39","v":2084},{"$f":" Time!EH$39","v":2085},{"$f":" Time!EI$39","v":2085},{"$f":" Time!EJ$39","v":2086},{"$f":" Time!EK$39","v":2086},{"$f":" Time!EL$39","v":2087},{"$f":" Time!EM$39","v":2087},{"$f":" Time!EN$39","v":2088},{"$f":" Time!EO$39","v":2088},{"$f":" Time!EP$39","v":2089},{"$f":" Time!EQ$39","v":2089},{"$f":" Time!ER$39","v":2090},{"$f":" Time!ES$39","v":2090},{"$f":" Time!ET$39","v":2091},{"$f":" Time!EU$39","v":2091},{"$f":" Time!EV$39","v":2092},{"$f":" Time!EW$39","v":2092},{"$f":" Time!EX$39","v":2093},{"$f":" Time!EY$39","v":2093},{"$f":" Time!EZ$39","v":2094},{"$f":" Time!FA$39","v":2094},{"$f":" Time!FB$39","v":2095},{"$f":" Time!FC$39","v":2095},{"$f":" Time!FD$39","v":2096},{"$f":" Time!FE$39","v":2096},{"$f":" Time!FF$39","v":2097},{"$f":" Time!FG$39","v":2097},{"$f":" Time!FH$39","v":2098},{"$f":" Time!FI$39","v":2098},{"$f":" Time!FJ$39","v":2099},{"$f":" Time!FK$39","v":2099},{"$f":" Time!FL$39","v":2100},{"$f":" Time!FM$39","v":2100},{"$f":" Time!FN$39","v":2101},{"$f":" Time!FO$39","v":2101},{"$f":" Time!FP$39","v":2102},{"$f":" Time!FQ$39","v":2102},{"$f":" Time!FR$39","v":2103},{"$f":" Time!FS$39","v":2103},{"$f":" Time!FT$39","v":2104},{"$f":" Time!FU$39","v":2104},{"$f":" Time!FV$39","v":2105},{"$f":" Time!FW$39","v":2105},{"$f":" Time!FX$39","v":2106},{"$f":" Time!FY$39","v":2106},{"$f":" Time!FZ$39","v":2107},{"$f":" Time!GA$39","v":2107},{"$f":" Time!GB$39","v":2108},{"$f":" Time!GC$39","v":2108},{"$f":" Time!GD$39","v":2109},{"$f":" Time!GE$39","v":2109},{"$f":" Time!GF$39","v":2110},{"$f":" Time!GG$39","v":2110},{"$f":" Time!GH$39","v":2111},{"$f":" Time!GI$39","v":2111},{"$f":" Time!GJ$39","v":2112}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48},{"$f":" Time!BF$10","v":49},{"$f":" Time!BG$10","v":50},{"$f":" Time!BH$10","v":51},{"$f":" Time!BI$10","v":52},{"$f":" Time!BJ$10","v":53},{"$f":" Time!BK$10","v":54},{"$f":" Time!BL$10","v":55},{"$f":" Time!BM$10","v":56},{"$f":" Time!BN$10","v":57},{"$f":" Time!BO$10","v":58},{"$f":" Time!BP$10","v":59},{"$f":" Time!BQ$10","v":60},{"$f":" Time!BR$10","v":61},{"$f":" Time!BS$10","v":62},{"$f":" Time!BT$10","v":63},{"$f":" Time!BU$10","v":64},{"$f":" Time!BV$10","v":65},{"$f":" Time!BW$10","v":66},{"$f":" Time!BX$10","v":67},{"$f":" Time!BY$10","v":68},{"$f":" Time!BZ$10","v":69},{"$f":" Time!CA$10","v":70},{"$f":" Time!CB$10","v":71},{"$f":" Time!CC$10","v":72},{"$f":" Time!CD$10","v":73},{"$f":" Time!CE$10","v":74},{"$f":" Time!CF$10","v":75},{"$f":" Time!CG$10","v":76},{"$f":" Time!CH$10","v":77},{"$f":" Time!CI$10","v":78},{"$f":" Time!CJ$10","v":79},{"$f":" Time!CK$10","v":80},{"$f":" Time!CL$10","v":81},{"$f":" Time!CM$10","v":82},{"$f":" Time!CN$10","v":83},{"$f":" Time!CO$10","v":84},{"$f":" Time!CP$10","v":85},{"$f":" Time!CQ$10","v":86},{"$f":" Time!CR$10","v":87},{"$f":" Time!CS$10","v":88},{"$f":" Time!CT$10","v":89},{"$f":" Time!CU$10","v":90},{"$f":" Time!CV$10","v":91},{"$f":" Time!CW$10","v":92},{"$f":" Time!CX$10","v":93},{"$f":" Time!CY$10","v":94},{"$f":" Time!CZ$10","v":95},{"$f":" Time!DA$10","v":96},{"$f":" Time!DB$10","v":97},{"$f":" Time!DC$10","v":98},{"$f":" Time!DD$10","v":99},{"$f":" Time!DE$10","v":100},{"$f":" Time!DF$10","v":101},{"$f":" Time!DG$10","v":102},{"$f":" Time!DH$10","v":103},{"$f":" Time!DI$10","v":104},{"$f":" Time!DJ$10","v":105},{"$f":" Time!DK$10","v":106},{"$f":" Time!DL$10","v":107},{"$f":" Time!DM$10","v":108},{"$f":" Time!DN$10","v":109},{"$f":" Time!DO$10","v":110},{"$f":" Time!DP$10","v":111},{"$f":" Time!DQ$10","v":112},{"$f":" Time!DR$10","v":113},{"$f":" Time!DS$10","v":114},{"$f":" Time!DT$10","v":115},{"$f":" Time!DU$10","v":116},{"$f":" Time!DV$10","v":117},{"$f":" Time!DW$10","v":118},{"$f":" Time!DX$10","v":119},{"$f":" Time!DY$10","v":120},{"$f":" Time!DZ$10","v":121},{"$f":" Time!EA$10","v":122},{"$f":" Time!EB$10","v":123},{"$f":" Time!EC$10","v":124},{"$f":" Time!ED$10","v":125},{"$f":" Time!EE$10","v":126},{"$f":" Time!EF$10","v":127},{"$f":" Time!EG$10","v":128},{"$f":" Time!EH$10","v":129},{"$f":" Time!EI$10","v":130},{"$f":" Time!EJ$10","v":131},{"$f":" Time!EK$10","v":132},{"$f":" Time!EL$10","v":133},{"$f":" Time!EM$10","v":134},{"$f":" Time!EN$10","v":135},{"$f":" Time!EO$10","v":136},{"$f":" Time!EP$10","v":137},{"$f":" Time!EQ$10","v":138},{"$f":" Time!ER$10","v":139},{"$f":" Time!ES$10","v":140},{"$f":" Time!ET$10","v":141},{"$f":" Time!EU$10","v":142},{"$f":" Time!EV$10","v":143},{"$f":" Time!EW$10","v":144},{"$f":" Time!EX$10","v":145},{"$f":" Time!EY$10","v":146},{"$f":" Time!EZ$10","v":147},{"$f":" Time!FA$10","v":148},{"$f":" Time!FB$10","v":149},{"$f":" Time!FC$10","v":150},{"$f":" Time!FD$10","v":151},{"$f":" Time!FE$10","v":152},{"$f":" Time!FF$10","v":153},{"$f":" Time!FG$10","v":154},{"$f":" Time!FH$10","v":155},{"$f":" Time!FI$10","v":156},{"$f":" Time!FJ$10","v":157},{"$f":" Time!FK$10","v":158},{"$f":" Time!FL$10","v":159},{"$f":" Time!FM$10","v":160},{"$f":" Time!FN$10","v":161},{"$f":" Time!FO$10","v":162},{"$f":" Time!FP$10","v":163},{"$f":" Time!FQ$10","v":164},{"$f":" Time!FR$10","v":165},{"$f":" Time!FS$10","v":166},{"$f":" Time!FT$10","v":167},{"$f":" Time!FU$10","v":168},{"$f":" Time!FV$10","v":169},{"$f":" Time!FW$10","v":170},{"$f":" Time!FX$10","v":171},{"$f":" Time!FY$10","v":172},{"$f":" Time!FZ$10","v":173},{"$f":" Time!GA$10","v":174},{"$f":" Time!GB$10","v":175},{"$f":" Time!GC$10","v":176},{"$f":" Time!GD$10","v":177},{"$f":" Time!GE$10","v":178},{"$f":" Time!GF$10","v":179},{"$f":" Time!GG$10","v":180},{"$f":" Time!GH$10","v":181},{"$f":" Time!GI$10","v":182},{"$f":" Time!GJ$10","v":183}]
[]
["DEBT SERVICE RESERVE ACCOUNT"]
[]
["Target DSRA balance"]
[null,null,null,null,{"$f":" InpC!E$15","v":"Financial year end month number"},{"$f":" InpC!F$15","v":12},{"$f":" InpC!G$15","v":"month #"}]
[null,null,null,null,{"$f":" InpC!E$16","v":"Length of operating period"},{"$f":" InpC!F$16","v":6},{"$f":" InpC!G$16","v":"months"}]
[null,null,null,null,"Periods in a year",{"$f":" F10 / F11","v":2},"periods"]
[]
[null,null,null,null,{"$f":" E$12","v":"Periods in a year"},{"$f":" F$12","v":2},{"$f":" G$12","v":"periods"}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48},{"$f":" Time!BF$10","v":49},{"$f":" Time!BG$10","v":50},{"$f":" Time!BH$10","v":51},{"$f":" Time!BI$10","v":52},{"$f":" Time!BJ$10","v":53},{"$f":" Time!BK$10","v":54},{"$f":" Time!BL$10","v":55},{"$f":" Time!BM$10","v":56},{"$f":" Time!BN$10","v":57},{"$f":" Time!BO$10","v":58},{"$f":" Time!BP$10","v":59},{"$f":" Time!BQ$10","v":60},{"$f":" Time!BR$10","v":61},{"$f":" Time!BS$10","v":62},{"$f":" Time!BT$10","v":63},{"$f":" Time!BU$10","v":64},{"$f":" Time!BV$10","v":65},{"$f":" Time!BW$10","v":66},{"$f":" Time!BX$10","v":67},{"$f":" Time!BY$10","v":68},{"$f":" Time!BZ$10","v":69},{"$f":" Time!CA$10","v":70},{"$f":" Time!CB$10","v":71},{"$f":" Time!CC$10","v":72},{"$f":" Time!CD$10","v":73},{"$f":" Time!CE$10","v":74},{"$f":" Time!CF$10","v":75},{"$f":" Time!CG$10","v":76},{"$f":" Time!CH$10","v":77},{"$f":" Time!CI$10","v":78},{"$f":" Time!CJ$10","v":79},{"$f":" Time!CK$10","v":80},{"$f":" Time!CL$10","v":81},{"$f":" Time!CM$10","v":82},{"$f":" Time!CN$10","v":83},{"$f":" Time!CO$10","v":84},{"$f":" Time!CP$10","v":85},{"$f":" Time!CQ$10","v":86},{"$f":" Time!CR$10","v":87},{"$f":" Time!CS$10","v":88},{"$f":" Time!CT$10","v":89},{"$f":" Time!CU$10","v":90},{"$f":" Time!CV$10","v":91},{"$f":" Time!CW$10","v":92},{"$f":" Time!CX$10","v":93},{"$f":" Time!CY$10","v":94},{"$f":" Time!CZ$10","v":95},{"$f":" Time!DA$10","v":96},{"$f":" Time!DB$10","v":97},{"$f":" Time!DC$10","v":98},{"$f":" Time!DD$10","v":99},{"$f":" Time!DE$10","v":100},{"$f":" Time!DF$10","v":101},{"$f":" Time!DG$10","v":102},{"$f":" Time!DH$10","v":103},{"$f":" Time!DI$10","v":104},{"$f":" Time!DJ$10","v":105},{"$f":" Time!DK$10","v":106},{"$f":" Time!DL$10","v":107},{"$f":" Time!DM$10","v":108},{"$f":" Time!DN$10","v":109},{"$f":" Time!DO$10","v":110},{"$f":" Time!DP$10","v":111},{"$f":" Time!DQ$10","v":112},{"$f":" Time!DR$10","v":113},{"$f":" Time!DS$10","v":114},{"$f":" Time!DT$10","v":115},{"$f":" Time!DU$10","v":116},{"$f":" Time!DV$10","v":117},{"$f":" Time!DW$10","v":118},{"$f":" Time!DX$10","v":119},{"$f":" Time!DY$10","v":120},{"$f":" Time!DZ$10","v":121},{"$f":" Time!EA$10","v":122},{"$f":" Time!EB$10","v":123},{"$f":" Time!EC$10","v":124},{"$f":" Time!ED$10","v":125},{"$f":" Time!EE$10","v":126},{"$f":" Time!EF$10","v":127},{"$f":" Time!EG$10","v":128},{"$f":" Time!EH$10","v":129},{"$f":" Time!EI$10","v":130},{"$f":" Time!EJ$10","v":131},{"$f":" Time!EK$10","v":132},{"$f":" Time!EL$10","v":133},{"$f":" Time!EM$10","v":134},{"$f":" Time!EN$10","v":135},{"$f":" Time!EO$10","v":136},{"$f":" Time!EP$10","v":137},{"$f":" Time!EQ$10","v":138},{"$f":" Time!ER$10","v":139},{"$f":" Time!ES$10","v":140},{"$f":" Time!ET$10","v":141},{"$f":" Time!EU$10","v":142},{"$f":" Time!EV$10","v":143},{"$f":" Time!EW$10","v":144},{"$f":" Time!EX$10","v":145},{"$f":" Time!EY$10","v":146},{"$f":" Time!EZ$10","v":147},{"$f":" Time!FA$10","v":148},{"$f":" Time!FB$10","v":149},{"$f":" Time!FC$10","v":150},{"$f":" Time!FD$10","v":151},{"$f":" Time!FE$10","v":152},{"$f":" Time!FF$10","v":153},{"$f":" Time!FG$10","v":154},{"$f":" Time!FH$10","v":155},{"$f":" Time!FI$10","v":156},{"$f":" Time!FJ$10","v":157},{"$f":" Time!FK$10","v":158},{"$f":" Time!FL$10","v":159},{"$f":" Time!FM$10","v":160},{"$f":" Time!FN$10","v":161},{"$f":" Time!FO$10","v":162},{"$f":" Time!FP$10","v":163},{"$f":" Time!FQ$10","v":164},{"$f":" Time!FR$10","v":165},{"$f":" Time!FS$10","v":166},{"$f":" Time!FT$10","v":167},{"$f":" Time!FU$10","v":168},{"$f":" Time!FV$10","v":169},{"$f":" Time!FW$10","v":170},{"$f":" Time!FX$10","v":171},{"$f":" Time!FY$10","v":172},{"$f":" Time!FZ$10","v":173},{"$f":" Time!GA$10","v":174},{"$f":" Time!GB$10","v":175},{"$f":" Time!GC$10","v":176},{"$f":" Time!GD$10","v":177},{"$f":" Time!GE$10","v":178},{"$f":" Time!GF$10","v":179},{"$f":" Time!GG$10","v":180},{"$f":" Time!GH$10","v":181},{"$f":" Time!GI$10","v":182},{"$f":" Time!GJ$10","v":183}]
[null,null,null,null,{"$f":" Debt!E$364","v":"Senior debt service"},{"$f":" Debt!F$364","v":0},{"$f":" Debt!G$364","v":"$ 000s"},{"$f":" Debt!H$364","v":339931.17895645357},{"$f":" Debt!I$364","v":0},{"$f":" Debt!J$364","v":0},{"$f":" Debt!K$364","v":0},{"$f":" Debt!L$364","v":0},{"$f":" Debt!M$364","v":0},{"$f":" Debt!N$364","v":0},{"$f":" Debt!O$364","v":0},{"$f":" Debt!P$364","v":0},{"$f":" Debt!Q$364","v":10748.278058657012},{"$f":" Debt!R$364","v":11400.784126791559},{"$f":" Debt!S$364","v":10950.477128546056},{"$f":" Debt!T$364","v":11242.894991683872},{"$f":" Debt!U$364","v":10860.585467656992},{"$f":" Debt!V$364","v":11034.787747211663},{"$f":" Debt!W$364","v":10738.737733488933},{"$f":" Debt!X$364","v":10890.227722182564},{"$f":" Debt!Y$364","v":10575.208108670309},{"$f":" Debt!Z$364","v":10718.916639730689},{"$f":" Debt!AA$364","v":10497.322478762155},{"$f":" Debt!AB$364","v":10624.123508126897},{"$f":" Debt!AC$364","v":10335.561824491171},{"$f":" Debt!AD$364","v":10462.349145271986},{"$f":" Debt!AE$364","v":10168.390292913416},{"$f":" Debt!AF$364","v":10315.45297063265},{"$f":" Debt!AG$364","v":9981.0565712239022},{"$f":" Debt!AH$364","v":10122.059236393841},{"$f":" Debt!AI$364","v":9816.5200159568139},{"$f":" Debt!AJ$364","v":9942.9648327759114},{"$f":" Debt!AK$364","v":9675.8888695801888},{"$f":" Debt!AL$364","v":9798.6863811102139},{"$f":" Debt!AM$364","v":9478.6407878648315},{"$f":" Debt!AN$364","v":9618.6567740006176},{"$f":" Debt!AO$364","v":9259.734563387361},{"$f":" Debt!AP$364","v":9397.8630211371801},{"$f":" Debt!AQ$364","v":9089.7843749525618},{"$f":" Debt!AR$364","v":9237.0239207815794},{"$f":" Debt!AS$364","v":8923.2265594990622},{"$f":" Debt!AT$364","v":9071.4365056855859},{"$f":" Debt!AU$364","v":8751.7363972031562},{"$f":" Debt!AV$364","v":8915.3723795309379},{"$f":" Debt!AW$364","v":8561.0661693865659},{"$f":" Debt!AX$364","v":8725.363651165464},{"$f":" Debt!AY$364","v":0},{"$f":" Debt!AZ$364","v":0},{"$f":" Debt!BA$364","v":0},{"$f":" Debt!BB$364","v":0},{"$f":" Debt!BC$364","v":0},{"$f":" Debt!BD$364","v":0},{"$f":" Debt!BE$364","v":0},{"$f":" Debt!BF$364","v":0},{"$f":" Debt!BG$364","v":0},{"$f":" Debt!BH$364","v":0},{"$f":" Debt!BI$364","v":0},{"$f":" Debt!BJ$364","v":0},{"$f":" Debt!BK$364","v":0},{"$f":" Debt!BL$364","v":0},{"$f":" Debt!BM$364","v":0},{"$f":" Debt!BN$364","v":0},{"$f":" Debt!BO$364","v":0},{"$f":" Debt!BP$364","v":0},{"$f":" Debt!BQ$364","v":0},{"$f":" Debt!BR$364","v":0},{"$f":" Debt!BS$364","v":0},{"$f":" Debt!BT$364","v":0},{"$f":" Debt!BU$364","v":0},{"$f":" Debt!BV$364","v":0},{"$f":" Debt!BW$364","v":0},{"$f":" Debt!BX$364","v":0},{"$f":" Debt!BY$364","v":0},{"$f":" Debt!BZ$364","v":0},{"$f":" Debt!CA$364","v":0},{"$f":" Debt!CB$364","v":0},{"$f":" Debt!CC$364","v":0},{"$f":" Debt!CD$364","v":0},{"$f":" Debt!CE$364","v":0},{"$f":" Debt!CF$364","v":0},{"$f":" Debt!CG$364","v":0},{"$f":" Debt!CH$364","v":0},{"$f":" Debt!CI$364","v":0},{"$f":" Debt!CJ$364","v":0},{"$f":" Debt!CK$364","v":0},{"$f":" Debt!CL$364","v":0},{"$f":" Debt!CM$364","v":0},{"$f":" Debt!CN$364","v":0},{"$f":" Debt!CO$364","v":0},{"$f":" Debt!CP$364","v":0},{"$f":" Debt!CQ$364","v":0},{"$f":" Debt!CR$364","v":0},{"$f":" Debt!CS$364","v":0},{"$f":" Debt!CT$364","v":0},{"$f":" Debt!CU$364","v":0},{"$f":" Debt!CV$364","v":0},{"$f":" Debt!CW$364","v":0},{"$f":" Debt!CX$364","v":0},{"$f":" Debt!CY$364","v":0},{"$f":" Debt!CZ$364","v":0},{"$f":" Debt!DA$364","v":0},{"$f":" Debt!DB$364","v":0},{"$f":" Debt!DC$364","v":0},{"$f":" Debt!DD$364","v":0},{"$f":" Debt!DE$364","v":0},{"$f":" Debt!DF$364","v":0},{"$f":" Debt!DG$364","v":0},{"$f":" Debt!DH$364","v":0},{"$f":" Debt!DI$364","v":0},{"$f":" Debt!DJ$364","v":0},{"$f":" Debt!DK$364","v":0},{"$f":" Debt!DL$364","v":0},{"$f":" Debt!DM$364","v":0},{"$f":" Debt!DN$364","v":0},{"$f":" Debt!DO$364","v":0},{"$f":" Debt!DP$364","v":0},{"$f":" Debt!DQ$364","v":0},{"$f":" Debt!DR$364","v":0},{"$f":" Debt!DS$364","v":0},{"$f":" Debt!DT$364","v":0},{"$f":" Debt!DU$364","v":0},{"$f":" Debt!DV$364","v":0},{"$f":" Debt!DW$364","v":0},{"$f":" Debt!DX$364","v":0},{"$f":" Debt!DY$364","v":0},{"$f":" Debt!DZ$364","v":0},{"$f":" Debt!EA$364","v":0},{"$f":" Debt!EB$364","v":0},{"$f":" Debt!EC$364","v":0},{"$f":" Debt!ED$364","v":0},{"$f":" Debt!EE$364","v":0},{"$f":" Debt!EF$364","v":0},{"$f":" Debt!EG$364","v":0},{"$f":" Debt!EH$364","v":0},{"$f":" Debt!EI$364","v":0},{"$f":" Debt!EJ$364","v":0},{"$f":" Debt!EK$364","v":0},{"$f":" Debt!EL$364","v":0},{"$f":" Debt!EM$364","v":0},{"$f":" Debt!EN$364","v":0},{"$f":" Debt!EO$364","v":0},{"$f":" Debt!EP$364","v":0},{"$f":" Debt!EQ$364","v":0},{"$f":" Debt!ER$364","v":0},{"$f":" Debt!ES$364","v":0},{"$f":" Debt!ET$364","v":0},{"$f":" Debt!EU$364","v":0},{"$f":" Debt!EV$364","v":0},{"$f":" Debt!EW$364","v":0},{"$f":" Debt!EX$364","v":0},{"$f":" Debt!EY$364","v":0},{"$f":" Debt!EZ$364","v":0},{"$f":" Debt!FA$364","v":0},{"$f":" Debt!FB$364","v":0},{"$f":" Debt!FC$364","v":0},{"$f":" Debt!FD$364","v":0},{"$f":" Debt!FE$364","v":0},{"$f":" Debt!FF$364","v":0},{"$f":" Debt!FG$364","v":0},{"$f":" Debt!FH$364","v":0},{"$f":" Debt!FI$364","v":0},{"$f":" Debt!FJ$364","v":0},{"$f":" Debt!FK$364","v":0},{"$f":" Debt!FL$364","v":0},{"$f":" Debt!FM$364","v":0},{"$f":" Debt!FN$364","v":0},{"$f":" Debt!FO$364","v":0},{"$f":" Debt!FP$364","v":0},{"$f":" Debt!FQ$364","v":0},{"$f":" Debt!FR$364","v":0},{"$f":" Debt!FS$364","v":0},{"$f":" Debt!FT$364","v":0},{"$f":" Debt!FU$364","v":0},{"$f":" Debt!FV$364","v":0},{"$f":" Debt!FW$364","v":0},{"$f":" Debt!FX$364","v":0},{"$f":" Debt!FY$364","v":0},{"$f":" Debt!FZ$364","v":0},{"$f":" Debt!GA$364","v":0},{"$f":" Debt!GB$364","v":0},{"$f":" Debt!GC$364","v":0},{"$f":" Debt!GD$364","v":0},{"$f":" Debt!GE$364","v":0},{"$f":" Debt!GF$364","v":0},{"$f":" Debt!GG$364","v":0},{"$f":" Debt!GH$364","v":0},{"$f":" Debt!GI$364","v":0},{"$f":" Debt!GJ$364","v":0}]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"Annual debt service for target balance",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"SUMIFS( $J$16:$GJ$16, $J$15:$GJ$15, \">\" & J15, $J$15:$GJ$15, \"<=\" & J15 + $F14 ) * J17","v":0},{"$f":"SUMIFS( $J$16:$GJ$16, $J$15:$GJ$15, \">\" & K15, $J$15:$GJ$15, \"<=\" & K15 + $F14 ) * K17","v":0},0,0,0,0,0,22351.261255337617,22193.372120229928,22103.480459340863,21895.373214868654,21773.525480700599,21628.965455671496,21465.435830852875,21294.124748400998,21216.239118492842,21121.445986889052,20959.685332618068,20797.910969763157,20630.739438185403,20483.843263546067,20296.509541856554,20103.115807617745,19938.579252350653,19759.484848732725,19618.8537023561,19474.575250690403,19277.327168975047,{"$f":"SUMIFS( $J$16:$GJ$16, $J$15:$GJ$15, \">\" & AL15, $J$15:$GJ$15, \"<=\" & AL15 + $F14 ) * AL17","v":19097.297561865449},18878.391337387977,18657.597584524541,18487.647396089742,18326.808295734139,18160.250480280643,17994.66306518465,17823.172902888742,17667.108776734094,17476.438548917504,17286.429820552032,8725.363651165464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS( $J$16:$GJ$16, $J$15:$GJ$15, \">\" & CX15, $J$15:$GJ$15, \"<=\" & CX15 + $F14 ) * CX17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS( $J$16:$GJ$16, $J$15:$GJ$15, \">\" & FJ15, $J$15:$GJ$15, \"<=\" & FJ15 + $F14 ) * FJ17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$219","v":"DSRA target balance selection switch"},{"$f":" InpC!F$219","v":1},{"$f":" InpC!G$219","v":"1 = 50% of 12m, 2 = next 6m"}]
[null,null,null,null,{"$f":" InpC!E$220","v":"DSRA target balance % of 12 month debt service - Post TRD"},{"$f":" InpC!F$220","v":0.5},{"$f":" InpC!G$220","v":"%"}]
[null,null,null,null,{"$f":" E$18","v":"Annual debt service for target balance"},{"$f":" F$18","v":0},"$ 000s",0,0,0,0,0,0,0,0,0,22351.261255337617,22193.372120229928,22103.480459340863,21895.373214868654,21773.525480700599,21628.965455671496,21465.435830852875,21294.124748400998,21216.239118492842,21121.445986889052,20959.685332618068,20797.910969763157,20630.739438185403,20483.843263546067,20296.509541856554,20103.115807617745,19938.579252350653,19759.484848732725,19618.8537023561,19474.575250690403,19277.327168975047,19097.297561865449,18878.391337387977,18657.597584524541,18487.647396089742,18326.808295734139,18160.250480280643,17994.66306518465,17823.172902888742,17667.108776734094,17476.438548917504,17286.429820552032,8725.363651165464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ED$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Debt!E$364","v":"Senior debt service"},{"$f":" Debt!F$364","v":0},{"$f":" Debt!G$364","v":"$ 000s"},{"$f":" Debt!H$364","v":339931.17895645357},{"$f":" Debt!I$364","v":0},{"$f":" Debt!J$364","v":0},{"$f":" Debt!K$364","v":0},{"$f":" Debt!L$364","v":0},{"$f":" Debt!M$364","v":0},{"$f":" Debt!N$364","v":0},{"$f":" Debt!O$364","v":0},{"$f":" Debt!P$364","v":0},{"$f":" Debt!Q$364","v":10748.278058657012},{"$f":" Debt!R$364","v":11400.784126791559},{"$f":" Debt!S$364","v":10950.477128546056},{"$f":" Debt!T$364","v":11242.894991683872},{"$f":" Debt!U$364","v":10860.585467656992},{"$f":" Debt!V$364","v":11034.787747211663},{"$f":" Debt!W$364","v":10738.737733488933},{"$f":" Debt!X$364","v":10890.227722182564},{"$f":" Debt!Y$364","v":10575.208108670309},{"$f":" Debt!Z$364","v":10718.916639730689},{"$f":" Debt!AA$364","v":10497.322478762155},{"$f":" Debt!AB$364","v":10624.123508126897},{"$f":" Debt!AC$364","v":10335.561824491171},{"$f":" Debt!AD$364","v":10462.349145271986},{"$f":" Debt!AE$364","v":10168.390292913416},{"$f":" Debt!AF$364","v":10315.45297063265},{"$f":" Debt!AG$364","v":9981.0565712239022},{"$f":" Debt!AH$364","v":10122.059236393841},{"$f":" Debt!AI$364","v":9816.5200159568139},{"$f":" Debt!AJ$364","v":9942.9648327759114},{"$f":" Debt!AK$364","v":9675.8888695801888},{"$f":" Debt!AL$364","v":9798.6863811102139},{"$f":" Debt!AM$364","v":9478.6407878648315},{"$f":" Debt!AN$364","v":9618.6567740006176},{"$f":" Debt!AO$364","v":9259.734563387361},{"$f":" Debt!AP$364","v":9397.8630211371801},{"$f":" Debt!AQ$364","v":9089.7843749525618},{"$f":" Debt!AR$364","v":9237.0239207815794},{"$f":" Debt!AS$364","v":8923.2265594990622},{"$f":" Debt!AT$364","v":9071.4365056855859},{"$f":" Debt!AU$364","v":8751.7363972031562},{"$f":" Debt!AV$364","v":8915.3723795309379},{"$f":" Debt!AW$364","v":8561.0661693865659},{"$f":" Debt!AX$364","v":8725.363651165464},{"$f":" Debt!AY$364","v":0},{"$f":" Debt!AZ$364","v":0},{"$f":" Debt!BA$364","v":0},{"$f":" Debt!BB$364","v":0},{"$f":" Debt!BC$364","v":0},{"$f":" Debt!BD$364","v":0},{"$f":" Debt!BE$364","v":0},{"$f":" Debt!BF$364","v":0},{"$f":" Debt!BG$364","v":0},{"$f":" Debt!BH$364","v":0},{"$f":" Debt!BI$364","v":0},{"$f":" Debt!BJ$364","v":0},{"$f":" Debt!BK$364","v":0},{"$f":" Debt!BL$364","v":0},{"$f":" Debt!BM$364","v":0},{"$f":" Debt!BN$364","v":0},{"$f":" Debt!BO$364","v":0},{"$f":" Debt!BP$364","v":0},{"$f":" Debt!BQ$364","v":0},{"$f":" Debt!BR$364","v":0},{"$f":" Debt!BS$364","v":0},{"$f":" Debt!BT$364","v":0},{"$f":" Debt!BU$364","v":0},{"$f":" Debt!BV$364","v":0},{"$f":" Debt!BW$364","v":0},{"$f":" Debt!BX$364","v":0},{"$f":" Debt!BY$364","v":0},{"$f":" Debt!BZ$364","v":0},{"$f":" Debt!CA$364","v":0},{"$f":" Debt!CB$364","v":0},{"$f":" Debt!CC$364","v":0},{"$f":" Debt!CD$364","v":0},{"$f":" Debt!CE$364","v":0},{"$f":" Debt!CF$364","v":0},{"$f":" Debt!CG$364","v":0},{"$f":" Debt!CH$364","v":0},{"$f":" Debt!CI$364","v":0},{"$f":" Debt!CJ$364","v":0},{"$f":" Debt!CK$364","v":0},{"$f":" Debt!CL$364","v":0},{"$f":" Debt!CM$364","v":0},{"$f":" Debt!CN$364","v":0},{"$f":" Debt!CO$364","v":0},{"$f":" Debt!CP$364","v":0},{"$f":" Debt!CQ$364","v":0},{"$f":" Debt!CR$364","v":0},{"$f":" Debt!CS$364","v":0},{"$f":" Debt!CT$364","v":0},{"$f":" Debt!CU$364","v":0},{"$f":" Debt!CV$364","v":0},{"$f":" Debt!CW$364","v":0},{"$f":" Debt!CX$364","v":0},{"$f":" Debt!CY$364","v":0},{"$f":" Debt!CZ$364","v":0},{"$f":" Debt!DA$364","v":0},{"$f":" Debt!DB$364","v":0},{"$f":" Debt!DC$364","v":0},{"$f":" Debt!DD$364","v":0},{"$f":" Debt!DE$364","v":0},{"$f":" Debt!DF$364","v":0},{"$f":" Debt!DG$364","v":0},{"$f":" Debt!DH$364","v":0},{"$f":" Debt!DI$364","v":0},{"$f":" Debt!DJ$364","v":0},{"$f":" Debt!DK$364","v":0},{"$f":" Debt!DL$364","v":0},{"$f":" Debt!DM$364","v":0},{"$f":" Debt!DN$364","v":0},{"$f":" Debt!DO$364","v":0},{"$f":" Debt!DP$364","v":0},{"$f":" Debt!DQ$364","v":0},{"$f":" Debt!DR$364","v":0},{"$f":" Debt!DS$364","v":0},{"$f":" Debt!DT$364","v":0},{"$f":" Debt!DU$364","v":0},{"$f":" Debt!DV$364","v":0},{"$f":" Debt!DW$364","v":0},{"$f":" Debt!DX$364","v":0},{"$f":" Debt!DY$364","v":0},{"$f":" Debt!DZ$364","v":0},{"$f":" Debt!EA$364","v":0},{"$f":" Debt!EB$364","v":0},{"$f":" Debt!EC$364","v":0},{"$f":" Debt!ED$364","v":0},{"$f":" Debt!EE$364","v":0},{"$f":" Debt!EF$364","v":0},{"$f":" Debt!EG$364","v":0},{"$f":" Debt!EH$364","v":0},{"$f":" Debt!EI$364","v":0},{"$f":" Debt!EJ$364","v":0},{"$f":" Debt!EK$364","v":0},{"$f":" Debt!EL$364","v":0},{"$f":" Debt!EM$364","v":0},{"$f":" Debt!EN$364","v":0},{"$f":" Debt!EO$364","v":0},{"$f":" Debt!EP$364","v":0},{"$f":" Debt!EQ$364","v":0},{"$f":" Debt!ER$364","v":0},{"$f":" Debt!ES$364","v":0},{"$f":" Debt!ET$364","v":0},{"$f":" Debt!EU$364","v":0},{"$f":" Debt!EV$364","v":0},{"$f":" Debt!EW$364","v":0},{"$f":" Debt!EX$364","v":0},{"$f":" Debt!EY$364","v":0},{"$f":" Debt!EZ$364","v":0},{"$f":" Debt!FA$364","v":0},{"$f":" Debt!FB$364","v":0},{"$f":" Debt!FC$364","v":0},{"$f":" Debt!FD$364","v":0},{"$f":" Debt!FE$364","v":0},{"$f":" Debt!FF$364","v":0},{"$f":" Debt!FG$364","v":0},{"$f":" Debt!FH$364","v":0},{"$f":" Debt!FI$364","v":0},{"$f":" Debt!FJ$364","v":0},{"$f":" Debt!FK$364","v":0},{"$f":" Debt!FL$364","v":0},{"$f":" Debt!FM$364","v":0},{"$f":" Debt!FN$364","v":0},{"$f":" Debt!FO$364","v":0},{"$f":" Debt!FP$364","v":0},{"$f":" Debt!FQ$364","v":0},{"$f":" Debt!FR$364","v":0},{"$f":" Debt!FS$364","v":0},{"$f":" Debt!FT$364","v":0},{"$f":" Debt!FU$364","v":0},{"$f":" Debt!FV$364","v":0},{"$f":" Debt!FW$364","v":0},{"$f":" Debt!FX$364","v":0},{"$f":" Debt!FY$364","v":0},{"$f":" Debt!FZ$364","v":0},{"$f":" Debt!GA$364","v":0},{"$f":" Debt!GB$364","v":0},{"$f":" Debt!GC$364","v":0},{"$f":" Debt!GD$364","v":0},{"$f":" Debt!GE$364","v":0},{"$f":" Debt!GF$364","v":0},{"$f":" Debt!GG$364","v":0},{"$f":" Debt!GH$364","v":0},{"$f":" Debt!GI$364","v":0},{"$f":" Debt!GJ$364","v":0}]
[null,null,null,null,{"$f":" Time!E$172","v":"Senior debt repayment flag"},{"$f":" Time!F$172","v":0},{"$f":" Time!G$172","v":"flag"},{"$f":" Time!H$172","v":34},{"$f":" Time!I$172","v":0},{"$f":" Time!J$172","v":0},{"$f":" Time!K$172","v":0},{"$f":" Time!L$172","v":0},{"$f":" Time!M$172","v":0},{"$f":" Time!N$172","v":0},{"$f":" Time!O$172","v":0},{"$f":" Time!P$172","v":0},{"$f":" Time!Q$172","v":1},{"$f":" Time!R$172","v":1},{"$f":" Time!S$172","v":1},{"$f":" Time!T$172","v":1},{"$f":" Time!U$172","v":1},{"$f":" Time!V$172","v":1},{"$f":" Time!W$172","v":1},{"$f":" Time!X$172","v":1},{"$f":" Time!Y$172","v":1},{"$f":" Time!Z$172","v":1},{"$f":" Time!AA$172","v":1},{"$f":" Time!AB$172","v":1},{"$f":" Time!AC$172","v":1},{"$f":" Time!AD$172","v":1},{"$f":" Time!AE$172","v":1},{"$f":" Time!AF$172","v":1},{"$f":" Time!AG$172","v":1},{"$f":" Time!AH$172","v":1},{"$f":" Time!AI$172","v":1},{"$f":" Time!AJ$172","v":1},{"$f":" Time!AK$172","v":1},{"$f":" Time!AL$172","v":1},{"$f":" Time!AM$172","v":1},{"$f":" Time!AN$172","v":1},{"$f":" Time!AO$172","v":1},{"$f":" Time!AP$172","v":1},{"$f":" Time!AQ$172","v":1},{"$f":" Time!AR$172","v":1},{"$f":" Time!AS$172","v":1},{"$f":" Time!AT$172","v":1},{"$f":" Time!AU$172","v":1},{"$f":" Time!AV$172","v":1},{"$f":" Time!AW$172","v":1},{"$f":" Time!AX$172","v":1},{"$f":" Time!AY$172","v":0},{"$f":" Time!AZ$172","v":0},{"$f":" Time!BA$172","v":0},{"$f":" Time!BB$172","v":0},{"$f":" Time!BC$172","v":0},{"$f":" Time!BD$172","v":0},{"$f":" Time!BE$172","v":0},{"$f":" Time!BF$172","v":0},{"$f":" Time!BG$172","v":0},{"$f":" Time!BH$172","v":0},{"$f":" Time!BI$172","v":0},{"$f":" Time!BJ$172","v":0},{"$f":" Time!BK$172","v":0},{"$f":" Time!BL$172","v":0},{"$f":" Time!BM$172","v":0},{"$f":" Time!BN$172","v":0},{"$f":" Time!BO$172","v":0},{"$f":" Time!BP$172","v":0},{"$f":" Time!BQ$172","v":0},{"$f":" Time!BR$172","v":0},{"$f":" Time!BS$172","v":0},{"$f":" Time!BT$172","v":0},{"$f":" Time!BU$172","v":0},{"$f":" Time!BV$172","v":0},{"$f":" Time!BW$172","v":0},{"$f":" Time!BX$172","v":0},{"$f":" Time!BY$172","v":0},{"$f":" Time!BZ$172","v":0},{"$f":" Time!CA$172","v":0},{"$f":" Time!CB$172","v":0},{"$f":" Time!CC$172","v":0},{"$f":" Time!CD$172","v":0},{"$f":" Time!CE$172","v":0},{"$f":" Time!CF$172","v":0},{"$f":" Time!CG$172","v":0},{"$f":" Time!CH$172","v":0},{"$f":" Time!CI$172","v":0},{"$f":" Time!CJ$172","v":0},{"$f":" Time!CK$172","v":0},{"$f":" Time!CL$172","v":0},{"$f":" Time!CM$172","v":0},{"$f":" Time!CN$172","v":0},{"$f":" Time!CO$172","v":0},{"$f":" Time!CP$172","v":0},{"$f":" Time!CQ$172","v":0},{"$f":" Time!CR$172","v":0},{"$f":" Time!CS$172","v":0},{"$f":" Time!CT$172","v":0},{"$f":" Time!CU$172","v":0},{"$f":" Time!CV$172","v":0},{"$f":" Time!CW$172","v":0},{"$f":" Time!CX$172","v":0},{"$f":" Time!CY$172","v":0},{"$f":" Time!CZ$172","v":0},{"$f":" Time!DA$172","v":0},{"$f":" Time!DB$172","v":0},{"$f":" Time!DC$172","v":0},{"$f":" Time!DD$172","v":0},{"$f":" Time!DE$172","v":0},{"$f":" Time!DF$172","v":0},{"$f":" Time!DG$172","v":0},{"$f":" Time!DH$172","v":0},{"$f":" Time!DI$172","v":0},{"$f":" Time!DJ$172","v":0},{"$f":" Time!DK$172","v":0},{"$f":" Time!DL$172","v":0},{"$f":" Time!DM$172","v":0},{"$f":" Time!DN$172","v":0},{"$f":" Time!DO$172","v":0},{"$f":" Time!DP$172","v":0},{"$f":" Time!DQ$172","v":0},{"$f":" Time!DR$172","v":0},{"$f":" Time!DS$172","v":0},{"$f":" Time!DT$172","v":0},{"$f":" Time!DU$172","v":0},{"$f":" Time!DV$172","v":0},{"$f":" Time!DW$172","v":0},{"$f":" Time!DX$172","v":0},{"$f":" Time!DY$172","v":0},{"$f":" Time!DZ$172","v":0},{"$f":" Time!EA$172","v":0},{"$f":" Time!EB$172","v":0},{"$f":" Time!EC$172","v":0},{"$f":" Time!ED$172","v":0},{"$f":" Time!EE$172","v":0},{"$f":" Time!EF$172","v":0},{"$f":" Time!EG$172","v":0},{"$f":" Time!EH$172","v":0},{"$f":" Time!EI$172","v":0},{"$f":" Time!EJ$172","v":0},{"$f":" Time!EK$172","v":0},{"$f":" Time!EL$172","v":0},{"$f":" Time!EM$172","v":0},{"$f":" Time!EN$172","v":0},{"$f":" Time!EO$172","v":0},{"$f":" Time!EP$172","v":0},{"$f":" Time!EQ$172","v":0},{"$f":" Time!ER$172","v":0},{"$f":" Time!ES$172","v":0},{"$f":" Time!ET$172","v":0},{"$f":" Time!EU$172","v":0},{"$f":" Time!EV$172","v":0},{"$f":" Time!EW$172","v":0},{"$f":" Time!EX$172","v":0},{"$f":" Time!EY$172","v":0},{"$f":" Time!EZ$172","v":0},{"$f":" Time!FA$172","v":0},{"$f":" Time!FB$172","v":0},{"$f":" Time!FC$172","v":0},{"$f":" Time!FD$172","v":0},{"$f":" Time!FE$172","v":0},{"$f":" Time!FF$172","v":0},{"$f":" Time!FG$172","v":0},{"$f":" Time!FH$172","v":0},{"$f":" Time!FI$172","v":0},{"$f":" Time!FJ$172","v":0},{"$f":" Time!FK$172","v":0},{"$f":" Time!FL$172","v":0},{"$f":" Time!FM$172","v":0},{"$f":" Time!FN$172","v":0},{"$f":" Time!FO$172","v":0},{"$f":" Time!FP$172","v":0},{"$f":" Time!FQ$172","v":0},{"$f":" Time!FR$172","v":0},{"$f":" Time!FS$172","v":0},{"$f":" Time!FT$172","v":0},{"$f":" Time!FU$172","v":0},{"$f":" Time!FV$172","v":0},{"$f":" Time!FW$172","v":0},{"$f":" Time!FX$172","v":0},{"$f":" Time!FY$172","v":0},{"$f":" Time!FZ$172","v":0},{"$f":" Time!GA$172","v":0},{"$f":" Time!GB$172","v":0},{"$f":" Time!GC$172","v":0},{"$f":" Time!GD$172","v":0},{"$f":" Time!GE$172","v":0},{"$f":" Time!GF$172","v":0},{"$f":" Time!GG$172","v":0},{"$f":" Time!GH$172","v":0},{"$f":" Time!GI$172","v":0},{"$f":" Time!GJ$172","v":0}]
[null,null,null,null,"DSRA target balance",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" IF($F20 = 1, $F21 * J22, SUM(K23:L23)) * J24","v":0},0,0,0,0,0,0,11175.630627668808,11096.686060114964,11051.740229670431,10947.686607434327,10886.762740350299,10814.482727835748,10732.717915426438,10647.062374200499,10608.119559246421,10560.722993444526,10479.842666309034,10398.955484881579,10315.369719092701,10241.921631773033,10148.254770928277,10051.557903808873,9969.2896261753267,9879.7424243663627,9809.4268511780501,9737.2876253452014,9638.6635844875236,9548.6487809327245,9439.1956686939884,9328.7987922622706,9243.823698044871,{"$f":" IF($F20 = 1, $F21 * AP22, SUM(AQ23:AR23)) * AP24","v":9163.4041478670697},9080.1252401403217,8997.3315325923249,8911.5864514443711,8833.5543883670471,8738.2192744587519,8643.2149102760159,4362.681825582732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF($F20 = 1, $F21 * BV22, SUM(BW23:BX23)) * BV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF($F20 = 1, $F21 * DB22, SUM(DC23:DD23)) * DB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF($F20 = 1, $F21 * EH22, SUM(EI23:EJ23)) * EH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF($F20 = 1, $F21 * FN22, SUM(FO23:FP23)) * FN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$25","v":"DSRA target balance"},{"$f":" F$25","v":0},"$ 000s",0,0,0,0,0,0,0,0,0,11175.630627668808,11096.686060114964,11051.740229670431,10947.686607434327,10886.762740350299,10814.482727835748,10732.717915426438,10647.062374200499,10608.119559246421,10560.722993444526,10479.842666309034,10398.955484881579,10315.369719092701,10241.921631773033,10148.254770928277,10051.557903808873,9969.2896261753267,9879.7424243663627,9809.4268511780501,9737.2876253452014,9638.6635844875236,9548.6487809327245,9439.1956686939884,9328.7987922622706,9243.823698044871,9163.4041478670697,9080.1252401403217,8997.3315325923249,8911.5864514443711,8833.5543883670471,8738.2192744587519,8643.2149102760159,4362.681825582732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ED$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$92","v":"First operating period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":"flag"},{"$f":" Time!H$92","v":1},{"$f":" Time!I$92","v":0},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":0},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":0},{"$f":" Time!O$92","v":0},{"$f":" Time!P$92","v":0},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":0},{"$f":" Time!S$92","v":0},{"$f":" Time!T$92","v":0},{"$f":" Time!U$92","v":0},{"$f":" Time!V$92","v":0},{"$f":" Time!W$92","v":0},{"$f":" Time!X$92","v":0},{"$f":" Time!Y$92","v":0},{"$f":" Time!Z$92","v":0},{"$f":" Time!AA$92","v":0},{"$f":" Time!AB$92","v":0},{"$f":" Time!AC$92","v":0},{"$f":" Time!AD$92","v":0},{"$f":" Time!AE$92","v":0},{"$f":" Time!AF$92","v":0},{"$f":" Time!AG$92","v":0},{"$f":" Time!AH$92","v":0},{"$f":" Time!AI$92","v":0},{"$f":" Time!AJ$92","v":0},{"$f":" Time!AK$92","v":0},{"$f":" Time!AL$92","v":0},{"$f":" Time!AM$92","v":0},{"$f":" Time!AN$92","v":0},{"$f":" Time!AO$92","v":0},{"$f":" Time!AP$92","v":0},{"$f":" Time!AQ$92","v":0},{"$f":" Time!AR$92","v":0},{"$f":" Time!AS$92","v":0},{"$f":" Time!AT$92","v":0},{"$f":" Time!AU$92","v":0},{"$f":" Time!AV$92","v":0},{"$f":" Time!AW$92","v":0},{"$f":" Time!AX$92","v":0},{"$f":" Time!AY$92","v":0},{"$f":" Time!AZ$92","v":0},{"$f":" Time!BA$92","v":0},{"$f":" Time!BB$92","v":0},{"$f":" Time!BC$92","v":0},{"$f":" Time!BD$92","v":0},{"$f":" Time!BE$92","v":0},{"$f":" Time!BF$92","v":0},{"$f":" Time!BG$92","v":0},{"$f":" Time!BH$92","v":0},{"$f":" Time!BI$92","v":0},{"$f":" Time!BJ$92","v":0},{"$f":" Time!BK$92","v":0},{"$f":" Time!BL$92","v":0},{"$f":" Time!BM$92","v":0},{"$f":" Time!BN$92","v":0},{"$f":" Time!BO$92","v":0},{"$f":" Time!BP$92","v":0},{"$f":" Time!BQ$92","v":0},{"$f":" Time!BR$92","v":0},{"$f":" Time!BS$92","v":0},{"$f":" Time!BT$92","v":0},{"$f":" Time!BU$92","v":0},{"$f":" Time!BV$92","v":0},{"$f":" Time!BW$92","v":0},{"$f":" Time!BX$92","v":0},{"$f":" Time!BY$92","v":0},{"$f":" Time!BZ$92","v":0},{"$f":" Time!CA$92","v":0},{"$f":" Time!CB$92","v":0},{"$f":" Time!CC$92","v":0},{"$f":" Time!CD$92","v":0},{"$f":" Time!CE$92","v":0},{"$f":" Time!CF$92","v":0},{"$f":" Time!CG$92","v":0},{"$f":" Time!CH$92","v":0},{"$f":" Time!CI$92","v":0},{"$f":" Time!CJ$92","v":0},{"$f":" Time!CK$92","v":0},{"$f":" Time!CL$92","v":0},{"$f":" Time!CM$92","v":0},{"$f":" Time!CN$92","v":0},{"$f":" Time!CO$92","v":0},{"$f":" Time!CP$92","v":0},{"$f":" Time!CQ$92","v":0},{"$f":" Time!CR$92","v":0},{"$f":" Time!CS$92","v":0},{"$f":" Time!CT$92","v":0},{"$f":" Time!CU$92","v":0},{"$f":" Time!CV$92","v":0},{"$f":" Time!CW$92","v":0},{"$f":" Time!CX$92","v":0},{"$f":" Time!CY$92","v":0},{"$f":" Time!CZ$92","v":0},{"$f":" Time!DA$92","v":0},{"$f":" Time!DB$92","v":0},{"$f":" Time!DC$92","v":0},{"$f":" Time!DD$92","v":0},{"$f":" Time!DE$92","v":0},{"$f":" Time!DF$92","v":0},{"$f":" Time!DG$92","v":0},{"$f":" Time!DH$92","v":0},{"$f":" Time!DI$92","v":0},{"$f":" Time!DJ$92","v":0},{"$f":" Time!DK$92","v":0},{"$f":" Time!DL$92","v":0},{"$f":" Time!DM$92","v":0},{"$f":" Time!DN$92","v":0},{"$f":" Time!DO$92","v":0},{"$f":" Time!DP$92","v":0},{"$f":" Time!DQ$92","v":0},{"$f":" Time!DR$92","v":0},{"$f":" Time!DS$92","v":0},{"$f":" Time!DT$92","v":0},{"$f":" Time!DU$92","v":0},{"$f":" Time!DV$92","v":0},{"$f":" Time!DW$92","v":0},{"$f":" Time!DX$92","v":0},{"$f":" Time!DY$92","v":0},{"$f":" Time!DZ$92","v":0},{"$f":" Time!EA$92","v":0},{"$f":" Time!EB$92","v":0},{"$f":" Time!EC$92","v":0},{"$f":" Time!ED$92","v":0},{"$f":" Time!EE$92","v":0},{"$f":" Time!EF$92","v":0},{"$f":" Time!EG$92","v":0},{"$f":" Time!EH$92","v":0},{"$f":" Time!EI$92","v":0},{"$f":" Time!EJ$92","v":0},{"$f":" Time!EK$92","v":0},{"$f":" Time!EL$92","v":0},{"$f":" Time!EM$92","v":0},{"$f":" Time!EN$92","v":0},{"$f":" Time!EO$92","v":0},{"$f":" Time!EP$92","v":0},{"$f":" Time!EQ$92","v":0},{"$f":" Time!ER$92","v":0},{"$f":" Time!ES$92","v":0},{"$f":" Time!ET$92","v":0},{"$f":" Time!EU$92","v":0},{"$f":" Time!EV$92","v":0},{"$f":" Time!EW$92","v":0},{"$f":" Time!EX$92","v":0},{"$f":" Time!EY$92","v":0},{"$f":" Time!EZ$92","v":0},{"$f":" Time!FA$92","v":0},{"$f":" Time!FB$92","v":0},{"$f":" Time!FC$92","v":0},{"$f":" Time!FD$92","v":0},{"$f":" Time!FE$92","v":0},{"$f":" Time!FF$92","v":0},{"$f":" Time!FG$92","v":0},{"$f":" Time!FH$92","v":0},{"$f":" Time!FI$92","v":0},{"$f":" Time!FJ$92","v":0},{"$f":" Time!FK$92","v":0},{"$f":" Time!FL$92","v":0},{"$f":" Time!FM$92","v":0},{"$f":" Time!FN$92","v":0},{"$f":" Time!FO$92","v":0},{"$f":" Time!FP$92","v":0},{"$f":" Time!FQ$92","v":0},{"$f":" Time!FR$92","v":0},{"$f":" Time!FS$92","v":0},{"$f":" Time!FT$92","v":0},{"$f":" Time!FU$92","v":0},{"$f":" Time!FV$92","v":0},{"$f":" Time!FW$92","v":0},{"$f":" Time!FX$92","v":0},{"$f":" Time!FY$92","v":0},{"$f":" Time!FZ$92","v":0},{"$f":" Time!GA$92","v":0},{"$f":" Time!GB$92","v":0},{"$f":" Time!GC$92","v":0},{"$f":" Time!GD$92","v":0},{"$f":" Time!GE$92","v":0},{"$f":" Time!GF$92","v":0},{"$f":" Time!GG$92","v":0},{"$f":" Time!GH$92","v":0},{"$f":" Time!GI$92","v":0},{"$f":" Time!GJ$92","v":0}]
[null,null,null,null,"Target DSRA balance at end construction - periodic",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J29:GJ29)","v":11175.630627668808},null,{"$f":" K27 * K28","v":0},0,0,0,0,0,11175.630627668808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AQ27 * AQ28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BW27 * BW28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DC27 * DC28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EI27 * EI28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FO27 * FO28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$222","v":"Cash pre-funding of DSRA"},{"$f":" InpC!F$222","v":1},{"$f":" InpC!G$222","v":"1 = yes, 0 = no"}]
[null,null,null,null,{"$f":" E$29","v":"Target DSRA balance at end construction - periodic"},0,"$ 000s",11175.630627668808,0,0,0,0,0,0,0,11175.630627668808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Target DSRA balance at end construction",{"$f":" SUM(J32:GJ32) * F31","v":11175.630627668808},{"$f":" SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" E$25","v":"DSRA target balance"},0,"$ 000s",0,0,0,0,0,0,0,0,0,11175.630627668808,11096.686060114964,11051.740229670431,10947.686607434327,10886.762740350299,10814.482727835748,10732.717915426438,10647.062374200499,10608.119559246421,10560.722993444526,10479.842666309034,10398.955484881579,10315.369719092701,10241.921631773033,10148.254770928277,10051.557903808873,9969.2896261753267,9879.7424243663627,9809.4268511780501,9737.2876253452014,9638.6635844875236,9548.6487809327245,9439.1956686939884,9328.7987922622706,9243.823698044871,9163.4041478670697,9080.1252401403217,8997.3315325923249,8911.5864514443711,8833.5543883670471,8738.2192744587519,8643.2149102760159,4362.681825582732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$78","v":"DSRA balance BEG"},{"$f":" F$78","v":0},"$ 000s",0,0,0,0,0,0,0,0,0,11175.630627668808,11175.630627668808,11096.686060114964,11051.740229670431,10947.686607434327,10886.762740350299,10814.482727835748,10732.717915426438,10647.062374200499,10608.119559246421,10560.722993444526,10479.842666309034,10398.955484881579,10315.369719092701,10241.921631773033,10148.254770928277,10051.557903808873,9969.2896261753267,9879.7424243663627,9809.4268511780501,9737.2876253452014,9638.6635844875236,9548.6487809327245,9439.1956686939884,9328.7987922622706,9243.823698044871,9163.4041478670697,9080.1252401403217,8997.3315325923249,8911.5864514443711,8833.5543883670471,8738.2192744587519,8643.2149102760159,4362.681825582732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ED$78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$83","v":"End of construction period flag"},{"$f":" Time!F$83","v":0},{"$f":" Time!G$83","v":"flag"},{"$f":" Time!H$83","v":1},{"$f":" Time!I$83","v":0},{"$f":" Time!J$83","v":0},{"$f":" Time!K$83","v":0},{"$f":" Time!L$83","v":0},{"$f":" Time!M$83","v":0},{"$f":" Time!N$83","v":0},{"$f":" Time!O$83","v":0},{"$f":" Time!P$83","v":1},{"$f":" Time!Q$83","v":0},{"$f":" Time!R$83","v":0},{"$f":" Time!S$83","v":0},{"$f":" Time!T$83","v":0},{"$f":" Time!U$83","v":0},{"$f":" Time!V$83","v":0},{"$f":" Time!W$83","v":0},{"$f":" Time!X$83","v":0},{"$f":" Time!Y$83","v":0},{"$f":" Time!Z$83","v":0},{"$f":" Time!AA$83","v":0},{"$f":" Time!AB$83","v":0},{"$f":" Time!AC$83","v":0},{"$f":" Time!AD$83","v":0},{"$f":" Time!AE$83","v":0},{"$f":" Time!AF$83","v":0},{"$f":" Time!AG$83","v":0},{"$f":" Time!AH$83","v":0},{"$f":" Time!AI$83","v":0},{"$f":" Time!AJ$83","v":0},{"$f":" Time!AK$83","v":0},{"$f":" Time!AL$83","v":0},{"$f":" Time!AM$83","v":0},{"$f":" Time!AN$83","v":0},{"$f":" Time!AO$83","v":0},{"$f":" Time!AP$83","v":0},{"$f":" Time!AQ$83","v":0},{"$f":" Time!AR$83","v":0},{"$f":" Time!AS$83","v":0},{"$f":" Time!AT$83","v":0},{"$f":" Time!AU$83","v":0},{"$f":" Time!AV$83","v":0},{"$f":" Time!AW$83","v":0},{"$f":" Time!AX$83","v":0},{"$f":" Time!AY$83","v":0},{"$f":" Time!AZ$83","v":0},{"$f":" Time!BA$83","v":0},{"$f":" Time!BB$83","v":0},{"$f":" Time!BC$83","v":0},{"$f":" Time!BD$83","v":0},{"$f":" Time!BE$83","v":0},{"$f":" Time!BF$83","v":0},{"$f":" Time!BG$83","v":0},{"$f":" Time!BH$83","v":0},{"$f":" Time!BI$83","v":0},{"$f":" Time!BJ$83","v":0},{"$f":" Time!BK$83","v":0},{"$f":" Time!BL$83","v":0},{"$f":" Time!BM$83","v":0},{"$f":" Time!BN$83","v":0},{"$f":" Time!BO$83","v":0},{"$f":" Time!BP$83","v":0},{"$f":" Time!BQ$83","v":0},{"$f":" Time!BR$83","v":0},{"$f":" Time!BS$83","v":0},{"$f":" Time!BT$83","v":0},{"$f":" Time!BU$83","v":0},{"$f":" Time!BV$83","v":0},{"$f":" Time!BW$83","v":0},{"$f":" Time!BX$83","v":0},{"$f":" Time!BY$83","v":0},{"$f":" Time!BZ$83","v":0},{"$f":" Time!CA$83","v":0},{"$f":" Time!CB$83","v":0},{"$f":" Time!CC$83","v":0},{"$f":" Time!CD$83","v":0},{"$f":" Time!CE$83","v":0},{"$f":" Time!CF$83","v":0},{"$f":" Time!CG$83","v":0},{"$f":" Time!CH$83","v":0},{"$f":" Time!CI$83","v":0},{"$f":" Time!CJ$83","v":0},{"$f":" Time!CK$83","v":0},{"$f":" Time!CL$83","v":0},{"$f":" Time!CM$83","v":0},{"$f":" Time!CN$83","v":0},{"$f":" Time!CO$83","v":0},{"$f":" Time!CP$83","v":0},{"$f":" Time!CQ$83","v":0},{"$f":" Time!CR$83","v":0},{"$f":" Time!CS$83","v":0},{"$f":" Time!CT$83","v":0},{"$f":" Time!CU$83","v":0},{"$f":" Time!CV$83","v":0},{"$f":" Time!CW$83","v":0},{"$f":" Time!CX$83","v":0},{"$f":" Time!CY$83","v":0},{"$f":" Time!CZ$83","v":0},{"$f":" Time!DA$83","v":0},{"$f":" Time!DB$83","v":0},{"$f":" Time!DC$83","v":0},{"$f":" Time!DD$83","v":0},{"$f":" Time!DE$83","v":0},{"$f":" Time!DF$83","v":0},{"$f":" Time!DG$83","v":0},{"$f":" Time!DH$83","v":0},{"$f":" Time!DI$83","v":0},{"$f":" Time!DJ$83","v":0},{"$f":" Time!DK$83","v":0},{"$f":" Time!DL$83","v":0},{"$f":" Time!DM$83","v":0},{"$f":" Time!DN$83","v":0},{"$f":" Time!DO$83","v":0},{"$f":" Time!DP$83","v":0},{"$f":" Time!DQ$83","v":0},{"$f":" Time!DR$83","v":0},{"$f":" Time!DS$83","v":0},{"$f":" Time!DT$83","v":0},{"$f":" Time!DU$83","v":0},{"$f":" Time!DV$83","v":0},{"$f":" Time!DW$83","v":0},{"$f":" Time!DX$83","v":0},{"$f":" Time!DY$83","v":0},{"$f":" Time!DZ$83","v":0},{"$f":" Time!EA$83","v":0},{"$f":" Time!EB$83","v":0},{"$f":" Time!EC$83","v":0},{"$f":" Time!ED$83","v":0},{"$f":" Time!EE$83","v":0},{"$f":" Time!EF$83","v":0},{"$f":" Time!EG$83","v":0},{"$f":" Time!EH$83","v":0},{"$f":" Time!EI$83","v":0},{"$f":" Time!EJ$83","v":0},{"$f":" Time!EK$83","v":0},{"$f":" Time!EL$83","v":0},{"$f":" Time!EM$83","v":0},{"$f":" Time!EN$83","v":0},{"$f":" Time!EO$83","v":0},{"$f":" Time!EP$83","v":0},{"$f":" Time!EQ$83","v":0},{"$f":" Time!ER$83","v":0},{"$f":" Time!ES$83","v":0},{"$f":" Time!ET$83","v":0},{"$f":" Time!EU$83","v":0},{"$f":" Time!EV$83","v":0},{"$f":" Time!EW$83","v":0},{"$f":" Time!EX$83","v":0},{"$f":" Time!EY$83","v":0},{"$f":" Time!EZ$83","v":0},{"$f":" Time!FA$83","v":0},{"$f":" Time!FB$83","v":0},{"$f":" Time!FC$83","v":0},{"$f":" Time!FD$83","v":0},{"$f":" Time!FE$83","v":0},{"$f":" Time!FF$83","v":0},{"$f":" Time!FG$83","v":0},{"$f":" Time!FH$83","v":0},{"$f":" Time!FI$83","v":0},{"$f":" Time!FJ$83","v":0},{"$f":" Time!FK$83","v":0},{"$f":" Time!FL$83","v":0},{"$f":" Time!FM$83","v":0},{"$f":" Time!FN$83","v":0},{"$f":" Time!FO$83","v":0},{"$f":" Time!FP$83","v":0},{"$f":" Time!FQ$83","v":0},{"$f":" Time!FR$83","v":0},{"$f":" Time!FS$83","v":0},{"$f":" Time!FT$83","v":0},{"$f":" Time!FU$83","v":0},{"$f":" Time!FV$83","v":0},{"$f":" Time!FW$83","v":0},{"$f":" Time!FX$83","v":0},{"$f":" Time!FY$83","v":0},{"$f":" Time!FZ$83","v":0},{"$f":" Time!GA$83","v":0},{"$f":" Time!GB$83","v":0},{"$f":" Time!GC$83","v":0},{"$f":" Time!GD$83","v":0},{"$f":" Time!GE$83","v":0},{"$f":" Time!GF$83","v":0},{"$f":" Time!GG$83","v":0},{"$f":" Time!GH$83","v":0},{"$f":" Time!GI$83","v":0},{"$f":" Time!GJ$83","v":0}]
[null,null,null,null,"Target deposit / (release)",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" (J35 - J36) * (1 - J37)","v":0},0,0,0,0,0,0,0,{"$f":" (R35 - R36) * (1 - R37)","v":-78.944567553844536},-44.945830444532476,-104.05362223610427,-60.923867084027734,-72.280012514551345,-81.764812409310252,-85.655541225938578,-38.942814954078131,-47.396565801895122,-80.880327135491825,-80.887181427455289,-83.585765788877325,-73.448087319668048,-93.666860844756229,-96.696867119404487,-82.268277633545949,-89.547201808964019,-70.315573188312555,-72.139225832848751,{"$f":" (AK35 - AK36) * (1 - AK37)","v":-98.624040857677755},-90.014803554799073,-109.45311223873614,-110.39687643171783,-84.975094217399601,-80.419550177801284,-83.278907726748002,-82.793707547996746,-85.745081147953897,-78.032063077323983,-95.33511390829517,-95.004364182736026,-4280.5330846932839,-4362.681825582732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (CW35 - CW36) * (1 - CW37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (FI35 - FI36) * (1 - FI37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$38","v":"Target deposit / (release)"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,-78.944567553844536,-44.945830444532476,-104.05362223610427,-60.923867084027734,-72.280012514551345,-81.764812409310252,-85.655541225938578,-38.942814954078131,-47.396565801895122,-80.880327135491825,-80.887181427455289,-83.585765788877325,-73.448087319668048,-93.666860844756229,-96.696867119404487,-82.268277633545949,-89.547201808964019,-70.315573188312555,-72.139225832848751,-98.624040857677755,-90.014803554799073,-109.45311223873614,-110.39687643171783,-84.975094217399601,-80.419550177801284,-83.278907726748002,-82.793707547996746,-85.745081147953897,-78.032063077323983,-95.33511390829517,-95.004364182736026,-4280.5330846932839,-4362.681825582732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$172","v":"Senior debt repayment flag"},{"$f":" Time!F$172","v":0},{"$f":" Time!G$172","v":"flag"},{"$f":" Time!H$172","v":34},{"$f":" Time!I$172","v":0},{"$f":" Time!J$172","v":0},{"$f":" Time!K$172","v":0},{"$f":" Time!L$172","v":0},{"$f":" Time!M$172","v":0},{"$f":" Time!N$172","v":0},{"$f":" Time!O$172","v":0},{"$f":" Time!P$172","v":0},{"$f":" Time!Q$172","v":1},{"$f":" Time!R$172","v":1},{"$f":" Time!S$172","v":1},{"$f":" Time!T$172","v":1},{"$f":" Time!U$172","v":1},{"$f":" Time!V$172","v":1},{"$f":" Time!W$172","v":1},{"$f":" Time!X$172","v":1},{"$f":" Time!Y$172","v":1},{"$f":" Time!Z$172","v":1},{"$f":" Time!AA$172","v":1},{"$f":" Time!AB$172","v":1},{"$f":" Time!AC$172","v":1},{"$f":" Time!AD$172","v":1},{"$f":" Time!AE$172","v":1},{"$f":" Time!AF$172","v":1},{"$f":" Time!AG$172","v":1},{"$f":" Time!AH$172","v":1},{"$f":" Time!AI$172","v":1},{"$f":" Time!AJ$172","v":1},{"$f":" Time!AK$172","v":1},{"$f":" Time!AL$172","v":1},{"$f":" Time!AM$172","v":1},{"$f":" Time!AN$172","v":1},{"$f":" Time!AO$172","v":1},{"$f":" Time!AP$172","v":1},{"$f":" Time!AQ$172","v":1},{"$f":" Time!AR$172","v":1},{"$f":" Time!AS$172","v":1},{"$f":" Time!AT$172","v":1},{"$f":" Time!AU$172","v":1},{"$f":" Time!AV$172","v":1},{"$f":" Time!AW$172","v":1},{"$f":" Time!AX$172","v":1},{"$f":" Time!AY$172","v":0},{"$f":" Time!AZ$172","v":0},{"$f":" Time!BA$172","v":0},{"$f":" Time!BB$172","v":0},{"$f":" Time!BC$172","v":0},{"$f":" Time!BD$172","v":0},{"$f":" Time!BE$172","v":0},{"$f":" Time!BF$172","v":0},{"$f":" Time!BG$172","v":0},{"$f":" Time!BH$172","v":0},{"$f":" Time!BI$172","v":0},{"$f":" Time!BJ$172","v":0},{"$f":" Time!BK$172","v":0},{"$f":" Time!BL$172","v":0},{"$f":" Time!BM$172","v":0},{"$f":" Time!BN$172","v":0},{"$f":" Time!BO$172","v":0},{"$f":" Time!BP$172","v":0},{"$f":" Time!BQ$172","v":0},{"$f":" Time!BR$172","v":0},{"$f":" Time!BS$172","v":0},{"$f":" Time!BT$172","v":0},{"$f":" Time!BU$172","v":0},{"$f":" Time!BV$172","v":0},{"$f":" Time!BW$172","v":0},{"$f":" Time!BX$172","v":0},{"$f":" Time!BY$172","v":0},{"$f":" Time!BZ$172","v":0},{"$f":" Time!CA$172","v":0},{"$f":" Time!CB$172","v":0},{"$f":" Time!CC$172","v":0},{"$f":" Time!CD$172","v":0},{"$f":" Time!CE$172","v":0},{"$f":" Time!CF$172","v":0},{"$f":" Time!CG$172","v":0},{"$f":" Time!CH$172","v":0},{"$f":" Time!CI$172","v":0},{"$f":" Time!CJ$172","v":0},{"$f":" Time!CK$172","v":0},{"$f":" Time!CL$172","v":0},{"$f":" Time!CM$172","v":0},{"$f":" Time!CN$172","v":0},{"$f":" Time!CO$172","v":0},{"$f":" Time!CP$172","v":0},{"$f":" Time!CQ$172","v":0},{"$f":" Time!CR$172","v":0},{"$f":" Time!CS$172","v":0},{"$f":" Time!CT$172","v":0},{"$f":" Time!CU$172","v":0},{"$f":" Time!CV$172","v":0},{"$f":" Time!CW$172","v":0},{"$f":" Time!CX$172","v":0},{"$f":" Time!CY$172","v":0},{"$f":" Time!CZ$172","v":0},{"$f":" Time!DA$172","v":0},{"$f":" Time!DB$172","v":0},{"$f":" Time!DC$172","v":0},{"$f":" Time!DD$172","v":0},{"$f":" Time!DE$172","v":0},{"$f":" Time!DF$172","v":0},{"$f":" Time!DG$172","v":0},{"$f":" Time!DH$172","v":0},{"$f":" Time!DI$172","v":0},{"$f":" Time!DJ$172","v":0},{"$f":" Time!DK$172","v":0},{"$f":" Time!DL$172","v":0},{"$f":" Time!DM$172","v":0},{"$f":" Time!DN$172","v":0},{"$f":" Time!DO$172","v":0},{"$f":" Time!DP$172","v":0},{"$f":" Time!DQ$172","v":0},{"$f":" Time!DR$172","v":0},{"$f":" Time!DS$172","v":0},{"$f":" Time!DT$172","v":0},{"$f":" Time!DU$172","v":0},{"$f":" Time!DV$172","v":0},{"$f":" Time!DW$172","v":0},{"$f":" Time!DX$172","v":0},{"$f":" Time!DY$172","v":0},{"$f":" Time!DZ$172","v":0},{"$f":" Time!EA$172","v":0},{"$f":" Time!EB$172","v":0},{"$f":" Time!EC$172","v":0},{"$f":" Time!ED$172","v":0},{"$f":" Time!EE$172","v":0},{"$f":" Time!EF$172","v":0},{"$f":" Time!EG$172","v":0},{"$f":" Time!EH$172","v":0},{"$f":" Time!EI$172","v":0},{"$f":" Time!EJ$172","v":0},{"$f":" Time!EK$172","v":0},{"$f":" Time!EL$172","v":0},{"$f":" Time!EM$172","v":0},{"$f":" Time!EN$172","v":0},{"$f":" Time!EO$172","v":0},{"$f":" Time!EP$172","v":0},{"$f":" Time!EQ$172","v":0},{"$f":" Time!ER$172","v":0},{"$f":" Time!ES$172","v":0},{"$f":" Time!ET$172","v":0},{"$f":" Time!EU$172","v":0},{"$f":" Time!EV$172","v":0},{"$f":" Time!EW$172","v":0},{"$f":" Time!EX$172","v":0},{"$f":" Time!EY$172","v":0},{"$f":" Time!EZ$172","v":0},{"$f":" Time!FA$172","v":0},{"$f":" Time!FB$172","v":0},{"$f":" Time!FC$172","v":0},{"$f":" Time!FD$172","v":0},{"$f":" Time!FE$172","v":0},{"$f":" Time!FF$172","v":0},{"$f":" Time!FG$172","v":0},{"$f":" Time!FH$172","v":0},{"$f":" Time!FI$172","v":0},{"$f":" Time!FJ$172","v":0},{"$f":" Time!FK$172","v":0},{"$f":" Time!FL$172","v":0},{"$f":" Time!FM$172","v":0},{"$f":" Time!FN$172","v":0},{"$f":" Time!FO$172","v":0},{"$f":" Time!FP$172","v":0},{"$f":" Time!FQ$172","v":0},{"$f":" Time!FR$172","v":0},{"$f":" Time!FS$172","v":0},{"$f":" Time!FT$172","v":0},{"$f":" Time!FU$172","v":0},{"$f":" Time!FV$172","v":0},{"$f":" Time!FW$172","v":0},{"$f":" Time!FX$172","v":0},{"$f":" Time!FY$172","v":0},{"$f":" Time!FZ$172","v":0},{"$f":" Time!GA$172","v":0},{"$f":" Time!GB$172","v":0},{"$f":" Time!GC$172","v":0},{"$f":" Time!GD$172","v":0},{"$f":" Time!GE$172","v":0},{"$f":" Time!GF$172","v":0},{"$f":" Time!GG$172","v":0},{"$f":" Time!GH$172","v":0},{"$f":" Time!GI$172","v":0},{"$f":" Time!GJ$172","v":0}]
[null,null,null,null,"Target deposit",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J42:GJ42)","v":0},null,{"$f":" MAX(J40, 0) * J41","v":0},{"$f":" MAX(K40, 0) * K41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(AL40, 0) * AL41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(CX40, 0) * CX41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(FJ40, 0) * FJ41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DSRA deposit"]
[null,null,null,null,{"$f":" Equity!E$30","v":"Retained cash balance P50 BEG"},{"$f":" Equity!F$30","v":0},{"$f":" Equity!G$30","v":"$ 000s"},{"$f":" Equity!H$30","v":0},{"$f":" Equity!I$30","v":0},{"$f":" Equity!J$30","v":0},{"$f":" Equity!K$30","v":0},{"$f":" Equity!L$30","v":0},{"$f":" Equity!M$30","v":-5.1476730732247233E-5},{"$f":" Equity!N$30","v":0},{"$f":" Equity!O$30","v":0},{"$f":" Equity!P$30","v":0},{"$f":" Equity!Q$30","v":0},{"$f":" Equity!R$30","v":0},{"$f":" Equity!S$30","v":0},{"$f":" Equity!T$30","v":0},{"$f":" Equity!U$30","v":0},{"$f":" Equity!V$30","v":0},{"$f":" Equity!W$30","v":0},{"$f":" Equity!X$30","v":0},{"$f":" Equity!Y$30","v":0},{"$f":" Equity!Z$30","v":0},{"$f":" Equity!AA$30","v":0},{"$f":" Equity!AB$30","v":0},{"$f":" Equity!AC$30","v":0},{"$f":" Equity!AD$30","v":0},{"$f":" Equity!AE$30","v":0},{"$f":" Equity!AF$30","v":0},{"$f":" Equity!AG$30","v":0},{"$f":" Equity!AH$30","v":0},{"$f":" Equity!AI$30","v":0},{"$f":" Equity!AJ$30","v":0},{"$f":" Equity!AK$30","v":0},{"$f":" Equity!AL$30","v":0},{"$f":" Equity!AM$30","v":0},{"$f":" Equity!AN$30","v":0},{"$f":" Equity!AO$30","v":0},{"$f":" Equity!AP$30","v":0},{"$f":" Equity!AQ$30","v":0},{"$f":" Equity!AR$30","v":0},{"$f":" Equity!AS$30","v":0},{"$f":" Equity!AT$30","v":0},{"$f":" Equity!AU$30","v":0},{"$f":" Equity!AV$30","v":0},{"$f":" Equity!AW$30","v":0},{"$f":" Equity!AX$30","v":0},{"$f":" Equity!AY$30","v":0},{"$f":" Equity!AZ$30","v":0},{"$f":" Equity!BA$30","v":0},{"$f":" Equity!BB$30","v":0},{"$f":" Equity!BC$30","v":0},{"$f":" Equity!BD$30","v":0},{"$f":" Equity!BE$30","v":0},{"$f":" Equity!BF$30","v":0},{"$f":" Equity!BG$30","v":0},{"$f":" Equity!BH$30","v":0},{"$f":" Equity!BI$30","v":0},{"$f":" Equity!BJ$30","v":0},{"$f":" Equity!BK$30","v":0},{"$f":" Equity!BL$30","v":0},{"$f":" Equity!BM$30","v":0},{"$f":" Equity!BN$30","v":0},{"$f":" Equity!BO$30","v":0},{"$f":" Equity!BP$30","v":0},{"$f":" Equity!BQ$30","v":0},{"$f":" Equity!BR$30","v":0},{"$f":" Equity!BS$30","v":0},{"$f":" Equity!BT$30","v":0},{"$f":" Equity!BU$30","v":0},{"$f":" Equity!BV$30","v":0},{"$f":" Equity!BW$30","v":0},{"$f":" Equity!BX$30","v":0},{"$f":" Equity!BY$30","v":0},{"$f":" Equity!BZ$30","v":0},{"$f":" Equity!CA$30","v":0},{"$f":" Equity!CB$30","v":0},{"$f":" Equity!CC$30","v":0},{"$f":" Equity!CD$30","v":0},{"$f":" Equity!CE$30","v":0},{"$f":" Equity!CF$30","v":0},{"$f":" Equity!CG$30","v":0},{"$f":" Equity!CH$30","v":0},{"$f":" Equity!CI$30","v":0},{"$f":" Equity!CJ$30","v":0},{"$f":" Equity!CK$30","v":0},{"$f":" Equity!CL$30","v":0},{"$f":" Equity!CM$30","v":0},{"$f":" Equity!CN$30","v":0},{"$f":" Equity!CO$30","v":0},{"$f":" Equity!CP$30","v":0},{"$f":" Equity!CQ$30","v":0},{"$f":" Equity!CR$30","v":0},{"$f":" Equity!CS$30","v":0},{"$f":" Equity!CT$30","v":0},{"$f":" Equity!CU$30","v":0},{"$f":" Equity!CV$30","v":0},{"$f":" Equity!CW$30","v":0},{"$f":" Equity!CX$30","v":0},{"$f":" Equity!CY$30","v":0},{"$f":" Equity!CZ$30","v":0},{"$f":" Equity!DA$30","v":0},{"$f":" Equity!DB$30","v":0},{"$f":" Equity!DC$30","v":0},{"$f":" Equity!DD$30","v":0},{"$f":" Equity!DE$30","v":0},{"$f":" Equity!DF$30","v":0},{"$f":" Equity!DG$30","v":0},{"$f":" Equity!DH$30","v":0},{"$f":" Equity!DI$30","v":0},{"$f":" Equity!DJ$30","v":0},{"$f":" Equity!DK$30","v":0},{"$f":" Equity!DL$30","v":0},{"$f":" Equity!DM$30","v":0},{"$f":" Equity!DN$30","v":0},{"$f":" Equity!DO$30","v":0},{"$f":" Equity!DP$30","v":0},{"$f":" Equity!DQ$30","v":0},{"$f":" Equity!DR$30","v":0},{"$f":" Equity!DS$30","v":0},{"$f":" Equity!DT$30","v":0},{"$f":" Equity!DU$30","v":0},{"$f":" Equity!DV$30","v":0},{"$f":" Equity!DW$30","v":0},{"$f":" Equity!DX$30","v":0},{"$f":" Equity!DY$30","v":0},{"$f":" Equity!DZ$30","v":0},{"$f":" Equity!EA$30","v":0},{"$f":" Equity!EB$30","v":0},{"$f":" Equity!EC$30","v":0},{"$f":" Equity!ED$30","v":0},{"$f":" Equity!EE$30","v":0},{"$f":" Equity!EF$30","v":0},{"$f":" Equity!EG$30","v":0},{"$f":" Equity!EH$30","v":0},{"$f":" Equity!EI$30","v":0},{"$f":" Equity!EJ$30","v":0},{"$f":" Equity!EK$30","v":0},{"$f":" Equity!EL$30","v":0},{"$f":" Equity!EM$30","v":0},{"$f":" Equity!EN$30","v":0},{"$f":" Equity!EO$30","v":0},{"$f":" Equity!EP$30","v":0},{"$f":" Equity!EQ$30","v":0},{"$f":" Equity!ER$30","v":0},{"$f":" Equity!ES$30","v":0},{"$f":" Equity!ET$30","v":0},{"$f":" Equity!EU$30","v":0},{"$f":" Equity!EV$30","v":0},{"$f":" Equity!EW$30","v":0},{"$f":" Equity!EX$30","v":0},{"$f":" Equity!EY$30","v":0},{"$f":" Equity!EZ$30","v":0},{"$f":" Equity!FA$30","v":0},{"$f":" Equity!FB$30","v":0},{"$f":" Equity!FC$30","v":0},{"$f":" Equity!FD$30","v":0},{"$f":" Equity!FE$30","v":0},{"$f":" Equity!FF$30","v":0},{"$f":" Equity!FG$30","v":0},{"$f":" Equity!FH$30","v":0},{"$f":" Equity!FI$30","v":0},{"$f":" Equity!FJ$30","v":0},{"$f":" Equity!FK$30","v":0},{"$f":" Equity!FL$30","v":0},{"$f":" Equity!FM$30","v":0},{"$f":" Equity!FN$30","v":0},{"$f":" Equity!FO$30","v":0},{"$f":" Equity!FP$30","v":0},{"$f":" Equity!FQ$30","v":0},{"$f":" Equity!FR$30","v":0},{"$f":" Equity!FS$30","v":0},{"$f":" Equity!FT$30","v":0},{"$f":" Equity!FU$30","v":0},{"$f":" Equity!FV$30","v":0},{"$f":" Equity!FW$30","v":0},{"$f":" Equity!FX$30","v":0},{"$f":" Equity!FY$30","v":0},{"$f":" Equity!FZ$30","v":0},{"$f":" Equity!GA$30","v":0},{"$f":" Equity!GB$30","v":0},{"$f":" Equity!GC$30","v":0},{"$f":" Equity!GD$30","v":0},{"$f":" Equity!GE$30","v":0},{"$f":" Equity!GF$30","v":0},{"$f":" Equity!GG$30","v":0},{"$f":" Equity!GH$30","v":0},{"$f":" Equity!GI$30","v":0},{"$f":" Equity!GJ$30","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E$63","v":"Cashflow available for DSRA P50"},{"$f":" 'FS semi'!F$63","v":0},{"$f":" 'FS semi'!G$63","v":"$ 000s"},{"$f":" 'FS semi'!H$63","v":352633.74153378635},{"$f":" 'FS semi'!I$63","v":0},{"$f":" 'FS semi'!J$63","v":0},{"$f":" 'FS semi'!K$63","v":0},{"$f":" 'FS semi'!L$63","v":-5.1476730732247233E-5},{"$f":" 'FS semi'!M$63","v":144.09022015459777},{"$f":" 'FS semi'!N$63","v":837.66945718094212},{"$f":" 'FS semi'!O$63","v":887.060608644475},{"$f":" 'FS semi'!P$63","v":2164.9488839840214},{"$f":" 'FS semi'!Q$63","v":9436.8238437272357},{"$f":" 'FS semi'!R$63","v":6655.6565026307835},{"$f":" 'FS semi'!S$63","v":7222.3231449473333},{"$f":" 'FS semi'!T$63","v":6776.0678113330923},{"$f":" 'FS semi'!U$63","v":7274.3727417484806},{"$f":" 'FS semi'!V$63","v":6946.6270527567394},{"$f":" 'FS semi'!W$63","v":7358.2824323526092},{"$f":" 'FS semi'!X$63","v":7077.79714929277},{"$f":" 'FS semi'!Y$63","v":7459.0551331762526},{"$f":" 'FS semi'!Z$63","v":7187.0700024591588},{"$f":" 'FS semi'!AA$63","v":7520.1711347155378},{"$f":" 'FS semi'!AB$63","v":7240.7858429346961},{"$f":" 'FS semi'!AC$63","v":7643.8788923005577},{"$f":" 'FS semi'!AD$63","v":7364.7753423015492},{"$f":" 'FS semi'!AE$63","v":7772.8932327869934},{"$f":" 'FS semi'!AF$63","v":7244.9200468590934},{"$f":" 'FS semi'!AG$63","v":7508.2409749598755},{"$f":" 'FS semi'!AH$63","v":7170.429161711214},{"$f":" 'FS semi'!AI$63","v":7546.6625025328976},{"$f":" 'FS semi'!AJ$63","v":7196.985082075551},{"$f":" 'FS semi'!AK$63","v":7550.8493268368293},{"$f":" 'FS semi'!AL$63","v":7200.9154436029439},{"$f":" 'FS semi'!AM$63","v":7580.484147033123},{"$f":" 'FS semi'!AN$63","v":7236.7306583889549},{"$f":" 'FS semi'!AO$63","v":7599.1021091748207},{"$f":" 'FS semi'!AP$63","v":7253.3089880323696},{"$f":" 'FS semi'!AQ$63","v":7609.3691428154707},{"$f":" 'FS semi'!AR$63","v":7227.3219818238831},{"$f":" 'FS semi'!AS$63","v":7582.9988113420059},{"$f":" 'FS semi'!AT$63","v":7197.0332853832115},{"$f":" 'FS semi'!AU$63","v":7552.2386508099225},{"$f":" 'FS semi'!AV$63","v":7171.5547602757251},{"$f":" 'FS semi'!AW$63","v":7506.32335666172},{"$f":" 'FS semi'!AX$63","v":7083.9744670206237},{"$f":" 'FS semi'!AY$63","v":15823.284774578686},{"$f":" 'FS semi'!AZ$63","v":15536.229579624389},{"$f":" 'FS semi'!BA$63","v":15588.24135986191},{"$f":" 'FS semi'!BB$63","v":15435.064382998364},{"$f":" 'FS semi'!BC$63","v":15549.063335713705},{"$f":" 'FS semi'!BD$63","v":15419.896924363344},{"$f":" 'FS semi'!BE$63","v":4292.1689013546065},{"$f":" 'FS semi'!BF$63","v":0},{"$f":" 'FS semi'!BG$63","v":0},{"$f":" 'FS semi'!BH$63","v":0},{"$f":" 'FS semi'!BI$63","v":0},{"$f":" 'FS semi'!BJ$63","v":0},{"$f":" 'FS semi'!BK$63","v":0},{"$f":" 'FS semi'!BL$63","v":0},{"$f":" 'FS semi'!BM$63","v":0},{"$f":" 'FS semi'!BN$63","v":0},{"$f":" 'FS semi'!BO$63","v":0},{"$f":" 'FS semi'!BP$63","v":0},{"$f":" 'FS semi'!BQ$63","v":0},{"$f":" 'FS semi'!BR$63","v":0},{"$f":" 'FS semi'!BS$63","v":0},{"$f":" 'FS semi'!BT$63","v":0},{"$f":" 'FS semi'!BU$63","v":0},{"$f":" 'FS semi'!BV$63","v":0},{"$f":" 'FS semi'!BW$63","v":0},{"$f":" 'FS semi'!BX$63","v":0},{"$f":" 'FS semi'!BY$63","v":0},{"$f":" 'FS semi'!BZ$63","v":0},{"$f":" 'FS semi'!CA$63","v":0},{"$f":" 'FS semi'!CB$63","v":0},{"$f":" 'FS semi'!CC$63","v":0},{"$f":" 'FS semi'!CD$63","v":0},{"$f":" 'FS semi'!CE$63","v":0},{"$f":" 'FS semi'!CF$63","v":0},{"$f":" 'FS semi'!CG$63","v":0},{"$f":" 'FS semi'!CH$63","v":0},{"$f":" 'FS semi'!CI$63","v":0},{"$f":" 'FS semi'!CJ$63","v":0},{"$f":" 'FS semi'!CK$63","v":0},{"$f":" 'FS semi'!CL$63","v":0},{"$f":" 'FS semi'!CM$63","v":0},{"$f":" 'FS semi'!CN$63","v":0},{"$f":" 'FS semi'!CO$63","v":0},{"$f":" 'FS semi'!CP$63","v":0},{"$f":" 'FS semi'!CQ$63","v":0},{"$f":" 'FS semi'!CR$63","v":0},{"$f":" 'FS semi'!CS$63","v":0},{"$f":" 'FS semi'!CT$63","v":0},{"$f":" 'FS semi'!CU$63","v":0},{"$f":" 'FS semi'!CV$63","v":0},{"$f":" 'FS semi'!CW$63","v":0},{"$f":" 'FS semi'!CX$63","v":0},{"$f":" 'FS semi'!CY$63","v":0},{"$f":" 'FS semi'!CZ$63","v":0},{"$f":" 'FS semi'!DA$63","v":0},{"$f":" 'FS semi'!DB$63","v":0},{"$f":" 'FS semi'!DC$63","v":0},{"$f":" 'FS semi'!DD$63","v":0},{"$f":" 'FS semi'!DE$63","v":0},{"$f":" 'FS semi'!DF$63","v":0},{"$f":" 'FS semi'!DG$63","v":0},{"$f":" 'FS semi'!DH$63","v":0},{"$f":" 'FS semi'!DI$63","v":0},{"$f":" 'FS semi'!DJ$63","v":0},{"$f":" 'FS semi'!DK$63","v":0},{"$f":" 'FS semi'!DL$63","v":0},{"$f":" 'FS semi'!DM$63","v":0},{"$f":" 'FS semi'!DN$63","v":0},{"$f":" 'FS semi'!DO$63","v":0},{"$f":" 'FS semi'!DP$63","v":0},{"$f":" 'FS semi'!DQ$63","v":0},{"$f":" 'FS semi'!DR$63","v":0},{"$f":" 'FS semi'!DS$63","v":0},{"$f":" 'FS semi'!DT$63","v":0},{"$f":" 'FS semi'!DU$63","v":0},{"$f":" 'FS semi'!DV$63","v":0},{"$f":" 'FS semi'!DW$63","v":0},{"$f":" 'FS semi'!DX$63","v":0},{"$f":" 'FS semi'!DY$63","v":0},{"$f":" 'FS semi'!DZ$63","v":0},{"$f":" 'FS semi'!EA$63","v":0},{"$f":" 'FS semi'!EB$63","v":0},{"$f":" 'FS semi'!EC$63","v":0},{"$f":" 'FS semi'!ED$63","v":0},{"$f":" 'FS semi'!EE$63","v":0},{"$f":" 'FS semi'!EF$63","v":0},{"$f":" 'FS semi'!EG$63","v":0},{"$f":" 'FS semi'!EH$63","v":0},{"$f":" 'FS semi'!EI$63","v":0},{"$f":" 'FS semi'!EJ$63","v":0},{"$f":" 'FS semi'!EK$63","v":0},{"$f":" 'FS semi'!EL$63","v":0},{"$f":" 'FS semi'!EM$63","v":0},{"$f":" 'FS semi'!EN$63","v":0},{"$f":" 'FS semi'!EO$63","v":0},{"$f":" 'FS semi'!EP$63","v":0},{"$f":" 'FS semi'!EQ$63","v":0},{"$f":" 'FS semi'!ER$63","v":0},{"$f":" 'FS semi'!ES$63","v":0},{"$f":" 'FS semi'!ET$63","v":0},{"$f":" 'FS semi'!EU$63","v":0},{"$f":" 'FS semi'!EV$63","v":0},{"$f":" 'FS semi'!EW$63","v":0},{"$f":" 'FS semi'!EX$63","v":0},{"$f":" 'FS semi'!EY$63","v":0},{"$f":" 'FS semi'!EZ$63","v":0},{"$f":" 'FS semi'!FA$63","v":0},{"$f":" 'FS semi'!FB$63","v":0},{"$f":" 'FS semi'!FC$63","v":0},{"$f":" 'FS semi'!FD$63","v":0},{"$f":" 'FS semi'!FE$63","v":0},{"$f":" 'FS semi'!FF$63","v":0},{"$f":" 'FS semi'!FG$63","v":0},{"$f":" 'FS semi'!FH$63","v":0},{"$f":" 'FS semi'!FI$63","v":0},{"$f":" 'FS semi'!FJ$63","v":0},{"$f":" 'FS semi'!FK$63","v":0},{"$f":" 'FS semi'!FL$63","v":0},{"$f":" 'FS semi'!FM$63","v":0},{"$f":" 'FS semi'!FN$63","v":0},{"$f":" 'FS semi'!FO$63","v":0},{"$f":" 'FS semi'!FP$63","v":0},{"$f":" 'FS semi'!FQ$63","v":0},{"$f":" 'FS semi'!FR$63","v":0},{"$f":" 'FS semi'!FS$63","v":0},{"$f":" 'FS semi'!FT$63","v":0},{"$f":" 'FS semi'!FU$63","v":0},{"$f":" 'FS semi'!FV$63","v":0},{"$f":" 'FS semi'!FW$63","v":0},{"$f":" 'FS semi'!FX$63","v":0},{"$f":" 'FS semi'!FY$63","v":0},{"$f":" 'FS semi'!FZ$63","v":0},{"$f":" 'FS semi'!GA$63","v":0},{"$f":" 'FS semi'!GB$63","v":0},{"$f":" 'FS semi'!GC$63","v":0},{"$f":" 'FS semi'!GD$63","v":0},{"$f":" 'FS semi'!GE$63","v":0},{"$f":" 'FS semi'!GF$63","v":0},{"$f":" 'FS semi'!GG$63","v":0},{"$f":" 'FS semi'!GH$63","v":0},{"$f":" 'FS semi'!GI$63","v":0},{"$f":" 'FS semi'!GJ$63","v":0}]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"Cash available for DSRA / (DS shortfall)",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"SUM(J45:J46) * J47","v":0},{"$f":"SUM(K45:K46) * K47","v":0},0,0,0,0,0,9436.8238437272357,6655.6565026307835,7222.3231449473333,6776.0678113330923,7274.3727417484806,6946.6270527567394,7358.2824323526092,7077.79714929277,7459.0551331762526,7187.0700024591588,7520.1711347155378,7240.7858429346961,7643.8788923005577,7364.7753423015492,7772.8932327869934,7244.9200468590934,7508.2409749598755,7170.429161711214,7546.6625025328976,7196.985082075551,7550.8493268368293,{"$f":"SUM(AL45:AL46) * AL47","v":7200.9154436029439},7580.484147033123,7236.7306583889549,7599.1021091748207,7253.3089880323696,7609.3691428154707,7227.3219818238831,7582.9988113420059,7197.0332853832115,7552.2386508099225,7171.5547602757251,7506.32335666172,7083.9744670206237,15823.284774578686,15536.229579624389,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CX45:CX46) * CX47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FJ45:FJ46) * FJ47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$48","v":"Cash available for DSRA / (DS shortfall)"},0,"$ 000s",0,0,0,0,0,0,0,0,0,9436.8238437272357,6655.6565026307835,7222.3231449473333,6776.0678113330923,7274.3727417484806,6946.6270527567394,7358.2824323526092,7077.79714929277,7459.0551331762526,7187.0700024591588,7520.1711347155378,7240.7858429346961,7643.8788923005577,7364.7753423015492,7772.8932327869934,7244.9200468590934,7508.2409749598755,7170.429161711214,7546.6625025328976,7196.985082075551,7550.8493268368293,7200.9154436029439,7580.484147033123,7236.7306583889549,7599.1021091748207,7253.3089880323696,7609.3691428154707,7227.3219818238831,7582.9988113420059,7197.0332853832115,7552.2386508099225,7171.5547602757251,7506.32335666172,7083.9744670206237,15823.284774578686,15536.229579624389,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash available for DSRA",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" MAX(J50, 0)","v":0},{"$f":" MAX(K50, 0)","v":0},0,0,0,0,0,9436.8238437272357,6655.6565026307835,7222.3231449473333,6776.0678113330923,7274.3727417484806,6946.6270527567394,7358.2824323526092,7077.79714929277,7459.0551331762526,7187.0700024591588,7520.1711347155378,7240.7858429346961,7643.8788923005577,7364.7753423015492,7772.8932327869934,7244.9200468590934,7508.2409749598755,7170.429161711214,7546.6625025328976,7196.985082075551,7550.8493268368293,{"$f":" MAX(AL50, 0)","v":7200.9154436029439},7580.484147033123,7236.7306583889549,7599.1021091748207,7253.3089880323696,7609.3691428154707,7227.3219818238831,7582.9988113420059,7197.0332853832115,7552.2386508099225,7171.5547602757251,7506.32335666172,7083.9744670206237,15823.284774578686,15536.229579624389,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(CX50, 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,{"$f":" MAX(FJ50, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$48","v":"Cash available for DSRA / (DS shortfall)"},0,"$ 000s",0,0,0,0,0,0,0,0,0,9436.8238437272357,6655.6565026307835,7222.3231449473333,6776.0678113330923,7274.3727417484806,6946.6270527567394,7358.2824323526092,7077.79714929277,7459.0551331762526,7187.0700024591588,7520.1711347155378,7240.7858429346961,7643.8788923005577,7364.7753423015492,7772.8932327869934,7244.9200468590934,7508.2409749598755,7170.429161711214,7546.6625025328976,7196.985082075551,7550.8493268368293,7200.9154436029439,7580.484147033123,7236.7306583889549,7599.1021091748207,7253.3089880323696,7609.3691428154707,7227.3219818238831,7582.9988113420059,7197.0332853832115,7552.2386508099225,7171.5547602757251,7506.32335666172,7083.9744670206237,15823.284774578686,15536.229579624389,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"DS shortfall target withdrawal",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J55:GJ55)","v":0},null,{"$f":" -1 * MIN(J53, 0) * J54","v":0},{"$f":" -1 * MIN(K53, 0) * K54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * MIN(AL53, 0) * AL54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * MIN(CX53, 0) * CX54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * MIN(FJ53, 0) * FJ54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$55","v":"DS shortfall target withdrawal"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$78","v":"DSRA balance BEG"},{"$f":" F$78","v":0},"$ 000s",0,0,0,0,0,0,0,0,0,11175.630627668808,11175.630627668808,11096.686060114964,11051.740229670431,10947.686607434327,10886.762740350299,10814.482727835748,10732.717915426438,10647.062374200499,10608.119559246421,10560.722993444526,10479.842666309034,10398.955484881579,10315.369719092701,10241.921631773033,10148.254770928277,10051.557903808873,9969.2896261753267,9879.7424243663627,9809.4268511780501,9737.2876253452014,9638.6635844875236,9548.6487809327245,9439.1956686939884,9328.7987922622706,9243.823698044871,9163.4041478670697,9080.1252401403217,8997.3315325923249,8911.5864514443711,8833.5543883670471,8738.2192744587519,8643.2149102760159,4362.681825582732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ED$78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"DS shortfall withdrawal",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J59:GJ59)","v":0},null,{"$f":" MIN(J57:J58)","v":0},{"$f":" MIN(K57:K58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(AL57:AL58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(CX57:CX58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(FJ57:FJ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$51","v":"Cash available for DSRA"},0,"$ 000s",0,0,0,0,0,0,0,0,0,9436.8238437272357,6655.6565026307835,7222.3231449473333,6776.0678113330923,7274.3727417484806,6946.6270527567394,7358.2824323526092,7077.79714929277,7459.0551331762526,7187.0700024591588,7520.1711347155378,7240.7858429346961,7643.8788923005577,7364.7753423015492,7772.8932327869934,7244.9200468590934,7508.2409749598755,7170.429161711214,7546.6625025328976,7196.985082075551,7550.8493268368293,7200.9154436029439,7580.484147033123,7236.7306583889549,7599.1021091748207,7253.3089880323696,7609.3691428154707,7227.3219818238831,7582.9988113420059,7197.0332853832115,7552.2386508099225,7171.5547602757251,7506.32335666172,7083.9744670206237,15823.284774578686,15536.229579624389,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$42","v":"Target deposit"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"DSRA deposit POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J63:GJ63)","v":0},null,{"$f":" MIN(J61:J62)","v":0},{"$f":" MIN(K61:K62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(AL61:AL62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(CX61:CX62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(FJ61:FJ62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CF",{"$f":" LEFT(E63, LEN(E63) - 4)","v":"DSRA deposit"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J64:GJ64)","v":0},null,{"$f":" -1 * J63","v":0},{"$f":" -1 * K63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * CX63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * FJ63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DSRA release"]
[null,null,null,null,{"$f":" E$38","v":"Target deposit / (release)"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,-78.944567553844536,-44.945830444532476,-104.05362223610427,-60.923867084027734,-72.280012514551345,-81.764812409310252,-85.655541225938578,-38.942814954078131,-47.396565801895122,-80.880327135491825,-80.887181427455289,-83.585765788877325,-73.448087319668048,-93.666860844756229,-96.696867119404487,-82.268277633545949,-89.547201808964019,-70.315573188312555,-72.139225832848751,-98.624040857677755,-90.014803554799073,-109.45311223873614,-110.39687643171783,-84.975094217399601,-80.419550177801284,-83.278907726748002,-82.793707547996746,-85.745081147953897,-78.032063077323983,-95.33511390829517,-95.004364182736026,-4280.5330846932839,-4362.681825582732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"DSRA release",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J68:GJ68)","v":11175.630627668808},null,{"$f":" -1 * MIN(J67, 0)","v":0},{"$f":" -1 * MIN(K67, 0)","v":0},0,0,0,0,0,0,78.944567553844536,44.945830444532476,104.05362223610427,60.923867084027734,72.280012514551345,81.764812409310252,85.655541225938578,38.942814954078131,47.396565801895122,80.880327135491825,80.887181427455289,83.585765788877325,73.448087319668048,93.666860844756229,96.696867119404487,82.268277633545949,89.547201808964019,70.315573188312555,72.139225832848751,98.624040857677755,{"$f":" -1 * MIN(AL67, 0)","v":90.014803554799073},109.45311223873614,110.39687643171783,84.975094217399601,80.419550177801284,83.278907726748002,82.793707547996746,85.745081147953897,78.032063077323983,95.33511390829517,95.004364182736026,4280.5330846932839,4362.681825582732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * MIN(CX67, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * MIN(FJ67, 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]
[]
[null,null,null,null,{"$f":" E$59","v":"DS shortfall withdrawal"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$68","v":"DSRA release"},0,"$ 000s",11175.630627668808,0,0,0,0,0,0,0,0,0,78.944567553844536,44.945830444532476,104.05362223610427,60.923867084027734,72.280012514551345,81.764812409310252,85.655541225938578,38.942814954078131,47.396565801895122,80.880327135491825,80.887181427455289,83.585765788877325,73.448087319668048,93.666860844756229,96.696867119404487,82.268277633545949,89.547201808964019,70.315573188312555,72.139225832848751,98.624040857677755,90.014803554799073,109.45311223873614,110.39687643171783,84.975094217399601,80.419550177801284,83.278907726748002,82.793707547996746,85.745081147953897,78.032063077323983,95.33511390829517,95.004364182736026,4280.5330846932839,4362.681825582732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CF","DSRA withdrawal",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J72:GJ72)","v":11175.630627668808},null,{"$f":" MAX(J70:J71)","v":0},{"$f":" MAX(K70:K71)","v":0},0,0,0,0,0,0,78.944567553844536,44.945830444532476,104.05362223610427,60.923867084027734,72.280012514551345,81.764812409310252,85.655541225938578,38.942814954078131,47.396565801895122,80.880327135491825,80.887181427455289,83.585765788877325,73.448087319668048,93.666860844756229,96.696867119404487,82.268277633545949,89.547201808964019,70.315573188312555,72.139225832848751,98.624040857677755,{"$f":" MAX(AL70:AL71)","v":90.014803554799073},109.45311223873614,110.39687643171783,84.975094217399601,80.419550177801284,83.278907726748002,82.793707547996746,85.745081147953897,78.032063077323983,95.33511390829517,95.004364182736026,4280.5330846932839,4362.681825582732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(CX70:CX71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(FJ70:FJ71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DSRA balance"]
[null,null,null,null,{"$f":" E$33","v":"Target DSRA balance at end construction"},{"$f":" F$33","v":11175.630627668808},{"$f":" G$33","v":"$ 000s"}]
[null,null,null,null,{"$f":" Time!E$83","v":"End of construction period flag"},{"$f":" Time!F$83","v":0},{"$f":" Time!G$83","v":"flag"},{"$f":" Time!H$83","v":1},{"$f":" Time!I$83","v":0},{"$f":" Time!J$83","v":0},{"$f":" Time!K$83","v":0},{"$f":" Time!L$83","v":0},{"$f":" Time!M$83","v":0},{"$f":" Time!N$83","v":0},{"$f":" Time!O$83","v":0},{"$f":" Time!P$83","v":1},{"$f":" Time!Q$83","v":0},{"$f":" Time!R$83","v":0},{"$f":" Time!S$83","v":0},{"$f":" Time!T$83","v":0},{"$f":" Time!U$83","v":0},{"$f":" Time!V$83","v":0},{"$f":" Time!W$83","v":0},{"$f":" Time!X$83","v":0},{"$f":" Time!Y$83","v":0},{"$f":" Time!Z$83","v":0},{"$f":" Time!AA$83","v":0},{"$f":" Time!AB$83","v":0},{"$f":" Time!AC$83","v":0},{"$f":" Time!AD$83","v":0},{"$f":" Time!AE$83","v":0},{"$f":" Time!AF$83","v":0},{"$f":" Time!AG$83","v":0},{"$f":" Time!AH$83","v":0},{"$f":" Time!AI$83","v":0},{"$f":" Time!AJ$83","v":0},{"$f":" Time!AK$83","v":0},{"$f":" Time!AL$83","v":0},{"$f":" Time!AM$83","v":0},{"$f":" Time!AN$83","v":0},{"$f":" Time!AO$83","v":0},{"$f":" Time!AP$83","v":0},{"$f":" Time!AQ$83","v":0},{"$f":" Time!AR$83","v":0},{"$f":" Time!AS$83","v":0},{"$f":" Time!AT$83","v":0},{"$f":" Time!AU$83","v":0},{"$f":" Time!AV$83","v":0},{"$f":" Time!AW$83","v":0},{"$f":" Time!AX$83","v":0},{"$f":" Time!AY$83","v":0},{"$f":" Time!AZ$83","v":0},{"$f":" Time!BA$83","v":0},{"$f":" Time!BB$83","v":0},{"$f":" Time!BC$83","v":0},{"$f":" Time!BD$83","v":0},{"$f":" Time!BE$83","v":0},{"$f":" Time!BF$83","v":0},{"$f":" Time!BG$83","v":0},{"$f":" Time!BH$83","v":0},{"$f":" Time!BI$83","v":0},{"$f":" Time!BJ$83","v":0},{"$f":" Time!BK$83","v":0},{"$f":" Time!BL$83","v":0},{"$f":" Time!BM$83","v":0},{"$f":" Time!BN$83","v":0},{"$f":" Time!BO$83","v":0},{"$f":" Time!BP$83","v":0},{"$f":" Time!BQ$83","v":0},{"$f":" Time!BR$83","v":0},{"$f":" Time!BS$83","v":0},{"$f":" Time!BT$83","v":0},{"$f":" Time!BU$83","v":0},{"$f":" Time!BV$83","v":0},{"$f":" Time!BW$83","v":0},{"$f":" Time!BX$83","v":0},{"$f":" Time!BY$83","v":0},{"$f":" Time!BZ$83","v":0},{"$f":" Time!CA$83","v":0},{"$f":" Time!CB$83","v":0},{"$f":" Time!CC$83","v":0},{"$f":" Time!CD$83","v":0},{"$f":" Time!CE$83","v":0},{"$f":" Time!CF$83","v":0},{"$f":" Time!CG$83","v":0},{"$f":" Time!CH$83","v":0},{"$f":" Time!CI$83","v":0},{"$f":" Time!CJ$83","v":0},{"$f":" Time!CK$83","v":0},{"$f":" Time!CL$83","v":0},{"$f":" Time!CM$83","v":0},{"$f":" Time!CN$83","v":0},{"$f":" Time!CO$83","v":0},{"$f":" Time!CP$83","v":0},{"$f":" Time!CQ$83","v":0},{"$f":" Time!CR$83","v":0},{"$f":" Time!CS$83","v":0},{"$f":" Time!CT$83","v":0},{"$f":" Time!CU$83","v":0},{"$f":" Time!CV$83","v":0},{"$f":" Time!CW$83","v":0},{"$f":" Time!CX$83","v":0},{"$f":" Time!CY$83","v":0},{"$f":" Time!CZ$83","v":0},{"$f":" Time!DA$83","v":0},{"$f":" Time!DB$83","v":0},{"$f":" Time!DC$83","v":0},{"$f":" Time!DD$83","v":0},{"$f":" Time!DE$83","v":0},{"$f":" Time!DF$83","v":0},{"$f":" Time!DG$83","v":0},{"$f":" Time!DH$83","v":0},{"$f":" Time!DI$83","v":0},{"$f":" Time!DJ$83","v":0},{"$f":" Time!DK$83","v":0},{"$f":" Time!DL$83","v":0},{"$f":" Time!DM$83","v":0},{"$f":" Time!DN$83","v":0},{"$f":" Time!DO$83","v":0},{"$f":" Time!DP$83","v":0},{"$f":" Time!DQ$83","v":0},{"$f":" Time!DR$83","v":0},{"$f":" Time!DS$83","v":0},{"$f":" Time!DT$83","v":0},{"$f":" Time!DU$83","v":0},{"$f":" Time!DV$83","v":0},{"$f":" Time!DW$83","v":0},{"$f":" Time!DX$83","v":0},{"$f":" Time!DY$83","v":0},{"$f":" Time!DZ$83","v":0},{"$f":" Time!EA$83","v":0},{"$f":" Time!EB$83","v":0},{"$f":" Time!EC$83","v":0},{"$f":" Time!ED$83","v":0},{"$f":" Time!EE$83","v":0},{"$f":" Time!EF$83","v":0},{"$f":" Time!EG$83","v":0},{"$f":" Time!EH$83","v":0},{"$f":" Time!EI$83","v":0},{"$f":" Time!EJ$83","v":0},{"$f":" Time!EK$83","v":0},{"$f":" Time!EL$83","v":0},{"$f":" Time!EM$83","v":0},{"$f":" Time!EN$83","v":0},{"$f":" Time!EO$83","v":0},{"$f":" Time!EP$83","v":0},{"$f":" Time!EQ$83","v":0},{"$f":" Time!ER$83","v":0},{"$f":" Time!ES$83","v":0},{"$f":" Time!ET$83","v":0},{"$f":" Time!EU$83","v":0},{"$f":" Time!EV$83","v":0},{"$f":" Time!EW$83","v":0},{"$f":" Time!EX$83","v":0},{"$f":" Time!EY$83","v":0},{"$f":" Time!EZ$83","v":0},{"$f":" Time!FA$83","v":0},{"$f":" Time!FB$83","v":0},{"$f":" Time!FC$83","v":0},{"$f":" Time!FD$83","v":0},{"$f":" Time!FE$83","v":0},{"$f":" Time!FF$83","v":0},{"$f":" Time!FG$83","v":0},{"$f":" Time!FH$83","v":0},{"$f":" Time!FI$83","v":0},{"$f":" Time!FJ$83","v":0},{"$f":" Time!FK$83","v":0},{"$f":" Time!FL$83","v":0},{"$f":" Time!FM$83","v":0},{"$f":" Time!FN$83","v":0},{"$f":" Time!FO$83","v":0},{"$f":" Time!FP$83","v":0},{"$f":" Time!FQ$83","v":0},{"$f":" Time!FR$83","v":0},{"$f":" Time!FS$83","v":0},{"$f":" Time!FT$83","v":0},{"$f":" Time!FU$83","v":0},{"$f":" Time!FV$83","v":0},{"$f":" Time!FW$83","v":0},{"$f":" Time!FX$83","v":0},{"$f":" Time!FY$83","v":0},{"$f":" Time!FZ$83","v":0},{"$f":" Time!GA$83","v":0},{"$f":" Time!GB$83","v":0},{"$f":" Time!GC$83","v":0},{"$f":" Time!GD$83","v":0},{"$f":" Time!GE$83","v":0},{"$f":" Time!GF$83","v":0},{"$f":" Time!GG$83","v":0},{"$f":" Time!GH$83","v":0},{"$f":" Time!GI$83","v":0},{"$f":" Time!GJ$83","v":0}]
[]
[null,null,null,null,"DSRA balance BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I81","v":0},0,0,0,0,0,0,11175.630627668808,11175.630627668808,11096.686060114964,11051.740229670431,10947.686607434327,10886.762740350299,10814.482727835748,10732.717915426438,10647.062374200499,10608.119559246421,10560.722993444526,10479.842666309034,10398.955484881579,10315.369719092701,10241.921631773033,10148.254770928277,10051.557903808873,9969.2896261753267,9879.7424243663627,9809.4268511780501,9737.2876253452014,9638.6635844875236,9548.6487809327245,9439.1956686939884,9328.7987922622706,{"$f":"AO81","v":9243.823698044871},9163.4041478670697,9080.1252401403217,8997.3315325923249,8911.5864514443711,8833.5543883670471,8738.2192744587519,8643.2149102760159,4362.681825582732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$63","v":"DSRA deposit POS"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$72","v":"DSRA withdrawal"},0,"$ 000s",11175.630627668808,0,0,0,0,0,0,0,0,0,78.944567553844536,44.945830444532476,104.05362223610427,60.923867084027734,72.280012514551345,81.764812409310252,85.655541225938578,38.942814954078131,47.396565801895122,80.880327135491825,80.887181427455289,83.585765788877325,73.448087319668048,93.666860844756229,96.696867119404487,82.268277633545949,89.547201808964019,70.315573188312555,72.139225832848751,98.624040857677755,90.014803554799073,109.45311223873614,110.39687643171783,84.975094217399601,80.419550177801284,83.278907726748002,82.793707547996746,85.745081147953897,78.032063077323983,95.33511390829517,95.004364182736026,4280.5330846932839,4362.681825582732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"BS","DSRA balance",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" IF(J76 = 1, $F75, J78 + J79 - J80)","v":0},{"$f":" IF(K76 = 1, $F75, K78 + K79 - K80)","v":0},0,0,0,0,11175.630627668808,11175.630627668808,11096.686060114964,11051.740229670431,10947.686607434327,10886.762740350299,10814.482727835748,10732.717915426438,10647.062374200499,10608.119559246421,10560.722993444526,10479.842666309034,10398.955484881579,10315.369719092701,10241.921631773033,10148.254770928277,10051.557903808873,9969.2896261753267,9879.7424243663627,9809.4268511780501,9737.2876253452014,9638.6635844875236,{"$f":" IF(AL76 = 1, $F75, AL78 + AL79 - AL80)","v":9548.6487809327245},9439.1956686939884,9328.7987922622706,9243.823698044871,9163.4041478670697,9080.1252401403217,8997.3315325923249,8911.5864514443711,8833.5543883670471,8738.2192744587519,8643.2149102760159,4362.681825582732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(CX76 = 1, $F75, CX78 + CX79 - CX80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(FJ76 = 1, $F75, FJ78 + FJ79 - FJ80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$81","v":"DSRA balance"},0,"$ 000s",0,0,0,0,0,0,0,0,11175.630627668808,11175.630627668808,11096.686060114964,11051.740229670431,10947.686607434327,10886.762740350299,10814.482727835748,10732.717915426438,10647.062374200499,10608.119559246421,10560.722993444526,10479.842666309034,10398.955484881579,10315.369719092701,10241.921631773033,10148.254770928277,10051.557903808873,9969.2896261753267,9879.7424243663627,9809.4268511780501,9737.2876253452014,9638.6635844875236,9548.6487809327245,9439.1956686939884,9328.7987922622706,9243.823698044871,9163.4041478670697,9080.1252401403217,8997.3315325923249,8911.5864514443711,8833.5543883670471,8738.2192744587519,8643.2149102760159,4362.681825582732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$25","v":"DSRA target balance"},{"$f":" F$25","v":0},"$ 000s",0,0,0,0,0,0,0,0,0,11175.630627668808,11096.686060114964,11051.740229670431,10947.686607434327,10886.762740350299,10814.482727835748,10732.717915426438,10647.062374200499,10608.119559246421,10560.722993444526,10479.842666309034,10398.955484881579,10315.369719092701,10241.921631773033,10148.254770928277,10051.557903808873,9969.2896261753267,9879.7424243663627,9809.4268511780501,9737.2876253452014,9638.6635844875236,9548.6487809327245,9439.1956686939884,9328.7987922622706,9243.823698044871,9163.4041478670697,9080.1252401403217,8997.3315325923249,8911.5864514443711,8833.5543883670471,8738.2192744587519,8643.2149102760159,4362.681825582732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ED$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":" Time!A$172","v":0},{"$f":" Time!B$172","v":0},{"$f":" Time!C$172","v":0},{"$f":" Time!D$172","v":0},{"$f":" Time!E$172","v":"Senior debt repayment flag"},{"$f":" Time!F$172","v":0},{"$f":" Time!G$172","v":"flag"},{"$f":" Time!H$172","v":34},{"$f":" Time!I$172","v":0},{"$f":" Time!J$172","v":0},{"$f":" Time!K$172","v":0},{"$f":" Time!L$172","v":0},{"$f":" Time!M$172","v":0},{"$f":" Time!N$172","v":0},{"$f":" Time!O$172","v":0},{"$f":" Time!P$172","v":0},{"$f":" Time!Q$172","v":1},{"$f":" Time!R$172","v":1},{"$f":" Time!S$172","v":1},{"$f":" Time!T$172","v":1},{"$f":" Time!U$172","v":1},{"$f":" Time!V$172","v":1},{"$f":" Time!W$172","v":1},{"$f":" Time!X$172","v":1},{"$f":" Time!Y$172","v":1},{"$f":" Time!Z$172","v":1},{"$f":" Time!AA$172","v":1},{"$f":" Time!AB$172","v":1},{"$f":" Time!AC$172","v":1},{"$f":" Time!AD$172","v":1},{"$f":" Time!AE$172","v":1},{"$f":" Time!AF$172","v":1},{"$f":" Time!AG$172","v":1},{"$f":" Time!AH$172","v":1},{"$f":" Time!AI$172","v":1},{"$f":" Time!AJ$172","v":1},{"$f":" Time!AK$172","v":1},{"$f":" Time!AL$172","v":1},{"$f":" Time!AM$172","v":1},{"$f":" Time!AN$172","v":1},{"$f":" Time!AO$172","v":1},{"$f":" Time!AP$172","v":1},{"$f":" Time!AQ$172","v":1},{"$f":" Time!AR$172","v":1},{"$f":" Time!AS$172","v":1},{"$f":" Time!AT$172","v":1},{"$f":" Time!AU$172","v":1},{"$f":" Time!AV$172","v":1},{"$f":" Time!AW$172","v":1},{"$f":" Time!AX$172","v":1},{"$f":" Time!AY$172","v":0},{"$f":" Time!AZ$172","v":0},{"$f":" Time!BA$172","v":0},{"$f":" Time!BB$172","v":0},{"$f":" Time!BC$172","v":0},{"$f":" Time!BD$172","v":0},{"$f":" Time!BE$172","v":0},{"$f":" Time!BF$172","v":0},{"$f":" Time!BG$172","v":0},{"$f":" Time!BH$172","v":0},{"$f":" Time!BI$172","v":0},{"$f":" Time!BJ$172","v":0},{"$f":" Time!BK$172","v":0},{"$f":" Time!BL$172","v":0},{"$f":" Time!BM$172","v":0},{"$f":" Time!BN$172","v":0},{"$f":" Time!BO$172","v":0},{"$f":" Time!BP$172","v":0},{"$f":" Time!BQ$172","v":0},{"$f":" Time!BR$172","v":0},{"$f":" Time!BS$172","v":0},{"$f":" Time!BT$172","v":0},{"$f":" Time!BU$172","v":0},{"$f":" Time!BV$172","v":0},{"$f":" Time!BW$172","v":0},{"$f":" Time!BX$172","v":0},{"$f":" Time!BY$172","v":0},{"$f":" Time!BZ$172","v":0},{"$f":" Time!CA$172","v":0},{"$f":" Time!CB$172","v":0},{"$f":" Time!CC$172","v":0},{"$f":" Time!CD$172","v":0},{"$f":" Time!CE$172","v":0},{"$f":" Time!CF$172","v":0},{"$f":" Time!CG$172","v":0},{"$f":" Time!CH$172","v":0},{"$f":" Time!CI$172","v":0},{"$f":" Time!CJ$172","v":0},{"$f":" Time!CK$172","v":0},{"$f":" Time!CL$172","v":0},{"$f":" Time!CM$172","v":0},{"$f":" Time!CN$172","v":0},{"$f":" Time!CO$172","v":0},{"$f":" Time!CP$172","v":0},{"$f":" Time!CQ$172","v":0},{"$f":" Time!CR$172","v":0},{"$f":" Time!CS$172","v":0},{"$f":" Time!CT$172","v":0},{"$f":" Time!CU$172","v":0},{"$f":" Time!CV$172","v":0},{"$f":" Time!CW$172","v":0},{"$f":" Time!CX$172","v":0},{"$f":" Time!CY$172","v":0},{"$f":" Time!CZ$172","v":0},{"$f":" Time!DA$172","v":0},{"$f":" Time!DB$172","v":0},{"$f":" Time!DC$172","v":0},{"$f":" Time!DD$172","v":0},{"$f":" Time!DE$172","v":0},{"$f":" Time!DF$172","v":0},{"$f":" Time!DG$172","v":0},{"$f":" Time!DH$172","v":0},{"$f":" Time!DI$172","v":0},{"$f":" Time!DJ$172","v":0},{"$f":" Time!DK$172","v":0},{"$f":" Time!DL$172","v":0},{"$f":" Time!DM$172","v":0},{"$f":" Time!DN$172","v":0},{"$f":" Time!DO$172","v":0},{"$f":" Time!DP$172","v":0},{"$f":" Time!DQ$172","v":0},{"$f":" Time!DR$172","v":0},{"$f":" Time!DS$172","v":0},{"$f":" Time!DT$172","v":0},{"$f":" Time!DU$172","v":0},{"$f":" Time!DV$172","v":0},{"$f":" Time!DW$172","v":0},{"$f":" Time!DX$172","v":0},{"$f":" Time!DY$172","v":0},{"$f":" Time!DZ$172","v":0},{"$f":" Time!EA$172","v":0},{"$f":" Time!EB$172","v":0},{"$f":" Time!EC$172","v":0},{"$f":" Time!ED$172","v":0},{"$f":" Time!EE$172","v":0},{"$f":" Time!EF$172","v":0},{"$f":" Time!EG$172","v":0},{"$f":" Time!EH$172","v":0},{"$f":" Time!EI$172","v":0},{"$f":" Time!EJ$172","v":0},{"$f":" Time!EK$172","v":0},{"$f":" Time!EL$172","v":0},{"$f":" Time!EM$172","v":0},{"$f":" Time!EN$172","v":0},{"$f":" Time!EO$172","v":0},{"$f":" Time!EP$172","v":0},{"$f":" Time!EQ$172","v":0},{"$f":" Time!ER$172","v":0},{"$f":" Time!ES$172","v":0},{"$f":" Time!ET$172","v":0},{"$f":" Time!EU$172","v":0},{"$f":" Time!EV$172","v":0},{"$f":" Time!EW$172","v":0},{"$f":" Time!EX$172","v":0},{"$f":" Time!EY$172","v":0},{"$f":" Time!EZ$172","v":0},{"$f":" Time!FA$172","v":0},{"$f":" Time!FB$172","v":0},{"$f":" Time!FC$172","v":0},{"$f":" Time!FD$172","v":0},{"$f":" Time!FE$172","v":0},{"$f":" Time!FF$172","v":0},{"$f":" Time!FG$172","v":0},{"$f":" Time!FH$172","v":0},{"$f":" Time!FI$172","v":0},{"$f":" Time!FJ$172","v":0},{"$f":" Time!FK$172","v":0},{"$f":" Time!FL$172","v":0},{"$f":" Time!FM$172","v":0},{"$f":" Time!FN$172","v":0},{"$f":" Time!FO$172","v":0},{"$f":" Time!FP$172","v":0},{"$f":" Time!FQ$172","v":0},{"$f":" Time!FR$172","v":0},{"$f":" Time!FS$172","v":0},{"$f":" Time!FT$172","v":0},{"$f":" Time!FU$172","v":0},{"$f":" Time!FV$172","v":0},{"$f":" Time!FW$172","v":0},{"$f":" Time!FX$172","v":0},{"$f":" Time!FY$172","v":0},{"$f":" Time!FZ$172","v":0},{"$f":" Time!GA$172","v":0},{"$f":" Time!GB$172","v":0},{"$f":" Time!GC$172","v":0},{"$f":" Time!GD$172","v":0},{"$f":" Time!GE$172","v":0},{"$f":" Time!GF$172","v":0},{"$f":" Time!GG$172","v":0},{"$f":" Time!GH$172","v":0},{"$f":" Time!GI$172","v":0},{"$f":" Time!GJ$172","v":0},{"$f":" Time!GK$172","v":0},{"$f":" Time!GL$172","v":0},{"$f":" Time!GM$172","v":0},{"$f":" Time!GN$172","v":0},{"$f":" Time!GO$172","v":0},{"$f":" Time!GP$172","v":0},{"$f":" Time!GQ$172","v":0},{"$f":" Time!GR$172","v":0},{"$f":" Time!GS$172","v":0},{"$f":" Time!GT$172","v":0},{"$f":" Time!GU$172","v":0},{"$f":" Time!GV$172","v":0},{"$f":" Time!GW$172","v":0},{"$f":" Time!GX$172","v":0},{"$f":" Time!GY$172","v":0},{"$f":" Time!GZ$172","v":0},{"$f":" Time!HA$172","v":0},{"$f":" Time!HB$172","v":0},{"$f":" Time!HC$172","v":0},{"$f":" Time!HD$172","v":0},{"$f":" Time!HE$172","v":0},{"$f":" Time!HF$172","v":0},{"$f":" Time!HG$172","v":0},{"$f":" Time!HH$172","v":0},{"$f":" Time!HI$172","v":0},{"$f":" Time!HJ$172","v":0},{"$f":" Time!HK$172","v":0},{"$f":" Time!HL$172","v":0},{"$f":" Time!HM$172","v":0},{"$f":" Time!HN$172","v":0},{"$f":" Time!HO$172","v":0},{"$f":" Time!HP$172","v":0},{"$f":" Time!HQ$172","v":0},{"$f":" Time!HR$172","v":0},{"$f":" Time!HS$172","v":0},{"$f":" Time!HT$172","v":0},{"$f":" Time!HU$172","v":0},{"$f":" Time!HV$172","v":0},{"$f":" Time!HW$172","v":0},{"$f":" Time!HX$172","v":0},{"$f":" Time!HY$172","v":0},{"$f":" Time!HZ$172","v":0},{"$f":" Time!IA$172","v":0},{"$f":" Time!IB$172","v":0},{"$f":" Time!IC$172","v":0},{"$f":" Time!ID$172","v":0},{"$f":" Time!IE$172","v":0},{"$f":" Time!IF$172","v":0},{"$f":" Time!IG$172","v":0},{"$f":" Time!IH$172","v":0},{"$f":" Time!II$172","v":0},{"$f":" Time!IJ$172","v":0},{"$f":" Time!IK$172","v":0},{"$f":" Time!IL$172","v":0},{"$f":" Time!IM$172","v":0},{"$f":" Time!IN$172","v":0},{"$f":" Time!IO$172","v":0},{"$f":" Time!IP$172","v":0},{"$f":" Time!IQ$172","v":0},{"$f":" Time!IR$172","v":0},{"$f":" Time!IS$172","v":0},{"$f":" Time!IT$172","v":0},{"$f":" Time!IU$172","v":0},{"$f":" Time!IV$172","v":0},{"$f":" Time!IW$172","v":0},{"$f":" Time!IX$172","v":0},{"$f":" Time!IY$172","v":0},{"$f":" Time!IZ$172","v":0},{"$f":" Time!JA$172","v":0},{"$f":" Time!JB$172","v":0},{"$f":" Time!JC$172","v":0},{"$f":" Time!JD$172","v":0},{"$f":" Time!JE$172","v":0},{"$f":" Time!JF$172","v":0},{"$f":" Time!JG$172","v":0},{"$f":" Time!JH$172","v":0},{"$f":" Time!JI$172","v":0},{"$f":" Time!JJ$172","v":0},{"$f":" Time!JK$172","v":0},{"$f":" Time!JL$172","v":0},{"$f":" Time!JM$172","v":0},{"$f":" Time!JN$172","v":0},{"$f":" Time!JO$172","v":0},{"$f":" Time!JP$172","v":0},{"$f":" Time!JQ$172","v":0},{"$f":" Time!JR$172","v":0},{"$f":" Time!JS$172","v":0},{"$f":" Time!JT$172","v":0},{"$f":" Time!JU$172","v":0},{"$f":" Time!JV$172","v":0},{"$f":" Time!JW$172","v":0},{"$f":" Time!JX$172","v":0},{"$f":" Time!JY$172","v":0},{"$f":" Time!JZ$172","v":0},{"$f":" Time!KA$172","v":0},{"$f":" Time!KB$172","v":0},{"$f":" Time!KC$172","v":0},{"$f":" Time!KD$172","v":0},{"$f":" Time!KE$172","v":0},{"$f":" Time!KF$172","v":0},{"$f":" Time!KG$172","v":0},{"$f":" Time!KH$172","v":0},{"$f":" Time!KI$172","v":0},{"$f":" Time!KJ$172","v":0},{"$f":" Time!KK$172","v":0},{"$f":" Time!KL$172","v":0},{"$f":" Time!KM$172","v":0},{"$f":" Time!KN$172","v":0},{"$f":" Time!KO$172","v":0},{"$f":" Time!KP$172","v":0},{"$f":" Time!KQ$172","v":0},{"$f":" Time!KR$172","v":0},{"$f":" Time!KS$172","v":0},{"$f":" Time!KT$172","v":0},{"$f":" Time!KU$172","v":0},{"$f":" Time!KV$172","v":0},{"$f":" Time!KW$172","v":0},{"$f":" Time!KX$172","v":0},{"$f":" Time!KY$172","v":0},{"$f":" Time!KZ$172","v":0},{"$f":" Time!LA$172","v":0},{"$f":" Time!LB$172","v":0},{"$f":" Time!LC$172","v":0},{"$f":" Time!LD$172","v":0},{"$f":" Time!LE$172","v":0},{"$f":" Time!LF$172","v":0},{"$f":" Time!LG$172","v":0},{"$f":" Time!LH$172","v":0},{"$f":" Time!LI$172","v":0},{"$f":" Time!LJ$172","v":0},{"$f":" Time!LK$172","v":0},{"$f":" Time!LL$172","v":0},{"$f":" Time!LM$172","v":0},{"$f":" Time!LN$172","v":0},{"$f":" Time!LO$172","v":0},{"$f":" Time!LP$172","v":0},{"$f":" Time!LQ$172","v":0},{"$f":" Time!LR$172","v":0},{"$f":" Time!LS$172","v":0},{"$f":" Time!LT$172","v":0},{"$f":" Time!LU$172","v":0},{"$f":" Time!LV$172","v":0},{"$f":" Time!LW$172","v":0},{"$f":" Time!LX$172","v":0},{"$f":" Time!LY$172","v":0},{"$f":" Time!LZ$172","v":0},{"$f":" Time!MA$172","v":0},{"$f":" Time!MB$172","v":0},{"$f":" Time!MC$172","v":0},{"$f":" Time!MD$172","v":0},{"$f":" Time!ME$172","v":0},{"$f":" Time!MF$172","v":0},{"$f":" Time!MG$172","v":0},{"$f":" Time!MH$172","v":0},{"$f":" Time!MI$172","v":0},{"$f":" Time!MJ$172","v":0},{"$f":" Time!MK$172","v":0},{"$f":" Time!ML$172","v":0},{"$f":" Time!MM$172","v":0},{"$f":" Time!MN$172","v":0},{"$f":" Time!MO$172","v":0},{"$f":" Time!MP$172","v":0},{"$f":" Time!MQ$172","v":0},{"$f":" Time!MR$172","v":0},{"$f":" Time!MS$172","v":0},{"$f":" Time!MT$172","v":0},{"$f":" Time!MU$172","v":0},{"$f":" Time!MV$172","v":0},{"$f":" Time!MW$172","v":0},{"$f":" Time!MX$172","v":0},{"$f":" Time!MY$172","v":0},{"$f":" Time!MZ$172","v":0},{"$f":" Time!NA$172","v":0},{"$f":" Time!NB$172","v":0},{"$f":" Time!NC$172","v":0},{"$f":" Time!ND$172","v":0},{"$f":" Time!NE$172","v":0},{"$f":" Time!NF$172","v":0},{"$f":" Time!NG$172","v":0},{"$f":" Time!NH$172","v":0},{"$f":" Time!NI$172","v":0},{"$f":" Time!NJ$172","v":0},{"$f":" Time!NK$172","v":0},{"$f":" Time!NL$172","v":0},{"$f":" Time!NM$172","v":0},{"$f":" Time!NN$172","v":0},{"$f":" Time!NO$172","v":0},{"$f":" Time!NP$172","v":0},{"$f":" Time!NQ$172","v":0},{"$f":" Time!NR$172","v":0},{"$f":" Time!NS$172","v":0},{"$f":" Time!NT$172","v":0},{"$f":" Time!NU$172","v":0},{"$f":" Time!NV$172","v":0},{"$f":" Time!NW$172","v":0},{"$f":" Time!NX$172","v":0},{"$f":" Time!NY$172","v":0},{"$f":" Time!NZ$172","v":0},{"$f":" Time!OA$172","v":0},{"$f":" Time!OB$172","v":0},{"$f":" Time!OC$172","v":0},{"$f":" Time!OD$172","v":0},{"$f":" Time!OE$172","v":0},{"$f":" Time!OF$172","v":0},{"$f":" Time!OG$172","v":0},{"$f":" Time!OH$172","v":0},{"$f":" Time!OI$172","v":0},{"$f":" Time!OJ$172","v":0},{"$f":" Time!OK$172","v":0},{"$f":" Time!OL$172","v":0},{"$f":" Time!OM$172","v":0},{"$f":" Time!ON$172","v":0},{"$f":" Time!OO$172","v":0},{"$f":" Time!OP$172","v":0},{"$f":" Time!OQ$172","v":0},{"$f":" Time!OR$172","v":0},{"$f":" Time!OS$172","v":0},{"$f":" Time!OT$172","v":0},{"$f":" Time!OU$172","v":0},{"$f":" Time!OV$172","v":0},{"$f":" Time!OW$172","v":0},{"$f":" Time!OX$172","v":0},{"$f":" Time!OY$172","v":0},{"$f":" Time!OZ$172","v":0},{"$f":" Time!PA$172","v":0},{"$f":" Time!PB$172","v":0},{"$f":" Time!PC$172","v":0},{"$f":" Time!PD$172","v":0},{"$f":" Time!PE$172","v":0},{"$f":" Time!PF$172","v":0},{"$f":" Time!PG$172","v":0},{"$f":" Time!PH$172","v":0},{"$f":" Time!PI$172","v":0},{"$f":" Time!PJ$172","v":0},{"$f":" Time!PK$172","v":0},{"$f":" Time!PL$172","v":0},{"$f":" Time!PM$172","v":0},{"$f":" Time!PN$172","v":0},{"$f":" Time!PO$172","v":0},{"$f":" Time!PP$172","v":0},{"$f":" Time!PQ$172","v":0},{"$f":" Time!PR$172","v":0},{"$f":" Time!PS$172","v":0},{"$f":" Time!PT$172","v":0},{"$f":" Time!PU$172","v":0},{"$f":" Time!PV$172","v":0},{"$f":" Time!PW$172","v":0},{"$f":" Time!PX$172","v":0},{"$f":" Time!PY$172","v":0},{"$f":" Time!PZ$172","v":0},{"$f":" Time!QA$172","v":0},{"$f":" Time!QB$172","v":0},{"$f":" Time!QC$172","v":0},{"$f":" Time!QD$172","v":0},{"$f":" Time!QE$172","v":0},{"$f":" Time!QF$172","v":0},{"$f":" Time!QG$172","v":0},{"$f":" Time!QH$172","v":0},{"$f":" Time!QI$172","v":0},{"$f":" Time!QJ$172","v":0},{"$f":" Time!QK$172","v":0},{"$f":" Time!QL$172","v":0},{"$f":" Time!QM$172","v":0},{"$f":" Time!QN$172","v":0},{"$f":" Time!QO$172","v":0},{"$f":" Time!QP$172","v":0},{"$f":" Time!QQ$172","v":0},{"$f":" Time!QR$172","v":0},{"$f":" Time!QS$172","v":0},{"$f":" Time!QT$172","v":0},{"$f":" Time!QU$172","v":0},{"$f":" Time!QV$172","v":0},{"$f":" Time!QW$172","v":0},{"$f":" Time!QX$172","v":0},{"$f":" Time!QY$172","v":0},{"$f":" Time!QZ$172","v":0},{"$f":" Time!RA$172","v":0},{"$f":" Time!RB$172","v":0},{"$f":" Time!RC$172","v":0},{"$f":" Time!RD$172","v":0},{"$f":" Time!RE$172","v":0},{"$f":" Time!RF$172","v":0},{"$f":" Time!RG$172","v":0},{"$f":" Time!RH$172","v":0},{"$f":" Time!RI$172","v":0},{"$f":" Time!RJ$172","v":0},{"$f":" Time!RK$172","v":0},{"$f":" Time!RL$172","v":0},{"$f":" Time!RM$172","v":0},{"$f":" Time!RN$172","v":0},{"$f":" Time!RO$172","v":0},{"$f":" Time!RP$172","v":0},{"$f":" Time!RQ$172","v":0},{"$f":" Time!RR$172","v":0},{"$f":" Time!RS$172","v":0},{"$f":" Time!RT$172","v":0},{"$f":" Time!RU$172","v":0},{"$f":" Time!RV$172","v":0},{"$f":" Time!RW$172","v":0},{"$f":" Time!RX$172","v":0},{"$f":" Time!RY$172","v":0},{"$f":" Time!RZ$172","v":0},{"$f":" Time!SA$172","v":0},{"$f":" Time!SB$172","v":0},{"$f":" Time!SC$172","v":0},{"$f":" Time!SD$172","v":0},{"$f":" Time!SE$172","v":0},{"$f":" Time!SF$172","v":0},{"$f":" Time!SG$172","v":0},{"$f":" Time!SH$172","v":0},{"$f":" Time!SI$172","v":0},{"$f":" Time!SJ$172","v":0},{"$f":" Time!SK$172","v":0},{"$f":" Time!SL$172","v":0},{"$f":" Time!SM$172","v":0},{"$f":" Time!SN$172","v":0},{"$f":" Time!SO$172","v":0},{"$f":" Time!SP$172","v":0},{"$f":" Time!SQ$172","v":0},{"$f":" Time!SR$172","v":0},{"$f":" Time!SS$172","v":0},{"$f":" Time!ST$172","v":0},{"$f":" Time!SU$172","v":0},{"$f":" Time!SV$172","v":0},{"$f":" Time!SW$172","v":0},{"$f":" Time!SX$172","v":0},{"$f":" Time!SY$172","v":0},{"$f":" Time!SZ$172","v":0},{"$f":" Time!TA$172","v":0},{"$f":" Time!TB$172","v":0},{"$f":" Time!TC$172","v":0},{"$f":" Time!TD$172","v":0},{"$f":" Time!TE$172","v":0},{"$f":" Time!TF$172","v":0},{"$f":" Time!TG$172","v":0},{"$f":" Time!TH$172","v":0},{"$f":" Time!TI$172","v":0},{"$f":" Time!TJ$172","v":0},{"$f":" Time!TK$172","v":0},{"$f":" Time!TL$172","v":0},{"$f":" Time!TM$172","v":0},{"$f":" Time!TN$172","v":0},{"$f":" Time!TO$172","v":0},{"$f":" Time!TP$172","v":0},{"$f":" Time!TQ$172","v":0},{"$f":" Time!TR$172","v":0},{"$f":" Time!TS$172","v":0},{"$f":" Time!TT$172","v":0},{"$f":" Time!TU$172","v":0},{"$f":" Time!TV$172","v":0},{"$f":" Time!TW$172","v":0},{"$f":" Time!TX$172","v":0},{"$f":" Time!TY$172","v":0},{"$f":" Time!TZ$172","v":0},{"$f":" Time!UA$172","v":0},{"$f":" Time!UB$172","v":0},{"$f":" Time!UC$172","v":0},{"$f":" Time!UD$172","v":0},{"$f":" Time!UE$172","v":0},{"$f":" Time!UF$172","v":0},{"$f":" Time!UG$172","v":0},{"$f":" Time!UH$172","v":0},{"$f":" Time!UI$172","v":0},{"$f":" Time!UJ$172","v":0},{"$f":" Time!UK$172","v":0},{"$f":" Time!UL$172","v":0},{"$f":" Time!UM$172","v":0},{"$f":" Time!UN$172","v":0},{"$f":" Time!UO$172","v":0},{"$f":" Time!UP$172","v":0},{"$f":" Time!UQ$172","v":0},{"$f":" Time!UR$172","v":0},{"$f":" Time!US$172","v":0},{"$f":" Time!UT$172","v":0},{"$f":" Time!UU$172","v":0},{"$f":" Time!UV$172","v":0},{"$f":" Time!UW$172","v":0},{"$f":" Time!UX$172","v":0},{"$f":" Time!UY$172","v":0},{"$f":" Time!UZ$172","v":0},{"$f":" Time!VA$172","v":0},{"$f":" Time!VB$172","v":0},{"$f":" Time!VC$172","v":0},{"$f":" Time!VD$172","v":0},{"$f":" Time!VE$172","v":0},{"$f":" Time!VF$172","v":0},{"$f":" Time!VG$172","v":0},{"$f":" Time!VH$172","v":0},{"$f":" Time!VI$172","v":0},{"$f":" Time!VJ$172","v":0},{"$f":" Time!VK$172","v":0},{"$f":" Time!VL$172","v":0},{"$f":" Time!VM$172","v":0},{"$f":" Time!VN$172","v":0},{"$f":" Time!VO$172","v":0},{"$f":" Time!VP$172","v":0},{"$f":" Time!VQ$172","v":0},{"$f":" Time!VR$172","v":0},{"$f":" Time!VS$172","v":0},{"$f":" Time!VT$172","v":0},{"$f":" Time!VU$172","v":0},{"$f":" Time!VV$172","v":0},{"$f":" Time!VW$172","v":0},{"$f":" Time!VX$172","v":0},{"$f":" Time!VY$172","v":0},{"$f":" Time!VZ$172","v":0},{"$f":" Time!WA$172","v":0},{"$f":" Time!WB$172","v":0},{"$f":" Time!WC$172","v":0},{"$f":" Time!WD$172","v":0},{"$f":" Time!WE$172","v":0},{"$f":" Time!WF$172","v":0},{"$f":" Time!WG$172","v":0},{"$f":" Time!WH$172","v":0},{"$f":" Time!WI$172","v":0},{"$f":" Time!WJ$172","v":0},{"$f":" Time!WK$172","v":0},{"$f":" Time!WL$172","v":0},{"$f":" Time!WM$172","v":0},{"$f":" Time!WN$172","v":0},{"$f":" Time!WO$172","v":0},{"$f":" Time!WP$172","v":0},{"$f":" Time!WQ$172","v":0},{"$f":" Time!WR$172","v":0},{"$f":" Time!WS$172","v":0},{"$f":" Time!WT$172","v":0},{"$f":" Time!WU$172","v":0},{"$f":" Time!WV$172","v":0},{"$f":" Time!WW$172","v":0},{"$f":" Time!WX$172","v":0},{"$f":" Time!WY$172","v":0},{"$f":" Time!WZ$172","v":0},{"$f":" Time!XA$172","v":0},{"$f":" Time!XB$172","v":0},{"$f":" Time!XC$172","v":0},{"$f":" Time!XD$172","v":0},{"$f":" Time!XE$172","v":0},{"$f":" Time!XF$172","v":0},{"$f":" Time!XG$172","v":0},{"$f":" Time!XH$172","v":0},{"$f":" Time!XI$172","v":0},{"$f":" Time!XJ$172","v":0},{"$f":" Time!XK$172","v":0},{"$f":" Time!XL$172","v":0},{"$f":" Time!XM$172","v":0},{"$f":" Time!XN$172","v":0},{"$f":" Time!XO$172","v":0},{"$f":" Time!XP$172","v":0},{"$f":" Time!XQ$172","v":0},{"$f":" Time!XR$172","v":0},{"$f":" Time!XS$172","v":0},{"$f":" Time!XT$172","v":0},{"$f":" Time!XU$172","v":0},{"$f":" Time!XV$172","v":0},{"$f":" Time!XW$172","v":0},{"$f":" Time!XX$172","v":0},{"$f":" Time!XY$172","v":0},{"$f":" Time!XZ$172","v":0},{"$f":" Time!YA$172","v":0},{"$f":" Time!YB$172","v":0},{"$f":" Time!YC$172","v":0},{"$f":" Time!YD$172","v":0},{"$f":" Time!YE$172","v":0},{"$f":" Time!YF$172","v":0},{"$f":" Time!YG$172","v":0},{"$f":" Time!YH$172","v":0},{"$f":" Time!YI$172","v":0},{"$f":" Time!YJ$172","v":0},{"$f":" Time!YK$172","v":0},{"$f":" Time!YL$172","v":0},{"$f":" Time!YM$172","v":0},{"$f":" Time!YN$172","v":0},{"$f":" Time!YO$172","v":0},{"$f":" Time!YP$172","v":0},{"$f":" Time!YQ$172","v":0},{"$f":" Time!YR$172","v":0},{"$f":" Time!YS$172","v":0},{"$f":" Time!YT$172","v":0},{"$f":" Time!YU$172","v":0},{"$f":" Time!YV$172","v":0},{"$f":" Time!YW$172","v":0},{"$f":" Time!YX$172","v":0},{"$f":" Time!YY$172","v":0},{"$f":" Time!YZ$172","v":0},{"$f":" Time!ZA$172","v":0},{"$f":" Time!ZB$172","v":0},{"$f":" Time!ZC$172","v":0},{"$f":" Time!ZD$172","v":0},{"$f":" Time!ZE$172","v":0},{"$f":" Time!ZF$172","v":0},{"$f":" Time!ZG$172","v":0},{"$f":" Time!ZH$172","v":0},{"$f":" Time!ZI$172","v":0},{"$f":" Time!ZJ$172","v":0},{"$f":" Time!ZK$172","v":0},{"$f":" Time!ZL$172","v":0},{"$f":" Time!ZM$172","v":0},{"$f":" Time!ZN$172","v":0},{"$f":" Time!ZO$172","v":0},{"$f":" Time!ZP$172","v":0},{"$f":" Time!ZQ$172","v":0},{"$f":" Time!ZR$172","v":0},{"$f":" Time!ZS$172","v":0},{"$f":" Time!ZT$172","v":0},{"$f":" Time!ZU$172","v":0},{"$f":" Time!ZV$172","v":0},{"$f":" Time!ZW$172","v":0},{"$f":" Time!ZX$172","v":0},{"$f":" Time!ZY$172","v":0},{"$f":" Time!ZZ$172","v":0},{"$f":" Time!AAA$172","v":0},{"$f":" Time!AAB$172","v":0},{"$f":" Time!AAC$172","v":0},{"$f":" Time!AAD$172","v":0},{"$f":" Time!AAE$172","v":0},{"$f":" Time!AAF$172","v":0},{"$f":" Time!AAG$172","v":0},{"$f":" Time!AAH$172","v":0},{"$f":" Time!AAI$172","v":0},{"$f":" Time!AAJ$172","v":0},{"$f":" Time!AAK$172","v":0},{"$f":" Time!AAL$172","v":0},{"$f":" Time!AAM$172","v":0},{"$f":" Time!AAN$172","v":0},{"$f":" Time!AAO$172","v":0},{"$f":" Time!AAP$172","v":0},{"$f":" Time!AAQ$172","v":0},{"$f":" Time!AAR$172","v":0},{"$f":" Time!AAS$172","v":0},{"$f":" Time!AAT$172","v":0},{"$f":" Time!AAU$172","v":0},{"$f":" Time!AAV$172","v":0},{"$f":" Time!AAW$172","v":0},{"$f":" Time!AAX$172","v":0},{"$f":" Time!AAY$172","v":0},{"$f":" Time!AAZ$172","v":0},{"$f":" Time!ABA$172","v":0},{"$f":" Time!ABB$172","v":0},{"$f":" Time!ABC$172","v":0},{"$f":" Time!ABD$172","v":0},{"$f":" Time!ABE$172","v":0},{"$f":" Time!ABF$172","v":0},{"$f":" Time!ABG$172","v":0},{"$f":" Time!ABH$172","v":0},{"$f":" Time!ABI$172","v":0},{"$f":" Time!ABJ$172","v":0},{"$f":" Time!ABK$172","v":0},{"$f":" Time!ABL$172","v":0},{"$f":" Time!ABM$172","v":0},{"$f":" Time!ABN$172","v":0},{"$f":" Time!ABO$172","v":0},{"$f":" Time!ABP$172","v":0},{"$f":" Time!ABQ$172","v":0},{"$f":" Time!ABR$172","v":0},{"$f":" Time!ABS$172","v":0},{"$f":" Time!ABT$172","v":0},{"$f":" Time!ABU$172","v":0},{"$f":" Time!ABV$172","v":0},{"$f":" Time!ABW$172","v":0},{"$f":" Time!ABX$172","v":0},{"$f":" Time!ABY$172","v":0},{"$f":" Time!ABZ$172","v":0},{"$f":" Time!ACA$172","v":0},{"$f":" Time!ACB$172","v":0},{"$f":" Time!ACC$172","v":0},{"$f":" Time!ACD$172","v":0},{"$f":" Time!ACE$172","v":0},{"$f":" Time!ACF$172","v":0},{"$f":" Time!ACG$172","v":0},{"$f":" Time!ACH$172","v":0},{"$f":" Time!ACI$172","v":0},{"$f":" Time!ACJ$172","v":0},{"$f":" Time!ACK$172","v":0},{"$f":" Time!ACL$172","v":0},{"$f":" Time!ACM$172","v":0},{"$f":" Time!ACN$172","v":0},{"$f":" Time!ACO$172","v":0},{"$f":" Time!ACP$172","v":0},{"$f":" Time!ACQ$172","v":0},{"$f":" Time!ACR$172","v":0},{"$f":" Time!ACS$172","v":0},{"$f":" Time!ACT$172","v":0},{"$f":" Time!ACU$172","v":0},{"$f":" Time!ACV$172","v":0},{"$f":" Time!ACW$172","v":0},{"$f":" Time!ACX$172","v":0},{"$f":" Time!ACY$172","v":0},{"$f":" Time!ACZ$172","v":0},{"$f":" Time!ADA$172","v":0},{"$f":" Time!ADB$172","v":0},{"$f":" Time!ADC$172","v":0},{"$f":" Time!ADD$172","v":0},{"$f":" Time!ADE$172","v":0},{"$f":" Time!ADF$172","v":0},{"$f":" Time!ADG$172","v":0},{"$f":" Time!ADH$172","v":0},{"$f":" Time!ADI$172","v":0},{"$f":" Time!ADJ$172","v":0},{"$f":" Time!ADK$172","v":0},{"$f":" Time!ADL$172","v":0},{"$f":" Time!ADM$172","v":0},{"$f":" Time!ADN$172","v":0},{"$f":" Time!ADO$172","v":0},{"$f":" Time!ADP$172","v":0},{"$f":" Time!ADQ$172","v":0},{"$f":" Time!ADR$172","v":0},{"$f":" Time!ADS$172","v":0},{"$f":" Time!ADT$172","v":0},{"$f":" Time!ADU$172","v":0},{"$f":" Time!ADV$172","v":0},{"$f":" Time!ADW$172","v":0},{"$f":" Time!ADX$172","v":0},{"$f":" Time!ADY$172","v":0},{"$f":" Time!ADZ$172","v":0},{"$f":" Time!AEA$172","v":0},{"$f":" Time!AEB$172","v":0},{"$f":" Time!AEC$172","v":0},{"$f":" Time!AED$172","v":0},{"$f":" Time!AEE$172","v":0},{"$f":" Time!AEF$172","v":0},{"$f":" Time!AEG$172","v":0},{"$f":" Time!AEH$172","v":0},{"$f":" Time!AEI$172","v":0},{"$f":" Time!AEJ$172","v":0},{"$f":" Time!AEK$172","v":0},{"$f":" Time!AEL$172","v":0},{"$f":" Time!AEM$172","v":0},{"$f":" Time!AEN$172","v":0},{"$f":" Time!AEO$172","v":0},{"$f":" Time!AEP$172","v":0},{"$f":" Time!AEQ$172","v":0},{"$f":" Time!AER$172","v":0},{"$f":" Time!AES$172","v":0},{"$f":" Time!AET$172","v":0},{"$f":" Time!AEU$172","v":0},{"$f":" Time!AEV$172","v":0},{"$f":" Time!AEW$172","v":0},{"$f":" Time!AEX$172","v":0},{"$f":" Time!AEY$172","v":0},{"$f":" Time!AEZ$172","v":0},{"$f":" Time!AFA$172","v":0},{"$f":" Time!AFB$172","v":0},{"$f":" Time!AFC$172","v":0},{"$f":" Time!AFD$172","v":0},{"$f":" Time!AFE$172","v":0},{"$f":" Time!AFF$172","v":0},{"$f":" Time!AFG$172","v":0},{"$f":" Time!AFH$172","v":0},{"$f":" Time!AFI$172","v":0},{"$f":" Time!AFJ$172","v":0},{"$f":" Time!AFK$172","v":0},{"$f":" Time!AFL$172","v":0},{"$f":" Time!AFM$172","v":0},{"$f":" Time!AFN$172","v":0},{"$f":" Time!AFO$172","v":0},{"$f":" Time!AFP$172","v":0},{"$f":" Time!AFQ$172","v":0},{"$f":" Time!AFR$172","v":0},{"$f":" Time!AFS$172","v":0},{"$f":" Time!AFT$172","v":0},{"$f":" Time!AFU$172","v":0},{"$f":" Time!AFV$172","v":0},{"$f":" Time!AFW$172","v":0},{"$f":" Time!AFX$172","v":0},{"$f":" Time!AFY$172","v":0},{"$f":" Time!AFZ$172","v":0},{"$f":" Time!AGA$172","v":0},{"$f":" Time!AGB$172","v":0},{"$f":" Time!AGC$172","v":0},{"$f":" Time!AGD$172","v":0},{"$f":" Time!AGE$172","v":0},{"$f":" Time!AGF$172","v":0},{"$f":" Time!AGG$172","v":0},{"$f":" Time!AGH$172","v":0},{"$f":" Time!AGI$172","v":0},{"$f":" Time!AGJ$172","v":0},{"$f":" Time!AGK$172","v":0},{"$f":" Time!AGL$172","v":0},{"$f":" Time!AGM$172","v":0},{"$f":" Time!AGN$172","v":0},{"$f":" Time!AGO$172","v":0},{"$f":" Time!AGP$172","v":0},{"$f":" Time!AGQ$172","v":0},{"$f":" Time!AGR$172","v":0},{"$f":" Time!AGS$172","v":0},{"$f":" Time!AGT$172","v":0},{"$f":" Time!AGU$172","v":0},{"$f":" Time!AGV$172","v":0},{"$f":" Time!AGW$172","v":0},{"$f":" Time!AGX$172","v":0},{"$f":" Time!AGY$172","v":0},{"$f":" Time!AGZ$172","v":0},{"$f":" Time!AHA$172","v":0},{"$f":" Time!AHB$172","v":0},{"$f":" Time!AHC$172","v":0},{"$f":" Time!AHD$172","v":0},{"$f":" Time!AHE$172","v":0},{"$f":" Time!AHF$172","v":0},{"$f":" Time!AHG$172","v":0},{"$f":" Time!AHH$172","v":0},{"$f":" Time!AHI$172","v":0},{"$f":" Time!AHJ$172","v":0},{"$f":" Time!AHK$172","v":0},{"$f":" Time!AHL$172","v":0},{"$f":" Time!AHM$172","v":0},{"$f":" Time!AHN$172","v":0},{"$f":" Time!AHO$172","v":0},{"$f":" Time!AHP$172","v":0},{"$f":" Time!AHQ$172","v":0},{"$f":" Time!AHR$172","v":0},{"$f":" Time!AHS$172","v":0},{"$f":" Time!AHT$172","v":0},{"$f":" Time!AHU$172","v":0},{"$f":" Time!AHV$172","v":0},{"$f":" Time!AHW$172","v":0},{"$f":" Time!AHX$172","v":0},{"$f":" Time!AHY$172","v":0},{"$f":" Time!AHZ$172","v":0},{"$f":" Time!AIA$172","v":0},{"$f":" Time!AIB$172","v":0},{"$f":" Time!AIC$172","v":0},{"$f":" Time!AID$172","v":0},{"$f":" Time!AIE$172","v":0},{"$f":" Time!AIF$172","v":0},{"$f":" Time!AIG$172","v":0},{"$f":" Time!AIH$172","v":0},{"$f":" Time!AII$172","v":0},{"$f":" Time!AIJ$172","v":0},{"$f":" Time!AIK$172","v":0},{"$f":" Time!AIL$172","v":0},{"$f":" Time!AIM$172","v":0},{"$f":" Time!AIN$172","v":0},{"$f":" Time!AIO$172","v":0},{"$f":" Time!AIP$172","v":0},{"$f":" Time!AIQ$172","v":0},{"$f":" Time!AIR$172","v":0},{"$f":" Time!AIS$172","v":0},{"$f":" Time!AIT$172","v":0},{"$f":" Time!AIU$172","v":0},{"$f":" Time!AIV$172","v":0},{"$f":" Time!AIW$172","v":0},{"$f":" Time!AIX$172","v":0},{"$f":" Time!AIY$172","v":0},{"$f":" Time!AIZ$172","v":0},{"$f":" Time!AJA$172","v":0},{"$f":" Time!AJB$172","v":0},{"$f":" Time!AJC$172","v":0},{"$f":" Time!AJD$172","v":0},{"$f":" Time!AJE$172","v":0},{"$f":" Time!AJF$172","v":0},{"$f":" Time!AJG$172","v":0},{"$f":" Time!AJH$172","v":0},{"$f":" Time!AJI$172","v":0},{"$f":" Time!AJJ$172","v":0},{"$f":" Time!AJK$172","v":0},{"$f":" Time!AJL$172","v":0},{"$f":" Time!AJM$172","v":0},{"$f":" Time!AJN$172","v":0},{"$f":" Time!AJO$172","v":0},{"$f":" Time!AJP$172","v":0},{"$f":" Time!AJQ$172","v":0},{"$f":" Time!AJR$172","v":0},{"$f":" Time!AJS$172","v":0},{"$f":" Time!AJT$172","v":0},{"$f":" Time!AJU$172","v":0},{"$f":" Time!AJV$172","v":0},{"$f":" Time!AJW$172","v":0},{"$f":" Time!AJX$172","v":0},{"$f":" Time!AJY$172","v":0},{"$f":" Time!AJZ$172","v":0},{"$f":" Time!AKA$172","v":0},{"$f":" Time!AKB$172","v":0},{"$f":" Time!AKC$172","v":0},{"$f":" Time!AKD$172","v":0},{"$f":" Time!AKE$172","v":0},{"$f":" Time!AKF$172","v":0},{"$f":" Time!AKG$172","v":0},{"$f":" Time!AKH$172","v":0},{"$f":" Time!AKI$172","v":0},{"$f":" Time!AKJ$172","v":0},{"$f":" Time!AKK$172","v":0},{"$f":" Time!AKL$172","v":0},{"$f":" Time!AKM$172","v":0},{"$f":" Time!AKN$172","v":0},{"$f":" Time!AKO$172","v":0},{"$f":" Time!AKP$172","v":0},{"$f":" Time!AKQ$172","v":0},{"$f":" Time!AKR$172","v":0},{"$f":" Time!AKS$172","v":0},{"$f":" Time!AKT$172","v":0},{"$f":" Time!AKU$172","v":0},{"$f":" Time!AKV$172","v":0},{"$f":" Time!AKW$172","v":0},{"$f":" Time!AKX$172","v":0},{"$f":" Time!AKY$172","v":0},{"$f":" Time!AKZ$172","v":0},{"$f":" Time!ALA$172","v":0},{"$f":" Time!ALB$172","v":0},{"$f":" Time!ALC$172","v":0},{"$f":" Time!ALD$172","v":0},{"$f":" Time!ALE$172","v":0},{"$f":" Time!ALF$172","v":0},{"$f":" Time!ALG$172","v":0},{"$f":" Time!ALH$172","v":0},{"$f":" Time!ALI$172","v":0},{"$f":" Time!ALJ$172","v":0},{"$f":" Time!ALK$172","v":0},{"$f":" Time!ALL$172","v":0},{"$f":" Time!ALM$172","v":0},{"$f":" Time!ALN$172","v":0},{"$f":" Time!ALO$172","v":0},{"$f":" Time!ALP$172","v":0},{"$f":" Time!ALQ$172","v":0},{"$f":" Time!ALR$172","v":0},{"$f":" Time!ALS$172","v":0},{"$f":" Time!ALT$172","v":0},{"$f":" Time!ALU$172","v":0},{"$f":" Time!ALV$172","v":0},{"$f":" Time!ALW$172","v":0},{"$f":" Time!ALX$172","v":0},{"$f":" Time!ALY$172","v":0},{"$f":" Time!ALZ$172","v":0},{"$f":" Time!AMA$172","v":0},{"$f":" Time!AMB$172","v":0},{"$f":" Time!AMC$172","v":0},{"$f":" Time!AMD$172","v":0},{"$f":" Time!AME$172","v":0},{"$f":" Time!AMF$172","v":0},{"$f":" Time!AMG$172","v":0},{"$f":" Time!AMH$172","v":0},{"$f":" Time!AMI$172","v":0},{"$f":" Time!AMJ$172","v":0},{"$f":" Time!AMK$172","v":0},{"$f":" Time!AML$172","v":0},{"$f":" Time!AMM$172","v":0},{"$f":" Time!AMN$172","v":0},{"$f":" Time!AMO$172","v":0},{"$f":" Time!AMP$172","v":0},{"$f":" Time!AMQ$172","v":0},{"$f":" Time!AMR$172","v":0},{"$f":" Time!AMS$172","v":0},{"$f":" Time!AMT$172","v":0},{"$f":" Time!AMU$172","v":0},{"$f":" Time!AMV$172","v":0},{"$f":" Time!AMW$172","v":0},{"$f":" Time!AMX$172","v":0},{"$f":" Time!AMY$172","v":0},{"$f":" Time!AMZ$172","v":0},{"$f":" Time!ANA$172","v":0},{"$f":" Time!ANB$172","v":0},{"$f":" Time!ANC$172","v":0},{"$f":" Time!AND$172","v":0},{"$f":" Time!ANE$172","v":0},{"$f":" Time!ANF$172","v":0},{"$f":" Time!ANG$172","v":0},{"$f":" Time!ANH$172","v":0},{"$f":" Time!ANI$172","v":0},{"$f":" Time!ANJ$172","v":0},{"$f":" Time!ANK$172","v":0},{"$f":" Time!ANL$172","v":0},{"$f":" Time!ANM$172","v":0},{"$f":" Time!ANN$172","v":0},{"$f":" Time!ANO$172","v":0},{"$f":" Time!ANP$172","v":0},{"$f":" Time!ANQ$172","v":0},{"$f":" Time!ANR$172","v":0},{"$f":" Time!ANS$172","v":0},{"$f":" Time!ANT$172","v":0},{"$f":" Time!ANU$172","v":0},{"$f":" Time!ANV$172","v":0},{"$f":" Time!ANW$172","v":0},{"$f":" Time!ANX$172","v":0},{"$f":" Time!ANY$172","v":0},{"$f":" Time!ANZ$172","v":0},{"$f":" Time!AOA$172","v":0},{"$f":" Time!AOB$172","v":0},{"$f":" Time!AOC$172","v":0},{"$f":" Time!AOD$172","v":0},{"$f":" Time!AOE$172","v":0},{"$f":" Time!AOF$172","v":0},{"$f":" Time!AOG$172","v":0},{"$f":" Time!AOH$172","v":0},{"$f":" Time!AOI$172","v":0},{"$f":" Time!AOJ$172","v":0},{"$f":" Time!AOK$172","v":0},{"$f":" Time!AOL$172","v":0},{"$f":" Time!AOM$172","v":0},{"$f":" Time!AON$172","v":0},{"$f":" Time!AOO$172","v":0},{"$f":" Time!AOP$172","v":0},{"$f":" Time!AOQ$172","v":0},{"$f":" Time!AOR$172","v":0},{"$f":" Time!AOS$172","v":0},{"$f":" Time!AOT$172","v":0},{"$f":" Time!AOU$172","v":0},{"$f":" Time!AOV$172","v":0},{"$f":" Time!AOW$172","v":0},{"$f":" Time!AOX$172","v":0},{"$f":" Time!AOY$172","v":0},{"$f":" Time!AOZ$172","v":0},{"$f":" Time!APA$172","v":0},{"$f":" Time!APB$172","v":0},{"$f":" Time!APC$172","v":0},{"$f":" Time!APD$172","v":0},{"$f":" Time!APE$172","v":0},{"$f":" Time!APF$172","v":0},{"$f":" Time!APG$172","v":0},{"$f":" Time!APH$172","v":0},{"$f":" Time!API$172","v":0},{"$f":" Time!APJ$172","v":0},{"$f":" Time!APK$172","v":0},{"$f":" Time!APL$172","v":0},{"$f":" Time!APM$172","v":0},{"$f":" Time!APN$172","v":0},{"$f":" Time!APO$172","v":0},{"$f":" Time!APP$172","v":0},{"$f":" Time!APQ$172","v":0},{"$f":" Time!APR$172","v":0},{"$f":" Time!APS$172","v":0},{"$f":" Time!APT$172","v":0},{"$f":" Time!APU$172","v":0},{"$f":" Time!APV$172","v":0},{"$f":" Time!APW$172","v":0},{"$f":" Time!APX$172","v":0},{"$f":" Time!APY$172","v":0},{"$f":" Time!APZ$172","v":0},{"$f":" Time!AQA$172","v":0},{"$f":" Time!AQB$172","v":0},{"$f":" Time!AQC$172","v":0},{"$f":" Time!AQD$172","v":0},{"$f":" Time!AQE$172","v":0},{"$f":" Time!AQF$172","v":0},{"$f":" Time!AQG$172","v":0},{"$f":" Time!AQH$172","v":0},{"$f":" Time!AQI$172","v":0},{"$f":" Time!AQJ$172","v":0},{"$f":" Time!AQK$172","v":0},{"$f":" Time!AQL$172","v":0},{"$f":" Time!AQM$172","v":0},{"$f":" Time!AQN$172","v":0},{"$f":" Time!AQO$172","v":0},{"$f":" Time!AQP$172","v":0},{"$f":" Time!AQQ$172","v":0},{"$f":" Time!AQR$172","v":0},{"$f":" Time!AQS$172","v":0},{"$f":" Time!AQT$172","v":0},{"$f":" Time!AQU$172","v":0},{"$f":" Time!AQV$172","v":0},{"$f":" Time!AQW$172","v":0},{"$f":" Time!AQX$172","v":0},{"$f":" Time!AQY$172","v":0},{"$f":" Time!AQZ$172","v":0},{"$f":" Time!ARA$172","v":0},{"$f":" Time!ARB$172","v":0},{"$f":" Time!ARC$172","v":0},{"$f":" Time!ARD$172","v":0},{"$f":" Time!ARE$172","v":0},{"$f":" Time!ARF$172","v":0},{"$f":" Time!ARG$172","v":0},{"$f":" Time!ARH$172","v":0},{"$f":" Time!ARI$172","v":0},{"$f":" Time!ARJ$172","v":0},{"$f":" Time!ARK$172","v":0},{"$f":" Time!ARL$172","v":0},{"$f":" Time!ARM$172","v":0},{"$f":" Time!ARN$172","v":0},{"$f":" Time!ARO$172","v":0},{"$f":" Time!ARP$172","v":0},{"$f":" Time!ARQ$172","v":0},{"$f":" Time!ARR$172","v":0},{"$f":" Time!ARS$172","v":0},{"$f":" Time!ART$172","v":0},{"$f":" Time!ARU$172","v":0},{"$f":" Time!ARV$172","v":0},{"$f":" Time!ARW$172","v":0},{"$f":" Time!ARX$172","v":0},{"$f":" Time!ARY$172","v":0},{"$f":" Time!ARZ$172","v":0},{"$f":" Time!ASA$172","v":0},{"$f":" Time!ASB$172","v":0},{"$f":" Time!ASC$172","v":0},{"$f":" Time!ASD$172","v":0},{"$f":" Time!ASE$172","v":0},{"$f":" Time!ASF$172","v":0},{"$f":" Time!ASG$172","v":0},{"$f":" Time!ASH$172","v":0},{"$f":" Time!ASI$172","v":0},{"$f":" Time!ASJ$172","v":0},{"$f":" Time!ASK$172","v":0},{"$f":" Time!ASL$172","v":0},{"$f":" Time!ASM$172","v":0},{"$f":" Time!ASN$172","v":0},{"$f":" Time!ASO$172","v":0},{"$f":" Time!ASP$172","v":0},{"$f":" Time!ASQ$172","v":0},{"$f":" Time!ASR$172","v":0},{"$f":" Time!ASS$172","v":0},{"$f":" Time!AST$172","v":0},{"$f":" Time!ASU$172","v":0},{"$f":" Time!ASV$172","v":0},{"$f":" Time!ASW$172","v":0},{"$f":" Time!ASX$172","v":0},{"$f":" Time!ASY$172","v":0},{"$f":" Time!ASZ$172","v":0},{"$f":" Time!ATA$172","v":0},{"$f":" Time!ATB$172","v":0},{"$f":" Time!ATC$172","v":0},{"$f":" Time!ATD$172","v":0},{"$f":" Time!ATE$172","v":0},{"$f":" Time!ATF$172","v":0},{"$f":" Time!ATG$172","v":0},{"$f":" Time!ATH$172","v":0},{"$f":" Time!ATI$172","v":0},{"$f":" Time!ATJ$172","v":0},{"$f":" Time!ATK$172","v":0},{"$f":" Time!ATL$172","v":0},{"$f":" Time!ATM$172","v":0},{"$f":" Time!ATN$172","v":0},{"$f":" Time!ATO$172","v":0},{"$f":" Time!ATP$172","v":0},{"$f":" Time!ATQ$172","v":0},{"$f":" Time!ATR$172","v":0},{"$f":" Time!ATS$172","v":0},{"$f":" Time!ATT$172","v":0},{"$f":" Time!ATU$172","v":0},{"$f":" Time!ATV$172","v":0},{"$f":" Time!ATW$172","v":0},{"$f":" Time!ATX$172","v":0},{"$f":" Time!ATY$172","v":0},{"$f":" Time!ATZ$172","v":0},{"$f":" Time!AUA$172","v":0},{"$f":" Time!AUB$172","v":0},{"$f":" Time!AUC$172","v":0},{"$f":" Time!AUD$172","v":0},{"$f":" Time!AUE$172","v":0},{"$f":" Time!AUF$172","v":0},{"$f":" Time!AUG$172","v":0},{"$f":" Time!AUH$172","v":0},{"$f":" Time!AUI$172","v":0},{"$f":" Time!AUJ$172","v":0},{"$f":" Time!AUK$172","v":0},{"$f":" Time!AUL$172","v":0},{"$f":" Time!AUM$172","v":0},{"$f":" Time!AUN$172","v":0},{"$f":" Time!AUO$172","v":0},{"$f":" Time!AUP$172","v":0},{"$f":" Time!AUQ$172","v":0},{"$f":" Time!AUR$172","v":0},{"$f":" Time!AUS$172","v":0},{"$f":" Time!AUT$172","v":0},{"$f":" Time!AUU$172","v":0},{"$f":" Time!AUV$172","v":0},{"$f":" Time!AUW$172","v":0},{"$f":" Time!AUX$172","v":0},{"$f":" Time!AUY$172","v":0},{"$f":" Time!AUZ$172","v":0},{"$f":" Time!AVA$172","v":0},{"$f":" Time!AVB$172","v":0},{"$f":" Time!AVC$172","v":0},{"$f":" Time!AVD$172","v":0},{"$f":" Time!AVE$172","v":0},{"$f":" Time!AVF$172","v":0},{"$f":" Time!AVG$172","v":0},{"$f":" Time!AVH$172","v":0},{"$f":" Time!AVI$172","v":0},{"$f":" Time!AVJ$172","v":0},{"$f":" Time!AVK$172","v":0},{"$f":" Time!AVL$172","v":0},{"$f":" Time!AVM$172","v":0},{"$f":" Time!AVN$172","v":0},{"$f":" Time!AVO$172","v":0},{"$f":" Time!AVP$172","v":0},{"$f":" Time!AVQ$172","v":0},{"$f":" Time!AVR$172","v":0},{"$f":" Time!AVS$172","v":0},{"$f":" Time!AVT$172","v":0},{"$f":" Time!AVU$172","v":0},{"$f":" Time!AVV$172","v":0},{"$f":" Time!AVW$172","v":0},{"$f":" Time!AVX$172","v":0},{"$f":" Time!AVY$172","v":0},{"$f":" Time!AVZ$172","v":0},{"$f":" Time!AWA$172","v":0},{"$f":" Time!AWB$172","v":0},{"$f":" Time!AWC$172","v":0},{"$f":" Time!AWD$172","v":0},{"$f":" Time!AWE$172","v":0},{"$f":" Time!AWF$172","v":0},{"$f":" Time!AWG$172","v":0},{"$f":" Time!AWH$172","v":0},{"$f":" Time!AWI$172","v":0},{"$f":" Time!AWJ$172","v":0},{"$f":" Time!AWK$172","v":0},{"$f":" Time!AWL$172","v":0},{"$f":" Time!AWM$172","v":0},{"$f":" Time!AWN$172","v":0},{"$f":" Time!AWO$172","v":0},{"$f":" Time!AWP$172","v":0},{"$f":" Time!AWQ$172","v":0},{"$f":" Time!AWR$172","v":0},{"$f":" Time!AWS$172","v":0},{"$f":" Time!AWT$172","v":0},{"$f":" Time!AWU$172","v":0},{"$f":" Time!AWV$172","v":0},{"$f":" Time!AWW$172","v":0},{"$f":" Time!AWX$172","v":0},{"$f":" Time!AWY$172","v":0},{"$f":" Time!AWZ$172","v":0},{"$f":" Time!AXA$172","v":0},{"$f":" Time!AXB$172","v":0},{"$f":" Time!AXC$172","v":0},{"$f":" Time!AXD$172","v":0},{"$f":" Time!AXE$172","v":0},{"$f":" Time!AXF$172","v":0},{"$f":" Time!AXG$172","v":0},{"$f":" Time!AXH$172","v":0},{"$f":" Time!AXI$172","v":0},{"$f":" Time!AXJ$172","v":0},{"$f":" Time!AXK$172","v":0},{"$f":" Time!AXL$172","v":0},{"$f":" Time!AXM$172","v":0},{"$f":" Time!AXN$172","v":0},{"$f":" Time!AXO$172","v":0},{"$f":" Time!AXP$172","v":0},{"$f":" Time!AXQ$172","v":0},{"$f":" Time!AXR$172","v":0},{"$f":" Time!AXS$172","v":0},{"$f":" Time!AXT$172","v":0},{"$f":" Time!AXU$172","v":0},{"$f":" Time!AXV$172","v":0},{"$f":" Time!AXW$172","v":0},{"$f":" Time!AXX$172","v":0},{"$f":" Time!AXY$172","v":0},{"$f":" Time!AXZ$172","v":0},{"$f":" Time!AYA$172","v":0},{"$f":" Time!AYB$172","v":0},{"$f":" Time!AYC$172","v":0},{"$f":" Time!AYD$172","v":0},{"$f":" Time!AYE$172","v":0},{"$f":" Time!AYF$172","v":0},{"$f":" Time!AYG$172","v":0},{"$f":" Time!AYH$172","v":0},{"$f":" Time!AYI$172","v":0},{"$f":" Time!AYJ$172","v":0},{"$f":" Time!AYK$172","v":0},{"$f":" Time!AYL$172","v":0},{"$f":" Time!AYM$172","v":0},{"$f":" Time!AYN$172","v":0},{"$f":" Time!AYO$172","v":0},{"$f":" Time!AYP$172","v":0},{"$f":" Time!AYQ$172","v":0},{"$f":" Time!AYR$172","v":0},{"$f":" Time!AYS$172","v":0},{"$f":" Time!AYT$172","v":0},{"$f":" Time!AYU$172","v":0},{"$f":" Time!AYV$172","v":0},{"$f":" Time!AYW$172","v":0},{"$f":" Time!AYX$172","v":0},{"$f":" Time!AYY$172","v":0},{"$f":" Time!AYZ$172","v":0},{"$f":" Time!AZA$172","v":0},{"$f":" Time!AZB$172","v":0},{"$f":" Time!AZC$172","v":0},{"$f":" Time!AZD$172","v":0},{"$f":" Time!AZE$172","v":0},{"$f":" Time!AZF$172","v":0},{"$f":" Time!AZG$172","v":0},{"$f":" Time!AZH$172","v":0},{"$f":" Time!AZI$172","v":0},{"$f":" Time!AZJ$172","v":0},{"$f":" Time!AZK$172","v":0},{"$f":" Time!AZL$172","v":0},{"$f":" Time!AZM$172","v":0},{"$f":" Time!AZN$172","v":0},{"$f":" Time!AZO$172","v":0},{"$f":" Time!AZP$172","v":0},{"$f":" Time!AZQ$172","v":0},{"$f":" Time!AZR$172","v":0},{"$f":" Time!AZS$172","v":0},{"$f":" Time!AZT$172","v":0},{"$f":" Time!AZU$172","v":0},{"$f":" Time!AZV$172","v":0},{"$f":" Time!AZW$172","v":0},{"$f":" Time!AZX$172","v":0},{"$f":" Time!AZY$172","v":0},{"$f":" Time!AZZ$172","v":0},{"$f":" Time!BAA$172","v":0},{"$f":" Time!BAB$172","v":0},{"$f":" Time!BAC$172","v":0},{"$f":" Time!BAD$172","v":0},{"$f":" Time!BAE$172","v":0},{"$f":" Time!BAF$172","v":0},{"$f":" Time!BAG$172","v":0},{"$f":" Time!BAH$172","v":0},{"$f":" Time!BAI$172","v":0},{"$f":" Time!BAJ$172","v":0},{"$f":" Time!BAK$172","v":0},{"$f":" Time!BAL$172","v":0},{"$f":" Time!BAM$172","v":0},{"$f":" Time!BAN$172","v":0},{"$f":" Time!BAO$172","v":0},{"$f":" Time!BAP$172","v":0},{"$f":" Time!BAQ$172","v":0},{"$f":" Time!BAR$172","v":0},{"$f":" Time!BAS$172","v":0},{"$f":" Time!BAT$172","v":0},{"$f":" Time!BAU$172","v":0},{"$f":" Time!BAV$172","v":0},{"$f":" Time!BAW$172","v":0},{"$f":" Time!BAX$172","v":0},{"$f":" Time!BAY$172","v":0},{"$f":" Time!BAZ$172","v":0},{"$f":" Time!BBA$172","v":0},{"$f":" Time!BBB$172","v":0},{"$f":" Time!BBC$172","v":0},{"$f":" Time!BBD$172","v":0},{"$f":" Time!BBE$172","v":0},{"$f":" Time!BBF$172","v":0},{"$f":" Time!BBG$172","v":0},{"$f":" Time!BBH$172","v":0},{"$f":" Time!BBI$172","v":0},{"$f":" Time!BBJ$172","v":0},{"$f":" Time!BBK$172","v":0},{"$f":" Time!BBL$172","v":0},{"$f":" Time!BBM$172","v":0},{"$f":" Time!BBN$172","v":0},{"$f":" Time!BBO$172","v":0},{"$f":" Time!BBP$172","v":0},{"$f":" Time!BBQ$172","v":0},{"$f":" Time!BBR$172","v":0},{"$f":" Time!BBS$172","v":0},{"$f":" Time!BBT$172","v":0},{"$f":" Time!BBU$172","v":0},{"$f":" Time!BBV$172","v":0},{"$f":" Time!BBW$172","v":0},{"$f":" Time!BBX$172","v":0},{"$f":" Time!BBY$172","v":0},{"$f":" Time!BBZ$172","v":0},{"$f":" Time!BCA$172","v":0},{"$f":" Time!BCB$172","v":0},{"$f":" Time!BCC$172","v":0},{"$f":" Time!BCD$172","v":0},{"$f":" Time!BCE$172","v":0},{"$f":" Time!BCF$172","v":0},{"$f":" Time!BCG$172","v":0},{"$f":" Time!BCH$172","v":0},{"$f":" Time!BCI$172","v":0},{"$f":" Time!BCJ$172","v":0},{"$f":" Time!BCK$172","v":0},{"$f":" Time!BCL$172","v":0},{"$f":" Time!BCM$172","v":0},{"$f":" Time!BCN$172","v":0},{"$f":" Time!BCO$172","v":0},{"$f":" Time!BCP$172","v":0},{"$f":" Time!BCQ$172","v":0},{"$f":" Time!BCR$172","v":0},{"$f":" Time!BCS$172","v":0},{"$f":" Time!BCT$172","v":0},{"$f":" Time!BCU$172","v":0},{"$f":" Time!BCV$172","v":0},{"$f":" Time!BCW$172","v":0},{"$f":" Time!BCX$172","v":0},{"$f":" Time!BCY$172","v":0},{"$f":" Time!BCZ$172","v":0},{"$f":" Time!BDA$172","v":0},{"$f":" Time!BDB$172","v":0},{"$f":" Time!BDC$172","v":0},{"$f":" Time!BDD$172","v":0},{"$f":" Time!BDE$172","v":0},{"$f":" Time!BDF$172","v":0},{"$f":" Time!BDG$172","v":0},{"$f":" Time!BDH$172","v":0},{"$f":" Time!BDI$172","v":0},{"$f":" Time!BDJ$172","v":0},{"$f":" Time!BDK$172","v":0},{"$f":" Time!BDL$172","v":0},{"$f":" Time!BDM$172","v":0},{"$f":" Time!BDN$172","v":0},{"$f":" Time!BDO$172","v":0},{"$f":" Time!BDP$172","v":0},{"$f":" Time!BDQ$172","v":0},{"$f":" Time!BDR$172","v":0},{"$f":" Time!BDS$172","v":0},{"$f":" Time!BDT$172","v":0},{"$f":" Time!BDU$172","v":0},{"$f":" Time!BDV$172","v":0},{"$f":" Time!BDW$172","v":0},{"$f":" Time!BDX$172","v":0},{"$f":" Time!BDY$172","v":0},{"$f":" Time!BDZ$172","v":0},{"$f":" Time!BEA$172","v":0},{"$f":" Time!BEB$172","v":0},{"$f":" Time!BEC$172","v":0},{"$f":" Time!BED$172","v":0},{"$f":" Time!BEE$172","v":0},{"$f":" Time!BEF$172","v":0},{"$f":" Time!BEG$172","v":0},{"$f":" Time!BEH$172","v":0},{"$f":" Time!BEI$172","v":0},{"$f":" Time!BEJ$172","v":0},{"$f":" Time!BEK$172","v":0},{"$f":" Time!BEL$172","v":0},{"$f":" Time!BEM$172","v":0},{"$f":" Time!BEN$172","v":0},{"$f":" Time!BEO$172","v":0},{"$f":" Time!BEP$172","v":0},{"$f":" Time!BEQ$172","v":0},{"$f":" Time!BER$172","v":0},{"$f":" Time!BES$172","v":0},{"$f":" Time!BET$172","v":0},{"$f":" Time!BEU$172","v":0},{"$f":" Time!BEV$172","v":0},{"$f":" Time!BEW$172","v":0},{"$f":" Time!BEX$172","v":0},{"$f":" Time!BEY$172","v":0},{"$f":" Time!BEZ$172","v":0},{"$f":" Time!BFA$172","v":0},{"$f":" Time!BFB$172","v":0},{"$f":" Time!BFC$172","v":0},{"$f":" Time!BFD$172","v":0},{"$f":" Time!BFE$172","v":0},{"$f":" Time!BFF$172","v":0},{"$f":" Time!BFG$172","v":0},{"$f":" Time!BFH$172","v":0},{"$f":" Time!BFI$172","v":0},{"$f":" Time!BFJ$172","v":0},{"$f":" Time!BFK$172","v":0},{"$f":" Time!BFL$172","v":0},{"$f":" Time!BFM$172","v":0},{"$f":" Time!BFN$172","v":0},{"$f":" Time!BFO$172","v":0},{"$f":" Time!BFP$172","v":0},{"$f":" Time!BFQ$172","v":0},{"$f":" Time!BFR$172","v":0},{"$f":" Time!BFS$172","v":0},{"$f":" Time!BFT$172","v":0},{"$f":" Time!BFU$172","v":0},{"$f":" Time!BFV$172","v":0},{"$f":" Time!BFW$172","v":0},{"$f":" Time!BFX$172","v":0},{"$f":" Time!BFY$172","v":0},{"$f":" Time!BFZ$172","v":0},{"$f":" Time!BGA$172","v":0},{"$f":" Time!BGB$172","v":0},{"$f":" Time!BGC$172","v":0},{"$f":" Time!BGD$172","v":0},{"$f":" Time!BGE$172","v":0},{"$f":" Time!BGF$172","v":0},{"$f":" Time!BGG$172","v":0},{"$f":" Time!BGH$172","v":0},{"$f":" Time!BGI$172","v":0},{"$f":" Time!BGJ$172","v":0},{"$f":" Time!BGK$172","v":0},{"$f":" Time!BGL$172","v":0},{"$f":" Time!BGM$172","v":0},{"$f":" Time!BGN$172","v":0},{"$f":" Time!BGO$172","v":0},{"$f":" Time!BGP$172","v":0},{"$f":" Time!BGQ$172","v":0},{"$f":" Time!BGR$172","v":0},{"$f":" Time!BGS$172","v":0},{"$f":" Time!BGT$172","v":0},{"$f":" Time!BGU$172","v":0},{"$f":" Time!BGV$172","v":0},{"$f":" Time!BGW$172","v":0},{"$f":" Time!BGX$172","v":0},{"$f":" Time!BGY$172","v":0},{"$f":" Time!BGZ$172","v":0},{"$f":" Time!BHA$172","v":0},{"$f":" Time!BHB$172","v":0},{"$f":" Time!BHC$172","v":0},{"$f":" Time!BHD$172","v":0},{"$f":" Time!BHE$172","v":0},{"$f":" Time!BHF$172","v":0},{"$f":" Time!BHG$172","v":0},{"$f":" Time!BHH$172","v":0},{"$f":" Time!BHI$172","v":0},{"$f":" Time!BHJ$172","v":0},{"$f":" Time!BHK$172","v":0},{"$f":" Time!BHL$172","v":0},{"$f":" Time!BHM$172","v":0},{"$f":" Time!BHN$172","v":0},{"$f":" Time!BHO$172","v":0},{"$f":" Time!BHP$172","v":0},{"$f":" Time!BHQ$172","v":0},{"$f":" Time!BHR$172","v":0},{"$f":" Time!BHS$172","v":0},{"$f":" Time!BHT$172","v":0},{"$f":" Time!BHU$172","v":0},{"$f":" Time!BHV$172","v":0},{"$f":" Time!BHW$172","v":0},{"$f":" Time!BHX$172","v":0},{"$f":" Time!BHY$172","v":0},{"$f":" Time!BHZ$172","v":0},{"$f":" Time!BIA$172","v":0},{"$f":" Time!BIB$172","v":0},{"$f":" Time!BIC$172","v":0},{"$f":" Time!BID$172","v":0},{"$f":" Time!BIE$172","v":0},{"$f":" Time!BIF$172","v":0},{"$f":" Time!BIG$172","v":0},{"$f":" Time!BIH$172","v":0},{"$f":" Time!BII$172","v":0},{"$f":" Time!BIJ$172","v":0},{"$f":" Time!BIK$172","v":0},{"$f":" Time!BIL$172","v":0},{"$f":" Time!BIM$172","v":0},{"$f":" Time!BIN$172","v":0},{"$f":" Time!BIO$172","v":0},{"$f":" Time!BIP$172","v":0},{"$f":" Time!BIQ$172","v":0},{"$f":" Time!BIR$172","v":0},{"$f":" Time!BIS$172","v":0},{"$f":" Time!BIT$172","v":0},{"$f":" Time!BIU$172","v":0},{"$f":" Time!BIV$172","v":0},{"$f":" Time!BIW$172","v":0},{"$f":" Time!BIX$172","v":0},{"$f":" Time!BIY$172","v":0},{"$f":" Time!BIZ$172","v":0},{"$f":" Time!BJA$172","v":0},{"$f":" Time!BJB$172","v":0},{"$f":" Time!BJC$172","v":0},{"$f":" Time!BJD$172","v":0},{"$f":" Time!BJE$172","v":0},{"$f":" Time!BJF$172","v":0},{"$f":" Time!BJG$172","v":0},{"$f":" Time!BJH$172","v":0},{"$f":" Time!BJI$172","v":0},{"$f":" Time!BJJ$172","v":0},{"$f":" Time!BJK$172","v":0},{"$f":" Time!BJL$172","v":0},{"$f":" Time!BJM$172","v":0},{"$f":" Time!BJN$172","v":0},{"$f":" Time!BJO$172","v":0},{"$f":" Time!BJP$172","v":0},{"$f":" Time!BJQ$172","v":0},{"$f":" Time!BJR$172","v":0},{"$f":" Time!BJS$172","v":0},{"$f":" Time!BJT$172","v":0},{"$f":" Time!BJU$172","v":0},{"$f":" Time!BJV$172","v":0},{"$f":" Time!BJW$172","v":0},{"$f":" Time!BJX$172","v":0},{"$f":" Time!BJY$172","v":0},{"$f":" Time!BJZ$172","v":0},{"$f":" Time!BKA$172","v":0},{"$f":" Time!BKB$172","v":0},{"$f":" Time!BKC$172","v":0},{"$f":" Time!BKD$172","v":0},{"$f":" Time!BKE$172","v":0},{"$f":" Time!BKF$172","v":0},{"$f":" Time!BKG$172","v":0},{"$f":" Time!BKH$172","v":0},{"$f":" Time!BKI$172","v":0},{"$f":" Time!BKJ$172","v":0},{"$f":" Time!BKK$172","v":0},{"$f":" Time!BKL$172","v":0},{"$f":" Time!BKM$172","v":0},{"$f":" Time!BKN$172","v":0},{"$f":" Time!BKO$172","v":0},{"$f":" Time!BKP$172","v":0},{"$f":" Time!BKQ$172","v":0},{"$f":" Time!BKR$172","v":0},{"$f":" Time!BKS$172","v":0},{"$f":" Time!BKT$172","v":0},{"$f":" Time!BKU$172","v":0},{"$f":" Time!BKV$172","v":0},{"$f":" Time!BKW$172","v":0},{"$f":" Time!BKX$172","v":0},{"$f":" Time!BKY$172","v":0},{"$f":" Time!BKZ$172","v":0},{"$f":" Time!BLA$172","v":0},{"$f":" Time!BLB$172","v":0},{"$f":" Time!BLC$172","v":0},{"$f":" Time!BLD$172","v":0},{"$f":" Time!BLE$172","v":0},{"$f":" Time!BLF$172","v":0},{"$f":" Time!BLG$172","v":0},{"$f":" Time!BLH$172","v":0},{"$f":" Time!BLI$172","v":0},{"$f":" Time!BLJ$172","v":0},{"$f":" Time!BLK$172","v":0},{"$f":" Time!BLL$172","v":0},{"$f":" Time!BLM$172","v":0},{"$f":" Time!BLN$172","v":0},{"$f":" Time!BLO$172","v":0},{"$f":" Time!BLP$172","v":0},{"$f":" Time!BLQ$172","v":0},{"$f":" Time!BLR$172","v":0},{"$f":" Time!BLS$172","v":0},{"$f":" Time!BLT$172","v":0},{"$f":" Time!BLU$172","v":0},{"$f":" Time!BLV$172","v":0},{"$f":" Time!BLW$172","v":0},{"$f":" Time!BLX$172","v":0},{"$f":" Time!BLY$172","v":0},{"$f":" Time!BLZ$172","v":0},{"$f":" Time!BMA$172","v":0},{"$f":" Time!BMB$172","v":0},{"$f":" Time!BMC$172","v":0},{"$f":" Time!BMD$172","v":0},{"$f":" Time!BME$172","v":0},{"$f":" Time!BMF$172","v":0},{"$f":" Time!BMG$172","v":0},{"$f":" Time!BMH$172","v":0},{"$f":" Time!BMI$172","v":0},{"$f":" Time!BMJ$172","v":0},{"$f":" Time!BMK$172","v":0},{"$f":" Time!BML$172","v":0},{"$f":" Time!BMM$172","v":0},{"$f":" Time!BMN$172","v":0},{"$f":" Time!BMO$172","v":0},{"$f":" Time!BMP$172","v":0},{"$f":" Time!BMQ$172","v":0},{"$f":" Time!BMR$172","v":0},{"$f":" Time!BMS$172","v":0},{"$f":" Time!BMT$172","v":0},{"$f":" Time!BMU$172","v":0},{"$f":" Time!BMV$172","v":0},{"$f":" Time!BMW$172","v":0},{"$f":" Time!BMX$172","v":0},{"$f":" Time!BMY$172","v":0},{"$f":" Time!BMZ$172","v":0},{"$f":" Time!BNA$172","v":0},{"$f":" Time!BNB$172","v":0},{"$f":" Time!BNC$172","v":0},{"$f":" Time!BND$172","v":0},{"$f":" Time!BNE$172","v":0},{"$f":" Time!BNF$172","v":0},{"$f":" Time!BNG$172","v":0},{"$f":" Time!BNH$172","v":0},{"$f":" Time!BNI$172","v":0},{"$f":" Time!BNJ$172","v":0},{"$f":" Time!BNK$172","v":0},{"$f":" Time!BNL$172","v":0},{"$f":" Time!BNM$172","v":0},{"$f":" Time!BNN$172","v":0},{"$f":" Time!BNO$172","v":0},{"$f":" Time!BNP$172","v":0},{"$f":" Time!BNQ$172","v":0},{"$f":" Time!BNR$172","v":0},{"$f":" Time!BNS$172","v":0},{"$f":" Time!BNT$172","v":0},{"$f":" Time!BNU$172","v":0},{"$f":" Time!BNV$172","v":0},{"$f":" Time!BNW$172","v":0},{"$f":" Time!BNX$172","v":0},{"$f":" Time!BNY$172","v":0},{"$f":" Time!BNZ$172","v":0},{"$f":" Time!BOA$172","v":0},{"$f":" Time!BOB$172","v":0},{"$f":" Time!BOC$172","v":0},{"$f":" Time!BOD$172","v":0},{"$f":" Time!BOE$172","v":0},{"$f":" Time!BOF$172","v":0},{"$f":" Time!BOG$172","v":0},{"$f":" Time!BOH$172","v":0},{"$f":" Time!BOI$172","v":0},{"$f":" Time!BOJ$172","v":0},{"$f":" Time!BOK$172","v":0},{"$f":" Time!BOL$172","v":0},{"$f":" Time!BOM$172","v":0},{"$f":" Time!BON$172","v":0},{"$f":" Time!BOO$172","v":0},{"$f":" Time!BOP$172","v":0},{"$f":" Time!BOQ$172","v":0},{"$f":" Time!BOR$172","v":0},{"$f":" Time!BOS$172","v":0},{"$f":" Time!BOT$172","v":0},{"$f":" Time!BOU$172","v":0},{"$f":" Time!BOV$172","v":0},{"$f":" Time!BOW$172","v":0},{"$f":" Time!BOX$172","v":0},{"$f":" Time!BOY$172","v":0},{"$f":" Time!BOZ$172","v":0},{"$f":" Time!BPA$172","v":0},{"$f":" Time!BPB$172","v":0},{"$f":" Time!BPC$172","v":0},{"$f":" Time!BPD$172","v":0},{"$f":" Time!BPE$172","v":0},{"$f":" Time!BPF$172","v":0},{"$f":" Time!BPG$172","v":0},{"$f":" Time!BPH$172","v":0},{"$f":" Time!BPI$172","v":0},{"$f":" Time!BPJ$172","v":0},{"$f":" Time!BPK$172","v":0},{"$f":" Time!BPL$172","v":0},{"$f":" Time!BPM$172","v":0},{"$f":" Time!BPN$172","v":0},{"$f":" Time!BPO$172","v":0},{"$f":" Time!BPP$172","v":0},{"$f":" Time!BPQ$172","v":0},{"$f":" Time!BPR$172","v":0},{"$f":" Time!BPS$172","v":0},{"$f":" Time!BPT$172","v":0},{"$f":" Time!BPU$172","v":0},{"$f":" Time!BPV$172","v":0},{"$f":" Time!BPW$172","v":0},{"$f":" Time!BPX$172","v":0},{"$f":" Time!BPY$172","v":0},{"$f":" Time!BPZ$172","v":0},{"$f":" Time!BQA$172","v":0},{"$f":" Time!BQB$172","v":0},{"$f":" Time!BQC$172","v":0},{"$f":" Time!BQD$172","v":0},{"$f":" Time!BQE$172","v":0},{"$f":" Time!BQF$172","v":0},{"$f":" Time!BQG$172","v":0},{"$f":" Time!BQH$172","v":0},{"$f":" Time!BQI$172","v":0},{"$f":" Time!BQJ$172","v":0},{"$f":" Time!BQK$172","v":0},{"$f":" Time!BQL$172","v":0},{"$f":" Time!BQM$172","v":0},{"$f":" Time!BQN$172","v":0},{"$f":" Time!BQO$172","v":0},{"$f":" Time!BQP$172","v":0},{"$f":" Time!BQQ$172","v":0},{"$f":" Time!BQR$172","v":0},{"$f":" Time!BQS$172","v":0},{"$f":" Time!BQT$172","v":0},{"$f":" Time!BQU$172","v":0},{"$f":" Time!BQV$172","v":0},{"$f":" Time!BQW$172","v":0},{"$f":" Time!BQX$172","v":0},{"$f":" Time!BQY$172","v":0},{"$f":" Time!BQZ$172","v":0},{"$f":" Time!BRA$172","v":0},{"$f":" Time!BRB$172","v":0},{"$f":" Time!BRC$172","v":0},{"$f":" Time!BRD$172","v":0},{"$f":" Time!BRE$172","v":0},{"$f":" Time!BRF$172","v":0},{"$f":" Time!BRG$172","v":0},{"$f":" Time!BRH$172","v":0},{"$f":" Time!BRI$172","v":0},{"$f":" Time!BRJ$172","v":0},{"$f":" Time!BRK$172","v":0},{"$f":" Time!BRL$172","v":0},{"$f":" Time!BRM$172","v":0},{"$f":" Time!BRN$172","v":0},{"$f":" Time!BRO$172","v":0},{"$f":" Time!BRP$172","v":0},{"$f":" Time!BRQ$172","v":0},{"$f":" Time!BRR$172","v":0},{"$f":" Time!BRS$172","v":0},{"$f":" Time!BRT$172","v":0},{"$f":" Time!BRU$172","v":0},{"$f":" Time!BRV$172","v":0},{"$f":" Time!BRW$172","v":0},{"$f":" Time!BRX$172","v":0},{"$f":" Time!BRY$172","v":0},{"$f":" Time!BRZ$172","v":0},{"$f":" Time!BSA$172","v":0},{"$f":" Time!BSB$172","v":0},{"$f":" Time!BSC$172","v":0},{"$f":" Time!BSD$172","v":0},{"$f":" Time!BSE$172","v":0},{"$f":" Time!BSF$172","v":0},{"$f":" Time!BSG$172","v":0},{"$f":" Time!BSH$172","v":0},{"$f":" Time!BSI$172","v":0},{"$f":" Time!BSJ$172","v":0},{"$f":" Time!BSK$172","v":0},{"$f":" Time!BSL$172","v":0},{"$f":" Time!BSM$172","v":0},{"$f":" Time!BSN$172","v":0},{"$f":" Time!BSO$172","v":0},{"$f":" Time!BSP$172","v":0},{"$f":" Time!BSQ$172","v":0},{"$f":" Time!BSR$172","v":0},{"$f":" Time!BSS$172","v":0},{"$f":" Time!BST$172","v":0},{"$f":" Time!BSU$172","v":0},{"$f":" Time!BSV$172","v":0},{"$f":" Time!BSW$172","v":0},{"$f":" Time!BSX$172","v":0},{"$f":" Time!BSY$172","v":0},{"$f":" Time!BSZ$172","v":0},{"$f":" Time!BTA$172","v":0},{"$f":" Time!BTB$172","v":0},{"$f":" Time!BTC$172","v":0},{"$f":" Time!BTD$172","v":0},{"$f":" Time!BTE$172","v":0},{"$f":" Time!BTF$172","v":0},{"$f":" Time!BTG$172","v":0},{"$f":" Time!BTH$172","v":0},{"$f":" Time!BTI$172","v":0},{"$f":" Time!BTJ$172","v":0},{"$f":" Time!BTK$172","v":0},{"$f":" Time!BTL$172","v":0},{"$f":" Time!BTM$172","v":0},{"$f":" Time!BTN$172","v":0},{"$f":" Time!BTO$172","v":0},{"$f":" Time!BTP$172","v":0},{"$f":" Time!BTQ$172","v":0},{"$f":" Time!BTR$172","v":0},{"$f":" Time!BTS$172","v":0},{"$f":" Time!BTT$172","v":0},{"$f":" Time!BTU$172","v":0},{"$f":" Time!BTV$172","v":0},{"$f":" Time!BTW$172","v":0},{"$f":" Time!BTX$172","v":0},{"$f":" Time!BTY$172","v":0},{"$f":" Time!BTZ$172","v":0},{"$f":" Time!BUA$172","v":0},{"$f":" Time!BUB$172","v":0},{"$f":" Time!BUC$172","v":0},{"$f":" Time!BUD$172","v":0},{"$f":" Time!BUE$172","v":0},{"$f":" Time!BUF$172","v":0},{"$f":" Time!BUG$172","v":0},{"$f":" Time!BUH$172","v":0},{"$f":" Time!BUI$172","v":0},{"$f":" Time!BUJ$172","v":0},{"$f":" Time!BUK$172","v":0},{"$f":" Time!BUL$172","v":0},{"$f":" Time!BUM$172","v":0},{"$f":" Time!BUN$172","v":0},{"$f":" Time!BUO$172","v":0},{"$f":" Time!BUP$172","v":0},{"$f":" Time!BUQ$172","v":0},{"$f":" Time!BUR$172","v":0},{"$f":" Time!BUS$172","v":0},{"$f":" Time!BUT$172","v":0},{"$f":" Time!BUU$172","v":0},{"$f":" Time!BUV$172","v":0},{"$f":" Time!BUW$172","v":0},{"$f":" Time!BUX$172","v":0},{"$f":" Time!BUY$172","v":0},{"$f":" Time!BUZ$172","v":0},{"$f":" Time!BVA$172","v":0},{"$f":" Time!BVB$172","v":0},{"$f":" Time!BVC$172","v":0},{"$f":" Time!BVD$172","v":0},{"$f":" Time!BVE$172","v":0},{"$f":" Time!BVF$172","v":0},{"$f":" Time!BVG$172","v":0},{"$f":" Time!BVH$172","v":0},{"$f":" Time!BVI$172","v":0},{"$f":" Time!BVJ$172","v":0},{"$f":" Time!BVK$172","v":0},{"$f":" Time!BVL$172","v":0},{"$f":" Time!BVM$172","v":0},{"$f":" Time!BVN$172","v":0},{"$f":" Time!BVO$172","v":0},{"$f":" Time!BVP$172","v":0},{"$f":" Time!BVQ$172","v":0},{"$f":" Time!BVR$172","v":0},{"$f":" Time!BVS$172","v":0},{"$f":" Time!BVT$172","v":0},{"$f":" Time!BVU$172","v":0},{"$f":" Time!BVV$172","v":0},{"$f":" Time!BVW$172","v":0},{"$f":" Time!BVX$172","v":0},{"$f":" Time!BVY$172","v":0},{"$f":" Time!BVZ$172","v":0},{"$f":" Time!BWA$172","v":0},{"$f":" Time!BWB$172","v":0},{"$f":" Time!BWC$172","v":0},{"$f":" Time!BWD$172","v":0},{"$f":" Time!BWE$172","v":0},{"$f":" Time!BWF$172","v":0},{"$f":" Time!BWG$172","v":0},{"$f":" Time!BWH$172","v":0},{"$f":" Time!BWI$172","v":0},{"$f":" Time!BWJ$172","v":0},{"$f":" Time!BWK$172","v":0},{"$f":" Time!BWL$172","v":0},{"$f":" Time!BWM$172","v":0},{"$f":" Time!BWN$172","v":0},{"$f":" Time!BWO$172","v":0},{"$f":" Time!BWP$172","v":0},{"$f":" Time!BWQ$172","v":0},{"$f":" Time!BWR$172","v":0},{"$f":" Time!BWS$172","v":0},{"$f":" Time!BWT$172","v":0},{"$f":" Time!BWU$172","v":0},{"$f":" Time!BWV$172","v":0},{"$f":" Time!BWW$172","v":0},{"$f":" Time!BWX$172","v":0},{"$f":" Time!BWY$172","v":0},{"$f":" Time!BWZ$172","v":0},{"$f":" Time!BXA$172","v":0},{"$f":" Time!BXB$172","v":0},{"$f":" Time!BXC$172","v":0},{"$f":" Time!BXD$172","v":0},{"$f":" Time!BXE$172","v":0},{"$f":" Time!BXF$172","v":0},{"$f":" Time!BXG$172","v":0},{"$f":" Time!BXH$172","v":0},{"$f":" Time!BXI$172","v":0},{"$f":" Time!BXJ$172","v":0},{"$f":" Time!BXK$172","v":0},{"$f":" Time!BXL$172","v":0},{"$f":" Time!BXM$172","v":0},{"$f":" Time!BXN$172","v":0},{"$f":" Time!BXO$172","v":0},{"$f":" Time!BXP$172","v":0},{"$f":" Time!BXQ$172","v":0},{"$f":" Time!BXR$172","v":0},{"$f":" Time!BXS$172","v":0},{"$f":" Time!BXT$172","v":0},{"$f":" Time!BXU$172","v":0},{"$f":" Time!BXV$172","v":0},{"$f":" Time!BXW$172","v":0},{"$f":" Time!BXX$172","v":0},{"$f":" Time!BXY$172","v":0},{"$f":" Time!BXZ$172","v":0},{"$f":" Time!BYA$172","v":0},{"$f":" Time!BYB$172","v":0},{"$f":" Time!BYC$172","v":0},{"$f":" Time!BYD$172","v":0},{"$f":" Time!BYE$172","v":0},{"$f":" Time!BYF$172","v":0},{"$f":" Time!BYG$172","v":0},{"$f":" Time!BYH$172","v":0},{"$f":" Time!BYI$172","v":0},{"$f":" Time!BYJ$172","v":0},{"$f":" Time!BYK$172","v":0},{"$f":" Time!BYL$172","v":0},{"$f":" Time!BYM$172","v":0},{"$f":" Time!BYN$172","v":0},{"$f":" Time!BYO$172","v":0},{"$f":" Time!BYP$172","v":0},{"$f":" Time!BYQ$172","v":0},{"$f":" Time!BYR$172","v":0},{"$f":" Time!BYS$172","v":0},{"$f":" Time!BYT$172","v":0},{"$f":" Time!BYU$172","v":0},{"$f":" Time!BYV$172","v":0},{"$f":" Time!BYW$172","v":0},{"$f":" Time!BYX$172","v":0},{"$f":" Time!BYY$172","v":0},{"$f":" Time!BYZ$172","v":0},{"$f":" Time!BZA$172","v":0},{"$f":" Time!BZB$172","v":0},{"$f":" Time!BZC$172","v":0},{"$f":" Time!BZD$172","v":0},{"$f":" Time!BZE$172","v":0},{"$f":" Time!BZF$172","v":0},{"$f":" Time!BZG$172","v":0},{"$f":" Time!BZH$172","v":0},{"$f":" Time!BZI$172","v":0},{"$f":" Time!BZJ$172","v":0},{"$f":" Time!BZK$172","v":0},{"$f":" Time!BZL$172","v":0},{"$f":" Time!BZM$172","v":0},{"$f":" Time!BZN$172","v":0},{"$f":" Time!BZO$172","v":0},{"$f":" Time!BZP$172","v":0},{"$f":" Time!BZQ$172","v":0},{"$f":" Time!BZR$172","v":0},{"$f":" Time!BZS$172","v":0},{"$f":" Time!BZT$172","v":0},{"$f":" Time!BZU$172","v":0},{"$f":" Time!BZV$172","v":0},{"$f":" Time!BZW$172","v":0},{"$f":" Time!BZX$172","v":0},{"$f":" Time!BZY$172","v":0},{"$f":" Time!BZZ$172","v":0},{"$f":" Time!CAA$172","v":0},{"$f":" Time!CAB$172","v":0},{"$f":" Time!CAC$172","v":0},{"$f":" Time!CAD$172","v":0},{"$f":" Time!CAE$172","v":0},{"$f":" Time!CAF$172","v":0},{"$f":" Time!CAG$172","v":0},{"$f":" Time!CAH$172","v":0},{"$f":" Time!CAI$172","v":0},{"$f":" Time!CAJ$172","v":0},{"$f":" Time!CAK$172","v":0},{"$f":" Time!CAL$172","v":0},{"$f":" Time!CAM$172","v":0},{"$f":" Time!CAN$172","v":0},{"$f":" Time!CAO$172","v":0},{"$f":" Time!CAP$172","v":0},{"$f":" Time!CAQ$172","v":0},{"$f":" Time!CAR$172","v":0},{"$f":" Time!CAS$172","v":0},{"$f":" Time!CAT$172","v":0},{"$f":" Time!CAU$172","v":0},{"$f":" Time!CAV$172","v":0},{"$f":" Time!CAW$172","v":0},{"$f":" Time!CAX$172","v":0},{"$f":" Time!CAY$172","v":0},{"$f":" Time!CAZ$172","v":0},{"$f":" Time!CBA$172","v":0},{"$f":" Time!CBB$172","v":0},{"$f":" Time!CBC$172","v":0},{"$f":" Time!CBD$172","v":0},{"$f":" Time!CBE$172","v":0},{"$f":" Time!CBF$172","v":0},{"$f":" Time!CBG$172","v":0},{"$f":" Time!CBH$172","v":0},{"$f":" Time!CBI$172","v":0},{"$f":" Time!CBJ$172","v":0},{"$f":" Time!CBK$172","v":0},{"$f":" Time!CBL$172","v":0},{"$f":" Time!CBM$172","v":0},{"$f":" Time!CBN$172","v":0},{"$f":" Time!CBO$172","v":0},{"$f":" Time!CBP$172","v":0},{"$f":" Time!CBQ$172","v":0},{"$f":" Time!CBR$172","v":0},{"$f":" Time!CBS$172","v":0},{"$f":" Time!CBT$172","v":0},{"$f":" Time!CBU$172","v":0},{"$f":" Time!CBV$172","v":0},{"$f":" Time!CBW$172","v":0},{"$f":" Time!CBX$172","v":0},{"$f":" Time!CBY$172","v":0},{"$f":" Time!CBZ$172","v":0},{"$f":" Time!CCA$172","v":0},{"$f":" Time!CCB$172","v":0},{"$f":" Time!CCC$172","v":0},{"$f":" Time!CCD$172","v":0},{"$f":" Time!CCE$172","v":0},{"$f":" Time!CCF$172","v":0},{"$f":" Time!CCG$172","v":0},{"$f":" Time!CCH$172","v":0},{"$f":" Time!CCI$172","v":0},{"$f":" Time!CCJ$172","v":0},{"$f":" Time!CCK$172","v":0},{"$f":" Time!CCL$172","v":0},{"$f":" Time!CCM$172","v":0},{"$f":" Time!CCN$172","v":0},{"$f":" Time!CCO$172","v":0},{"$f":" Time!CCP$172","v":0},{"$f":" Time!CCQ$172","v":0},{"$f":" Time!CCR$172","v":0},{"$f":" Time!CCS$172","v":0},{"$f":" Time!CCT$172","v":0},{"$f":" Time!CCU$172","v":0},{"$f":" Time!CCV$172","v":0},{"$f":" Time!CCW$172","v":0},{"$f":" Time!CCX$172","v":0},{"$f":" Time!CCY$172","v":0},{"$f":" Time!CCZ$172","v":0},{"$f":" Time!CDA$172","v":0},{"$f":" Time!CDB$172","v":0},{"$f":" Time!CDC$172","v":0},{"$f":" Time!CDD$172","v":0},{"$f":" Time!CDE$172","v":0},{"$f":" Time!CDF$172","v":0},{"$f":" Time!CDG$172","v":0},{"$f":" Time!CDH$172","v":0},{"$f":" Time!CDI$172","v":0},{"$f":" Time!CDJ$172","v":0},{"$f":" Time!CDK$172","v":0},{"$f":" Time!CDL$172","v":0},{"$f":" Time!CDM$172","v":0},{"$f":" Time!CDN$172","v":0},{"$f":" Time!CDO$172","v":0},{"$f":" Time!CDP$172","v":0},{"$f":" Time!CDQ$172","v":0},{"$f":" Time!CDR$172","v":0},{"$f":" Time!CDS$172","v":0},{"$f":" Time!CDT$172","v":0},{"$f":" Time!CDU$172","v":0},{"$f":" Time!CDV$172","v":0},{"$f":" Time!CDW$172","v":0},{"$f":" Time!CDX$172","v":0},{"$f":" Time!CDY$172","v":0},{"$f":" Time!CDZ$172","v":0},{"$f":" Time!CEA$172","v":0},{"$f":" Time!CEB$172","v":0},{"$f":" Time!CEC$172","v":0},{"$f":" Time!CED$172","v":0},{"$f":" Time!CEE$172","v":0},{"$f":" Time!CEF$172","v":0},{"$f":" Time!CEG$172","v":0},{"$f":" Time!CEH$172","v":0},{"$f":" Time!CEI$172","v":0},{"$f":" Time!CEJ$172","v":0},{"$f":" Time!CEK$172","v":0},{"$f":" Time!CEL$172","v":0},{"$f":" Time!CEM$172","v":0},{"$f":" Time!CEN$172","v":0},{"$f":" Time!CEO$172","v":0},{"$f":" Time!CEP$172","v":0},{"$f":" Time!CEQ$172","v":0},{"$f":" Time!CER$172","v":0},{"$f":" Time!CES$172","v":0},{"$f":" Time!CET$172","v":0},{"$f":" Time!CEU$172","v":0},{"$f":" Time!CEV$172","v":0},{"$f":" Time!CEW$172","v":0},{"$f":" Time!CEX$172","v":0},{"$f":" Time!CEY$172","v":0},{"$f":" Time!CEZ$172","v":0},{"$f":" Time!CFA$172","v":0},{"$f":" Time!CFB$172","v":0},{"$f":" Time!CFC$172","v":0},{"$f":" Time!CFD$172","v":0},{"$f":" Time!CFE$172","v":0},{"$f":" Time!CFF$172","v":0},{"$f":" Time!CFG$172","v":0},{"$f":" Time!CFH$172","v":0},{"$f":" Time!CFI$172","v":0},{"$f":" Time!CFJ$172","v":0},{"$f":" Time!CFK$172","v":0},{"$f":" Time!CFL$172","v":0},{"$f":" Time!CFM$172","v":0},{"$f":" Time!CFN$172","v":0},{"$f":" Time!CFO$172","v":0},{"$f":" Time!CFP$172","v":0},{"$f":" Time!CFQ$172","v":0},{"$f":" Time!CFR$172","v":0},{"$f":" Time!CFS$172","v":0},{"$f":" Time!CFT$172","v":0},{"$f":" Time!CFU$172","v":0},{"$f":" Time!CFV$172","v":0},{"$f":" Time!CFW$172","v":0},{"$f":" Time!CFX$172","v":0},{"$f":" Time!CFY$172","v":0},{"$f":" Time!CFZ$172","v":0},{"$f":" Time!CGA$172","v":0},{"$f":" Time!CGB$172","v":0},{"$f":" Time!CGC$172","v":0},{"$f":" Time!CGD$172","v":0},{"$f":" Time!CGE$172","v":0},{"$f":" Time!CGF$172","v":0},{"$f":" Time!CGG$172","v":0},{"$f":" Time!CGH$172","v":0},{"$f":" Time!CGI$172","v":0},{"$f":" Time!CGJ$172","v":0},{"$f":" Time!CGK$172","v":0},{"$f":" Time!CGL$172","v":0},{"$f":" Time!CGM$172","v":0},{"$f":" Time!CGN$172","v":0},{"$f":" Time!CGO$172","v":0},{"$f":" Time!CGP$172","v":0},{"$f":" Time!CGQ$172","v":0},{"$f":" Time!CGR$172","v":0},{"$f":" Time!CGS$172","v":0},{"$f":" Time!CGT$172","v":0},{"$f":" Time!CGU$172","v":0},{"$f":" Time!CGV$172","v":0},{"$f":" Time!CGW$172","v":0},{"$f":" Time!CGX$172","v":0},{"$f":" Time!CGY$172","v":0},{"$f":" Time!CGZ$172","v":0},{"$f":" Time!CHA$172","v":0},{"$f":" Time!CHB$172","v":0},{"$f":" Time!CHC$172","v":0},{"$f":" Time!CHD$172","v":0},{"$f":" Time!CHE$172","v":0},{"$f":" Time!CHF$172","v":0},{"$f":" Time!CHG$172","v":0},{"$f":" Time!CHH$172","v":0},{"$f":" Time!CHI$172","v":0},{"$f":" Time!CHJ$172","v":0},{"$f":" Time!CHK$172","v":0},{"$f":" Time!CHL$172","v":0},{"$f":" Time!CHM$172","v":0},{"$f":" Time!CHN$172","v":0},{"$f":" Time!CHO$172","v":0},{"$f":" Time!CHP$172","v":0},{"$f":" Time!CHQ$172","v":0},{"$f":" Time!CHR$172","v":0},{"$f":" Time!CHS$172","v":0},{"$f":" Time!CHT$172","v":0},{"$f":" Time!CHU$172","v":0},{"$f":" Time!CHV$172","v":0},{"$f":" Time!CHW$172","v":0},{"$f":" Time!CHX$172","v":0},{"$f":" Time!CHY$172","v":0},{"$f":" Time!CHZ$172","v":0},{"$f":" Time!CIA$172","v":0},{"$f":" Time!CIB$172","v":0},{"$f":" Time!CIC$172","v":0},{"$f":" Time!CID$172","v":0},{"$f":" Time!CIE$172","v":0},{"$f":" Time!CIF$172","v":0},{"$f":" Time!CIG$172","v":0},{"$f":" Time!CIH$172","v":0},{"$f":" Time!CII$172","v":0},{"$f":" Time!CIJ$172","v":0},{"$f":" Time!CIK$172","v":0},{"$f":" Time!CIL$172","v":0},{"$f":" Time!CIM$172","v":0},{"$f":" Time!CIN$172","v":0},{"$f":" Time!CIO$172","v":0},{"$f":" Time!CIP$172","v":0},{"$f":" Time!CIQ$172","v":0},{"$f":" Time!CIR$172","v":0},{"$f":" Time!CIS$172","v":0},{"$f":" Time!CIT$172","v":0},{"$f":" Time!CIU$172","v":0},{"$f":" Time!CIV$172","v":0},{"$f":" Time!CIW$172","v":0},{"$f":" Time!CIX$172","v":0},{"$f":" Time!CIY$172","v":0},{"$f":" Time!CIZ$172","v":0},{"$f":" Time!CJA$172","v":0},{"$f":" Time!CJB$172","v":0},{"$f":" Time!CJC$172","v":0},{"$f":" Time!CJD$172","v":0},{"$f":" Time!CJE$172","v":0},{"$f":" Time!CJF$172","v":0},{"$f":" Time!CJG$172","v":0},{"$f":" Time!CJH$172","v":0},{"$f":" Time!CJI$172","v":0},{"$f":" Time!CJJ$172","v":0},{"$f":" Time!CJK$172","v":0},{"$f":" Time!CJL$172","v":0},{"$f":" Time!CJM$172","v":0},{"$f":" Time!CJN$172","v":0},{"$f":" Time!CJO$172","v":0},{"$f":" Time!CJP$172","v":0},{"$f":" Time!CJQ$172","v":0},{"$f":" Time!CJR$172","v":0},{"$f":" Time!CJS$172","v":0},{"$f":" Time!CJT$172","v":0},{"$f":" Time!CJU$172","v":0},{"$f":" Time!CJV$172","v":0},{"$f":" Time!CJW$172","v":0},{"$f":" Time!CJX$172","v":0},{"$f":" Time!CJY$172","v":0},{"$f":" Time!CJZ$172","v":0},{"$f":" Time!CKA$172","v":0},{"$f":" Time!CKB$172","v":0},{"$f":" Time!CKC$172","v":0},{"$f":" Time!CKD$172","v":0},{"$f":" Time!CKE$172","v":0},{"$f":" Time!CKF$172","v":0},{"$f":" Time!CKG$172","v":0},{"$f":" Time!CKH$172","v":0},{"$f":" Time!CKI$172","v":0},{"$f":" Time!CKJ$172","v":0},{"$f":" Time!CKK$172","v":0},{"$f":" Time!CKL$172","v":0},{"$f":" Time!CKM$172","v":0},{"$f":" Time!CKN$172","v":0},{"$f":" Time!CKO$172","v":0},{"$f":" Time!CKP$172","v":0},{"$f":" Time!CKQ$172","v":0},{"$f":" Time!CKR$172","v":0},{"$f":" Time!CKS$172","v":0},{"$f":" Time!CKT$172","v":0},{"$f":" Time!CKU$172","v":0},{"$f":" Time!CKV$172","v":0},{"$f":" Time!CKW$172","v":0},{"$f":" Time!CKX$172","v":0},{"$f":" Time!CKY$172","v":0},{"$f":" Time!CKZ$172","v":0},{"$f":" Time!CLA$172","v":0},{"$f":" Time!CLB$172","v":0},{"$f":" Time!CLC$172","v":0},{"$f":" Time!CLD$172","v":0},{"$f":" Time!CLE$172","v":0},{"$f":" Time!CLF$172","v":0},{"$f":" Time!CLG$172","v":0},{"$f":" Time!CLH$172","v":0},{"$f":" Time!CLI$172","v":0},{"$f":" Time!CLJ$172","v":0},{"$f":" Time!CLK$172","v":0},{"$f":" Time!CLL$172","v":0},{"$f":" Time!CLM$172","v":0},{"$f":" Time!CLN$172","v":0},{"$f":" Time!CLO$172","v":0},{"$f":" Time!CLP$172","v":0},{"$f":" Time!CLQ$172","v":0},{"$f":" Time!CLR$172","v":0},{"$f":" Time!CLS$172","v":0},{"$f":" Time!CLT$172","v":0},{"$f":" Time!CLU$172","v":0},{"$f":" Time!CLV$172","v":0},{"$f":" Time!CLW$172","v":0},{"$f":" Time!CLX$172","v":0},{"$f":" Time!CLY$172","v":0},{"$f":" Time!CLZ$172","v":0},{"$f":" Time!CMA$172","v":0},{"$f":" Time!CMB$172","v":0},{"$f":" Time!CMC$172","v":0},{"$f":" Time!CMD$172","v":0},{"$f":" Time!CME$172","v":0},{"$f":" Time!CMF$172","v":0},{"$f":" Time!CMG$172","v":0},{"$f":" Time!CMH$172","v":0},{"$f":" Time!CMI$172","v":0},{"$f":" Time!CMJ$172","v":0},{"$f":" Time!CMK$172","v":0},{"$f":" Time!CML$172","v":0},{"$f":" Time!CMM$172","v":0},{"$f":" Time!CMN$172","v":0},{"$f":" Time!CMO$172","v":0},{"$f":" Time!CMP$172","v":0},{"$f":" Time!CMQ$172","v":0},{"$f":" Time!CMR$172","v":0},{"$f":" Time!CMS$172","v":0},{"$f":" Time!CMT$172","v":0},{"$f":" Time!CMU$172","v":0},{"$f":" Time!CMV$172","v":0},{"$f":" Time!CMW$172","v":0},{"$f":" Time!CMX$172","v":0},{"$f":" Time!CMY$172","v":0},{"$f":" Time!CMZ$172","v":0},{"$f":" Time!CNA$172","v":0},{"$f":" Time!CNB$172","v":0},{"$f":" Time!CNC$172","v":0},{"$f":" Time!CND$172","v":0},{"$f":" Time!CNE$172","v":0},{"$f":" Time!CNF$172","v":0},{"$f":" Time!CNG$172","v":0},{"$f":" Time!CNH$172","v":0},{"$f":" Time!CNI$172","v":0},{"$f":" Time!CNJ$172","v":0},{"$f":" Time!CNK$172","v":0},{"$f":" Time!CNL$172","v":0},{"$f":" Time!CNM$172","v":0},{"$f":" Time!CNN$172","v":0},{"$f":" Time!CNO$172","v":0},{"$f":" Time!CNP$172","v":0},{"$f":" Time!CNQ$172","v":0},{"$f":" Time!CNR$172","v":0},{"$f":" Time!CNS$172","v":0},{"$f":" Time!CNT$172","v":0},{"$f":" Time!CNU$172","v":0},{"$f":" Time!CNV$172","v":0},{"$f":" Time!CNW$172","v":0},{"$f":" Time!CNX$172","v":0},{"$f":" Time!CNY$172","v":0},{"$f":" Time!CNZ$172","v":0},{"$f":" Time!COA$172","v":0},{"$f":" Time!COB$172","v":0},{"$f":" Time!COC$172","v":0},{"$f":" Time!COD$172","v":0},{"$f":" Time!COE$172","v":0},{"$f":" Time!COF$172","v":0},{"$f":" Time!COG$172","v":0},{"$f":" Time!COH$172","v":0},{"$f":" Time!COI$172","v":0},{"$f":" Time!COJ$172","v":0},{"$f":" Time!COK$172","v":0},{"$f":" Time!COL$172","v":0},{"$f":" Time!COM$172","v":0},{"$f":" Time!CON$172","v":0},{"$f":" Time!COO$172","v":0},{"$f":" Time!COP$172","v":0},{"$f":" Time!COQ$172","v":0},{"$f":" Time!COR$172","v":0},{"$f":" Time!COS$172","v":0},{"$f":" Time!COT$172","v":0},{"$f":" Time!COU$172","v":0},{"$f":" Time!COV$172","v":0},{"$f":" Time!COW$172","v":0},{"$f":" Time!COX$172","v":0},{"$f":" Time!COY$172","v":0},{"$f":" Time!COZ$172","v":0},{"$f":" Time!CPA$172","v":0},{"$f":" Time!CPB$172","v":0},{"$f":" Time!CPC$172","v":0},{"$f":" Time!CPD$172","v":0},{"$f":" Time!CPE$172","v":0},{"$f":" Time!CPF$172","v":0},{"$f":" Time!CPG$172","v":0},{"$f":" Time!CPH$172","v":0},{"$f":" Time!CPI$172","v":0},{"$f":" Time!CPJ$172","v":0},{"$f":" Time!CPK$172","v":0},{"$f":" Time!CPL$172","v":0},{"$f":" Time!CPM$172","v":0},{"$f":" Time!CPN$172","v":0},{"$f":" Time!CPO$172","v":0},{"$f":" Time!CPP$172","v":0},{"$f":" Time!CPQ$172","v":0},{"$f":" Time!CPR$172","v":0},{"$f":" Time!CPS$172","v":0},{"$f":" Time!CPT$172","v":0},{"$f":" Time!CPU$172","v":0},{"$f":" Time!CPV$172","v":0},{"$f":" Time!CPW$172","v":0},{"$f":" Time!CPX$172","v":0},{"$f":" Time!CPY$172","v":0},{"$f":" Time!CPZ$172","v":0},{"$f":" Time!CQA$172","v":0},{"$f":" Time!CQB$172","v":0},{"$f":" Time!CQC$172","v":0},{"$f":" Time!CQD$172","v":0},{"$f":" Time!CQE$172","v":0},{"$f":" Time!CQF$172","v":0},{"$f":" Time!CQG$172","v":0},{"$f":" Time!CQH$172","v":0},{"$f":" Time!CQI$172","v":0},{"$f":" Time!CQJ$172","v":0},{"$f":" Time!CQK$172","v":0},{"$f":" Time!CQL$172","v":0},{"$f":" Time!CQM$172","v":0},{"$f":" Time!CQN$172","v":0},{"$f":" Time!CQO$172","v":0},{"$f":" Time!CQP$172","v":0},{"$f":" Time!CQQ$172","v":0},{"$f":" Time!CQR$172","v":0},{"$f":" Time!CQS$172","v":0},{"$f":" Time!CQT$172","v":0},{"$f":" Time!CQU$172","v":0},{"$f":" Time!CQV$172","v":0},{"$f":" Time!CQW$172","v":0},{"$f":" Time!CQX$172","v":0},{"$f":" Time!CQY$172","v":0},{"$f":" Time!CQZ$172","v":0},{"$f":" Time!CRA$172","v":0},{"$f":" Time!CRB$172","v":0},{"$f":" Time!CRC$172","v":0},{"$f":" Time!CRD$172","v":0},{"$f":" Time!CRE$172","v":0},{"$f":" Time!CRF$172","v":0},{"$f":" Time!CRG$172","v":0},{"$f":" Time!CRH$172","v":0},{"$f":" Time!CRI$172","v":0},{"$f":" Time!CRJ$172","v":0},{"$f":" Time!CRK$172","v":0},{"$f":" Time!CRL$172","v":0},{"$f":" Time!CRM$172","v":0},{"$f":" Time!CRN$172","v":0},{"$f":" Time!CRO$172","v":0},{"$f":" Time!CRP$172","v":0},{"$f":" Time!CRQ$172","v":0},{"$f":" Time!CRR$172","v":0},{"$f":" Time!CRS$172","v":0},{"$f":" Time!CRT$172","v":0},{"$f":" Time!CRU$172","v":0},{"$f":" Time!CRV$172","v":0},{"$f":" Time!CRW$172","v":0},{"$f":" Time!CRX$172","v":0},{"$f":" Time!CRY$172","v":0},{"$f":" Time!CRZ$172","v":0},{"$f":" Time!CSA$172","v":0},{"$f":" Time!CSB$172","v":0},{"$f":" Time!CSC$172","v":0},{"$f":" Time!CSD$172","v":0},{"$f":" Time!CSE$172","v":0},{"$f":" Time!CSF$172","v":0},{"$f":" Time!CSG$172","v":0},{"$f":" Time!CSH$172","v":0},{"$f":" Time!CSI$172","v":0},{"$f":" Time!CSJ$172","v":0},{"$f":" Time!CSK$172","v":0},{"$f":" Time!CSL$172","v":0},{"$f":" Time!CSM$172","v":0},{"$f":" Time!CSN$172","v":0},{"$f":" Time!CSO$172","v":0},{"$f":" Time!CSP$172","v":0},{"$f":" Time!CSQ$172","v":0},{"$f":" Time!CSR$172","v":0},{"$f":" Time!CSS$172","v":0},{"$f":" Time!CST$172","v":0},{"$f":" Time!CSU$172","v":0},{"$f":" Time!CSV$172","v":0},{"$f":" Time!CSW$172","v":0},{"$f":" Time!CSX$172","v":0},{"$f":" Time!CSY$172","v":0},{"$f":" Time!CSZ$172","v":0},{"$f":" Time!CTA$172","v":0},{"$f":" Time!CTB$172","v":0},{"$f":" Time!CTC$172","v":0},{"$f":" Time!CTD$172","v":0},{"$f":" Time!CTE$172","v":0},{"$f":" Time!CTF$172","v":0},{"$f":" Time!CTG$172","v":0},{"$f":" Time!CTH$172","v":0},{"$f":" Time!CTI$172","v":0},{"$f":" Time!CTJ$172","v":0},{"$f":" Time!CTK$172","v":0},{"$f":" Time!CTL$172","v":0},{"$f":" Time!CTM$172","v":0},{"$f":" Time!CTN$172","v":0},{"$f":" Time!CTO$172","v":0},{"$f":" Time!CTP$172","v":0},{"$f":" Time!CTQ$172","v":0},{"$f":" Time!CTR$172","v":0},{"$f":" Time!CTS$172","v":0},{"$f":" Time!CTT$172","v":0},{"$f":" Time!CTU$172","v":0},{"$f":" Time!CTV$172","v":0},{"$f":" Time!CTW$172","v":0},{"$f":" Time!CTX$172","v":0},{"$f":" Time!CTY$172","v":0},{"$f":" Time!CTZ$172","v":0},{"$f":" Time!CUA$172","v":0},{"$f":" Time!CUB$172","v":0},{"$f":" Time!CUC$172","v":0},{"$f":" Time!CUD$172","v":0},{"$f":" Time!CUE$172","v":0},{"$f":" Time!CUF$172","v":0},{"$f":" Time!CUG$172","v":0},{"$f":" Time!CUH$172","v":0},{"$f":" Time!CUI$172","v":0},{"$f":" Time!CUJ$172","v":0},{"$f":" Time!CUK$172","v":0},{"$f":" Time!CUL$172","v":0},{"$f":" Time!CUM$172","v":0},{"$f":" Time!CUN$172","v":0},{"$f":" Time!CUO$172","v":0},{"$f":" Time!CUP$172","v":0},{"$f":" Time!CUQ$172","v":0},{"$f":" Time!CUR$172","v":0},{"$f":" Time!CUS$172","v":0},{"$f":" Time!CUT$172","v":0},{"$f":" Time!CUU$172","v":0},{"$f":" Time!CUV$172","v":0},{"$f":" Time!CUW$172","v":0},{"$f":" Time!CUX$172","v":0},{"$f":" Time!CUY$172","v":0},{"$f":" Time!CUZ$172","v":0},{"$f":" Time!CVA$172","v":0},{"$f":" Time!CVB$172","v":0},{"$f":" Time!CVC$172","v":0},{"$f":" Time!CVD$172","v":0},{"$f":" Time!CVE$172","v":0},{"$f":" Time!CVF$172","v":0},{"$f":" Time!CVG$172","v":0},{"$f":" Time!CVH$172","v":0},{"$f":" Time!CVI$172","v":0},{"$f":" Time!CVJ$172","v":0},{"$f":" Time!CVK$172","v":0},{"$f":" Time!CVL$172","v":0},{"$f":" Time!CVM$172","v":0},{"$f":" Time!CVN$172","v":0},{"$f":" Time!CVO$172","v":0},{"$f":" Time!CVP$172","v":0},{"$f":" Time!CVQ$172","v":0},{"$f":" Time!CVR$172","v":0},{"$f":" Time!CVS$172","v":0},{"$f":" Time!CVT$172","v":0},{"$f":" Time!CVU$172","v":0},{"$f":" Time!CVV$172","v":0},{"$f":" Time!CVW$172","v":0},{"$f":" Time!CVX$172","v":0},{"$f":" Time!CVY$172","v":0},{"$f":" Time!CVZ$172","v":0},{"$f":" Time!CWA$172","v":0},{"$f":" Time!CWB$172","v":0},{"$f":" Time!CWC$172","v":0},{"$f":" Time!CWD$172","v":0},{"$f":" Time!CWE$172","v":0},{"$f":" Time!CWF$172","v":0},{"$f":" Time!CWG$172","v":0},{"$f":" Time!CWH$172","v":0},{"$f":" Time!CWI$172","v":0},{"$f":" Time!CWJ$172","v":0},{"$f":" Time!CWK$172","v":0},{"$f":" Time!CWL$172","v":0},{"$f":" Time!CWM$172","v":0},{"$f":" Time!CWN$172","v":0},{"$f":" Time!CWO$172","v":0},{"$f":" Time!CWP$172","v":0},{"$f":" Time!CWQ$172","v":0},{"$f":" Time!CWR$172","v":0},{"$f":" Time!CWS$172","v":0},{"$f":" Time!CWT$172","v":0},{"$f":" Time!CWU$172","v":0},{"$f":" Time!CWV$172","v":0},{"$f":" Time!CWW$172","v":0},{"$f":" Time!CWX$172","v":0},{"$f":" Time!CWY$172","v":0},{"$f":" Time!CWZ$172","v":0},{"$f":" Time!CXA$172","v":0},{"$f":" Time!CXB$172","v":0},{"$f":" Time!CXC$172","v":0},{"$f":" Time!CXD$172","v":0},{"$f":" Time!CXE$172","v":0},{"$f":" Time!CXF$172","v":0},{"$f":" Time!CXG$172","v":0},{"$f":" Time!CXH$172","v":0},{"$f":" Time!CXI$172","v":0},{"$f":" Time!CXJ$172","v":0},{"$f":" Time!CXK$172","v":0},{"$f":" Time!CXL$172","v":0},{"$f":" Time!CXM$172","v":0},{"$f":" Time!CXN$172","v":0},{"$f":" Time!CXO$172","v":0},{"$f":" Time!CXP$172","v":0},{"$f":" Time!CXQ$172","v":0},{"$f":" Time!CXR$172","v":0},{"$f":" Time!CXS$172","v":0},{"$f":" Time!CXT$172","v":0},{"$f":" Time!CXU$172","v":0},{"$f":" Time!CXV$172","v":0},{"$f":" Time!CXW$172","v":0},{"$f":" Time!CXX$172","v":0},{"$f":" Time!CXY$172","v":0},{"$f":" Time!CXZ$172","v":0},{"$f":" Time!CYA$172","v":0},{"$f":" Time!CYB$172","v":0},{"$f":" Time!CYC$172","v":0},{"$f":" Time!CYD$172","v":0},{"$f":" Time!CYE$172","v":0},{"$f":" Time!CYF$172","v":0},{"$f":" Time!CYG$172","v":0},{"$f":" Time!CYH$172","v":0},{"$f":" Time!CYI$172","v":0},{"$f":" Time!CYJ$172","v":0},{"$f":" Time!CYK$172","v":0},{"$f":" Time!CYL$172","v":0},{"$f":" Time!CYM$172","v":0},{"$f":" Time!CYN$172","v":0},{"$f":" Time!CYO$172","v":0},{"$f":" Time!CYP$172","v":0},{"$f":" Time!CYQ$172","v":0},{"$f":" Time!CYR$172","v":0},{"$f":" Time!CYS$172","v":0},{"$f":" Time!CYT$172","v":0},{"$f":" Time!CYU$172","v":0},{"$f":" Time!CYV$172","v":0},{"$f":" Time!CYW$172","v":0},{"$f":" Time!CYX$172","v":0},{"$f":" Time!CYY$172","v":0},{"$f":" Time!CYZ$172","v":0},{"$f":" Time!CZA$172","v":0},{"$f":" Time!CZB$172","v":0},{"$f":" Time!CZC$172","v":0},{"$f":" Time!CZD$172","v":0},{"$f":" Time!CZE$172","v":0},{"$f":" Time!CZF$172","v":0},{"$f":" Time!CZG$172","v":0},{"$f":" Time!CZH$172","v":0},{"$f":" Time!CZI$172","v":0},{"$f":" Time!CZJ$172","v":0},{"$f":" Time!CZK$172","v":0},{"$f":" Time!CZL$172","v":0},{"$f":" Time!CZM$172","v":0},{"$f":" Time!CZN$172","v":0},{"$f":" Time!CZO$172","v":0},{"$f":" Time!CZP$172","v":0},{"$f":" Time!CZQ$172","v":0},{"$f":" Time!CZR$172","v":0},{"$f":" Time!CZS$172","v":0},{"$f":" Time!CZT$172","v":0},{"$f":" Time!CZU$172","v":0},{"$f":" Time!CZV$172","v":0},{"$f":" Time!CZW$172","v":0},{"$f":" Time!CZX$172","v":0},{"$f":" Time!CZY$172","v":0},{"$f":" Time!CZZ$172","v":0},{"$f":" Time!DAA$172","v":0},{"$f":" Time!DAB$172","v":0},{"$f":" Time!DAC$172","v":0},{"$f":" Time!DAD$172","v":0},{"$f":" Time!DAE$172","v":0},{"$f":" Time!DAF$172","v":0},{"$f":" Time!DAG$172","v":0},{"$f":" Time!DAH$172","v":0},{"$f":" Time!DAI$172","v":0},{"$f":" Time!DAJ$172","v":0},{"$f":" Time!DAK$172","v":0},{"$f":" Time!DAL$172","v":0},{"$f":" Time!DAM$172","v":0},{"$f":" Time!DAN$172","v":0},{"$f":" Time!DAO$172","v":0},{"$f":" Time!DAP$172","v":0},{"$f":" Time!DAQ$172","v":0},{"$f":" Time!DAR$172","v":0},{"$f":" Time!DAS$172","v":0},{"$f":" Time!DAT$172","v":0},{"$f":" Time!DAU$172","v":0},{"$f":" Time!DAV$172","v":0},{"$f":" Time!DAW$172","v":0},{"$f":" Time!DAX$172","v":0},{"$f":" Time!DAY$172","v":0},{"$f":" Time!DAZ$172","v":0},{"$f":" Time!DBA$172","v":0},{"$f":" Time!DBB$172","v":0},{"$f":" Time!DBC$172","v":0},{"$f":" Time!DBD$172","v":0},{"$f":" Time!DBE$172","v":0},{"$f":" Time!DBF$172","v":0},{"$f":" Time!DBG$172","v":0},{"$f":" Time!DBH$172","v":0},{"$f":" Time!DBI$172","v":0},{"$f":" Time!DBJ$172","v":0},{"$f":" Time!DBK$172","v":0},{"$f":" Time!DBL$172","v":0},{"$f":" Time!DBM$172","v":0},{"$f":" Time!DBN$172","v":0},{"$f":" Time!DBO$172","v":0},{"$f":" Time!DBP$172","v":0},{"$f":" Time!DBQ$172","v":0},{"$f":" Time!DBR$172","v":0},{"$f":" Time!DBS$172","v":0},{"$f":" Time!DBT$172","v":0},{"$f":" Time!DBU$172","v":0},{"$f":" Time!DBV$172","v":0},{"$f":" Time!DBW$172","v":0},{"$f":" Time!DBX$172","v":0},{"$f":" Time!DBY$172","v":0},{"$f":" Time!DBZ$172","v":0},{"$f":" Time!DCA$172","v":0},{"$f":" Time!DCB$172","v":0},{"$f":" Time!DCC$172","v":0},{"$f":" Time!DCD$172","v":0},{"$f":" Time!DCE$172","v":0},{"$f":" Time!DCF$172","v":0},{"$f":" Time!DCG$172","v":0},{"$f":" Time!DCH$172","v":0},{"$f":" Time!DCI$172","v":0},{"$f":" Time!DCJ$172","v":0},{"$f":" Time!DCK$172","v":0},{"$f":" Time!DCL$172","v":0},{"$f":" Time!DCM$172","v":0},{"$f":" Time!DCN$172","v":0},{"$f":" Time!DCO$172","v":0},{"$f":" Time!DCP$172","v":0},{"$f":" Time!DCQ$172","v":0},{"$f":" Time!DCR$172","v":0},{"$f":" Time!DCS$172","v":0},{"$f":" Time!DCT$172","v":0},{"$f":" Time!DCU$172","v":0},{"$f":" Time!DCV$172","v":0},{"$f":" Time!DCW$172","v":0},{"$f":" Time!DCX$172","v":0},{"$f":" Time!DCY$172","v":0},{"$f":" Time!DCZ$172","v":0},{"$f":" Time!DDA$172","v":0},{"$f":" Time!DDB$172","v":0},{"$f":" Time!DDC$172","v":0},{"$f":" Time!DDD$172","v":0},{"$f":" Time!DDE$172","v":0},{"$f":" Time!DDF$172","v":0},{"$f":" Time!DDG$172","v":0},{"$f":" Time!DDH$172","v":0},{"$f":" Time!DDI$172","v":0},{"$f":" Time!DDJ$172","v":0},{"$f":" Time!DDK$172","v":0},{"$f":" Time!DDL$172","v":0},{"$f":" Time!DDM$172","v":0},{"$f":" Time!DDN$172","v":0},{"$f":" Time!DDO$172","v":0},{"$f":" Time!DDP$172","v":0},{"$f":" Time!DDQ$172","v":0},{"$f":" Time!DDR$172","v":0},{"$f":" Time!DDS$172","v":0},{"$f":" Time!DDT$172","v":0},{"$f":" Time!DDU$172","v":0},{"$f":" Time!DDV$172","v":0},{"$f":" Time!DDW$172","v":0},{"$f":" Time!DDX$172","v":0},{"$f":" Time!DDY$172","v":0},{"$f":" Time!DDZ$172","v":0},{"$f":" Time!DEA$172","v":0},{"$f":" Time!DEB$172","v":0},{"$f":" Time!DEC$172","v":0},{"$f":" Time!DED$172","v":0},{"$f":" Time!DEE$172","v":0},{"$f":" Time!DEF$172","v":0},{"$f":" Time!DEG$172","v":0},{"$f":" Time!DEH$172","v":0},{"$f":" Time!DEI$172","v":0},{"$f":" Time!DEJ$172","v":0},{"$f":" Time!DEK$172","v":0},{"$f":" Time!DEL$172","v":0},{"$f":" Time!DEM$172","v":0},{"$f":" Time!DEN$172","v":0},{"$f":" Time!DEO$172","v":0},{"$f":" Time!DEP$172","v":0},{"$f":" Time!DEQ$172","v":0},{"$f":" Time!DER$172","v":0},{"$f":" Time!DES$172","v":0},{"$f":" Time!DET$172","v":0},{"$f":" Time!DEU$172","v":0},{"$f":" Time!DEV$172","v":0},{"$f":" Time!DEW$172","v":0},{"$f":" Time!DEX$172","v":0},{"$f":" Time!DEY$172","v":0},{"$f":" Time!DEZ$172","v":0},{"$f":" Time!DFA$172","v":0},{"$f":" Time!DFB$172","v":0},{"$f":" Time!DFC$172","v":0},{"$f":" Time!DFD$172","v":0},{"$f":" Time!DFE$172","v":0},{"$f":" Time!DFF$172","v":0},{"$f":" Time!DFG$172","v":0},{"$f":" Time!DFH$172","v":0},{"$f":" Time!DFI$172","v":0},{"$f":" Time!DFJ$172","v":0},{"$f":" Time!DFK$172","v":0},{"$f":" Time!DFL$172","v":0},{"$f":" Time!DFM$172","v":0},{"$f":" Time!DFN$172","v":0},{"$f":" Time!DFO$172","v":0},{"$f":" Time!DFP$172","v":0},{"$f":" Time!DFQ$172","v":0},{"$f":" Time!DFR$172","v":0},{"$f":" Time!DFS$172","v":0},{"$f":" Time!DFT$172","v":0},{"$f":" Time!DFU$172","v":0},{"$f":" Time!DFV$172","v":0},{"$f":" Time!DFW$172","v":0},{"$f":" Time!DFX$172","v":0},{"$f":" Time!DFY$172","v":0},{"$f":" Time!DFZ$172","v":0},{"$f":" Time!DGA$172","v":0},{"$f":" Time!DGB$172","v":0},{"$f":" Time!DGC$172","v":0},{"$f":" Time!DGD$172","v":0},{"$f":" Time!DGE$172","v":0},{"$f":" Time!DGF$172","v":0},{"$f":" Time!DGG$172","v":0},{"$f":" Time!DGH$172","v":0},{"$f":" Time!DGI$172","v":0},{"$f":" Time!DGJ$172","v":0},{"$f":" Time!DGK$172","v":0},{"$f":" Time!DGL$172","v":0},{"$f":" Time!DGM$172","v":0},{"$f":" Time!DGN$172","v":0},{"$f":" Time!DGO$172","v":0},{"$f":" Time!DGP$172","v":0},{"$f":" Time!DGQ$172","v":0},{"$f":" Time!DGR$172","v":0},{"$f":" Time!DGS$172","v":0},{"$f":" Time!DGT$172","v":0},{"$f":" Time!DGU$172","v":0},{"$f":" Time!DGV$172","v":0},{"$f":" Time!DGW$172","v":0},{"$f":" Time!DGX$172","v":0},{"$f":" Time!DGY$172","v":0},{"$f":" Time!DGZ$172","v":0},{"$f":" Time!DHA$172","v":0},{"$f":" Time!DHB$172","v":0},{"$f":" Time!DHC$172","v":0},{"$f":" Time!DHD$172","v":0},{"$f":" Time!DHE$172","v":0},{"$f":" Time!DHF$172","v":0},{"$f":" Time!DHG$172","v":0},{"$f":" Time!DHH$172","v":0},{"$f":" Time!DHI$172","v":0},{"$f":" Time!DHJ$172","v":0},{"$f":" Time!DHK$172","v":0},{"$f":" Time!DHL$172","v":0},{"$f":" Time!DHM$172","v":0},{"$f":" Time!DHN$172","v":0},{"$f":" Time!DHO$172","v":0},{"$f":" Time!DHP$172","v":0},{"$f":" Time!DHQ$172","v":0},{"$f":" Time!DHR$172","v":0},{"$f":" Time!DHS$172","v":0},{"$f":" Time!DHT$172","v":0},{"$f":" Time!DHU$172","v":0},{"$f":" Time!DHV$172","v":0},{"$f":" Time!DHW$172","v":0},{"$f":" Time!DHX$172","v":0},{"$f":" Time!DHY$172","v":0},{"$f":" Time!DHZ$172","v":0},{"$f":" Time!DIA$172","v":0},{"$f":" Time!DIB$172","v":0},{"$f":" Time!DIC$172","v":0},{"$f":" Time!DID$172","v":0},{"$f":" Time!DIE$172","v":0},{"$f":" Time!DIF$172","v":0},{"$f":" Time!DIG$172","v":0},{"$f":" Time!DIH$172","v":0},{"$f":" Time!DII$172","v":0},{"$f":" Time!DIJ$172","v":0},{"$f":" Time!DIK$172","v":0},{"$f":" Time!DIL$172","v":0},{"$f":" Time!DIM$172","v":0},{"$f":" Time!DIN$172","v":0},{"$f":" Time!DIO$172","v":0},{"$f":" Time!DIP$172","v":0},{"$f":" Time!DIQ$172","v":0},{"$f":" Time!DIR$172","v":0},{"$f":" Time!DIS$172","v":0},{"$f":" Time!DIT$172","v":0},{"$f":" Time!DIU$172","v":0},{"$f":" Time!DIV$172","v":0},{"$f":" Time!DIW$172","v":0},{"$f":" Time!DIX$172","v":0},{"$f":" Time!DIY$172","v":0},{"$f":" Time!DIZ$172","v":0},{"$f":" Time!DJA$172","v":0},{"$f":" Time!DJB$172","v":0},{"$f":" Time!DJC$172","v":0},{"$f":" Time!DJD$172","v":0},{"$f":" Time!DJE$172","v":0},{"$f":" Time!DJF$172","v":0},{"$f":" Time!DJG$172","v":0},{"$f":" Time!DJH$172","v":0},{"$f":" Time!DJI$172","v":0},{"$f":" Time!DJJ$172","v":0},{"$f":" Time!DJK$172","v":0},{"$f":" Time!DJL$172","v":0},{"$f":" Time!DJM$172","v":0},{"$f":" Time!DJN$172","v":0},{"$f":" Time!DJO$172","v":0},{"$f":" Time!DJP$172","v":0},{"$f":" Time!DJQ$172","v":0},{"$f":" Time!DJR$172","v":0},{"$f":" Time!DJS$172","v":0},{"$f":" Time!DJT$172","v":0},{"$f":" Time!DJU$172","v":0},{"$f":" Time!DJV$172","v":0},{"$f":" Time!DJW$172","v":0},{"$f":" Time!DJX$172","v":0},{"$f":" Time!DJY$172","v":0},{"$f":" Time!DJZ$172","v":0},{"$f":" Time!DKA$172","v":0},{"$f":" Time!DKB$172","v":0},{"$f":" Time!DKC$172","v":0},{"$f":" Time!DKD$172","v":0},{"$f":" Time!DKE$172","v":0},{"$f":" Time!DKF$172","v":0},{"$f":" Time!DKG$172","v":0},{"$f":" Time!DKH$172","v":0},{"$f":" Time!DKI$172","v":0},{"$f":" Time!DKJ$172","v":0},{"$f":" Time!DKK$172","v":0},{"$f":" Time!DKL$172","v":0},{"$f":" Time!DKM$172","v":0},{"$f":" Time!DKN$172","v":0},{"$f":" Time!DKO$172","v":0},{"$f":" Time!DKP$172","v":0},{"$f":" Time!DKQ$172","v":0},{"$f":" Time!DKR$172","v":0},{"$f":" Time!DKS$172","v":0},{"$f":" Time!DKT$172","v":0},{"$f":" Time!DKU$172","v":0},{"$f":" Time!DKV$172","v":0},{"$f":" Time!DKW$172","v":0},{"$f":" Time!DKX$172","v":0},{"$f":" Time!DKY$172","v":0},{"$f":" Time!DKZ$172","v":0},{"$f":" Time!DLA$172","v":0},{"$f":" Time!DLB$172","v":0},{"$f":" Time!DLC$172","v":0},{"$f":" Time!DLD$172","v":0},{"$f":" Time!DLE$172","v":0},{"$f":" Time!DLF$172","v":0},{"$f":" Time!DLG$172","v":0},{"$f":" Time!DLH$172","v":0},{"$f":" Time!DLI$172","v":0},{"$f":" Time!DLJ$172","v":0},{"$f":" Time!DLK$172","v":0},{"$f":" Time!DLL$172","v":0},{"$f":" Time!DLM$172","v":0},{"$f":" Time!DLN$172","v":0},{"$f":" Time!DLO$172","v":0},{"$f":" Time!DLP$172","v":0},{"$f":" Time!DLQ$172","v":0},{"$f":" Time!DLR$172","v":0},{"$f":" Time!DLS$172","v":0},{"$f":" Time!DLT$172","v":0},{"$f":" Time!DLU$172","v":0},{"$f":" Time!DLV$172","v":0},{"$f":" Time!DLW$172","v":0},{"$f":" Time!DLX$172","v":0},{"$f":" Time!DLY$172","v":0},{"$f":" Time!DLZ$172","v":0},{"$f":" Time!DMA$172","v":0},{"$f":" Time!DMB$172","v":0},{"$f":" Time!DMC$172","v":0},{"$f":" Time!DMD$172","v":0},{"$f":" Time!DME$172","v":0},{"$f":" Time!DMF$172","v":0},{"$f":" Time!DMG$172","v":0},{"$f":" Time!DMH$172","v":0},{"$f":" Time!DMI$172","v":0},{"$f":" Time!DMJ$172","v":0},{"$f":" Time!DMK$172","v":0},{"$f":" Time!DML$172","v":0},{"$f":" Time!DMM$172","v":0},{"$f":" Time!DMN$172","v":0},{"$f":" Time!DMO$172","v":0},{"$f":" Time!DMP$172","v":0},{"$f":" Time!DMQ$172","v":0},{"$f":" Time!DMR$172","v":0},{"$f":" Time!DMS$172","v":0},{"$f":" Time!DMT$172","v":0},{"$f":" Time!DMU$172","v":0},{"$f":" Time!DMV$172","v":0},{"$f":" Time!DMW$172","v":0},{"$f":" Time!DMX$172","v":0},{"$f":" Time!DMY$172","v":0},{"$f":" Time!DMZ$172","v":0},{"$f":" Time!DNA$172","v":0},{"$f":" Time!DNB$172","v":0},{"$f":" Time!DNC$172","v":0},{"$f":" Time!DND$172","v":0},{"$f":" Time!DNE$172","v":0},{"$f":" Time!DNF$172","v":0},{"$f":" Time!DNG$172","v":0},{"$f":" Time!DNH$172","v":0},{"$f":" Time!DNI$172","v":0},{"$f":" Time!DNJ$172","v":0},{"$f":" Time!DNK$172","v":0},{"$f":" Time!DNL$172","v":0},{"$f":" Time!DNM$172","v":0},{"$f":" Time!DNN$172","v":0},{"$f":" Time!DNO$172","v":0},{"$f":" Time!DNP$172","v":0},{"$f":" Time!DNQ$172","v":0},{"$f":" Time!DNR$172","v":0},{"$f":" Time!DNS$172","v":0},{"$f":" Time!DNT$172","v":0},{"$f":" Time!DNU$172","v":0},{"$f":" Time!DNV$172","v":0},{"$f":" Time!DNW$172","v":0},{"$f":" Time!DNX$172","v":0},{"$f":" Time!DNY$172","v":0},{"$f":" Time!DNZ$172","v":0},{"$f":" Time!DOA$172","v":0},{"$f":" Time!DOB$172","v":0},{"$f":" Time!DOC$172","v":0},{"$f":" Time!DOD$172","v":0},{"$f":" Time!DOE$172","v":0},{"$f":" Time!DOF$172","v":0},{"$f":" Time!DOG$172","v":0},{"$f":" Time!DOH$172","v":0},{"$f":" Time!DOI$172","v":0},{"$f":" Time!DOJ$172","v":0},{"$f":" Time!DOK$172","v":0},{"$f":" Time!DOL$172","v":0},{"$f":" Time!DOM$172","v":0},{"$f":" Time!DON$172","v":0},{"$f":" Time!DOO$172","v":0},{"$f":" Time!DOP$172","v":0},{"$f":" Time!DOQ$172","v":0},{"$f":" Time!DOR$172","v":0},{"$f":" Time!DOS$172","v":0},{"$f":" Time!DOT$172","v":0},{"$f":" Time!DOU$172","v":0},{"$f":" Time!DOV$172","v":0},{"$f":" Time!DOW$172","v":0},{"$f":" Time!DOX$172","v":0},{"$f":" Time!DOY$172","v":0},{"$f":" Time!DOZ$172","v":0},{"$f":" Time!DPA$172","v":0},{"$f":" Time!DPB$172","v":0},{"$f":" Time!DPC$172","v":0},{"$f":" Time!DPD$172","v":0},{"$f":" Time!DPE$172","v":0},{"$f":" Time!DPF$172","v":0},{"$f":" Time!DPG$172","v":0},{"$f":" Time!DPH$172","v":0},{"$f":" Time!DPI$172","v":0},{"$f":" Time!DPJ$172","v":0},{"$f":" Time!DPK$172","v":0},{"$f":" Time!DPL$172","v":0},{"$f":" Time!DPM$172","v":0},{"$f":" Time!DPN$172","v":0},{"$f":" Time!DPO$172","v":0},{"$f":" Time!DPP$172","v":0},{"$f":" Time!DPQ$172","v":0},{"$f":" Time!DPR$172","v":0},{"$f":" Time!DPS$172","v":0},{"$f":" Time!DPT$172","v":0},{"$f":" Time!DPU$172","v":0},{"$f":" Time!DPV$172","v":0},{"$f":" Time!DPW$172","v":0},{"$f":" Time!DPX$172","v":0},{"$f":" Time!DPY$172","v":0},{"$f":" Time!DPZ$172","v":0},{"$f":" Time!DQA$172","v":0},{"$f":" Time!DQB$172","v":0},{"$f":" Time!DQC$172","v":0},{"$f":" Time!DQD$172","v":0},{"$f":" Time!DQE$172","v":0},{"$f":" Time!DQF$172","v":0},{"$f":" Time!DQG$172","v":0},{"$f":" Time!DQH$172","v":0},{"$f":" Time!DQI$172","v":0},{"$f":" Time!DQJ$172","v":0},{"$f":" Time!DQK$172","v":0},{"$f":" Time!DQL$172","v":0},{"$f":" Time!DQM$172","v":0},{"$f":" Time!DQN$172","v":0},{"$f":" Time!DQO$172","v":0},{"$f":" Time!DQP$172","v":0},{"$f":" Time!DQQ$172","v":0},{"$f":" Time!DQR$172","v":0},{"$f":" Time!DQS$172","v":0},{"$f":" Time!DQT$172","v":0},{"$f":" Time!DQU$172","v":0},{"$f":" Time!DQV$172","v":0},{"$f":" Time!DQW$172","v":0},{"$f":" Time!DQX$172","v":0},{"$f":" Time!DQY$172","v":0},{"$f":" Time!DQZ$172","v":0},{"$f":" Time!DRA$172","v":0},{"$f":" Time!DRB$172","v":0},{"$f":" Time!DRC$172","v":0},{"$f":" Time!DRD$172","v":0},{"$f":" Time!DRE$172","v":0},{"$f":" Time!DRF$172","v":0},{"$f":" Time!DRG$172","v":0},{"$f":" Time!DRH$172","v":0},{"$f":" Time!DRI$172","v":0},{"$f":" Time!DRJ$172","v":0},{"$f":" Time!DRK$172","v":0},{"$f":" Time!DRL$172","v":0},{"$f":" Time!DRM$172","v":0},{"$f":" Time!DRN$172","v":0},{"$f":" Time!DRO$172","v":0},{"$f":" Time!DRP$172","v":0},{"$f":" Time!DRQ$172","v":0},{"$f":" Time!DRR$172","v":0},{"$f":" Time!DRS$172","v":0},{"$f":" Time!DRT$172","v":0},{"$f":" Time!DRU$172","v":0},{"$f":" Time!DRV$172","v":0},{"$f":" Time!DRW$172","v":0},{"$f":" Time!DRX$172","v":0},{"$f":" Time!DRY$172","v":0},{"$f":" Time!DRZ$172","v":0},{"$f":" Time!DSA$172","v":0},{"$f":" Time!DSB$172","v":0},{"$f":" Time!DSC$172","v":0},{"$f":" Time!DSD$172","v":0},{"$f":" Time!DSE$172","v":0},{"$f":" Time!DSF$172","v":0},{"$f":" Time!DSG$172","v":0},{"$f":" Time!DSH$172","v":0},{"$f":" Time!DSI$172","v":0},{"$f":" Time!DSJ$172","v":0},{"$f":" Time!DSK$172","v":0},{"$f":" Time!DSL$172","v":0},{"$f":" Time!DSM$172","v":0},{"$f":" Time!DSN$172","v":0},{"$f":" Time!DSO$172","v":0},{"$f":" Time!DSP$172","v":0},{"$f":" Time!DSQ$172","v":0},{"$f":" Time!DSR$172","v":0},{"$f":" Time!DSS$172","v":0},{"$f":" Time!DST$172","v":0},{"$f":" Time!DSU$172","v":0},{"$f":" Time!DSV$172","v":0},{"$f":" Time!DSW$172","v":0},{"$f":" Time!DSX$172","v":0},{"$f":" Time!DSY$172","v":0},{"$f":" Time!DSZ$172","v":0},{"$f":" Time!DTA$172","v":0},{"$f":" Time!DTB$172","v":0},{"$f":" Time!DTC$172","v":0},{"$f":" Time!DTD$172","v":0},{"$f":" Time!DTE$172","v":0},{"$f":" Time!DTF$172","v":0},{"$f":" Time!DTG$172","v":0},{"$f":" Time!DTH$172","v":0},{"$f":" Time!DTI$172","v":0},{"$f":" Time!DTJ$172","v":0},{"$f":" Time!DTK$172","v":0},{"$f":" Time!DTL$172","v":0},{"$f":" Time!DTM$172","v":0},{"$f":" Time!DTN$172","v":0},{"$f":" Time!DTO$172","v":0},{"$f":" Time!DTP$172","v":0},{"$f":" Time!DTQ$172","v":0},{"$f":" Time!DTR$172","v":0},{"$f":" Time!DTS$172","v":0},{"$f":" Time!DTT$172","v":0},{"$f":" Time!DTU$172","v":0},{"$f":" Time!DTV$172","v":0},{"$f":" Time!DTW$172","v":0},{"$f":" Time!DTX$172","v":0},{"$f":" Time!DTY$172","v":0},{"$f":" Time!DTZ$172","v":0},{"$f":" Time!DUA$172","v":0},{"$f":" Time!DUB$172","v":0},{"$f":" Time!DUC$172","v":0},{"$f":" Time!DUD$172","v":0},{"$f":" Time!DUE$172","v":0},{"$f":" Time!DUF$172","v":0},{"$f":" Time!DUG$172","v":0},{"$f":" Time!DUH$172","v":0},{"$f":" Time!DUI$172","v":0},{"$f":" Time!DUJ$172","v":0},{"$f":" Time!DUK$172","v":0},{"$f":" Time!DUL$172","v":0},{"$f":" Time!DUM$172","v":0},{"$f":" Time!DUN$172","v":0},{"$f":" Time!DUO$172","v":0},{"$f":" Time!DUP$172","v":0},{"$f":" Time!DUQ$172","v":0},{"$f":" Time!DUR$172","v":0},{"$f":" Time!DUS$172","v":0},{"$f":" Time!DUT$172","v":0},{"$f":" Time!DUU$172","v":0},{"$f":" Time!DUV$172","v":0},{"$f":" Time!DUW$172","v":0},{"$f":" Time!DUX$172","v":0},{"$f":" Time!DUY$172","v":0},{"$f":" Time!DUZ$172","v":0},{"$f":" Time!DVA$172","v":0},{"$f":" Time!DVB$172","v":0},{"$f":" Time!DVC$172","v":0},{"$f":" Time!DVD$172","v":0},{"$f":" Time!DVE$172","v":0},{"$f":" Time!DVF$172","v":0},{"$f":" Time!DVG$172","v":0},{"$f":" Time!DVH$172","v":0},{"$f":" Time!DVI$172","v":0},{"$f":" Time!DVJ$172","v":0},{"$f":" Time!DVK$172","v":0},{"$f":" Time!DVL$172","v":0},{"$f":" Time!DVM$172","v":0},{"$f":" Time!DVN$172","v":0},{"$f":" Time!DVO$172","v":0},{"$f":" Time!DVP$172","v":0},{"$f":" Time!DVQ$172","v":0},{"$f":" Time!DVR$172","v":0},{"$f":" Time!DVS$172","v":0},{"$f":" Time!DVT$172","v":0},{"$f":" Time!DVU$172","v":0},{"$f":" Time!DVV$172","v":0},{"$f":" Time!DVW$172","v":0},{"$f":" Time!DVX$172","v":0},{"$f":" Time!DVY$172","v":0},{"$f":" Time!DVZ$172","v":0},{"$f":" Time!DWA$172","v":0},{"$f":" Time!DWB$172","v":0},{"$f":" Time!DWC$172","v":0},{"$f":" Time!DWD$172","v":0},{"$f":" Time!DWE$172","v":0},{"$f":" Time!DWF$172","v":0},{"$f":" Time!DWG$172","v":0},{"$f":" Time!DWH$172","v":0},{"$f":" Time!DWI$172","v":0},{"$f":" Time!DWJ$172","v":0},{"$f":" Time!DWK$172","v":0},{"$f":" Time!DWL$172","v":0},{"$f":" Time!DWM$172","v":0},{"$f":" Time!DWN$172","v":0},{"$f":" Time!DWO$172","v":0},{"$f":" Time!DWP$172","v":0},{"$f":" Time!DWQ$172","v":0},{"$f":" Time!DWR$172","v":0},{"$f":" Time!DWS$172","v":0},{"$f":" Time!DWT$172","v":0},{"$f":" Time!DWU$172","v":0},{"$f":" Time!DWV$172","v":0},{"$f":" Time!DWW$172","v":0},{"$f":" Time!DWX$172","v":0},{"$f":" Time!DWY$172","v":0},{"$f":" Time!DWZ$172","v":0},{"$f":" Time!DXA$172","v":0},{"$f":" Time!DXB$172","v":0},{"$f":" Time!DXC$172","v":0},{"$f":" Time!DXD$172","v":0},{"$f":" Time!DXE$172","v":0},{"$f":" Time!DXF$172","v":0},{"$f":" Time!DXG$172","v":0},{"$f":" Time!DXH$172","v":0},{"$f":" Time!DXI$172","v":0},{"$f":" Time!DXJ$172","v":0},{"$f":" Time!DXK$172","v":0},{"$f":" Time!DXL$172","v":0},{"$f":" Time!DXM$172","v":0},{"$f":" Time!DXN$172","v":0},{"$f":" Time!DXO$172","v":0},{"$f":" Time!DXP$172","v":0},{"$f":" Time!DXQ$172","v":0},{"$f":" Time!DXR$172","v":0},{"$f":" Time!DXS$172","v":0},{"$f":" Time!DXT$172","v":0},{"$f":" Time!DXU$172","v":0},{"$f":" Time!DXV$172","v":0},{"$f":" Time!DXW$172","v":0},{"$f":" Time!DXX$172","v":0},{"$f":" Time!DXY$172","v":0},{"$f":" Time!DXZ$172","v":0},{"$f":" Time!DYA$172","v":0},{"$f":" Time!DYB$172","v":0},{"$f":" Time!DYC$172","v":0},{"$f":" Time!DYD$172","v":0},{"$f":" Time!DYE$172","v":0},{"$f":" Time!DYF$172","v":0},{"$f":" Time!DYG$172","v":0},{"$f":" Time!DYH$172","v":0},{"$f":" Time!DYI$172","v":0},{"$f":" Time!DYJ$172","v":0},{"$f":" Time!DYK$172","v":0},{"$f":" Time!DYL$172","v":0},{"$f":" Time!DYM$172","v":0},{"$f":" Time!DYN$172","v":0},{"$f":" Time!DYO$172","v":0},{"$f":" Time!DYP$172","v":0},{"$f":" Time!DYQ$172","v":0},{"$f":" Time!DYR$172","v":0},{"$f":" Time!DYS$172","v":0},{"$f":" Time!DYT$172","v":0},{"$f":" Time!DYU$172","v":0},{"$f":" Time!DYV$172","v":0},{"$f":" Time!DYW$172","v":0},{"$f":" Time!DYX$172","v":0},{"$f":" Time!DYY$172","v":0},{"$f":" Time!DYZ$172","v":0},{"$f":" Time!DZA$172","v":0},{"$f":" Time!DZB$172","v":0},{"$f":" Time!DZC$172","v":0},{"$f":" Time!DZD$172","v":0},{"$f":" Time!DZE$172","v":0},{"$f":" Time!DZF$172","v":0},{"$f":" Time!DZG$172","v":0},{"$f":" Time!DZH$172","v":0},{"$f":" Time!DZI$172","v":0},{"$f":" Time!DZJ$172","v":0},{"$f":" Time!DZK$172","v":0},{"$f":" Time!DZL$172","v":0},{"$f":" Time!DZM$172","v":0},{"$f":" Time!DZN$172","v":0},{"$f":" Time!DZO$172","v":0},{"$f":" Time!DZP$172","v":0},{"$f":" Time!DZQ$172","v":0},{"$f":" Time!DZR$172","v":0},{"$f":" Time!DZS$172","v":0},{"$f":" Time!DZT$172","v":0},{"$f":" Time!DZU$172","v":0},{"$f":" Time!DZV$172","v":0},{"$f":" Time!DZW$172","v":0},{"$f":" Time!DZX$172","v":0},{"$f":" Time!DZY$172","v":0},{"$f":" Time!DZZ$172","v":0},{"$f":" Time!EAA$172","v":0},{"$f":" Time!EAB$172","v":0},{"$f":" Time!EAC$172","v":0},{"$f":" Time!EAD$172","v":0},{"$f":" Time!EAE$172","v":0},{"$f":" Time!EAF$172","v":0},{"$f":" Time!EAG$172","v":0},{"$f":" Time!EAH$172","v":0},{"$f":" Time!EAI$172","v":0},{"$f":" Time!EAJ$172","v":0},{"$f":" Time!EAK$172","v":0},{"$f":" Time!EAL$172","v":0},{"$f":" Time!EAM$172","v":0},{"$f":" Time!EAN$172","v":0},{"$f":" Time!EAO$172","v":0},{"$f":" Time!EAP$172","v":0},{"$f":" Time!EAQ$172","v":0},{"$f":" Time!EAR$172","v":0},{"$f":" Time!EAS$172","v":0},{"$f":" Time!EAT$172","v":0},{"$f":" Time!EAU$172","v":0},{"$f":" Time!EAV$172","v":0},{"$f":" Time!EAW$172","v":0},{"$f":" Time!EAX$172","v":0},{"$f":" Time!EAY$172","v":0},{"$f":" Time!EAZ$172","v":0},{"$f":" Time!EBA$172","v":0},{"$f":" Time!EBB$172","v":0},{"$f":" Time!EBC$172","v":0},{"$f":" Time!EBD$172","v":0},{"$f":" Time!EBE$172","v":0},{"$f":" Time!EBF$172","v":0},{"$f":" Time!EBG$172","v":0},{"$f":" Time!EBH$172","v":0},{"$f":" Time!EBI$172","v":0},{"$f":" Time!EBJ$172","v":0},{"$f":" Time!EBK$172","v":0},{"$f":" Time!EBL$172","v":0},{"$f":" Time!EBM$172","v":0},{"$f":" Time!EBN$172","v":0},{"$f":" Time!EBO$172","v":0},{"$f":" Time!EBP$172","v":0},{"$f":" Time!EBQ$172","v":0},{"$f":" Time!EBR$172","v":0},{"$f":" Time!EBS$172","v":0},{"$f":" Time!EBT$172","v":0},{"$f":" Time!EBU$172","v":0},{"$f":" Time!EBV$172","v":0},{"$f":" Time!EBW$172","v":0},{"$f":" Time!EBX$172","v":0},{"$f":" Time!EBY$172","v":0},{"$f":" Time!EBZ$172","v":0},{"$f":" Time!ECA$172","v":0},{"$f":" Time!ECB$172","v":0},{"$f":" Time!ECC$172","v":0},{"$f":" Time!ECD$172","v":0},{"$f":" Time!ECE$172","v":0},{"$f":" Time!ECF$172","v":0},{"$f":" Time!ECG$172","v":0},{"$f":" Time!ECH$172","v":0},{"$f":" Time!ECI$172","v":0},{"$f":" Time!ECJ$172","v":0},{"$f":" Time!ECK$172","v":0},{"$f":" Time!ECL$172","v":0},{"$f":" Time!ECM$172","v":0},{"$f":" Time!ECN$172","v":0},{"$f":" Time!ECO$172","v":0},{"$f":" Time!ECP$172","v":0},{"$f":" Time!ECQ$172","v":0},{"$f":" Time!ECR$172","v":0},{"$f":" Time!ECS$172","v":0},{"$f":" Time!ECT$172","v":0},{"$f":" Time!ECU$172","v":0},{"$f":" Time!ECV$172","v":0},{"$f":" Time!ECW$172","v":0},{"$f":" Time!ECX$172","v":0},{"$f":" Time!ECY$172","v":0},{"$f":" Time!ECZ$172","v":0},{"$f":" Time!EDA$172","v":0},{"$f":" Time!EDB$172","v":0},{"$f":" Time!EDC$172","v":0},{"$f":" Time!EDD$172","v":0},{"$f":" Time!EDE$172","v":0},{"$f":" Time!EDF$172","v":0},{"$f":" Time!EDG$172","v":0},{"$f":" Time!EDH$172","v":0},{"$f":" Time!EDI$172","v":0},{"$f":" Time!EDJ$172","v":0},{"$f":" Time!EDK$172","v":0},{"$f":" Time!EDL$172","v":0},{"$f":" Time!EDM$172","v":0},{"$f":" Time!EDN$172","v":0},{"$f":" Time!EDO$172","v":0},{"$f":" Time!EDP$172","v":0},{"$f":" Time!EDQ$172","v":0},{"$f":" Time!EDR$172","v":0},{"$f":" Time!EDS$172","v":0},{"$f":" Time!EDT$172","v":0},{"$f":" Time!EDU$172","v":0},{"$f":" Time!EDV$172","v":0},{"$f":" Time!EDW$172","v":0},{"$f":" Time!EDX$172","v":0},{"$f":" Time!EDY$172","v":0},{"$f":" Time!EDZ$172","v":0},{"$f":" Time!EEA$172","v":0},{"$f":" Time!EEB$172","v":0},{"$f":" Time!EEC$172","v":0},{"$f":" Time!EED$172","v":0},{"$f":" Time!EEE$172","v":0},{"$f":" Time!EEF$172","v":0},{"$f":" Time!EEG$172","v":0},{"$f":" Time!EEH$172","v":0},{"$f":" Time!EEI$172","v":0},{"$f":" Time!EEJ$172","v":0},{"$f":" Time!EEK$172","v":0},{"$f":" Time!EEL$172","v":0},{"$f":" Time!EEM$172","v":0},{"$f":" Time!EEN$172","v":0},{"$f":" Time!EEO$172","v":0},{"$f":" Time!EEP$172","v":0},{"$f":" Time!EEQ$172","v":0},{"$f":" Time!EER$172","v":0},{"$f":" Time!EES$172","v":0},{"$f":" Time!EET$172","v":0},{"$f":" Time!EEU$172","v":0},{"$f":" Time!EEV$172","v":0},{"$f":" Time!EEW$172","v":0},{"$f":" Time!EEX$172","v":0},{"$f":" Time!EEY$172","v":0},{"$f":" Time!EEZ$172","v":0},{"$f":" Time!EFA$172","v":0},{"$f":" Time!EFB$172","v":0},{"$f":" Time!EFC$172","v":0},{"$f":" Time!EFD$172","v":0},{"$f":" Time!EFE$172","v":0},{"$f":" Time!EFF$172","v":0},{"$f":" Time!EFG$172","v":0},{"$f":" Time!EFH$172","v":0},{"$f":" Time!EFI$172","v":0},{"$f":" Time!EFJ$172","v":0},{"$f":" Time!EFK$172","v":0},{"$f":" Time!EFL$172","v":0},{"$f":" Time!EFM$172","v":0},{"$f":" Time!EFN$172","v":0},{"$f":" Time!EFO$172","v":0},{"$f":" Time!EFP$172","v":0},{"$f":" Time!EFQ$172","v":0},{"$f":" Time!EFR$172","v":0},{"$f":" Time!EFS$172","v":0},{"$f":" Time!EFT$172","v":0},{"$f":" Time!EFU$172","v":0},{"$f":" Time!EFV$172","v":0},{"$f":" Time!EFW$172","v":0},{"$f":" Time!EFX$172","v":0},{"$f":" Time!EFY$172","v":0},{"$f":" Time!EFZ$172","v":0},{"$f":" Time!EGA$172","v":0},{"$f":" Time!EGB$172","v":0},{"$f":" Time!EGC$172","v":0},{"$f":" Time!EGD$172","v":0},{"$f":" Time!EGE$172","v":0},{"$f":" Time!EGF$172","v":0},{"$f":" Time!EGG$172","v":0},{"$f":" Time!EGH$172","v":0},{"$f":" Time!EGI$172","v":0},{"$f":" Time!EGJ$172","v":0},{"$f":" Time!EGK$172","v":0},{"$f":" Time!EGL$172","v":0},{"$f":" Time!EGM$172","v":0},{"$f":" Time!EGN$172","v":0},{"$f":" Time!EGO$172","v":0},{"$f":" Time!EGP$172","v":0},{"$f":" Time!EGQ$172","v":0},{"$f":" Time!EGR$172","v":0},{"$f":" Time!EGS$172","v":0},{"$f":" Time!EGT$172","v":0},{"$f":" Time!EGU$172","v":0},{"$f":" Time!EGV$172","v":0},{"$f":" Time!EGW$172","v":0},{"$f":" Time!EGX$172","v":0},{"$f":" Time!EGY$172","v":0},{"$f":" Time!EGZ$172","v":0},{"$f":" Time!EHA$172","v":0},{"$f":" Time!EHB$172","v":0},{"$f":" Time!EHC$172","v":0},{"$f":" Time!EHD$172","v":0},{"$f":" Time!EHE$172","v":0},{"$f":" Time!EHF$172","v":0},{"$f":" Time!EHG$172","v":0},{"$f":" Time!EHH$172","v":0},{"$f":" Time!EHI$172","v":0},{"$f":" Time!EHJ$172","v":0},{"$f":" Time!EHK$172","v":0},{"$f":" Time!EHL$172","v":0},{"$f":" Time!EHM$172","v":0},{"$f":" Time!EHN$172","v":0},{"$f":" Time!EHO$172","v":0},{"$f":" Time!EHP$172","v":0},{"$f":" Time!EHQ$172","v":0},{"$f":" Time!EHR$172","v":0},{"$f":" Time!EHS$172","v":0},{"$f":" Time!EHT$172","v":0},{"$f":" Time!EHU$172","v":0},{"$f":" Time!EHV$172","v":0},{"$f":" Time!EHW$172","v":0},{"$f":" Time!EHX$172","v":0},{"$f":" Time!EHY$172","v":0},{"$f":" Time!EHZ$172","v":0},{"$f":" Time!EIA$172","v":0},{"$f":" Time!EIB$172","v":0},{"$f":" Time!EIC$172","v":0},{"$f":" Time!EID$172","v":0},{"$f":" Time!EIE$172","v":0},{"$f":" Time!EIF$172","v":0},{"$f":" Time!EIG$172","v":0},{"$f":" Time!EIH$172","v":0},{"$f":" Time!EII$172","v":0},{"$f":" Time!EIJ$172","v":0},{"$f":" Time!EIK$172","v":0},{"$f":" Time!EIL$172","v":0},{"$f":" Time!EIM$172","v":0},{"$f":" Time!EIN$172","v":0},{"$f":" Time!EIO$172","v":0},{"$f":" Time!EIP$172","v":0},{"$f":" Time!EIQ$172","v":0},{"$f":" Time!EIR$172","v":0},{"$f":" Time!EIS$172","v":0},{"$f":" Time!EIT$172","v":0},{"$f":" Time!EIU$172","v":0},{"$f":" Time!EIV$172","v":0},{"$f":" Time!EIW$172","v":0},{"$f":" Time!EIX$172","v":0},{"$f":" Time!EIY$172","v":0},{"$f":" Time!EIZ$172","v":0},{"$f":" Time!EJA$172","v":0},{"$f":" Time!EJB$172","v":0},{"$f":" Time!EJC$172","v":0},{"$f":" Time!EJD$172","v":0},{"$f":" Time!EJE$172","v":0},{"$f":" Time!EJF$172","v":0},{"$f":" Time!EJG$172","v":0},{"$f":" Time!EJH$172","v":0},{"$f":" Time!EJI$172","v":0},{"$f":" Time!EJJ$172","v":0},{"$f":" Time!EJK$172","v":0},{"$f":" Time!EJL$172","v":0},{"$f":" Time!EJM$172","v":0},{"$f":" Time!EJN$172","v":0},{"$f":" Time!EJO$172","v":0},{"$f":" Time!EJP$172","v":0},{"$f":" Time!EJQ$172","v":0},{"$f":" Time!EJR$172","v":0},{"$f":" Time!EJS$172","v":0},{"$f":" Time!EJT$172","v":0},{"$f":" Time!EJU$172","v":0},{"$f":" Time!EJV$172","v":0},{"$f":" Time!EJW$172","v":0},{"$f":" Time!EJX$172","v":0},{"$f":" Time!EJY$172","v":0},{"$f":" Time!EJZ$172","v":0},{"$f":" Time!EKA$172","v":0},{"$f":" Time!EKB$172","v":0},{"$f":" Time!EKC$172","v":0},{"$f":" Time!EKD$172","v":0},{"$f":" Time!EKE$172","v":0},{"$f":" Time!EKF$172","v":0},{"$f":" Time!EKG$172","v":0},{"$f":" Time!EKH$172","v":0},{"$f":" Time!EKI$172","v":0},{"$f":" Time!EKJ$172","v":0},{"$f":" Time!EKK$172","v":0},{"$f":" Time!EKL$172","v":0},{"$f":" Time!EKM$172","v":0},{"$f":" Time!EKN$172","v":0},{"$f":" Time!EKO$172","v":0},{"$f":" Time!EKP$172","v":0},{"$f":" Time!EKQ$172","v":0},{"$f":" Time!EKR$172","v":0},{"$f":" Time!EKS$172","v":0},{"$f":" Time!EKT$172","v":0},{"$f":" Time!EKU$172","v":0},{"$f":" Time!EKV$172","v":0},{"$f":" Time!EKW$172","v":0},{"$f":" Time!EKX$172","v":0},{"$f":" Time!EKY$172","v":0},{"$f":" Time!EKZ$172","v":0},{"$f":" Time!ELA$172","v":0},{"$f":" Time!ELB$172","v":0},{"$f":" Time!ELC$172","v":0},{"$f":" Time!ELD$172","v":0},{"$f":" Time!ELE$172","v":0},{"$f":" Time!ELF$172","v":0},{"$f":" Time!ELG$172","v":0},{"$f":" Time!ELH$172","v":0},{"$f":" Time!ELI$172","v":0},{"$f":" Time!ELJ$172","v":0},{"$f":" Time!ELK$172","v":0},{"$f":" Time!ELL$172","v":0},{"$f":" Time!ELM$172","v":0},{"$f":" Time!ELN$172","v":0},{"$f":" Time!ELO$172","v":0},{"$f":" Time!ELP$172","v":0},{"$f":" Time!ELQ$172","v":0},{"$f":" Time!ELR$172","v":0},{"$f":" Time!ELS$172","v":0},{"$f":" Time!ELT$172","v":0},{"$f":" Time!ELU$172","v":0},{"$f":" Time!ELV$172","v":0},{"$f":" Time!ELW$172","v":0},{"$f":" Time!ELX$172","v":0},{"$f":" Time!ELY$172","v":0},{"$f":" Time!ELZ$172","v":0},{"$f":" Time!EMA$172","v":0},{"$f":" Time!EMB$172","v":0},{"$f":" Time!EMC$172","v":0},{"$f":" Time!EMD$172","v":0},{"$f":" Time!EME$172","v":0},{"$f":" Time!EMF$172","v":0},{"$f":" Time!EMG$172","v":0},{"$f":" Time!EMH$172","v":0},{"$f":" Time!EMI$172","v":0},{"$f":" Time!EMJ$172","v":0},{"$f":" Time!EMK$172","v":0},{"$f":" Time!EML$172","v":0},{"$f":" Time!EMM$172","v":0},{"$f":" Time!EMN$172","v":0},{"$f":" Time!EMO$172","v":0},{"$f":" Time!EMP$172","v":0},{"$f":" Time!EMQ$172","v":0},{"$f":" Time!EMR$172","v":0},{"$f":" Time!EMS$172","v":0},{"$f":" Time!EMT$172","v":0},{"$f":" Time!EMU$172","v":0},{"$f":" Time!EMV$172","v":0},{"$f":" Time!EMW$172","v":0},{"$f":" Time!EMX$172","v":0},{"$f":" Time!EMY$172","v":0},{"$f":" Time!EMZ$172","v":0},{"$f":" Time!ENA$172","v":0},{"$f":" Time!ENB$172","v":0},{"$f":" Time!ENC$172","v":0},{"$f":" Time!END$172","v":0},{"$f":" Time!ENE$172","v":0},{"$f":" Time!ENF$172","v":0},{"$f":" Time!ENG$172","v":0},{"$f":" Time!ENH$172","v":0},{"$f":" Time!ENI$172","v":0},{"$f":" Time!ENJ$172","v":0},{"$f":" Time!ENK$172","v":0},{"$f":" Time!ENL$172","v":0},{"$f":" Time!ENM$172","v":0},{"$f":" Time!ENN$172","v":0},{"$f":" Time!ENO$172","v":0},{"$f":" Time!ENP$172","v":0},{"$f":" Time!ENQ$172","v":0},{"$f":" Time!ENR$172","v":0},{"$f":" Time!ENS$172","v":0},{"$f":" Time!ENT$172","v":0},{"$f":" Time!ENU$172","v":0},{"$f":" Time!ENV$172","v":0},{"$f":" Time!ENW$172","v":0},{"$f":" Time!ENX$172","v":0},{"$f":" Time!ENY$172","v":0},{"$f":" Time!ENZ$172","v":0},{"$f":" Time!EOA$172","v":0},{"$f":" Time!EOB$172","v":0},{"$f":" Time!EOC$172","v":0},{"$f":" Time!EOD$172","v":0},{"$f":" Time!EOE$172","v":0},{"$f":" Time!EOF$172","v":0},{"$f":" Time!EOG$172","v":0},{"$f":" Time!EOH$172","v":0},{"$f":" Time!EOI$172","v":0},{"$f":" Time!EOJ$172","v":0},{"$f":" Time!EOK$172","v":0},{"$f":" Time!EOL$172","v":0},{"$f":" Time!EOM$172","v":0},{"$f":" Time!EON$172","v":0},{"$f":" Time!EOO$172","v":0},{"$f":" Time!EOP$172","v":0},{"$f":" Time!EOQ$172","v":0},{"$f":" Time!EOR$172","v":0},{"$f":" Time!EOS$172","v":0},{"$f":" Time!EOT$172","v":0},{"$f":" Time!EOU$172","v":0},{"$f":" Time!EOV$172","v":0},{"$f":" Time!EOW$172","v":0},{"$f":" Time!EOX$172","v":0},{"$f":" Time!EOY$172","v":0},{"$f":" Time!EOZ$172","v":0},{"$f":" Time!EPA$172","v":0},{"$f":" Time!EPB$172","v":0},{"$f":" Time!EPC$172","v":0},{"$f":" Time!EPD$172","v":0},{"$f":" Time!EPE$172","v":0},{"$f":" Time!EPF$172","v":0},{"$f":" Time!EPG$172","v":0},{"$f":" Time!EPH$172","v":0},{"$f":" Time!EPI$172","v":0},{"$f":" Time!EPJ$172","v":0},{"$f":" Time!EPK$172","v":0},{"$f":" Time!EPL$172","v":0},{"$f":" Time!EPM$172","v":0},{"$f":" Time!EPN$172","v":0},{"$f":" Time!EPO$172","v":0},{"$f":" Time!EPP$172","v":0},{"$f":" Time!EPQ$172","v":0},{"$f":" Time!EPR$172","v":0},{"$f":" Time!EPS$172","v":0},{"$f":" Time!EPT$172","v":0},{"$f":" Time!EPU$172","v":0},{"$f":" Time!EPV$172","v":0},{"$f":" Time!EPW$172","v":0},{"$f":" Time!EPX$172","v":0},{"$f":" Time!EPY$172","v":0},{"$f":" Time!EPZ$172","v":0},{"$f":" Time!EQA$172","v":0},{"$f":" Time!EQB$172","v":0},{"$f":" Time!EQC$172","v":0},{"$f":" Time!EQD$172","v":0},{"$f":" Time!EQE$172","v":0},{"$f":" Time!EQF$172","v":0},{"$f":" Time!EQG$172","v":0},{"$f":" Time!EQH$172","v":0},{"$f":" Time!EQI$172","v":0},{"$f":" Time!EQJ$172","v":0},{"$f":" Time!EQK$172","v":0},{"$f":" Time!EQL$172","v":0},{"$f":" Time!EQM$172","v":0},{"$f":" Time!EQN$172","v":0},{"$f":" Time!EQO$172","v":0},{"$f":" Time!EQP$172","v":0},{"$f":" Time!EQQ$172","v":0},{"$f":" Time!EQR$172","v":0},{"$f":" Time!EQS$172","v":0},{"$f":" Time!EQT$172","v":0},{"$f":" Time!EQU$172","v":0},{"$f":" Time!EQV$172","v":0},{"$f":" Time!EQW$172","v":0},{"$f":" Time!EQX$172","v":0},{"$f":" Time!EQY$172","v":0},{"$f":" Time!EQZ$172","v":0},{"$f":" Time!ERA$172","v":0},{"$f":" Time!ERB$172","v":0},{"$f":" Time!ERC$172","v":0},{"$f":" Time!ERD$172","v":0},{"$f":" Time!ERE$172","v":0},{"$f":" Time!ERF$172","v":0},{"$f":" Time!ERG$172","v":0},{"$f":" Time!ERH$172","v":0},{"$f":" Time!ERI$172","v":0},{"$f":" Time!ERJ$172","v":0},{"$f":" Time!ERK$172","v":0},{"$f":" Time!ERL$172","v":0},{"$f":" Time!ERM$172","v":0},{"$f":" Time!ERN$172","v":0},{"$f":" Time!ERO$172","v":0},{"$f":" Time!ERP$172","v":0},{"$f":" Time!ERQ$172","v":0},{"$f":" Time!ERR$172","v":0},{"$f":" Time!ERS$172","v":0},{"$f":" Time!ERT$172","v":0},{"$f":" Time!ERU$172","v":0},{"$f":" Time!ERV$172","v":0},{"$f":" Time!ERW$172","v":0},{"$f":" Time!ERX$172","v":0},{"$f":" Time!ERY$172","v":0},{"$f":" Time!ERZ$172","v":0},{"$f":" Time!ESA$172","v":0},{"$f":" Time!ESB$172","v":0},{"$f":" Time!ESC$172","v":0},{"$f":" Time!ESD$172","v":0},{"$f":" Time!ESE$172","v":0},{"$f":" Time!ESF$172","v":0},{"$f":" Time!ESG$172","v":0},{"$f":" Time!ESH$172","v":0},{"$f":" Time!ESI$172","v":0},{"$f":" Time!ESJ$172","v":0},{"$f":" Time!ESK$172","v":0},{"$f":" Time!ESL$172","v":0},{"$f":" Time!ESM$172","v":0},{"$f":" Time!ESN$172","v":0},{"$f":" Time!ESO$172","v":0},{"$f":" Time!ESP$172","v":0},{"$f":" Time!ESQ$172","v":0},{"$f":" Time!ESR$172","v":0},{"$f":" Time!ESS$172","v":0},{"$f":" Time!EST$172","v":0},{"$f":" Time!ESU$172","v":0},{"$f":" Time!ESV$172","v":0},{"$f":" Time!ESW$172","v":0},{"$f":" Time!ESX$172","v":0},{"$f":" Time!ESY$172","v":0},{"$f":" Time!ESZ$172","v":0},{"$f":" Time!ETA$172","v":0},{"$f":" Time!ETB$172","v":0},{"$f":" Time!ETC$172","v":0},{"$f":" Time!ETD$172","v":0},{"$f":" Time!ETE$172","v":0},{"$f":" Time!ETF$172","v":0},{"$f":" Time!ETG$172","v":0},{"$f":" Time!ETH$172","v":0},{"$f":" Time!ETI$172","v":0},{"$f":" Time!ETJ$172","v":0},{"$f":" Time!ETK$172","v":0},{"$f":" Time!ETL$172","v":0},{"$f":" Time!ETM$172","v":0},{"$f":" Time!ETN$172","v":0},{"$f":" Time!ETO$172","v":0},{"$f":" Time!ETP$172","v":0},{"$f":" Time!ETQ$172","v":0},{"$f":" Time!ETR$172","v":0},{"$f":" Time!ETS$172","v":0},{"$f":" Time!ETT$172","v":0},{"$f":" Time!ETU$172","v":0},{"$f":" Time!ETV$172","v":0},{"$f":" Time!ETW$172","v":0},{"$f":" Time!ETX$172","v":0},{"$f":" Time!ETY$172","v":0},{"$f":" Time!ETZ$172","v":0},{"$f":" Time!EUA$172","v":0},{"$f":" Time!EUB$172","v":0},{"$f":" Time!EUC$172","v":0},{"$f":" Time!EUD$172","v":0},{"$f":" Time!EUE$172","v":0},{"$f":" Time!EUF$172","v":0},{"$f":" Time!EUG$172","v":0},{"$f":" Time!EUH$172","v":0},{"$f":" Time!EUI$172","v":0},{"$f":" Time!EUJ$172","v":0},{"$f":" Time!EUK$172","v":0},{"$f":" Time!EUL$172","v":0},{"$f":" Time!EUM$172","v":0},{"$f":" Time!EUN$172","v":0},{"$f":" Time!EUO$172","v":0},{"$f":" Time!EUP$172","v":0},{"$f":" Time!EUQ$172","v":0},{"$f":" Time!EUR$172","v":0},{"$f":" Time!EUS$172","v":0},{"$f":" Time!EUT$172","v":0},{"$f":" Time!EUU$172","v":0},{"$f":" Time!EUV$172","v":0},{"$f":" Time!EUW$172","v":0},{"$f":" Time!EUX$172","v":0},{"$f":" Time!EUY$172","v":0},{"$f":" Time!EUZ$172","v":0},{"$f":" Time!EVA$172","v":0},{"$f":" Time!EVB$172","v":0},{"$f":" Time!EVC$172","v":0},{"$f":" Time!EVD$172","v":0},{"$f":" Time!EVE$172","v":0},{"$f":" Time!EVF$172","v":0},{"$f":" Time!EVG$172","v":0},{"$f":" Time!EVH$172","v":0},{"$f":" Time!EVI$172","v":0},{"$f":" Time!EVJ$172","v":0},{"$f":" Time!EVK$172","v":0},{"$f":" Time!EVL$172","v":0},{"$f":" Time!EVM$172","v":0},{"$f":" Time!EVN$172","v":0},{"$f":" Time!EVO$172","v":0},{"$f":" Time!EVP$172","v":0},{"$f":" Time!EVQ$172","v":0},{"$f":" Time!EVR$172","v":0},{"$f":" Time!EVS$172","v":0},{"$f":" Time!EVT$172","v":0},{"$f":" Time!EVU$172","v":0},{"$f":" Time!EVV$172","v":0},{"$f":" Time!EVW$172","v":0},{"$f":" Time!EVX$172","v":0},{"$f":" Time!EVY$172","v":0},{"$f":" Time!EVZ$172","v":0},{"$f":" Time!EWA$172","v":0},{"$f":" Time!EWB$172","v":0},{"$f":" Time!EWC$172","v":0},{"$f":" Time!EWD$172","v":0},{"$f":" Time!EWE$172","v":0},{"$f":" Time!EWF$172","v":0},{"$f":" Time!EWG$172","v":0},{"$f":" Time!EWH$172","v":0},{"$f":" Time!EWI$172","v":0},{"$f":" Time!EWJ$172","v":0},{"$f":" Time!EWK$172","v":0},{"$f":" Time!EWL$172","v":0},{"$f":" Time!EWM$172","v":0},{"$f":" Time!EWN$172","v":0},{"$f":" Time!EWO$172","v":0},{"$f":" Time!EWP$172","v":0},{"$f":" Time!EWQ$172","v":0},{"$f":" Time!EWR$172","v":0},{"$f":" Time!EWS$172","v":0},{"$f":" Time!EWT$172","v":0},{"$f":" Time!EWU$172","v":0},{"$f":" Time!EWV$172","v":0},{"$f":" Time!EWW$172","v":0},{"$f":" Time!EWX$172","v":0},{"$f":" Time!EWY$172","v":0},{"$f":" Time!EWZ$172","v":0},{"$f":" Time!EXA$172","v":0},{"$f":" Time!EXB$172","v":0},{"$f":" Time!EXC$172","v":0},{"$f":" Time!EXD$172","v":0},{"$f":" Time!EXE$172","v":0},{"$f":" Time!EXF$172","v":0},{"$f":" Time!EXG$172","v":0},{"$f":" Time!EXH$172","v":0},{"$f":" Time!EXI$172","v":0},{"$f":" Time!EXJ$172","v":0},{"$f":" Time!EXK$172","v":0},{"$f":" Time!EXL$172","v":0},{"$f":" Time!EXM$172","v":0},{"$f":" Time!EXN$172","v":0},{"$f":" Time!EXO$172","v":0},{"$f":" Time!EXP$172","v":0},{"$f":" Time!EXQ$172","v":0},{"$f":" Time!EXR$172","v":0},{"$f":" Time!EXS$172","v":0},{"$f":" Time!EXT$172","v":0},{"$f":" Time!EXU$172","v":0},{"$f":" Time!EXV$172","v":0},{"$f":" Time!EXW$172","v":0},{"$f":" Time!EXX$172","v":0},{"$f":" Time!EXY$172","v":0},{"$f":" Time!EXZ$172","v":0},{"$f":" Time!EYA$172","v":0},{"$f":" Time!EYB$172","v":0},{"$f":" Time!EYC$172","v":0},{"$f":" Time!EYD$172","v":0},{"$f":" Time!EYE$172","v":0},{"$f":" Time!EYF$172","v":0},{"$f":" Time!EYG$172","v":0},{"$f":" Time!EYH$172","v":0},{"$f":" Time!EYI$172","v":0},{"$f":" Time!EYJ$172","v":0},{"$f":" Time!EYK$172","v":0},{"$f":" Time!EYL$172","v":0},{"$f":" Time!EYM$172","v":0},{"$f":" Time!EYN$172","v":0},{"$f":" Time!EYO$172","v":0},{"$f":" Time!EYP$172","v":0},{"$f":" Time!EYQ$172","v":0},{"$f":" Time!EYR$172","v":0},{"$f":" Time!EYS$172","v":0},{"$f":" Time!EYT$172","v":0},{"$f":" Time!EYU$172","v":0},{"$f":" Time!EYV$172","v":0},{"$f":" Time!EYW$172","v":0},{"$f":" Time!EYX$172","v":0},{"$f":" Time!EYY$172","v":0},{"$f":" Time!EYZ$172","v":0},{"$f":" Time!EZA$172","v":0},{"$f":" Time!EZB$172","v":0},{"$f":" Time!EZC$172","v":0},{"$f":" Time!EZD$172","v":0},{"$f":" Time!EZE$172","v":0},{"$f":" Time!EZF$172","v":0},{"$f":" Time!EZG$172","v":0},{"$f":" Time!EZH$172","v":0},{"$f":" Time!EZI$172","v":0},{"$f":" Time!EZJ$172","v":0},{"$f":" Time!EZK$172","v":0},{"$f":" Time!EZL$172","v":0},{"$f":" Time!EZM$172","v":0},{"$f":" Time!EZN$172","v":0},{"$f":" Time!EZO$172","v":0},{"$f":" Time!EZP$172","v":0},{"$f":" Time!EZQ$172","v":0},{"$f":" Time!EZR$172","v":0},{"$f":" Time!EZS$172","v":0},{"$f":" Time!EZT$172","v":0},{"$f":" Time!EZU$172","v":0},{"$f":" Time!EZV$172","v":0},{"$f":" Time!EZW$172","v":0},{"$f":" Time!EZX$172","v":0},{"$f":" Time!EZY$172","v":0},{"$f":" Time!EZZ$172","v":0},{"$f":" Time!FAA$172","v":0},{"$f":" Time!FAB$172","v":0},{"$f":" Time!FAC$172","v":0},{"$f":" Time!FAD$172","v":0},{"$f":" Time!FAE$172","v":0},{"$f":" Time!FAF$172","v":0},{"$f":" Time!FAG$172","v":0},{"$f":" Time!FAH$172","v":0},{"$f":" Time!FAI$172","v":0},{"$f":" Time!FAJ$172","v":0},{"$f":" Time!FAK$172","v":0},{"$f":" Time!FAL$172","v":0},{"$f":" Time!FAM$172","v":0},{"$f":" Time!FAN$172","v":0},{"$f":" Time!FAO$172","v":0},{"$f":" Time!FAP$172","v":0},{"$f":" Time!FAQ$172","v":0},{"$f":" Time!FAR$172","v":0},{"$f":" Time!FAS$172","v":0},{"$f":" Time!FAT$172","v":0},{"$f":" Time!FAU$172","v":0},{"$f":" Time!FAV$172","v":0},{"$f":" Time!FAW$172","v":0},{"$f":" Time!FAX$172","v":0},{"$f":" Time!FAY$172","v":0},{"$f":" Time!FAZ$172","v":0},{"$f":" Time!FBA$172","v":0},{"$f":" Time!FBB$172","v":0},{"$f":" Time!FBC$172","v":0},{"$f":" Time!FBD$172","v":0},{"$f":" Time!FBE$172","v":0},{"$f":" Time!FBF$172","v":0},{"$f":" Time!FBG$172","v":0},{"$f":" Time!FBH$172","v":0},{"$f":" Time!FBI$172","v":0},{"$f":" Time!FBJ$172","v":0},{"$f":" Time!FBK$172","v":0},{"$f":" Time!FBL$172","v":0},{"$f":" Time!FBM$172","v":0},{"$f":" Time!FBN$172","v":0},{"$f":" Time!FBO$172","v":0},{"$f":" Time!FBP$172","v":0},{"$f":" Time!FBQ$172","v":0},{"$f":" Time!FBR$172","v":0},{"$f":" Time!FBS$172","v":0},{"$f":" Time!FBT$172","v":0},{"$f":" Time!FBU$172","v":0},{"$f":" Time!FBV$172","v":0},{"$f":" Time!FBW$172","v":0},{"$f":" Time!FBX$172","v":0},{"$f":" Time!FBY$172","v":0},{"$f":" Time!FBZ$172","v":0},{"$f":" Time!FCA$172","v":0},{"$f":" Time!FCB$172","v":0},{"$f":" Time!FCC$172","v":0},{"$f":" Time!FCD$172","v":0},{"$f":" Time!FCE$172","v":0},{"$f":" Time!FCF$172","v":0},{"$f":" Time!FCG$172","v":0},{"$f":" Time!FCH$172","v":0},{"$f":" Time!FCI$172","v":0},{"$f":" Time!FCJ$172","v":0},{"$f":" Time!FCK$172","v":0},{"$f":" Time!FCL$172","v":0},{"$f":" Time!FCM$172","v":0},{"$f":" Time!FCN$172","v":0},{"$f":" Time!FCO$172","v":0},{"$f":" Time!FCP$172","v":0},{"$f":" Time!FCQ$172","v":0},{"$f":" Time!FCR$172","v":0},{"$f":" Time!FCS$172","v":0},{"$f":" Time!FCT$172","v":0},{"$f":" Time!FCU$172","v":0},{"$f":" Time!FCV$172","v":0},{"$f":" Time!FCW$172","v":0},{"$f":" Time!FCX$172","v":0},{"$f":" Time!FCY$172","v":0},{"$f":" Time!FCZ$172","v":0},{"$f":" Time!FDA$172","v":0},{"$f":" Time!FDB$172","v":0},{"$f":" Time!FDC$172","v":0},{"$f":" Time!FDD$172","v":0},{"$f":" Time!FDE$172","v":0},{"$f":" Time!FDF$172","v":0},{"$f":" Time!FDG$172","v":0},{"$f":" Time!FDH$172","v":0},{"$f":" Time!FDI$172","v":0},{"$f":" Time!FDJ$172","v":0},{"$f":" Time!FDK$172","v":0},{"$f":" Time!FDL$172","v":0},{"$f":" Time!FDM$172","v":0},{"$f":" Time!FDN$172","v":0},{"$f":" Time!FDO$172","v":0},{"$f":" Time!FDP$172","v":0},{"$f":" Time!FDQ$172","v":0},{"$f":" Time!FDR$172","v":0},{"$f":" Time!FDS$172","v":0},{"$f":" Time!FDT$172","v":0},{"$f":" Time!FDU$172","v":0},{"$f":" Time!FDV$172","v":0},{"$f":" Time!FDW$172","v":0},{"$f":" Time!FDX$172","v":0},{"$f":" Time!FDY$172","v":0},{"$f":" Time!FDZ$172","v":0},{"$f":" Time!FEA$172","v":0},{"$f":" Time!FEB$172","v":0},{"$f":" Time!FEC$172","v":0},{"$f":" Time!FED$172","v":0},{"$f":" Time!FEE$172","v":0},{"$f":" Time!FEF$172","v":0},{"$f":" Time!FEG$172","v":0},{"$f":" Time!FEH$172","v":0},{"$f":" Time!FEI$172","v":0},{"$f":" Time!FEJ$172","v":0},{"$f":" Time!FEK$172","v":0},{"$f":" Time!FEL$172","v":0},{"$f":" Time!FEM$172","v":0},{"$f":" Time!FEN$172","v":0},{"$f":" Time!FEO$172","v":0},{"$f":" Time!FEP$172","v":0},{"$f":" Time!FEQ$172","v":0},{"$f":" Time!FER$172","v":0},{"$f":" Time!FES$172","v":0},{"$f":" Time!FET$172","v":0},{"$f":" Time!FEU$172","v":0},{"$f":" Time!FEV$172","v":0},{"$f":" Time!FEW$172","v":0},{"$f":" Time!FEX$172","v":0},{"$f":" Time!FEY$172","v":0},{"$f":" Time!FEZ$172","v":0},{"$f":" Time!FFA$172","v":0},{"$f":" Time!FFB$172","v":0},{"$f":" Time!FFC$172","v":0},{"$f":" Time!FFD$172","v":0},{"$f":" Time!FFE$172","v":0},{"$f":" Time!FFF$172","v":0},{"$f":" Time!FFG$172","v":0},{"$f":" Time!FFH$172","v":0},{"$f":" Time!FFI$172","v":0},{"$f":" Time!FFJ$172","v":0},{"$f":" Time!FFK$172","v":0},{"$f":" Time!FFL$172","v":0},{"$f":" Time!FFM$172","v":0},{"$f":" Time!FFN$172","v":0},{"$f":" Time!FFO$172","v":0},{"$f":" Time!FFP$172","v":0},{"$f":" Time!FFQ$172","v":0},{"$f":" Time!FFR$172","v":0},{"$f":" Time!FFS$172","v":0},{"$f":" Time!FFT$172","v":0},{"$f":" Time!FFU$172","v":0},{"$f":" Time!FFV$172","v":0},{"$f":" Time!FFW$172","v":0},{"$f":" Time!FFX$172","v":0},{"$f":" Time!FFY$172","v":0},{"$f":" Time!FFZ$172","v":0},{"$f":" Time!FGA$172","v":0},{"$f":" Time!FGB$172","v":0},{"$f":" Time!FGC$172","v":0},{"$f":" Time!FGD$172","v":0},{"$f":" Time!FGE$172","v":0},{"$f":" Time!FGF$172","v":0},{"$f":" Time!FGG$172","v":0},{"$f":" Time!FGH$172","v":0},{"$f":" Time!FGI$172","v":0},{"$f":" Time!FGJ$172","v":0},{"$f":" Time!FGK$172","v":0},{"$f":" Time!FGL$172","v":0},{"$f":" Time!FGM$172","v":0},{"$f":" Time!FGN$172","v":0},{"$f":" Time!FGO$172","v":0},{"$f":" Time!FGP$172","v":0},{"$f":" Time!FGQ$172","v":0},{"$f":" Time!FGR$172","v":0},{"$f":" Time!FGS$172","v":0},{"$f":" Time!FGT$172","v":0},{"$f":" Time!FGU$172","v":0},{"$f":" Time!FGV$172","v":0},{"$f":" Time!FGW$172","v":0},{"$f":" Time!FGX$172","v":0},{"$f":" Time!FGY$172","v":0},{"$f":" Time!FGZ$172","v":0},{"$f":" Time!FHA$172","v":0},{"$f":" Time!FHB$172","v":0},{"$f":" Time!FHC$172","v":0},{"$f":" Time!FHD$172","v":0},{"$f":" Time!FHE$172","v":0},{"$f":" Time!FHF$172","v":0},{"$f":" Time!FHG$172","v":0},{"$f":" Time!FHH$172","v":0},{"$f":" Time!FHI$172","v":0},{"$f":" Time!FHJ$172","v":0},{"$f":" Time!FHK$172","v":0},{"$f":" Time!FHL$172","v":0},{"$f":" Time!FHM$172","v":0},{"$f":" Time!FHN$172","v":0},{"$f":" Time!FHO$172","v":0},{"$f":" Time!FHP$172","v":0},{"$f":" Time!FHQ$172","v":0},{"$f":" Time!FHR$172","v":0},{"$f":" Time!FHS$172","v":0},{"$f":" Time!FHT$172","v":0},{"$f":" Time!FHU$172","v":0},{"$f":" Time!FHV$172","v":0},{"$f":" Time!FHW$172","v":0},{"$f":" Time!FHX$172","v":0},{"$f":" Time!FHY$172","v":0},{"$f":" Time!FHZ$172","v":0},{"$f":" Time!FIA$172","v":0},{"$f":" Time!FIB$172","v":0},{"$f":" Time!FIC$172","v":0},{"$f":" Time!FID$172","v":0},{"$f":" Time!FIE$172","v":0},{"$f":" Time!FIF$172","v":0},{"$f":" Time!FIG$172","v":0},{"$f":" Time!FIH$172","v":0},{"$f":" Time!FII$172","v":0},{"$f":" Time!FIJ$172","v":0},{"$f":" Time!FIK$172","v":0},{"$f":" Time!FIL$172","v":0},{"$f":" Time!FIM$172","v":0},{"$f":" Time!FIN$172","v":0},{"$f":" Time!FIO$172","v":0},{"$f":" Time!FIP$172","v":0},{"$f":" Time!FIQ$172","v":0},{"$f":" Time!FIR$172","v":0},{"$f":" Time!FIS$172","v":0},{"$f":" Time!FIT$172","v":0},{"$f":" Time!FIU$172","v":0},{"$f":" Time!FIV$172","v":0},{"$f":" Time!FIW$172","v":0},{"$f":" Time!FIX$172","v":0},{"$f":" Time!FIY$172","v":0},{"$f":" Time!FIZ$172","v":0},{"$f":" Time!FJA$172","v":0},{"$f":" Time!FJB$172","v":0},{"$f":" Time!FJC$172","v":0},{"$f":" Time!FJD$172","v":0},{"$f":" Time!FJE$172","v":0},{"$f":" Time!FJF$172","v":0},{"$f":" Time!FJG$172","v":0},{"$f":" Time!FJH$172","v":0},{"$f":" Time!FJI$172","v":0},{"$f":" Time!FJJ$172","v":0},{"$f":" Time!FJK$172","v":0},{"$f":" Time!FJL$172","v":0},{"$f":" Time!FJM$172","v":0},{"$f":" Time!FJN$172","v":0},{"$f":" Time!FJO$172","v":0},{"$f":" Time!FJP$172","v":0},{"$f":" Time!FJQ$172","v":0},{"$f":" Time!FJR$172","v":0},{"$f":" Time!FJS$172","v":0},{"$f":" Time!FJT$172","v":0},{"$f":" Time!FJU$172","v":0},{"$f":" Time!FJV$172","v":0},{"$f":" Time!FJW$172","v":0},{"$f":" Time!FJX$172","v":0},{"$f":" Time!FJY$172","v":0},{"$f":" Time!FJZ$172","v":0},{"$f":" Time!FKA$172","v":0},{"$f":" Time!FKB$172","v":0},{"$f":" Time!FKC$172","v":0},{"$f":" Time!FKD$172","v":0},{"$f":" Time!FKE$172","v":0},{"$f":" Time!FKF$172","v":0},{"$f":" Time!FKG$172","v":0},{"$f":" Time!FKH$172","v":0},{"$f":" Time!FKI$172","v":0},{"$f":" Time!FKJ$172","v":0},{"$f":" Time!FKK$172","v":0},{"$f":" Time!FKL$172","v":0},{"$f":" Time!FKM$172","v":0},{"$f":" Time!FKN$172","v":0},{"$f":" Time!FKO$172","v":0},{"$f":" Time!FKP$172","v":0},{"$f":" Time!FKQ$172","v":0},{"$f":" Time!FKR$172","v":0},{"$f":" Time!FKS$172","v":0},{"$f":" Time!FKT$172","v":0},{"$f":" Time!FKU$172","v":0},{"$f":" Time!FKV$172","v":0},{"$f":" Time!FKW$172","v":0},{"$f":" Time!FKX$172","v":0},{"$f":" Time!FKY$172","v":0},{"$f":" Time!FKZ$172","v":0},{"$f":" Time!FLA$172","v":0},{"$f":" Time!FLB$172","v":0},{"$f":" Time!FLC$172","v":0},{"$f":" Time!FLD$172","v":0},{"$f":" Time!FLE$172","v":0},{"$f":" Time!FLF$172","v":0},{"$f":" Time!FLG$172","v":0},{"$f":" Time!FLH$172","v":0},{"$f":" Time!FLI$172","v":0},{"$f":" Time!FLJ$172","v":0},{"$f":" Time!FLK$172","v":0},{"$f":" Time!FLL$172","v":0},{"$f":" Time!FLM$172","v":0},{"$f":" Time!FLN$172","v":0},{"$f":" Time!FLO$172","v":0},{"$f":" Time!FLP$172","v":0},{"$f":" Time!FLQ$172","v":0},{"$f":" Time!FLR$172","v":0},{"$f":" Time!FLS$172","v":0},{"$f":" Time!FLT$172","v":0},{"$f":" Time!FLU$172","v":0},{"$f":" Time!FLV$172","v":0},{"$f":" Time!FLW$172","v":0},{"$f":" Time!FLX$172","v":0},{"$f":" Time!FLY$172","v":0},{"$f":" Time!FLZ$172","v":0},{"$f":" Time!FMA$172","v":0},{"$f":" Time!FMB$172","v":0},{"$f":" Time!FMC$172","v":0},{"$f":" Time!FMD$172","v":0},{"$f":" Time!FME$172","v":0},{"$f":" Time!FMF$172","v":0},{"$f":" Time!FMG$172","v":0},{"$f":" Time!FMH$172","v":0},{"$f":" Time!FMI$172","v":0},{"$f":" Time!FMJ$172","v":0},{"$f":" Time!FMK$172","v":0},{"$f":" Time!FML$172","v":0},{"$f":" Time!FMM$172","v":0},{"$f":" Time!FMN$172","v":0},{"$f":" Time!FMO$172","v":0},{"$f":" Time!FMP$172","v":0},{"$f":" Time!FMQ$172","v":0},{"$f":" Time!FMR$172","v":0},{"$f":" Time!FMS$172","v":0},{"$f":" Time!FMT$172","v":0},{"$f":" Time!FMU$172","v":0},{"$f":" Time!FMV$172","v":0},{"$f":" Time!FMW$172","v":0},{"$f":" Time!FMX$172","v":0},{"$f":" Time!FMY$172","v":0},{"$f":" Time!FMZ$172","v":0},{"$f":" Time!FNA$172","v":0},{"$f":" Time!FNB$172","v":0},{"$f":" Time!FNC$172","v":0},{"$f":" Time!FND$172","v":0},{"$f":" Time!FNE$172","v":0},{"$f":" Time!FNF$172","v":0},{"$f":" Time!FNG$172","v":0},{"$f":" Time!FNH$172","v":0},{"$f":" Time!FNI$172","v":0},{"$f":" Time!FNJ$172","v":0},{"$f":" Time!FNK$172","v":0},{"$f":" Time!FNL$172","v":0},{"$f":" Time!FNM$172","v":0},{"$f":" Time!FNN$172","v":0},{"$f":" Time!FNO$172","v":0},{"$f":" Time!FNP$172","v":0},{"$f":" Time!FNQ$172","v":0},{"$f":" Time!FNR$172","v":0},{"$f":" Time!FNS$172","v":0},{"$f":" Time!FNT$172","v":0},{"$f":" Time!FNU$172","v":0},{"$f":" Time!FNV$172","v":0},{"$f":" Time!FNW$172","v":0},{"$f":" Time!FNX$172","v":0},{"$f":" Time!FNY$172","v":0},{"$f":" Time!FNZ$172","v":0},{"$f":" Time!FOA$172","v":0},{"$f":" Time!FOB$172","v":0},{"$f":" Time!FOC$172","v":0},{"$f":" Time!FOD$172","v":0},{"$f":" Time!FOE$172","v":0},{"$f":" Time!FOF$172","v":0},{"$f":" Time!FOG$172","v":0},{"$f":" Time!FOH$172","v":0},{"$f":" Time!FOI$172","v":0},{"$f":" Time!FOJ$172","v":0},{"$f":" Time!FOK$172","v":0},{"$f":" Time!FOL$172","v":0},{"$f":" Time!FOM$172","v":0},{"$f":" Time!FON$172","v":0},{"$f":" Time!FOO$172","v":0},{"$f":" Time!FOP$172","v":0},{"$f":" Time!FOQ$172","v":0},{"$f":" Time!FOR$172","v":0},{"$f":" Time!FOS$172","v":0},{"$f":" Time!FOT$172","v":0},{"$f":" Time!FOU$172","v":0},{"$f":" Time!FOV$172","v":0},{"$f":" Time!FOW$172","v":0},{"$f":" Time!FOX$172","v":0},{"$f":" Time!FOY$172","v":0},{"$f":" Time!FOZ$172","v":0},{"$f":" Time!FPA$172","v":0},{"$f":" Time!FPB$172","v":0},{"$f":" Time!FPC$172","v":0},{"$f":" Time!FPD$172","v":0},{"$f":" Time!FPE$172","v":0},{"$f":" Time!FPF$172","v":0},{"$f":" Time!FPG$172","v":0},{"$f":" Time!FPH$172","v":0},{"$f":" Time!FPI$172","v":0},{"$f":" Time!FPJ$172","v":0},{"$f":" Time!FPK$172","v":0},{"$f":" Time!FPL$172","v":0},{"$f":" Time!FPM$172","v":0},{"$f":" Time!FPN$172","v":0},{"$f":" Time!FPO$172","v":0},{"$f":" Time!FPP$172","v":0},{"$f":" Time!FPQ$172","v":0},{"$f":" Time!FPR$172","v":0},{"$f":" Time!FPS$172","v":0},{"$f":" Time!FPT$172","v":0},{"$f":" Time!FPU$172","v":0},{"$f":" Time!FPV$172","v":0},{"$f":" Time!FPW$172","v":0},{"$f":" Time!FPX$172","v":0},{"$f":" Time!FPY$172","v":0},{"$f":" Time!FPZ$172","v":0},{"$f":" Time!FQA$172","v":0},{"$f":" Time!FQB$172","v":0},{"$f":" Time!FQC$172","v":0},{"$f":" Time!FQD$172","v":0},{"$f":" Time!FQE$172","v":0},{"$f":" Time!FQF$172","v":0},{"$f":" Time!FQG$172","v":0},{"$f":" Time!FQH$172","v":0},{"$f":" Time!FQI$172","v":0},{"$f":" Time!FQJ$172","v":0},{"$f":" Time!FQK$172","v":0},{"$f":" Time!FQL$172","v":0},{"$f":" Time!FQM$172","v":0},{"$f":" Time!FQN$172","v":0},{"$f":" Time!FQO$172","v":0},{"$f":" Time!FQP$172","v":0},{"$f":" Time!FQQ$172","v":0},{"$f":" Time!FQR$172","v":0},{"$f":" Time!FQS$172","v":0},{"$f":" Time!FQT$172","v":0},{"$f":" Time!FQU$172","v":0},{"$f":" Time!FQV$172","v":0},{"$f":" Time!FQW$172","v":0},{"$f":" Time!FQX$172","v":0},{"$f":" Time!FQY$172","v":0},{"$f":" Time!FQZ$172","v":0},{"$f":" Time!FRA$172","v":0},{"$f":" Time!FRB$172","v":0},{"$f":" Time!FRC$172","v":0},{"$f":" Time!FRD$172","v":0},{"$f":" Time!FRE$172","v":0},{"$f":" Time!FRF$172","v":0},{"$f":" Time!FRG$172","v":0},{"$f":" Time!FRH$172","v":0},{"$f":" Time!FRI$172","v":0},{"$f":" Time!FRJ$172","v":0},{"$f":" Time!FRK$172","v":0},{"$f":" Time!FRL$172","v":0},{"$f":" Time!FRM$172","v":0},{"$f":" Time!FRN$172","v":0},{"$f":" Time!FRO$172","v":0},{"$f":" Time!FRP$172","v":0},{"$f":" Time!FRQ$172","v":0},{"$f":" Time!FRR$172","v":0},{"$f":" Time!FRS$172","v":0},{"$f":" Time!FRT$172","v":0},{"$f":" Time!FRU$172","v":0},{"$f":" Time!FRV$172","v":0},{"$f":" Time!FRW$172","v":0},{"$f":" Time!FRX$172","v":0},{"$f":" Time!FRY$172","v":0},{"$f":" Time!FRZ$172","v":0},{"$f":" Time!FSA$172","v":0},{"$f":" Time!FSB$172","v":0},{"$f":" Time!FSC$172","v":0},{"$f":" Time!FSD$172","v":0},{"$f":" Time!FSE$172","v":0},{"$f":" Time!FSF$172","v":0},{"$f":" Time!FSG$172","v":0},{"$f":" Time!FSH$172","v":0},{"$f":" Time!FSI$172","v":0},{"$f":" Time!FSJ$172","v":0},{"$f":" Time!FSK$172","v":0},{"$f":" Time!FSL$172","v":0},{"$f":" Time!FSM$172","v":0},{"$f":" Time!FSN$172","v":0},{"$f":" Time!FSO$172","v":0},{"$f":" Time!FSP$172","v":0},{"$f":" Time!FSQ$172","v":0},{"$f":" Time!FSR$172","v":0},{"$f":" Time!FSS$172","v":0},{"$f":" Time!FST$172","v":0},{"$f":" Time!FSU$172","v":0},{"$f":" Time!FSV$172","v":0},{"$f":" Time!FSW$172","v":0},{"$f":" Time!FSX$172","v":0},{"$f":" Time!FSY$172","v":0},{"$f":" Time!FSZ$172","v":0},{"$f":" Time!FTA$172","v":0},{"$f":" Time!FTB$172","v":0},{"$f":" Time!FTC$172","v":0},{"$f":" Time!FTD$172","v":0},{"$f":" Time!FTE$172","v":0},{"$f":" Time!FTF$172","v":0},{"$f":" Time!FTG$172","v":0},{"$f":" Time!FTH$172","v":0},{"$f":" Time!FTI$172","v":0},{"$f":" Time!FTJ$172","v":0},{"$f":" Time!FTK$172","v":0},{"$f":" Time!FTL$172","v":0},{"$f":" Time!FTM$172","v":0},{"$f":" Time!FTN$172","v":0},{"$f":" Time!FTO$172","v":0},{"$f":" Time!FTP$172","v":0},{"$f":" Time!FTQ$172","v":0},{"$f":" Time!FTR$172","v":0},{"$f":" Time!FTS$172","v":0},{"$f":" Time!FTT$172","v":0},{"$f":" Time!FTU$172","v":0},{"$f":" Time!FTV$172","v":0},{"$f":" Time!FTW$172","v":0},{"$f":" Time!FTX$172","v":0},{"$f":" Time!FTY$172","v":0},{"$f":" Time!FTZ$172","v":0},{"$f":" Time!FUA$172","v":0},{"$f":" Time!FUB$172","v":0},{"$f":" Time!FUC$172","v":0},{"$f":" Time!FUD$172","v":0},{"$f":" Time!FUE$172","v":0},{"$f":" Time!FUF$172","v":0},{"$f":" Time!FUG$172","v":0},{"$f":" Time!FUH$172","v":0},{"$f":" Time!FUI$172","v":0},{"$f":" Time!FUJ$172","v":0},{"$f":" Time!FUK$172","v":0},{"$f":" Time!FUL$172","v":0},{"$f":" Time!FUM$172","v":0},{"$f":" Time!FUN$172","v":0},{"$f":" Time!FUO$172","v":0},{"$f":" Time!FUP$172","v":0},{"$f":" Time!FUQ$172","v":0},{"$f":" Time!FUR$172","v":0},{"$f":" Time!FUS$172","v":0},{"$f":" Time!FUT$172","v":0},{"$f":" Time!FUU$172","v":0},{"$f":" Time!FUV$172","v":0},{"$f":" Time!FUW$172","v":0},{"$f":" Time!FUX$172","v":0},{"$f":" Time!FUY$172","v":0},{"$f":" Time!FUZ$172","v":0},{"$f":" Time!FVA$172","v":0},{"$f":" Time!FVB$172","v":0},{"$f":" Time!FVC$172","v":0},{"$f":" Time!FVD$172","v":0},{"$f":" Time!FVE$172","v":0},{"$f":" Time!FVF$172","v":0},{"$f":" Time!FVG$172","v":0},{"$f":" Time!FVH$172","v":0},{"$f":" Time!FVI$172","v":0},{"$f":" Time!FVJ$172","v":0},{"$f":" Time!FVK$172","v":0},{"$f":" Time!FVL$172","v":0},{"$f":" Time!FVM$172","v":0},{"$f":" Time!FVN$172","v":0},{"$f":" Time!FVO$172","v":0},{"$f":" Time!FVP$172","v":0},{"$f":" Time!FVQ$172","v":0},{"$f":" Time!FVR$172","v":0},{"$f":" Time!FVS$172","v":0},{"$f":" Time!FVT$172","v":0},{"$f":" Time!FVU$172","v":0},{"$f":" Time!FVV$172","v":0},{"$f":" Time!FVW$172","v":0},{"$f":" Time!FVX$172","v":0},{"$f":" Time!FVY$172","v":0},{"$f":" Time!FVZ$172","v":0},{"$f":" Time!FWA$172","v":0},{"$f":" Time!FWB$172","v":0},{"$f":" Time!FWC$172","v":0},{"$f":" Time!FWD$172","v":0},{"$f":" Time!FWE$172","v":0},{"$f":" Time!FWF$172","v":0},{"$f":" Time!FWG$172","v":0},{"$f":" Time!FWH$172","v":0},{"$f":" Time!FWI$172","v":0},{"$f":" Time!FWJ$172","v":0},{"$f":" Time!FWK$172","v":0},{"$f":" Time!FWL$172","v":0},{"$f":" Time!FWM$172","v":0},{"$f":" Time!FWN$172","v":0},{"$f":" Time!FWO$172","v":0},{"$f":" Time!FWP$172","v":0},{"$f":" Time!FWQ$172","v":0},{"$f":" Time!FWR$172","v":0},{"$f":" Time!FWS$172","v":0},{"$f":" Time!FWT$172","v":0},{"$f":" Time!FWU$172","v":0},{"$f":" Time!FWV$172","v":0},{"$f":" Time!FWW$172","v":0},{"$f":" Time!FWX$172","v":0},{"$f":" Time!FWY$172","v":0},{"$f":" Time!FWZ$172","v":0},{"$f":" Time!FXA$172","v":0},{"$f":" Time!FXB$172","v":0},{"$f":" Time!FXC$172","v":0},{"$f":" Time!FXD$172","v":0},{"$f":" Time!FXE$172","v":0},{"$f":" Time!FXF$172","v":0},{"$f":" Time!FXG$172","v":0},{"$f":" Time!FXH$172","v":0},{"$f":" Time!FXI$172","v":0},{"$f":" Time!FXJ$172","v":0},{"$f":" Time!FXK$172","v":0},{"$f":" Time!FXL$172","v":0},{"$f":" Time!FXM$172","v":0},{"$f":" Time!FXN$172","v":0},{"$f":" Time!FXO$172","v":0},{"$f":" Time!FXP$172","v":0},{"$f":" Time!FXQ$172","v":0},{"$f":" Time!FXR$172","v":0},{"$f":" Time!FXS$172","v":0},{"$f":" Time!FXT$172","v":0},{"$f":" Time!FXU$172","v":0},{"$f":" Time!FXV$172","v":0},{"$f":" Time!FXW$172","v":0},{"$f":" Time!FXX$172","v":0},{"$f":" Time!FXY$172","v":0},{"$f":" Time!FXZ$172","v":0},{"$f":" Time!FYA$172","v":0},{"$f":" Time!FYB$172","v":0},{"$f":" Time!FYC$172","v":0},{"$f":" Time!FYD$172","v":0},{"$f":" Time!FYE$172","v":0},{"$f":" Time!FYF$172","v":0},{"$f":" Time!FYG$172","v":0},{"$f":" Time!FYH$172","v":0},{"$f":" Time!FYI$172","v":0},{"$f":" Time!FYJ$172","v":0},{"$f":" Time!FYK$172","v":0},{"$f":" Time!FYL$172","v":0},{"$f":" Time!FYM$172","v":0},{"$f":" Time!FYN$172","v":0},{"$f":" Time!FYO$172","v":0},{"$f":" Time!FYP$172","v":0},{"$f":" Time!FYQ$172","v":0},{"$f":" Time!FYR$172","v":0},{"$f":" Time!FYS$172","v":0},{"$f":" Time!FYT$172","v":0},{"$f":" Time!FYU$172","v":0},{"$f":" Time!FYV$172","v":0},{"$f":" Time!FYW$172","v":0},{"$f":" Time!FYX$172","v":0},{"$f":" Time!FYY$172","v":0},{"$f":" Time!FYZ$172","v":0},{"$f":" Time!FZA$172","v":0},{"$f":" Time!FZB$172","v":0},{"$f":" Time!FZC$172","v":0},{"$f":" Time!FZD$172","v":0},{"$f":" Time!FZE$172","v":0},{"$f":" Time!FZF$172","v":0},{"$f":" Time!FZG$172","v":0},{"$f":" Time!FZH$172","v":0},{"$f":" Time!FZI$172","v":0},{"$f":" Time!FZJ$172","v":0},{"$f":" Time!FZK$172","v":0},{"$f":" Time!FZL$172","v":0},{"$f":" Time!FZM$172","v":0},{"$f":" Time!FZN$172","v":0},{"$f":" Time!FZO$172","v":0},{"$f":" Time!FZP$172","v":0},{"$f":" Time!FZQ$172","v":0},{"$f":" Time!FZR$172","v":0},{"$f":" Time!FZS$172","v":0},{"$f":" Time!FZT$172","v":0},{"$f":" Time!FZU$172","v":0},{"$f":" Time!FZV$172","v":0},{"$f":" Time!FZW$172","v":0},{"$f":" Time!FZX$172","v":0},{"$f":" Time!FZY$172","v":0},{"$f":" Time!FZZ$172","v":0},{"$f":" Time!GAA$172","v":0},{"$f":" Time!GAB$172","v":0},{"$f":" Time!GAC$172","v":0},{"$f":" Time!GAD$172","v":0},{"$f":" Time!GAE$172","v":0},{"$f":" Time!GAF$172","v":0},{"$f":" Time!GAG$172","v":0},{"$f":" Time!GAH$172","v":0},{"$f":" Time!GAI$172","v":0},{"$f":" Time!GAJ$172","v":0},{"$f":" Time!GAK$172","v":0},{"$f":" Time!GAL$172","v":0},{"$f":" Time!GAM$172","v":0},{"$f":" Time!GAN$172","v":0},{"$f":" Time!GAO$172","v":0},{"$f":" Time!GAP$172","v":0},{"$f":" Time!GAQ$172","v":0},{"$f":" Time!GAR$172","v":0},{"$f":" Time!GAS$172","v":0},{"$f":" Time!GAT$172","v":0},{"$f":" Time!GAU$172","v":0},{"$f":" Time!GAV$172","v":0},{"$f":" Time!GAW$172","v":0},{"$f":" Time!GAX$172","v":0},{"$f":" Time!GAY$172","v":0},{"$f":" Time!GAZ$172","v":0},{"$f":" Time!GBA$172","v":0},{"$f":" Time!GBB$172","v":0},{"$f":" Time!GBC$172","v":0},{"$f":" Time!GBD$172","v":0},{"$f":" Time!GBE$172","v":0},{"$f":" Time!GBF$172","v":0},{"$f":" Time!GBG$172","v":0},{"$f":" Time!GBH$172","v":0},{"$f":" Time!GBI$172","v":0},{"$f":" Time!GBJ$172","v":0},{"$f":" Time!GBK$172","v":0},{"$f":" Time!GBL$172","v":0},{"$f":" Time!GBM$172","v":0},{"$f":" Time!GBN$172","v":0},{"$f":" Time!GBO$172","v":0},{"$f":" Time!GBP$172","v":0},{"$f":" Time!GBQ$172","v":0},{"$f":" Time!GBR$172","v":0},{"$f":" Time!GBS$172","v":0},{"$f":" Time!GBT$172","v":0},{"$f":" Time!GBU$172","v":0},{"$f":" Time!GBV$172","v":0},{"$f":" Time!GBW$172","v":0},{"$f":" Time!GBX$172","v":0},{"$f":" Time!GBY$172","v":0},{"$f":" Time!GBZ$172","v":0},{"$f":" Time!GCA$172","v":0},{"$f":" Time!GCB$172","v":0},{"$f":" Time!GCC$172","v":0},{"$f":" Time!GCD$172","v":0},{"$f":" Time!GCE$172","v":0},{"$f":" Time!GCF$172","v":0},{"$f":" Time!GCG$172","v":0},{"$f":" Time!GCH$172","v":0},{"$f":" Time!GCI$172","v":0},{"$f":" Time!GCJ$172","v":0},{"$f":" Time!GCK$172","v":0},{"$f":" Time!GCL$172","v":0},{"$f":" Time!GCM$172","v":0},{"$f":" Time!GCN$172","v":0},{"$f":" Time!GCO$172","v":0},{"$f":" Time!GCP$172","v":0},{"$f":" Time!GCQ$172","v":0},{"$f":" Time!GCR$172","v":0},{"$f":" Time!GCS$172","v":0},{"$f":" Time!GCT$172","v":0},{"$f":" Time!GCU$172","v":0},{"$f":" Time!GCV$172","v":0},{"$f":" Time!GCW$172","v":0},{"$f":" Time!GCX$172","v":0},{"$f":" Time!GCY$172","v":0},{"$f":" Time!GCZ$172","v":0},{"$f":" Time!GDA$172","v":0},{"$f":" Time!GDB$172","v":0},{"$f":" Time!GDC$172","v":0},{"$f":" Time!GDD$172","v":0},{"$f":" Time!GDE$172","v":0},{"$f":" Time!GDF$172","v":0},{"$f":" Time!GDG$172","v":0},{"$f":" Time!GDH$172","v":0},{"$f":" Time!GDI$172","v":0},{"$f":" Time!GDJ$172","v":0},{"$f":" Time!GDK$172","v":0},{"$f":" Time!GDL$172","v":0},{"$f":" Time!GDM$172","v":0},{"$f":" Time!GDN$172","v":0},{"$f":" Time!GDO$172","v":0},{"$f":" Time!GDP$172","v":0},{"$f":" Time!GDQ$172","v":0},{"$f":" Time!GDR$172","v":0},{"$f":" Time!GDS$172","v":0},{"$f":" Time!GDT$172","v":0},{"$f":" Time!GDU$172","v":0},{"$f":" Time!GDV$172","v":0},{"$f":" Time!GDW$172","v":0},{"$f":" Time!GDX$172","v":0},{"$f":" Time!GDY$172","v":0},{"$f":" Time!GDZ$172","v":0},{"$f":" Time!GEA$172","v":0},{"$f":" Time!GEB$172","v":0},{"$f":" Time!GEC$172","v":0},{"$f":" Time!GED$172","v":0},{"$f":" Time!GEE$172","v":0},{"$f":" Time!GEF$172","v":0},{"$f":" Time!GEG$172","v":0},{"$f":" Time!GEH$172","v":0},{"$f":" Time!GEI$172","v":0},{"$f":" Time!GEJ$172","v":0},{"$f":" Time!GEK$172","v":0},{"$f":" Time!GEL$172","v":0},{"$f":" Time!GEM$172","v":0},{"$f":" Time!GEN$172","v":0},{"$f":" Time!GEO$172","v":0},{"$f":" Time!GEP$172","v":0},{"$f":" Time!GEQ$172","v":0},{"$f":" Time!GER$172","v":0},{"$f":" Time!GES$172","v":0},{"$f":" Time!GET$172","v":0},{"$f":" Time!GEU$172","v":0},{"$f":" Time!GEV$172","v":0},{"$f":" Time!GEW$172","v":0},{"$f":" Time!GEX$172","v":0},{"$f":" Time!GEY$172","v":0},{"$f":" Time!GEZ$172","v":0},{"$f":" Time!GFA$172","v":0},{"$f":" Time!GFB$172","v":0},{"$f":" Time!GFC$172","v":0},{"$f":" Time!GFD$172","v":0},{"$f":" Time!GFE$172","v":0},{"$f":" Time!GFF$172","v":0},{"$f":" Time!GFG$172","v":0},{"$f":" Time!GFH$172","v":0},{"$f":" Time!GFI$172","v":0},{"$f":" Time!GFJ$172","v":0},{"$f":" Time!GFK$172","v":0},{"$f":" Time!GFL$172","v":0},{"$f":" Time!GFM$172","v":0},{"$f":" Time!GFN$172","v":0},{"$f":" Time!GFO$172","v":0},{"$f":" Time!GFP$172","v":0},{"$f":" Time!GFQ$172","v":0},{"$f":" Time!GFR$172","v":0},{"$f":" Time!GFS$172","v":0},{"$f":" Time!GFT$172","v":0},{"$f":" Time!GFU$172","v":0},{"$f":" Time!GFV$172","v":0},{"$f":" Time!GFW$172","v":0},{"$f":" Time!GFX$172","v":0},{"$f":" Time!GFY$172","v":0},{"$f":" Time!GFZ$172","v":0},{"$f":" Time!GGA$172","v":0},{"$f":" Time!GGB$172","v":0},{"$f":" Time!GGC$172","v":0},{"$f":" Time!GGD$172","v":0},{"$f":" Time!GGE$172","v":0},{"$f":" Time!GGF$172","v":0},{"$f":" Time!GGG$172","v":0},{"$f":" Time!GGH$172","v":0},{"$f":" Time!GGI$172","v":0},{"$f":" Time!GGJ$172","v":0},{"$f":" Time!GGK$172","v":0},{"$f":" Time!GGL$172","v":0},{"$f":" Time!GGM$172","v":0},{"$f":" Time!GGN$172","v":0},{"$f":" Time!GGO$172","v":0},{"$f":" Time!GGP$172","v":0},{"$f":" Time!GGQ$172","v":0},{"$f":" Time!GGR$172","v":0},{"$f":" Time!GGS$172","v":0},{"$f":" Time!GGT$172","v":0},{"$f":" Time!GGU$172","v":0},{"$f":" Time!GGV$172","v":0},{"$f":" Time!GGW$172","v":0},{"$f":" Time!GGX$172","v":0},{"$f":" Time!GGY$172","v":0},{"$f":" Time!GGZ$172","v":0},{"$f":" Time!GHA$172","v":0},{"$f":" Time!GHB$172","v":0},{"$f":" Time!GHC$172","v":0},{"$f":" Time!GHD$172","v":0},{"$f":" Time!GHE$172","v":0},{"$f":" Time!GHF$172","v":0},{"$f":" Time!GHG$172","v":0},{"$f":" Time!GHH$172","v":0},{"$f":" Time!GHI$172","v":0},{"$f":" Time!GHJ$172","v":0},{"$f":" Time!GHK$172","v":0},{"$f":" Time!GHL$172","v":0},{"$f":" Time!GHM$172","v":0},{"$f":" Time!GHN$172","v":0},{"$f":" Time!GHO$172","v":0},{"$f":" Time!GHP$172","v":0},{"$f":" Time!GHQ$172","v":0},{"$f":" Time!GHR$172","v":0},{"$f":" Time!GHS$172","v":0},{"$f":" Time!GHT$172","v":0},{"$f":" Time!GHU$172","v":0},{"$f":" Time!GHV$172","v":0},{"$f":" Time!GHW$172","v":0},{"$f":" Time!GHX$172","v":0},{"$f":" Time!GHY$172","v":0},{"$f":" Time!GHZ$172","v":0},{"$f":" Time!GIA$172","v":0},{"$f":" Time!GIB$172","v":0},{"$f":" Time!GIC$172","v":0},{"$f":" Time!GID$172","v":0},{"$f":" Time!GIE$172","v":0},{"$f":" Time!GIF$172","v":0},{"$f":" Time!GIG$172","v":0},{"$f":" Time!GIH$172","v":0},{"$f":" Time!GII$172","v":0},{"$f":" Time!GIJ$172","v":0},{"$f":" Time!GIK$172","v":0},{"$f":" Time!GIL$172","v":0},{"$f":" Time!GIM$172","v":0},{"$f":" Time!GIN$172","v":0},{"$f":" Time!GIO$172","v":0},{"$f":" Time!GIP$172","v":0},{"$f":" Time!GIQ$172","v":0},{"$f":" Time!GIR$172","v":0},{"$f":" Time!GIS$172","v":0},{"$f":" Time!GIT$172","v":0},{"$f":" Time!GIU$172","v":0},{"$f":" Time!GIV$172","v":0},{"$f":" Time!GIW$172","v":0},{"$f":" Time!GIX$172","v":0},{"$f":" Time!GIY$172","v":0},{"$f":" Time!GIZ$172","v":0},{"$f":" Time!GJA$172","v":0},{"$f":" Time!GJB$172","v":0},{"$f":" Time!GJC$172","v":0},{"$f":" Time!GJD$172","v":0},{"$f":" Time!GJE$172","v":0},{"$f":" Time!GJF$172","v":0},{"$f":" Time!GJG$172","v":0},{"$f":" Time!GJH$172","v":0},{"$f":" Time!GJI$172","v":0},{"$f":" Time!GJJ$172","v":0},{"$f":" Time!GJK$172","v":0},{"$f":" Time!GJL$172","v":0},{"$f":" Time!GJM$172","v":0},{"$f":" Time!GJN$172","v":0},{"$f":" Time!GJO$172","v":0},{"$f":" Time!GJP$172","v":0},{"$f":" Time!GJQ$172","v":0},{"$f":" Time!GJR$172","v":0},{"$f":" Time!GJS$172","v":0},{"$f":" Time!GJT$172","v":0},{"$f":" Time!GJU$172","v":0},{"$f":" Time!GJV$172","v":0},{"$f":" Time!GJW$172","v":0},{"$f":" Time!GJX$172","v":0},{"$f":" Time!GJY$172","v":0},{"$f":" Time!GJZ$172","v":0},{"$f":" Time!GKA$172","v":0},{"$f":" Time!GKB$172","v":0},{"$f":" Time!GKC$172","v":0},{"$f":" Time!GKD$172","v":0},{"$f":" Time!GKE$172","v":0},{"$f":" Time!GKF$172","v":0},{"$f":" Time!GKG$172","v":0},{"$f":" Time!GKH$172","v":0},{"$f":" Time!GKI$172","v":0},{"$f":" Time!GKJ$172","v":0},{"$f":" Time!GKK$172","v":0},{"$f":" Time!GKL$172","v":0},{"$f":" Time!GKM$172","v":0},{"$f":" Time!GKN$172","v":0},{"$f":" Time!GKO$172","v":0},{"$f":" Time!GKP$172","v":0},{"$f":" Time!GKQ$172","v":0},{"$f":" Time!GKR$172","v":0},{"$f":" Time!GKS$172","v":0},{"$f":" Time!GKT$172","v":0},{"$f":" Time!GKU$172","v":0},{"$f":" Time!GKV$172","v":0},{"$f":" Time!GKW$172","v":0},{"$f":" Time!GKX$172","v":0},{"$f":" Time!GKY$172","v":0},{"$f":" Time!GKZ$172","v":0},{"$f":" Time!GLA$172","v":0},{"$f":" Time!GLB$172","v":0},{"$f":" Time!GLC$172","v":0},{"$f":" Time!GLD$172","v":0},{"$f":" Time!GLE$172","v":0},{"$f":" Time!GLF$172","v":0},{"$f":" Time!GLG$172","v":0},{"$f":" Time!GLH$172","v":0},{"$f":" Time!GLI$172","v":0},{"$f":" Time!GLJ$172","v":0},{"$f":" Time!GLK$172","v":0},{"$f":" Time!GLL$172","v":0},{"$f":" Time!GLM$172","v":0},{"$f":" Time!GLN$172","v":0},{"$f":" Time!GLO$172","v":0},{"$f":" Time!GLP$172","v":0},{"$f":" Time!GLQ$172","v":0},{"$f":" Time!GLR$172","v":0},{"$f":" Time!GLS$172","v":0},{"$f":" Time!GLT$172","v":0},{"$f":" Time!GLU$172","v":0},{"$f":" Time!GLV$172","v":0},{"$f":" Time!GLW$172","v":0},{"$f":" Time!GLX$172","v":0},{"$f":" Time!GLY$172","v":0},{"$f":" Time!GLZ$172","v":0},{"$f":" Time!GMA$172","v":0},{"$f":" Time!GMB$172","v":0},{"$f":" Time!GMC$172","v":0},{"$f":" Time!GMD$172","v":0},{"$f":" Time!GME$172","v":0},{"$f":" Time!GMF$172","v":0},{"$f":" Time!GMG$172","v":0},{"$f":" Time!GMH$172","v":0},{"$f":" Time!GMI$172","v":0},{"$f":" Time!GMJ$172","v":0},{"$f":" Time!GMK$172","v":0},{"$f":" Time!GML$172","v":0},{"$f":" Time!GMM$172","v":0},{"$f":" Time!GMN$172","v":0},{"$f":" Time!GMO$172","v":0},{"$f":" Time!GMP$172","v":0},{"$f":" Time!GMQ$172","v":0},{"$f":" Time!GMR$172","v":0},{"$f":" Time!GMS$172","v":0},{"$f":" Time!GMT$172","v":0},{"$f":" Time!GMU$172","v":0},{"$f":" Time!GMV$172","v":0},{"$f":" Time!GMW$172","v":0},{"$f":" Time!GMX$172","v":0},{"$f":" Time!GMY$172","v":0},{"$f":" Time!GMZ$172","v":0},{"$f":" Time!GNA$172","v":0},{"$f":" Time!GNB$172","v":0},{"$f":" Time!GNC$172","v":0},{"$f":" Time!GND$172","v":0},{"$f":" Time!GNE$172","v":0},{"$f":" Time!GNF$172","v":0},{"$f":" Time!GNG$172","v":0},{"$f":" Time!GNH$172","v":0},{"$f":" Time!GNI$172","v":0},{"$f":" Time!GNJ$172","v":0},{"$f":" Time!GNK$172","v":0},{"$f":" Time!GNL$172","v":0},{"$f":" Time!GNM$172","v":0},{"$f":" Time!GNN$172","v":0},{"$f":" Time!GNO$172","v":0},{"$f":" Time!GNP$172","v":0},{"$f":" Time!GNQ$172","v":0},{"$f":" Time!GNR$172","v":0},{"$f":" Time!GNS$172","v":0},{"$f":" Time!GNT$172","v":0},{"$f":" Time!GNU$172","v":0},{"$f":" Time!GNV$172","v":0},{"$f":" Time!GNW$172","v":0},{"$f":" Time!GNX$172","v":0},{"$f":" Time!GNY$172","v":0},{"$f":" Time!GNZ$172","v":0},{"$f":" Time!GOA$172","v":0},{"$f":" Time!GOB$172","v":0},{"$f":" Time!GOC$172","v":0},{"$f":" Time!GOD$172","v":0},{"$f":" Time!GOE$172","v":0},{"$f":" Time!GOF$172","v":0},{"$f":" Time!GOG$172","v":0},{"$f":" Time!GOH$172","v":0},{"$f":" Time!GOI$172","v":0},{"$f":" Time!GOJ$172","v":0},{"$f":" Time!GOK$172","v":0},{"$f":" Time!GOL$172","v":0},{"$f":" Time!GOM$172","v":0},{"$f":" Time!GON$172","v":0},{"$f":" Time!GOO$172","v":0},{"$f":" Time!GOP$172","v":0},{"$f":" Time!GOQ$172","v":0},{"$f":" Time!GOR$172","v":0},{"$f":" Time!GOS$172","v":0},{"$f":" Time!GOT$172","v":0},{"$f":" Time!GOU$172","v":0},{"$f":" Time!GOV$172","v":0},{"$f":" Time!GOW$172","v":0},{"$f":" Time!GOX$172","v":0},{"$f":" Time!GOY$172","v":0},{"$f":" Time!GOZ$172","v":0},{"$f":" Time!GPA$172","v":0},{"$f":" Time!GPB$172","v":0},{"$f":" Time!GPC$172","v":0},{"$f":" Time!GPD$172","v":0},{"$f":" Time!GPE$172","v":0},{"$f":" Time!GPF$172","v":0},{"$f":" Time!GPG$172","v":0},{"$f":" Time!GPH$172","v":0},{"$f":" Time!GPI$172","v":0},{"$f":" Time!GPJ$172","v":0},{"$f":" Time!GPK$172","v":0},{"$f":" Time!GPL$172","v":0},{"$f":" Time!GPM$172","v":0},{"$f":" Time!GPN$172","v":0},{"$f":" Time!GPO$172","v":0},{"$f":" Time!GPP$172","v":0},{"$f":" Time!GPQ$172","v":0},{"$f":" Time!GPR$172","v":0},{"$f":" Time!GPS$172","v":0},{"$f":" Time!GPT$172","v":0},{"$f":" Time!GPU$172","v":0},{"$f":" Time!GPV$172","v":0},{"$f":" Time!GPW$172","v":0},{"$f":" Time!GPX$172","v":0},{"$f":" Time!GPY$172","v":0},{"$f":" Time!GPZ$172","v":0},{"$f":" Time!GQA$172","v":0},{"$f":" Time!GQB$172","v":0},{"$f":" Time!GQC$172","v":0},{"$f":" Time!GQD$172","v":0},{"$f":" Time!GQE$172","v":0},{"$f":" Time!GQF$172","v":0},{"$f":" Time!GQG$172","v":0},{"$f":" Time!GQH$172","v":0},{"$f":" Time!GQI$172","v":0},{"$f":" Time!GQJ$172","v":0},{"$f":" Time!GQK$172","v":0},{"$f":" Time!GQL$172","v":0},{"$f":" Time!GQM$172","v":0},{"$f":" Time!GQN$172","v":0},{"$f":" Time!GQO$172","v":0},{"$f":" Time!GQP$172","v":0},{"$f":" Time!GQQ$172","v":0},{"$f":" Time!GQR$172","v":0},{"$f":" Time!GQS$172","v":0},{"$f":" Time!GQT$172","v":0},{"$f":" Time!GQU$172","v":0},{"$f":" Time!GQV$172","v":0},{"$f":" Time!GQW$172","v":0},{"$f":" Time!GQX$172","v":0},{"$f":" Time!GQY$172","v":0},{"$f":" Time!GQZ$172","v":0},{"$f":" Time!GRA$172","v":0},{"$f":" Time!GRB$172","v":0},{"$f":" Time!GRC$172","v":0},{"$f":" Time!GRD$172","v":0},{"$f":" Time!GRE$172","v":0},{"$f":" Time!GRF$172","v":0},{"$f":" Time!GRG$172","v":0},{"$f":" Time!GRH$172","v":0},{"$f":" Time!GRI$172","v":0},{"$f":" Time!GRJ$172","v":0},{"$f":" Time!GRK$172","v":0},{"$f":" Time!GRL$172","v":0},{"$f":" Time!GRM$172","v":0},{"$f":" Time!GRN$172","v":0},{"$f":" Time!GRO$172","v":0},{"$f":" Time!GRP$172","v":0},{"$f":" Time!GRQ$172","v":0},{"$f":" Time!GRR$172","v":0},{"$f":" Time!GRS$172","v":0},{"$f":" Time!GRT$172","v":0},{"$f":" Time!GRU$172","v":0},{"$f":" Time!GRV$172","v":0},{"$f":" Time!GRW$172","v":0},{"$f":" Time!GRX$172","v":0},{"$f":" Time!GRY$172","v":0},{"$f":" Time!GRZ$172","v":0},{"$f":" Time!GSA$172","v":0},{"$f":" Time!GSB$172","v":0},{"$f":" Time!GSC$172","v":0},{"$f":" Time!GSD$172","v":0},{"$f":" Time!GSE$172","v":0},{"$f":" Time!GSF$172","v":0},{"$f":" Time!GSG$172","v":0},{"$f":" Time!GSH$172","v":0},{"$f":" Time!GSI$172","v":0},{"$f":" Time!GSJ$172","v":0},{"$f":" Time!GSK$172","v":0},{"$f":" Time!GSL$172","v":0},{"$f":" Time!GSM$172","v":0},{"$f":" Time!GSN$172","v":0},{"$f":" Time!GSO$172","v":0},{"$f":" Time!GSP$172","v":0},{"$f":" Time!GSQ$172","v":0},{"$f":" Time!GSR$172","v":0},{"$f":" Time!GSS$172","v":0},{"$f":" Time!GST$172","v":0},{"$f":" Time!GSU$172","v":0},{"$f":" Time!GSV$172","v":0},{"$f":" Time!GSW$172","v":0},{"$f":" Time!GSX$172","v":0},{"$f":" Time!GSY$172","v":0},{"$f":" Time!GSZ$172","v":0},{"$f":" Time!GTA$172","v":0},{"$f":" Time!GTB$172","v":0},{"$f":" Time!GTC$172","v":0},{"$f":" Time!GTD$172","v":0},{"$f":" Time!GTE$172","v":0},{"$f":" Time!GTF$172","v":0},{"$f":" Time!GTG$172","v":0},{"$f":" Time!GTH$172","v":0},{"$f":" Time!GTI$172","v":0},{"$f":" Time!GTJ$172","v":0},{"$f":" Time!GTK$172","v":0},{"$f":" Time!GTL$172","v":0},{"$f":" Time!GTM$172","v":0},{"$f":" Time!GTN$172","v":0},{"$f":" Time!GTO$172","v":0},{"$f":" Time!GTP$172","v":0},{"$f":" Time!GTQ$172","v":0},{"$f":" Time!GTR$172","v":0},{"$f":" Time!GTS$172","v":0},{"$f":" Time!GTT$172","v":0},{"$f":" Time!GTU$172","v":0},{"$f":" Time!GTV$172","v":0},{"$f":" Time!GTW$172","v":0},{"$f":" Time!GTX$172","v":0},{"$f":" Time!GTY$172","v":0},{"$f":" Time!GTZ$172","v":0},{"$f":" Time!GUA$172","v":0},{"$f":" Time!GUB$172","v":0},{"$f":" Time!GUC$172","v":0},{"$f":" Time!GUD$172","v":0},{"$f":" Time!GUE$172","v":0},{"$f":" Time!GUF$172","v":0},{"$f":" Time!GUG$172","v":0},{"$f":" Time!GUH$172","v":0},{"$f":" Time!GUI$172","v":0},{"$f":" Time!GUJ$172","v":0},{"$f":" Time!GUK$172","v":0},{"$f":" Time!GUL$172","v":0},{"$f":" Time!GUM$172","v":0},{"$f":" Time!GUN$172","v":0},{"$f":" Time!GUO$172","v":0},{"$f":" Time!GUP$172","v":0},{"$f":" Time!GUQ$172","v":0},{"$f":" Time!GUR$172","v":0},{"$f":" Time!GUS$172","v":0},{"$f":" Time!GUT$172","v":0},{"$f":" Time!GUU$172","v":0},{"$f":" Time!GUV$172","v":0},{"$f":" Time!GUW$172","v":0},{"$f":" Time!GUX$172","v":0},{"$f":" Time!GUY$172","v":0},{"$f":" Time!GUZ$172","v":0},{"$f":" Time!GVA$172","v":0},{"$f":" Time!GVB$172","v":0},{"$f":" Time!GVC$172","v":0},{"$f":" Time!GVD$172","v":0},{"$f":" Time!GVE$172","v":0},{"$f":" Time!GVF$172","v":0},{"$f":" Time!GVG$172","v":0},{"$f":" Time!GVH$172","v":0},{"$f":" Time!GVI$172","v":0},{"$f":" Time!GVJ$172","v":0},{"$f":" Time!GVK$172","v":0},{"$f":" Time!GVL$172","v":0},{"$f":" Time!GVM$172","v":0},{"$f":" Time!GVN$172","v":0},{"$f":" Time!GVO$172","v":0},{"$f":" Time!GVP$172","v":0},{"$f":" Time!GVQ$172","v":0},{"$f":" Time!GVR$172","v":0},{"$f":" Time!GVS$172","v":0},{"$f":" Time!GVT$172","v":0},{"$f":" Time!GVU$172","v":0},{"$f":" Time!GVV$172","v":0},{"$f":" Time!GVW$172","v":0},{"$f":" Time!GVX$172","v":0},{"$f":" Time!GVY$172","v":0},{"$f":" Time!GVZ$172","v":0},{"$f":" Time!GWA$172","v":0},{"$f":" Time!GWB$172","v":0},{"$f":" Time!GWC$172","v":0},{"$f":" Time!GWD$172","v":0},{"$f":" Time!GWE$172","v":0},{"$f":" Time!GWF$172","v":0},{"$f":" Time!GWG$172","v":0},{"$f":" Time!GWH$172","v":0},{"$f":" Time!GWI$172","v":0},{"$f":" Time!GWJ$172","v":0},{"$f":" Time!GWK$172","v":0},{"$f":" Time!GWL$172","v":0},{"$f":" Time!GWM$172","v":0},{"$f":" Time!GWN$172","v":0},{"$f":" Time!GWO$172","v":0},{"$f":" Time!GWP$172","v":0},{"$f":" Time!GWQ$172","v":0},{"$f":" Time!GWR$172","v":0},{"$f":" Time!GWS$172","v":0},{"$f":" Time!GWT$172","v":0},{"$f":" Time!GWU$172","v":0},{"$f":" Time!GWV$172","v":0},{"$f":" Time!GWW$172","v":0},{"$f":" Time!GWX$172","v":0},{"$f":" Time!GWY$172","v":0},{"$f":" Time!GWZ$172","v":0},{"$f":" Time!GXA$172","v":0},{"$f":" Time!GXB$172","v":0},{"$f":" Time!GXC$172","v":0},{"$f":" Time!GXD$172","v":0},{"$f":" Time!GXE$172","v":0},{"$f":" Time!GXF$172","v":0},{"$f":" Time!GXG$172","v":0},{"$f":" Time!GXH$172","v":0},{"$f":" Time!GXI$172","v":0},{"$f":" Time!GXJ$172","v":0},{"$f":" Time!GXK$172","v":0},{"$f":" Time!GXL$172","v":0},{"$f":" Time!GXM$172","v":0},{"$f":" Time!GXN$172","v":0},{"$f":" Time!GXO$172","v":0},{"$f":" Time!GXP$172","v":0},{"$f":" Time!GXQ$172","v":0},{"$f":" Time!GXR$172","v":0},{"$f":" Time!GXS$172","v":0},{"$f":" Time!GXT$172","v":0},{"$f":" Time!GXU$172","v":0},{"$f":" Time!GXV$172","v":0},{"$f":" Time!GXW$172","v":0},{"$f":" Time!GXX$172","v":0},{"$f":" Time!GXY$172","v":0},{"$f":" Time!GXZ$172","v":0},{"$f":" Time!GYA$172","v":0},{"$f":" Time!GYB$172","v":0},{"$f":" Time!GYC$172","v":0},{"$f":" Time!GYD$172","v":0},{"$f":" Time!GYE$172","v":0},{"$f":" Time!GYF$172","v":0},{"$f":" Time!GYG$172","v":0},{"$f":" Time!GYH$172","v":0},{"$f":" Time!GYI$172","v":0},{"$f":" Time!GYJ$172","v":0},{"$f":" Time!GYK$172","v":0},{"$f":" Time!GYL$172","v":0},{"$f":" Time!GYM$172","v":0},{"$f":" Time!GYN$172","v":0},{"$f":" Time!GYO$172","v":0},{"$f":" Time!GYP$172","v":0},{"$f":" Time!GYQ$172","v":0},{"$f":" Time!GYR$172","v":0},{"$f":" Time!GYS$172","v":0},{"$f":" Time!GYT$172","v":0},{"$f":" Time!GYU$172","v":0},{"$f":" Time!GYV$172","v":0},{"$f":" Time!GYW$172","v":0},{"$f":" Time!GYX$172","v":0},{"$f":" Time!GYY$172","v":0},{"$f":" Time!GYZ$172","v":0},{"$f":" Time!GZA$172","v":0},{"$f":" Time!GZB$172","v":0},{"$f":" Time!GZC$172","v":0},{"$f":" Time!GZD$172","v":0},{"$f":" Time!GZE$172","v":0},{"$f":" Time!GZF$172","v":0},{"$f":" Time!GZG$172","v":0},{"$f":" Time!GZH$172","v":0},{"$f":" Time!GZI$172","v":0},{"$f":" Time!GZJ$172","v":0},{"$f":" Time!GZK$172","v":0},{"$f":" Time!GZL$172","v":0},{"$f":" Time!GZM$172","v":0},{"$f":" Time!GZN$172","v":0},{"$f":" Time!GZO$172","v":0},{"$f":" Time!GZP$172","v":0},{"$f":" Time!GZQ$172","v":0},{"$f":" Time!GZR$172","v":0},{"$f":" Time!GZS$172","v":0},{"$f":" Time!GZT$172","v":0},{"$f":" Time!GZU$172","v":0},{"$f":" Time!GZV$172","v":0},{"$f":" Time!GZW$172","v":0},{"$f":" Time!GZX$172","v":0},{"$f":" Time!GZY$172","v":0},{"$f":" Time!GZZ$172","v":0},{"$f":" Time!HAA$172","v":0},{"$f":" Time!HAB$172","v":0},{"$f":" Time!HAC$172","v":0},{"$f":" Time!HAD$172","v":0},{"$f":" Time!HAE$172","v":0},{"$f":" Time!HAF$172","v":0},{"$f":" Time!HAG$172","v":0},{"$f":" Time!HAH$172","v":0},{"$f":" Time!HAI$172","v":0},{"$f":" Time!HAJ$172","v":0},{"$f":" Time!HAK$172","v":0},{"$f":" Time!HAL$172","v":0},{"$f":" Time!HAM$172","v":0},{"$f":" Time!HAN$172","v":0},{"$f":" Time!HAO$172","v":0},{"$f":" Time!HAP$172","v":0},{"$f":" Time!HAQ$172","v":0},{"$f":" Time!HAR$172","v":0},{"$f":" Time!HAS$172","v":0},{"$f":" Time!HAT$172","v":0},{"$f":" Time!HAU$172","v":0},{"$f":" Time!HAV$172","v":0},{"$f":" Time!HAW$172","v":0},{"$f":" Time!HAX$172","v":0},{"$f":" Time!HAY$172","v":0},{"$f":" Time!HAZ$172","v":0},{"$f":" Time!HBA$172","v":0},{"$f":" Time!HBB$172","v":0},{"$f":" Time!HBC$172","v":0},{"$f":" Time!HBD$172","v":0},{"$f":" Time!HBE$172","v":0},{"$f":" Time!HBF$172","v":0},{"$f":" Time!HBG$172","v":0},{"$f":" Time!HBH$172","v":0},{"$f":" Time!HBI$172","v":0},{"$f":" Time!HBJ$172","v":0},{"$f":" Time!HBK$172","v":0},{"$f":" Time!HBL$172","v":0},{"$f":" Time!HBM$172","v":0},{"$f":" Time!HBN$172","v":0},{"$f":" Time!HBO$172","v":0},{"$f":" Time!HBP$172","v":0},{"$f":" Time!HBQ$172","v":0},{"$f":" Time!HBR$172","v":0},{"$f":" Time!HBS$172","v":0},{"$f":" Time!HBT$172","v":0},{"$f":" Time!HBU$172","v":0},{"$f":" Time!HBV$172","v":0},{"$f":" Time!HBW$172","v":0},{"$f":" Time!HBX$172","v":0},{"$f":" Time!HBY$172","v":0},{"$f":" Time!HBZ$172","v":0},{"$f":" Time!HCA$172","v":0},{"$f":" Time!HCB$172","v":0},{"$f":" Time!HCC$172","v":0},{"$f":" Time!HCD$172","v":0},{"$f":" Time!HCE$172","v":0},{"$f":" Time!HCF$172","v":0},{"$f":" Time!HCG$172","v":0},{"$f":" Time!HCH$172","v":0},{"$f":" Time!HCI$172","v":0},{"$f":" Time!HCJ$172","v":0},{"$f":" Time!HCK$172","v":0},{"$f":" Time!HCL$172","v":0},{"$f":" Time!HCM$172","v":0},{"$f":" Time!HCN$172","v":0},{"$f":" Time!HCO$172","v":0},{"$f":" Time!HCP$172","v":0},{"$f":" Time!HCQ$172","v":0},{"$f":" Time!HCR$172","v":0},{"$f":" Time!HCS$172","v":0},{"$f":" Time!HCT$172","v":0},{"$f":" Time!HCU$172","v":0},{"$f":" Time!HCV$172","v":0},{"$f":" Time!HCW$172","v":0},{"$f":" Time!HCX$172","v":0},{"$f":" Time!HCY$172","v":0},{"$f":" Time!HCZ$172","v":0},{"$f":" Time!HDA$172","v":0},{"$f":" Time!HDB$172","v":0},{"$f":" Time!HDC$172","v":0},{"$f":" Time!HDD$172","v":0},{"$f":" Time!HDE$172","v":0},{"$f":" Time!HDF$172","v":0},{"$f":" Time!HDG$172","v":0},{"$f":" Time!HDH$172","v":0},{"$f":" Time!HDI$172","v":0},{"$f":" Time!HDJ$172","v":0},{"$f":" Time!HDK$172","v":0},{"$f":" Time!HDL$172","v":0},{"$f":" Time!HDM$172","v":0},{"$f":" Time!HDN$172","v":0},{"$f":" Time!HDO$172","v":0},{"$f":" Time!HDP$172","v":0},{"$f":" Time!HDQ$172","v":0},{"$f":" Time!HDR$172","v":0},{"$f":" Time!HDS$172","v":0},{"$f":" Time!HDT$172","v":0},{"$f":" Time!HDU$172","v":0},{"$f":" Time!HDV$172","v":0},{"$f":" Time!HDW$172","v":0},{"$f":" Time!HDX$172","v":0},{"$f":" Time!HDY$172","v":0},{"$f":" Time!HDZ$172","v":0},{"$f":" Time!HEA$172","v":0},{"$f":" Time!HEB$172","v":0},{"$f":" Time!HEC$172","v":0},{"$f":" Time!HED$172","v":0},{"$f":" Time!HEE$172","v":0},{"$f":" Time!HEF$172","v":0},{"$f":" Time!HEG$172","v":0},{"$f":" Time!HEH$172","v":0},{"$f":" Time!HEI$172","v":0},{"$f":" Time!HEJ$172","v":0},{"$f":" Time!HEK$172","v":0},{"$f":" Time!HEL$172","v":0},{"$f":" Time!HEM$172","v":0},{"$f":" Time!HEN$172","v":0},{"$f":" Time!HEO$172","v":0},{"$f":" Time!HEP$172","v":0},{"$f":" Time!HEQ$172","v":0},{"$f":" Time!HER$172","v":0},{"$f":" Time!HES$172","v":0},{"$f":" Time!HET$172","v":0},{"$f":" Time!HEU$172","v":0},{"$f":" Time!HEV$172","v":0},{"$f":" Time!HEW$172","v":0},{"$f":" Time!HEX$172","v":0},{"$f":" Time!HEY$172","v":0},{"$f":" Time!HEZ$172","v":0},{"$f":" Time!HFA$172","v":0},{"$f":" Time!HFB$172","v":0},{"$f":" Time!HFC$172","v":0},{"$f":" Time!HFD$172","v":0},{"$f":" Time!HFE$172","v":0},{"$f":" Time!HFF$172","v":0},{"$f":" Time!HFG$172","v":0},{"$f":" Time!HFH$172","v":0},{"$f":" Time!HFI$172","v":0},{"$f":" Time!HFJ$172","v":0},{"$f":" Time!HFK$172","v":0},{"$f":" Time!HFL$172","v":0},{"$f":" Time!HFM$172","v":0},{"$f":" Time!HFN$172","v":0},{"$f":" Time!HFO$172","v":0},{"$f":" Time!HFP$172","v":0},{"$f":" Time!HFQ$172","v":0},{"$f":" Time!HFR$172","v":0},{"$f":" Time!HFS$172","v":0},{"$f":" Time!HFT$172","v":0},{"$f":" Time!HFU$172","v":0},{"$f":" Time!HFV$172","v":0},{"$f":" Time!HFW$172","v":0},{"$f":" Time!HFX$172","v":0},{"$f":" Time!HFY$172","v":0},{"$f":" Time!HFZ$172","v":0},{"$f":" Time!HGA$172","v":0},{"$f":" Time!HGB$172","v":0},{"$f":" Time!HGC$172","v":0},{"$f":" Time!HGD$172","v":0},{"$f":" Time!HGE$172","v":0},{"$f":" Time!HGF$172","v":0},{"$f":" Time!HGG$172","v":0},{"$f":" Time!HGH$172","v":0},{"$f":" Time!HGI$172","v":0},{"$f":" Time!HGJ$172","v":0},{"$f":" Time!HGK$172","v":0},{"$f":" Time!HGL$172","v":0},{"$f":" Time!HGM$172","v":0},{"$f":" Time!HGN$172","v":0},{"$f":" Time!HGO$172","v":0},{"$f":" Time!HGP$172","v":0},{"$f":" Time!HGQ$172","v":0},{"$f":" Time!HGR$172","v":0},{"$f":" Time!HGS$172","v":0},{"$f":" Time!HGT$172","v":0},{"$f":" Time!HGU$172","v":0},{"$f":" Time!HGV$172","v":0},{"$f":" Time!HGW$172","v":0},{"$f":" Time!HGX$172","v":0},{"$f":" Time!HGY$172","v":0},{"$f":" Time!HGZ$172","v":0},{"$f":" Time!HHA$172","v":0},{"$f":" Time!HHB$172","v":0},{"$f":" Time!HHC$172","v":0},{"$f":" Time!HHD$172","v":0},{"$f":" Time!HHE$172","v":0},{"$f":" Time!HHF$172","v":0},{"$f":" Time!HHG$172","v":0},{"$f":" Time!HHH$172","v":0},{"$f":" Time!HHI$172","v":0},{"$f":" Time!HHJ$172","v":0},{"$f":" Time!HHK$172","v":0},{"$f":" Time!HHL$172","v":0},{"$f":" Time!HHM$172","v":0},{"$f":" Time!HHN$172","v":0},{"$f":" Time!HHO$172","v":0},{"$f":" Time!HHP$172","v":0},{"$f":" Time!HHQ$172","v":0},{"$f":" Time!HHR$172","v":0},{"$f":" Time!HHS$172","v":0},{"$f":" Time!HHT$172","v":0},{"$f":" Time!HHU$172","v":0},{"$f":" Time!HHV$172","v":0},{"$f":" Time!HHW$172","v":0},{"$f":" Time!HHX$172","v":0},{"$f":" Time!HHY$172","v":0},{"$f":" Time!HHZ$172","v":0},{"$f":" Time!HIA$172","v":0},{"$f":" Time!HIB$172","v":0},{"$f":" Time!HIC$172","v":0},{"$f":" Time!HID$172","v":0},{"$f":" Time!HIE$172","v":0},{"$f":" Time!HIF$172","v":0},{"$f":" Time!HIG$172","v":0},{"$f":" Time!HIH$172","v":0},{"$f":" Time!HII$172","v":0},{"$f":" Time!HIJ$172","v":0},{"$f":" Time!HIK$172","v":0},{"$f":" Time!HIL$172","v":0},{"$f":" Time!HIM$172","v":0},{"$f":" Time!HIN$172","v":0},{"$f":" Time!HIO$172","v":0},{"$f":" Time!HIP$172","v":0},{"$f":" Time!HIQ$172","v":0},{"$f":" Time!HIR$172","v":0},{"$f":" Time!HIS$172","v":0},{"$f":" Time!HIT$172","v":0},{"$f":" Time!HIU$172","v":0},{"$f":" Time!HIV$172","v":0},{"$f":" Time!HIW$172","v":0},{"$f":" Time!HIX$172","v":0},{"$f":" Time!HIY$172","v":0},{"$f":" Time!HIZ$172","v":0},{"$f":" Time!HJA$172","v":0},{"$f":" Time!HJB$172","v":0},{"$f":" Time!HJC$172","v":0},{"$f":" Time!HJD$172","v":0},{"$f":" Time!HJE$172","v":0},{"$f":" Time!HJF$172","v":0},{"$f":" Time!HJG$172","v":0},{"$f":" Time!HJH$172","v":0},{"$f":" Time!HJI$172","v":0},{"$f":" Time!HJJ$172","v":0},{"$f":" Time!HJK$172","v":0},{"$f":" Time!HJL$172","v":0},{"$f":" Time!HJM$172","v":0},{"$f":" Time!HJN$172","v":0},{"$f":" Time!HJO$172","v":0},{"$f":" Time!HJP$172","v":0},{"$f":" Time!HJQ$172","v":0},{"$f":" Time!HJR$172","v":0},{"$f":" Time!HJS$172","v":0},{"$f":" Time!HJT$172","v":0},{"$f":" Time!HJU$172","v":0},{"$f":" Time!HJV$172","v":0},{"$f":" Time!HJW$172","v":0},{"$f":" Time!HJX$172","v":0},{"$f":" Time!HJY$172","v":0},{"$f":" Time!HJZ$172","v":0},{"$f":" Time!HKA$172","v":0},{"$f":" Time!HKB$172","v":0},{"$f":" Time!HKC$172","v":0},{"$f":" Time!HKD$172","v":0},{"$f":" Time!HKE$172","v":0},{"$f":" Time!HKF$172","v":0},{"$f":" Time!HKG$172","v":0},{"$f":" Time!HKH$172","v":0},{"$f":" Time!HKI$172","v":0},{"$f":" Time!HKJ$172","v":0},{"$f":" Time!HKK$172","v":0},{"$f":" Time!HKL$172","v":0},{"$f":" Time!HKM$172","v":0},{"$f":" Time!HKN$172","v":0},{"$f":" Time!HKO$172","v":0},{"$f":" Time!HKP$172","v":0},{"$f":" Time!HKQ$172","v":0},{"$f":" Time!HKR$172","v":0},{"$f":" Time!HKS$172","v":0},{"$f":" Time!HKT$172","v":0},{"$f":" Time!HKU$172","v":0},{"$f":" Time!HKV$172","v":0},{"$f":" Time!HKW$172","v":0},{"$f":" Time!HKX$172","v":0},{"$f":" Time!HKY$172","v":0},{"$f":" Time!HKZ$172","v":0},{"$f":" Time!HLA$172","v":0},{"$f":" Time!HLB$172","v":0},{"$f":" Time!HLC$172","v":0},{"$f":" Time!HLD$172","v":0},{"$f":" Time!HLE$172","v":0},{"$f":" Time!HLF$172","v":0},{"$f":" Time!HLG$172","v":0},{"$f":" Time!HLH$172","v":0},{"$f":" Time!HLI$172","v":0},{"$f":" Time!HLJ$172","v":0},{"$f":" Time!HLK$172","v":0},{"$f":" Time!HLL$172","v":0},{"$f":" Time!HLM$172","v":0},{"$f":" Time!HLN$172","v":0},{"$f":" Time!HLO$172","v":0},{"$f":" Time!HLP$172","v":0},{"$f":" Time!HLQ$172","v":0},{"$f":" Time!HLR$172","v":0},{"$f":" Time!HLS$172","v":0},{"$f":" Time!HLT$172","v":0},{"$f":" Time!HLU$172","v":0},{"$f":" Time!HLV$172","v":0},{"$f":" Time!HLW$172","v":0},{"$f":" Time!HLX$172","v":0},{"$f":" Time!HLY$172","v":0},{"$f":" Time!HLZ$172","v":0},{"$f":" Time!HMA$172","v":0},{"$f":" Time!HMB$172","v":0},{"$f":" Time!HMC$172","v":0},{"$f":" Time!HMD$172","v":0},{"$f":" Time!HME$172","v":0},{"$f":" Time!HMF$172","v":0},{"$f":" Time!HMG$172","v":0},{"$f":" Time!HMH$172","v":0},{"$f":" Time!HMI$172","v":0},{"$f":" Time!HMJ$172","v":0},{"$f":" Time!HMK$172","v":0},{"$f":" Time!HML$172","v":0},{"$f":" Time!HMM$172","v":0},{"$f":" Time!HMN$172","v":0},{"$f":" Time!HMO$172","v":0},{"$f":" Time!HMP$172","v":0},{"$f":" Time!HMQ$172","v":0},{"$f":" Time!HMR$172","v":0},{"$f":" Time!HMS$172","v":0},{"$f":" Time!HMT$172","v":0},{"$f":" Time!HMU$172","v":0},{"$f":" Time!HMV$172","v":0},{"$f":" Time!HMW$172","v":0},{"$f":" Time!HMX$172","v":0},{"$f":" Time!HMY$172","v":0},{"$f":" Time!HMZ$172","v":0},{"$f":" Time!HNA$172","v":0},{"$f":" Time!HNB$172","v":0},{"$f":" Time!HNC$172","v":0},{"$f":" Time!HND$172","v":0},{"$f":" Time!HNE$172","v":0},{"$f":" Time!HNF$172","v":0},{"$f":" Time!HNG$172","v":0},{"$f":" Time!HNH$172","v":0},{"$f":" Time!HNI$172","v":0},{"$f":" Time!HNJ$172","v":0},{"$f":" Time!HNK$172","v":0},{"$f":" Time!HNL$172","v":0},{"$f":" Time!HNM$172","v":0},{"$f":" Time!HNN$172","v":0},{"$f":" Time!HNO$172","v":0},{"$f":" Time!HNP$172","v":0},{"$f":" Time!HNQ$172","v":0},{"$f":" Time!HNR$172","v":0},{"$f":" Time!HNS$172","v":0},{"$f":" Time!HNT$172","v":0},{"$f":" Time!HNU$172","v":0},{"$f":" Time!HNV$172","v":0},{"$f":" Time!HNW$172","v":0},{"$f":" Time!HNX$172","v":0},{"$f":" Time!HNY$172","v":0},{"$f":" Time!HNZ$172","v":0},{"$f":" Time!HOA$172","v":0},{"$f":" Time!HOB$172","v":0},{"$f":" Time!HOC$172","v":0},{"$f":" Time!HOD$172","v":0},{"$f":" Time!HOE$172","v":0},{"$f":" Time!HOF$172","v":0},{"$f":" Time!HOG$172","v":0},{"$f":" Time!HOH$172","v":0},{"$f":" Time!HOI$172","v":0},{"$f":" Time!HOJ$172","v":0},{"$f":" Time!HOK$172","v":0},{"$f":" Time!HOL$172","v":0},{"$f":" Time!HOM$172","v":0},{"$f":" Time!HON$172","v":0},{"$f":" Time!HOO$172","v":0},{"$f":" Time!HOP$172","v":0},{"$f":" Time!HOQ$172","v":0},{"$f":" Time!HOR$172","v":0},{"$f":" Time!HOS$172","v":0},{"$f":" Time!HOT$172","v":0},{"$f":" Time!HOU$172","v":0},{"$f":" Time!HOV$172","v":0},{"$f":" Time!HOW$172","v":0},{"$f":" Time!HOX$172","v":0},{"$f":" Time!HOY$172","v":0},{"$f":" Time!HOZ$172","v":0},{"$f":" Time!HPA$172","v":0},{"$f":" Time!HPB$172","v":0},{"$f":" Time!HPC$172","v":0},{"$f":" Time!HPD$172","v":0},{"$f":" Time!HPE$172","v":0},{"$f":" Time!HPF$172","v":0},{"$f":" Time!HPG$172","v":0},{"$f":" Time!HPH$172","v":0},{"$f":" Time!HPI$172","v":0},{"$f":" Time!HPJ$172","v":0},{"$f":" Time!HPK$172","v":0},{"$f":" Time!HPL$172","v":0},{"$f":" Time!HPM$172","v":0},{"$f":" Time!HPN$172","v":0},{"$f":" Time!HPO$172","v":0},{"$f":" Time!HPP$172","v":0},{"$f":" Time!HPQ$172","v":0},{"$f":" Time!HPR$172","v":0},{"$f":" Time!HPS$172","v":0},{"$f":" Time!HPT$172","v":0},{"$f":" Time!HPU$172","v":0},{"$f":" Time!HPV$172","v":0},{"$f":" Time!HPW$172","v":0},{"$f":" Time!HPX$172","v":0},{"$f":" Time!HPY$172","v":0},{"$f":" Time!HPZ$172","v":0},{"$f":" Time!HQA$172","v":0},{"$f":" Time!HQB$172","v":0},{"$f":" Time!HQC$172","v":0},{"$f":" Time!HQD$172","v":0},{"$f":" Time!HQE$172","v":0},{"$f":" Time!HQF$172","v":0},{"$f":" Time!HQG$172","v":0},{"$f":" Time!HQH$172","v":0},{"$f":" Time!HQI$172","v":0},{"$f":" Time!HQJ$172","v":0},{"$f":" Time!HQK$172","v":0},{"$f":" Time!HQL$172","v":0},{"$f":" Time!HQM$172","v":0},{"$f":" Time!HQN$172","v":0},{"$f":" Time!HQO$172","v":0},{"$f":" Time!HQP$172","v":0},{"$f":" Time!HQQ$172","v":0},{"$f":" Time!HQR$172","v":0},{"$f":" Time!HQS$172","v":0},{"$f":" Time!HQT$172","v":0},{"$f":" Time!HQU$172","v":0},{"$f":" Time!HQV$172","v":0},{"$f":" Time!HQW$172","v":0},{"$f":" Time!HQX$172","v":0},{"$f":" Time!HQY$172","v":0},{"$f":" Time!HQZ$172","v":0},{"$f":" Time!HRA$172","v":0},{"$f":" Time!HRB$172","v":0},{"$f":" Time!HRC$172","v":0},{"$f":" Time!HRD$172","v":0},{"$f":" Time!HRE$172","v":0},{"$f":" Time!HRF$172","v":0},{"$f":" Time!HRG$172","v":0},{"$f":" Time!HRH$172","v":0},{"$f":" Time!HRI$172","v":0},{"$f":" Time!HRJ$172","v":0},{"$f":" Time!HRK$172","v":0},{"$f":" Time!HRL$172","v":0},{"$f":" Time!HRM$172","v":0},{"$f":" Time!HRN$172","v":0},{"$f":" Time!HRO$172","v":0},{"$f":" Time!HRP$172","v":0},{"$f":" Time!HRQ$172","v":0},{"$f":" Time!HRR$172","v":0},{"$f":" Time!HRS$172","v":0},{"$f":" Time!HRT$172","v":0},{"$f":" Time!HRU$172","v":0},{"$f":" Time!HRV$172","v":0},{"$f":" Time!HRW$172","v":0},{"$f":" Time!HRX$172","v":0},{"$f":" Time!HRY$172","v":0},{"$f":" Time!HRZ$172","v":0},{"$f":" Time!HSA$172","v":0},{"$f":" Time!HSB$172","v":0},{"$f":" Time!HSC$172","v":0},{"$f":" Time!HSD$172","v":0},{"$f":" Time!HSE$172","v":0},{"$f":" Time!HSF$172","v":0},{"$f":" Time!HSG$172","v":0},{"$f":" Time!HSH$172","v":0},{"$f":" Time!HSI$172","v":0},{"$f":" Time!HSJ$172","v":0},{"$f":" Time!HSK$172","v":0},{"$f":" Time!HSL$172","v":0},{"$f":" Time!HSM$172","v":0},{"$f":" Time!HSN$172","v":0},{"$f":" Time!HSO$172","v":0},{"$f":" Time!HSP$172","v":0},{"$f":" Time!HSQ$172","v":0},{"$f":" Time!HSR$172","v":0},{"$f":" Time!HSS$172","v":0},{"$f":" Time!HST$172","v":0},{"$f":" Time!HSU$172","v":0},{"$f":" Time!HSV$172","v":0},{"$f":" Time!HSW$172","v":0},{"$f":" Time!HSX$172","v":0},{"$f":" Time!HSY$172","v":0},{"$f":" Time!HSZ$172","v":0},{"$f":" Time!HTA$172","v":0},{"$f":" Time!HTB$172","v":0},{"$f":" Time!HTC$172","v":0},{"$f":" Time!HTD$172","v":0},{"$f":" Time!HTE$172","v":0},{"$f":" Time!HTF$172","v":0},{"$f":" Time!HTG$172","v":0},{"$f":" Time!HTH$172","v":0},{"$f":" Time!HTI$172","v":0},{"$f":" Time!HTJ$172","v":0},{"$f":" Time!HTK$172","v":0},{"$f":" Time!HTL$172","v":0},{"$f":" Time!HTM$172","v":0},{"$f":" Time!HTN$172","v":0},{"$f":" Time!HTO$172","v":0},{"$f":" Time!HTP$172","v":0},{"$f":" Time!HTQ$172","v":0},{"$f":" Time!HTR$172","v":0},{"$f":" Time!HTS$172","v":0},{"$f":" Time!HTT$172","v":0},{"$f":" Time!HTU$172","v":0},{"$f":" Time!HTV$172","v":0},{"$f":" Time!HTW$172","v":0},{"$f":" Time!HTX$172","v":0},{"$f":" Time!HTY$172","v":0},{"$f":" Time!HTZ$172","v":0},{"$f":" Time!HUA$172","v":0},{"$f":" Time!HUB$172","v":0},{"$f":" Time!HUC$172","v":0},{"$f":" Time!HUD$172","v":0},{"$f":" Time!HUE$172","v":0},{"$f":" Time!HUF$172","v":0},{"$f":" Time!HUG$172","v":0},{"$f":" Time!HUH$172","v":0},{"$f":" Time!HUI$172","v":0},{"$f":" Time!HUJ$172","v":0},{"$f":" Time!HUK$172","v":0},{"$f":" Time!HUL$172","v":0},{"$f":" Time!HUM$172","v":0},{"$f":" Time!HUN$172","v":0},{"$f":" Time!HUO$172","v":0},{"$f":" Time!HUP$172","v":0},{"$f":" Time!HUQ$172","v":0},{"$f":" Time!HUR$172","v":0},{"$f":" Time!HUS$172","v":0},{"$f":" Time!HUT$172","v":0},{"$f":" Time!HUU$172","v":0},{"$f":" Time!HUV$172","v":0},{"$f":" Time!HUW$172","v":0},{"$f":" Time!HUX$172","v":0},{"$f":" Time!HUY$172","v":0},{"$f":" Time!HUZ$172","v":0},{"$f":" Time!HVA$172","v":0},{"$f":" Time!HVB$172","v":0},{"$f":" Time!HVC$172","v":0},{"$f":" Time!HVD$172","v":0},{"$f":" Time!HVE$172","v":0},{"$f":" Time!HVF$172","v":0},{"$f":" Time!HVG$172","v":0},{"$f":" Time!HVH$172","v":0},{"$f":" Time!HVI$172","v":0},{"$f":" Time!HVJ$172","v":0},{"$f":" Time!HVK$172","v":0},{"$f":" Time!HVL$172","v":0},{"$f":" Time!HVM$172","v":0},{"$f":" Time!HVN$172","v":0},{"$f":" Time!HVO$172","v":0},{"$f":" Time!HVP$172","v":0},{"$f":" Time!HVQ$172","v":0},{"$f":" Time!HVR$172","v":0},{"$f":" Time!HVS$172","v":0},{"$f":" Time!HVT$172","v":0},{"$f":" Time!HVU$172","v":0},{"$f":" Time!HVV$172","v":0},{"$f":" Time!HVW$172","v":0},{"$f":" Time!HVX$172","v":0},{"$f":" Time!HVY$172","v":0},{"$f":" Time!HVZ$172","v":0},{"$f":" Time!HWA$172","v":0},{"$f":" Time!HWB$172","v":0},{"$f":" Time!HWC$172","v":0},{"$f":" Time!HWD$172","v":0},{"$f":" Time!HWE$172","v":0},{"$f":" Time!HWF$172","v":0},{"$f":" Time!HWG$172","v":0},{"$f":" Time!HWH$172","v":0},{"$f":" Time!HWI$172","v":0},{"$f":" Time!HWJ$172","v":0},{"$f":" Time!HWK$172","v":0},{"$f":" Time!HWL$172","v":0},{"$f":" Time!HWM$172","v":0},{"$f":" Time!HWN$172","v":0},{"$f":" Time!HWO$172","v":0},{"$f":" Time!HWP$172","v":0},{"$f":" Time!HWQ$172","v":0},{"$f":" Time!HWR$172","v":0},{"$f":" Time!HWS$172","v":0},{"$f":" Time!HWT$172","v":0},{"$f":" Time!HWU$172","v":0},{"$f":" Time!HWV$172","v":0},{"$f":" Time!HWW$172","v":0},{"$f":" Time!HWX$172","v":0},{"$f":" Time!HWY$172","v":0},{"$f":" Time!HWZ$172","v":0},{"$f":" Time!HXA$172","v":0},{"$f":" Time!HXB$172","v":0},{"$f":" Time!HXC$172","v":0},{"$f":" Time!HXD$172","v":0},{"$f":" Time!HXE$172","v":0},{"$f":" Time!HXF$172","v":0},{"$f":" Time!HXG$172","v":0},{"$f":" Time!HXH$172","v":0},{"$f":" Time!HXI$172","v":0},{"$f":" Time!HXJ$172","v":0},{"$f":" Time!HXK$172","v":0},{"$f":" Time!HXL$172","v":0},{"$f":" Time!HXM$172","v":0},{"$f":" Time!HXN$172","v":0},{"$f":" Time!HXO$172","v":0},{"$f":" Time!HXP$172","v":0},{"$f":" Time!HXQ$172","v":0},{"$f":" Time!HXR$172","v":0},{"$f":" Time!HXS$172","v":0},{"$f":" Time!HXT$172","v":0},{"$f":" Time!HXU$172","v":0},{"$f":" Time!HXV$172","v":0},{"$f":" Time!HXW$172","v":0},{"$f":" Time!HXX$172","v":0},{"$f":" Time!HXY$172","v":0},{"$f":" Time!HXZ$172","v":0},{"$f":" Time!HYA$172","v":0},{"$f":" Time!HYB$172","v":0},{"$f":" Time!HYC$172","v":0},{"$f":" Time!HYD$172","v":0},{"$f":" Time!HYE$172","v":0},{"$f":" Time!HYF$172","v":0},{"$f":" Time!HYG$172","v":0},{"$f":" Time!HYH$172","v":0},{"$f":" Time!HYI$172","v":0},{"$f":" Time!HYJ$172","v":0},{"$f":" Time!HYK$172","v":0},{"$f":" Time!HYL$172","v":0},{"$f":" Time!HYM$172","v":0},{"$f":" Time!HYN$172","v":0},{"$f":" Time!HYO$172","v":0},{"$f":" Time!HYP$172","v":0},{"$f":" Time!HYQ$172","v":0},{"$f":" Time!HYR$172","v":0},{"$f":" Time!HYS$172","v":0},{"$f":" Time!HYT$172","v":0},{"$f":" Time!HYU$172","v":0},{"$f":" Time!HYV$172","v":0},{"$f":" Time!HYW$172","v":0},{"$f":" Time!HYX$172","v":0},{"$f":" Time!HYY$172","v":0},{"$f":" Time!HYZ$172","v":0},{"$f":" Time!HZA$172","v":0},{"$f":" Time!HZB$172","v":0},{"$f":" Time!HZC$172","v":0},{"$f":" Time!HZD$172","v":0},{"$f":" Time!HZE$172","v":0},{"$f":" Time!HZF$172","v":0},{"$f":" Time!HZG$172","v":0},{"$f":" Time!HZH$172","v":0},{"$f":" Time!HZI$172","v":0},{"$f":" Time!HZJ$172","v":0},{"$f":" Time!HZK$172","v":0},{"$f":" Time!HZL$172","v":0},{"$f":" Time!HZM$172","v":0},{"$f":" Time!HZN$172","v":0},{"$f":" Time!HZO$172","v":0},{"$f":" Time!HZP$172","v":0},{"$f":" Time!HZQ$172","v":0},{"$f":" Time!HZR$172","v":0},{"$f":" Time!HZS$172","v":0},{"$f":" Time!HZT$172","v":0},{"$f":" Time!HZU$172","v":0},{"$f":" Time!HZV$172","v":0},{"$f":" Time!HZW$172","v":0},{"$f":" Time!HZX$172","v":0},{"$f":" Time!HZY$172","v":0},{"$f":" Time!HZZ$172","v":0},{"$f":" Time!IAA$172","v":0},{"$f":" Time!IAB$172","v":0},{"$f":" Time!IAC$172","v":0},{"$f":" Time!IAD$172","v":0},{"$f":" Time!IAE$172","v":0},{"$f":" Time!IAF$172","v":0},{"$f":" Time!IAG$172","v":0},{"$f":" Time!IAH$172","v":0},{"$f":" Time!IAI$172","v":0},{"$f":" Time!IAJ$172","v":0},{"$f":" Time!IAK$172","v":0},{"$f":" Time!IAL$172","v":0},{"$f":" Time!IAM$172","v":0},{"$f":" Time!IAN$172","v":0},{"$f":" Time!IAO$172","v":0},{"$f":" Time!IAP$172","v":0},{"$f":" Time!IAQ$172","v":0},{"$f":" Time!IAR$172","v":0},{"$f":" Time!IAS$172","v":0},{"$f":" Time!IAT$172","v":0},{"$f":" Time!IAU$172","v":0},{"$f":" Time!IAV$172","v":0},{"$f":" Time!IAW$172","v":0},{"$f":" Time!IAX$172","v":0},{"$f":" Time!IAY$172","v":0},{"$f":" Time!IAZ$172","v":0},{"$f":" Time!IBA$172","v":0},{"$f":" Time!IBB$172","v":0},{"$f":" Time!IBC$172","v":0},{"$f":" Time!IBD$172","v":0},{"$f":" Time!IBE$172","v":0},{"$f":" Time!IBF$172","v":0},{"$f":" Time!IBG$172","v":0},{"$f":" Time!IBH$172","v":0},{"$f":" Time!IBI$172","v":0},{"$f":" Time!IBJ$172","v":0},{"$f":" Time!IBK$172","v":0},{"$f":" Time!IBL$172","v":0},{"$f":" Time!IBM$172","v":0},{"$f":" Time!IBN$172","v":0},{"$f":" Time!IBO$172","v":0},{"$f":" Time!IBP$172","v":0},{"$f":" Time!IBQ$172","v":0},{"$f":" Time!IBR$172","v":0},{"$f":" Time!IBS$172","v":0},{"$f":" Time!IBT$172","v":0},{"$f":" Time!IBU$172","v":0},{"$f":" Time!IBV$172","v":0},{"$f":" Time!IBW$172","v":0},{"$f":" Time!IBX$172","v":0},{"$f":" Time!IBY$172","v":0},{"$f":" Time!IBZ$172","v":0},{"$f":" Time!ICA$172","v":0},{"$f":" Time!ICB$172","v":0},{"$f":" Time!ICC$172","v":0},{"$f":" Time!ICD$172","v":0},{"$f":" Time!ICE$172","v":0},{"$f":" Time!ICF$172","v":0},{"$f":" Time!ICG$172","v":0},{"$f":" Time!ICH$172","v":0},{"$f":" Time!ICI$172","v":0},{"$f":" Time!ICJ$172","v":0},{"$f":" Time!ICK$172","v":0},{"$f":" Time!ICL$172","v":0},{"$f":" Time!ICM$172","v":0},{"$f":" Time!ICN$172","v":0},{"$f":" Time!ICO$172","v":0},{"$f":" Time!ICP$172","v":0},{"$f":" Time!ICQ$172","v":0},{"$f":" Time!ICR$172","v":0},{"$f":" Time!ICS$172","v":0},{"$f":" Time!ICT$172","v":0},{"$f":" Time!ICU$172","v":0},{"$f":" Time!ICV$172","v":0},{"$f":" Time!ICW$172","v":0},{"$f":" Time!ICX$172","v":0},{"$f":" Time!ICY$172","v":0},{"$f":" Time!ICZ$172","v":0},{"$f":" Time!IDA$172","v":0},{"$f":" Time!IDB$172","v":0},{"$f":" Time!IDC$172","v":0},{"$f":" Time!IDD$172","v":0},{"$f":" Time!IDE$172","v":0},{"$f":" Time!IDF$172","v":0},{"$f":" Time!IDG$172","v":0},{"$f":" Time!IDH$172","v":0},{"$f":" Time!IDI$172","v":0},{"$f":" Time!IDJ$172","v":0},{"$f":" Time!IDK$172","v":0},{"$f":" Time!IDL$172","v":0},{"$f":" Time!IDM$172","v":0},{"$f":" Time!IDN$172","v":0},{"$f":" Time!IDO$172","v":0},{"$f":" Time!IDP$172","v":0},{"$f":" Time!IDQ$172","v":0},{"$f":" Time!IDR$172","v":0},{"$f":" Time!IDS$172","v":0},{"$f":" Time!IDT$172","v":0},{"$f":" Time!IDU$172","v":0},{"$f":" Time!IDV$172","v":0},{"$f":" Time!IDW$172","v":0},{"$f":" Time!IDX$172","v":0},{"$f":" Time!IDY$172","v":0},{"$f":" Time!IDZ$172","v":0},{"$f":" Time!IEA$172","v":0},{"$f":" Time!IEB$172","v":0},{"$f":" Time!IEC$172","v":0},{"$f":" Time!IED$172","v":0},{"$f":" Time!IEE$172","v":0},{"$f":" Time!IEF$172","v":0},{"$f":" Time!IEG$172","v":0},{"$f":" Time!IEH$172","v":0},{"$f":" Time!IEI$172","v":0},{"$f":" Time!IEJ$172","v":0},{"$f":" Time!IEK$172","v":0},{"$f":" Time!IEL$172","v":0},{"$f":" Time!IEM$172","v":0},{"$f":" Time!IEN$172","v":0},{"$f":" Time!IEO$172","v":0},{"$f":" Time!IEP$172","v":0},{"$f":" Time!IEQ$172","v":0},{"$f":" Time!IER$172","v":0},{"$f":" Time!IES$172","v":0},{"$f":" Time!IET$172","v":0},{"$f":" Time!IEU$172","v":0},{"$f":" Time!IEV$172","v":0},{"$f":" Time!IEW$172","v":0},{"$f":" Time!IEX$172","v":0},{"$f":" Time!IEY$172","v":0},{"$f":" Time!IEZ$172","v":0},{"$f":" Time!IFA$172","v":0},{"$f":" Time!IFB$172","v":0},{"$f":" Time!IFC$172","v":0},{"$f":" Time!IFD$172","v":0},{"$f":" Time!IFE$172","v":0},{"$f":" Time!IFF$172","v":0},{"$f":" Time!IFG$172","v":0},{"$f":" Time!IFH$172","v":0},{"$f":" Time!IFI$172","v":0},{"$f":" Time!IFJ$172","v":0},{"$f":" Time!IFK$172","v":0},{"$f":" Time!IFL$172","v":0},{"$f":" Time!IFM$172","v":0},{"$f":" Time!IFN$172","v":0},{"$f":" Time!IFO$172","v":0},{"$f":" Time!IFP$172","v":0},{"$f":" Time!IFQ$172","v":0},{"$f":" Time!IFR$172","v":0},{"$f":" Time!IFS$172","v":0},{"$f":" Time!IFT$172","v":0},{"$f":" Time!IFU$172","v":0},{"$f":" Time!IFV$172","v":0},{"$f":" Time!IFW$172","v":0},{"$f":" Time!IFX$172","v":0},{"$f":" Time!IFY$172","v":0},{"$f":" Time!IFZ$172","v":0},{"$f":" Time!IGA$172","v":0},{"$f":" Time!IGB$172","v":0},{"$f":" Time!IGC$172","v":0},{"$f":" Time!IGD$172","v":0},{"$f":" Time!IGE$172","v":0},{"$f":" Time!IGF$172","v":0},{"$f":" Time!IGG$172","v":0},{"$f":" Time!IGH$172","v":0},{"$f":" Time!IGI$172","v":0},{"$f":" Time!IGJ$172","v":0},{"$f":" Time!IGK$172","v":0},{"$f":" Time!IGL$172","v":0},{"$f":" Time!IGM$172","v":0},{"$f":" Time!IGN$172","v":0},{"$f":" Time!IGO$172","v":0},{"$f":" Time!IGP$172","v":0},{"$f":" Time!IGQ$172","v":0},{"$f":" Time!IGR$172","v":0},{"$f":" Time!IGS$172","v":0},{"$f":" Time!IGT$172","v":0},{"$f":" Time!IGU$172","v":0},{"$f":" Time!IGV$172","v":0},{"$f":" Time!IGW$172","v":0},{"$f":" Time!IGX$172","v":0},{"$f":" Time!IGY$172","v":0},{"$f":" Time!IGZ$172","v":0},{"$f":" Time!IHA$172","v":0},{"$f":" Time!IHB$172","v":0},{"$f":" Time!IHC$172","v":0},{"$f":" Time!IHD$172","v":0},{"$f":" Time!IHE$172","v":0},{"$f":" Time!IHF$172","v":0},{"$f":" Time!IHG$172","v":0},{"$f":" Time!IHH$172","v":0},{"$f":" Time!IHI$172","v":0},{"$f":" Time!IHJ$172","v":0},{"$f":" Time!IHK$172","v":0},{"$f":" Time!IHL$172","v":0},{"$f":" Time!IHM$172","v":0},{"$f":" Time!IHN$172","v":0},{"$f":" Time!IHO$172","v":0},{"$f":" Time!IHP$172","v":0},{"$f":" Time!IHQ$172","v":0},{"$f":" Time!IHR$172","v":0},{"$f":" Time!IHS$172","v":0},{"$f":" Time!IHT$172","v":0},{"$f":" Time!IHU$172","v":0},{"$f":" Time!IHV$172","v":0},{"$f":" Time!IHW$172","v":0},{"$f":" Time!IHX$172","v":0},{"$f":" Time!IHY$172","v":0},{"$f":" Time!IHZ$172","v":0},{"$f":" Time!IIA$172","v":0},{"$f":" Time!IIB$172","v":0},{"$f":" Time!IIC$172","v":0},{"$f":" Time!IID$172","v":0},{"$f":" Time!IIE$172","v":0},{"$f":" Time!IIF$172","v":0},{"$f":" Time!IIG$172","v":0},{"$f":" Time!IIH$172","v":0},{"$f":" Time!III$172","v":0},{"$f":" Time!IIJ$172","v":0},{"$f":" Time!IIK$172","v":0},{"$f":" Time!IIL$172","v":0},{"$f":" Time!IIM$172","v":0},{"$f":" Time!IIN$172","v":0},{"$f":" Time!IIO$172","v":0},{"$f":" Time!IIP$172","v":0},{"$f":" Time!IIQ$172","v":0},{"$f":" Time!IIR$172","v":0},{"$f":" Time!IIS$172","v":0},{"$f":" Time!IIT$172","v":0},{"$f":" Time!IIU$172","v":0},{"$f":" Time!IIV$172","v":0},{"$f":" Time!IIW$172","v":0},{"$f":" Time!IIX$172","v":0},{"$f":" Time!IIY$172","v":0},{"$f":" Time!IIZ$172","v":0},{"$f":" Time!IJA$172","v":0},{"$f":" Time!IJB$172","v":0},{"$f":" Time!IJC$172","v":0},{"$f":" Time!IJD$172","v":0},{"$f":" Time!IJE$172","v":0},{"$f":" Time!IJF$172","v":0},{"$f":" Time!IJG$172","v":0},{"$f":" Time!IJH$172","v":0},{"$f":" Time!IJI$172","v":0},{"$f":" Time!IJJ$172","v":0},{"$f":" Time!IJK$172","v":0},{"$f":" Time!IJL$172","v":0},{"$f":" Time!IJM$172","v":0},{"$f":" Time!IJN$172","v":0},{"$f":" Time!IJO$172","v":0},{"$f":" Time!IJP$172","v":0},{"$f":" Time!IJQ$172","v":0},{"$f":" Time!IJR$172","v":0},{"$f":" Time!IJS$172","v":0},{"$f":" Time!IJT$172","v":0},{"$f":" Time!IJU$172","v":0},{"$f":" Time!IJV$172","v":0},{"$f":" Time!IJW$172","v":0},{"$f":" Time!IJX$172","v":0},{"$f":" Time!IJY$172","v":0},{"$f":" Time!IJZ$172","v":0},{"$f":" Time!IKA$172","v":0},{"$f":" Time!IKB$172","v":0},{"$f":" Time!IKC$172","v":0},{"$f":" Time!IKD$172","v":0},{"$f":" Time!IKE$172","v":0},{"$f":" Time!IKF$172","v":0},{"$f":" Time!IKG$172","v":0},{"$f":" Time!IKH$172","v":0},{"$f":" Time!IKI$172","v":0},{"$f":" Time!IKJ$172","v":0},{"$f":" Time!IKK$172","v":0},{"$f":" Time!IKL$172","v":0},{"$f":" Time!IKM$172","v":0},{"$f":" Time!IKN$172","v":0},{"$f":" Time!IKO$172","v":0},{"$f":" Time!IKP$172","v":0},{"$f":" Time!IKQ$172","v":0},{"$f":" Time!IKR$172","v":0},{"$f":" Time!IKS$172","v":0},{"$f":" Time!IKT$172","v":0},{"$f":" Time!IKU$172","v":0},{"$f":" Time!IKV$172","v":0},{"$f":" Time!IKW$172","v":0},{"$f":" Time!IKX$172","v":0},{"$f":" Time!IKY$172","v":0},{"$f":" Time!IKZ$172","v":0},{"$f":" Time!ILA$172","v":0},{"$f":" Time!ILB$172","v":0},{"$f":" Time!ILC$172","v":0},{"$f":" Time!ILD$172","v":0},{"$f":" Time!ILE$172","v":0},{"$f":" Time!ILF$172","v":0},{"$f":" Time!ILG$172","v":0},{"$f":" Time!ILH$172","v":0},{"$f":" Time!ILI$172","v":0},{"$f":" Time!ILJ$172","v":0},{"$f":" Time!ILK$172","v":0},{"$f":" Time!ILL$172","v":0},{"$f":" Time!ILM$172","v":0},{"$f":" Time!ILN$172","v":0},{"$f":" Time!ILO$172","v":0},{"$f":" Time!ILP$172","v":0},{"$f":" Time!ILQ$172","v":0},{"$f":" Time!ILR$172","v":0},{"$f":" Time!ILS$172","v":0},{"$f":" Time!ILT$172","v":0},{"$f":" Time!ILU$172","v":0},{"$f":" Time!ILV$172","v":0},{"$f":" Time!ILW$172","v":0},{"$f":" Time!ILX$172","v":0},{"$f":" Time!ILY$172","v":0},{"$f":" Time!ILZ$172","v":0},{"$f":" Time!IMA$172","v":0},{"$f":" Time!IMB$172","v":0},{"$f":" Time!IMC$172","v":0},{"$f":" Time!IMD$172","v":0},{"$f":" Time!IME$172","v":0},{"$f":" Time!IMF$172","v":0},{"$f":" Time!IMG$172","v":0},{"$f":" Time!IMH$172","v":0},{"$f":" Time!IMI$172","v":0},{"$f":" Time!IMJ$172","v":0},{"$f":" Time!IMK$172","v":0},{"$f":" Time!IML$172","v":0},{"$f":" Time!IMM$172","v":0},{"$f":" Time!IMN$172","v":0},{"$f":" Time!IMO$172","v":0},{"$f":" Time!IMP$172","v":0},{"$f":" Time!IMQ$172","v":0},{"$f":" Time!IMR$172","v":0},{"$f":" Time!IMS$172","v":0},{"$f":" Time!IMT$172","v":0},{"$f":" Time!IMU$172","v":0},{"$f":" Time!IMV$172","v":0},{"$f":" Time!IMW$172","v":0},{"$f":" Time!IMX$172","v":0},{"$f":" Time!IMY$172","v":0},{"$f":" Time!IMZ$172","v":0},{"$f":" Time!INA$172","v":0},{"$f":" Time!INB$172","v":0},{"$f":" Time!INC$172","v":0},{"$f":" Time!IND$172","v":0},{"$f":" Time!INE$172","v":0},{"$f":" Time!INF$172","v":0},{"$f":" Time!ING$172","v":0},{"$f":" Time!INH$172","v":0},{"$f":" Time!INI$172","v":0},{"$f":" Time!INJ$172","v":0},{"$f":" Time!INK$172","v":0},{"$f":" Time!INL$172","v":0},{"$f":" Time!INM$172","v":0},{"$f":" Time!INN$172","v":0},{"$f":" Time!INO$172","v":0},{"$f":" Time!INP$172","v":0},{"$f":" Time!INQ$172","v":0},{"$f":" Time!INR$172","v":0},{"$f":" Time!INS$172","v":0},{"$f":" Time!INT$172","v":0},{"$f":" Time!INU$172","v":0},{"$f":" Time!INV$172","v":0},{"$f":" Time!INW$172","v":0},{"$f":" Time!INX$172","v":0},{"$f":" Time!INY$172","v":0},{"$f":" Time!INZ$172","v":0},{"$f":" Time!IOA$172","v":0},{"$f":" Time!IOB$172","v":0},{"$f":" Time!IOC$172","v":0},{"$f":" Time!IOD$172","v":0},{"$f":" Time!IOE$172","v":0},{"$f":" Time!IOF$172","v":0},{"$f":" Time!IOG$172","v":0},{"$f":" Time!IOH$172","v":0},{"$f":" Time!IOI$172","v":0},{"$f":" Time!IOJ$172","v":0},{"$f":" Time!IOK$172","v":0},{"$f":" Time!IOL$172","v":0},{"$f":" Time!IOM$172","v":0},{"$f":" Time!ION$172","v":0},{"$f":" Time!IOO$172","v":0},{"$f":" Time!IOP$172","v":0},{"$f":" Time!IOQ$172","v":0},{"$f":" Time!IOR$172","v":0},{"$f":" Time!IOS$172","v":0},{"$f":" Time!IOT$172","v":0},{"$f":" Time!IOU$172","v":0},{"$f":" Time!IOV$172","v":0},{"$f":" Time!IOW$172","v":0},{"$f":" Time!IOX$172","v":0},{"$f":" Time!IOY$172","v":0},{"$f":" Time!IOZ$172","v":0},{"$f":" Time!IPA$172","v":0},{"$f":" Time!IPB$172","v":0},{"$f":" Time!IPC$172","v":0},{"$f":" Time!IPD$172","v":0},{"$f":" Time!IPE$172","v":0},{"$f":" Time!IPF$172","v":0},{"$f":" Time!IPG$172","v":0},{"$f":" Time!IPH$172","v":0},{"$f":" Time!IPI$172","v":0},{"$f":" Time!IPJ$172","v":0},{"$f":" Time!IPK$172","v":0},{"$f":" Time!IPL$172","v":0},{"$f":" Time!IPM$172","v":0},{"$f":" Time!IPN$172","v":0},{"$f":" Time!IPO$172","v":0},{"$f":" Time!IPP$172","v":0},{"$f":" Time!IPQ$172","v":0},{"$f":" Time!IPR$172","v":0},{"$f":" Time!IPS$172","v":0},{"$f":" Time!IPT$172","v":0},{"$f":" Time!IPU$172","v":0},{"$f":" Time!IPV$172","v":0},{"$f":" Time!IPW$172","v":0},{"$f":" Time!IPX$172","v":0},{"$f":" Time!IPY$172","v":0},{"$f":" Time!IPZ$172","v":0},{"$f":" Time!IQA$172","v":0},{"$f":" Time!IQB$172","v":0},{"$f":" Time!IQC$172","v":0},{"$f":" Time!IQD$172","v":0},{"$f":" Time!IQE$172","v":0},{"$f":" Time!IQF$172","v":0},{"$f":" Time!IQG$172","v":0},{"$f":" Time!IQH$172","v":0},{"$f":" Time!IQI$172","v":0},{"$f":" Time!IQJ$172","v":0},{"$f":" Time!IQK$172","v":0},{"$f":" Time!IQL$172","v":0},{"$f":" Time!IQM$172","v":0},{"$f":" Time!IQN$172","v":0},{"$f":" Time!IQO$172","v":0},{"$f":" Time!IQP$172","v":0},{"$f":" Time!IQQ$172","v":0},{"$f":" Time!IQR$172","v":0},{"$f":" Time!IQS$172","v":0},{"$f":" Time!IQT$172","v":0},{"$f":" Time!IQU$172","v":0},{"$f":" Time!IQV$172","v":0},{"$f":" Time!IQW$172","v":0},{"$f":" Time!IQX$172","v":0},{"$f":" Time!IQY$172","v":0},{"$f":" Time!IQZ$172","v":0},{"$f":" Time!IRA$172","v":0},{"$f":" Time!IRB$172","v":0},{"$f":" Time!IRC$172","v":0},{"$f":" Time!IRD$172","v":0},{"$f":" Time!IRE$172","v":0},{"$f":" Time!IRF$172","v":0},{"$f":" Time!IRG$172","v":0},{"$f":" Time!IRH$172","v":0},{"$f":" Time!IRI$172","v":0},{"$f":" Time!IRJ$172","v":0},{"$f":" Time!IRK$172","v":0},{"$f":" Time!IRL$172","v":0},{"$f":" Time!IRM$172","v":0},{"$f":" Time!IRN$172","v":0},{"$f":" Time!IRO$172","v":0},{"$f":" Time!IRP$172","v":0},{"$f":" Time!IRQ$172","v":0},{"$f":" Time!IRR$172","v":0},{"$f":" Time!IRS$172","v":0},{"$f":" Time!IRT$172","v":0},{"$f":" Time!IRU$172","v":0},{"$f":" Time!IRV$172","v":0},{"$f":" Time!IRW$172","v":0},{"$f":" Time!IRX$172","v":0},{"$f":" Time!IRY$172","v":0},{"$f":" Time!IRZ$172","v":0},{"$f":" Time!ISA$172","v":0},{"$f":" Time!ISB$172","v":0},{"$f":" Time!ISC$172","v":0},{"$f":" Time!ISD$172","v":0},{"$f":" Time!ISE$172","v":0},{"$f":" Time!ISF$172","v":0},{"$f":" Time!ISG$172","v":0},{"$f":" Time!ISH$172","v":0},{"$f":" Time!ISI$172","v":0},{"$f":" Time!ISJ$172","v":0},{"$f":" Time!ISK$172","v":0},{"$f":" Time!ISL$172","v":0},{"$f":" Time!ISM$172","v":0},{"$f":" Time!ISN$172","v":0},{"$f":" Time!ISO$172","v":0},{"$f":" Time!ISP$172","v":0},{"$f":" Time!ISQ$172","v":0},{"$f":" Time!ISR$172","v":0},{"$f":" Time!ISS$172","v":0},{"$f":" Time!IST$172","v":0},{"$f":" Time!ISU$172","v":0},{"$f":" Time!ISV$172","v":0},{"$f":" Time!ISW$172","v":0},{"$f":" Time!ISX$172","v":0},{"$f":" Time!ISY$172","v":0},{"$f":" Time!ISZ$172","v":0},{"$f":" Time!ITA$172","v":0},{"$f":" Time!ITB$172","v":0},{"$f":" Time!ITC$172","v":0},{"$f":" Time!ITD$172","v":0},{"$f":" Time!ITE$172","v":0},{"$f":" Time!ITF$172","v":0},{"$f":" Time!ITG$172","v":0},{"$f":" Time!ITH$172","v":0},{"$f":" Time!ITI$172","v":0},{"$f":" Time!ITJ$172","v":0},{"$f":" Time!ITK$172","v":0},{"$f":" Time!ITL$172","v":0},{"$f":" Time!ITM$172","v":0},{"$f":" Time!ITN$172","v":0},{"$f":" Time!ITO$172","v":0},{"$f":" Time!ITP$172","v":0},{"$f":" Time!ITQ$172","v":0},{"$f":" Time!ITR$172","v":0},{"$f":" Time!ITS$172","v":0},{"$f":" Time!ITT$172","v":0},{"$f":" Time!ITU$172","v":0},{"$f":" Time!ITV$172","v":0},{"$f":" Time!ITW$172","v":0},{"$f":" Time!ITX$172","v":0},{"$f":" Time!ITY$172","v":0},{"$f":" Time!ITZ$172","v":0},{"$f":" Time!IUA$172","v":0},{"$f":" Time!IUB$172","v":0},{"$f":" Time!IUC$172","v":0},{"$f":" Time!IUD$172","v":0},{"$f":" Time!IUE$172","v":0},{"$f":" Time!IUF$172","v":0},{"$f":" Time!IUG$172","v":0},{"$f":" Time!IUH$172","v":0},{"$f":" Time!IUI$172","v":0},{"$f":" Time!IUJ$172","v":0},{"$f":" Time!IUK$172","v":0},{"$f":" Time!IUL$172","v":0},{"$f":" Time!IUM$172","v":0},{"$f":" Time!IUN$172","v":0},{"$f":" Time!IUO$172","v":0},{"$f":" Time!IUP$172","v":0},{"$f":" Time!IUQ$172","v":0},{"$f":" Time!IUR$172","v":0},{"$f":" Time!IUS$172","v":0},{"$f":" Time!IUT$172","v":0},{"$f":" Time!IUU$172","v":0},{"$f":" Time!IUV$172","v":0},{"$f":" Time!IUW$172","v":0},{"$f":" Time!IUX$172","v":0},{"$f":" Time!IUY$172","v":0},{"$f":" Time!IUZ$172","v":0},{"$f":" Time!IVA$172","v":0},{"$f":" Time!IVB$172","v":0},{"$f":" Time!IVC$172","v":0},{"$f":" Time!IVD$172","v":0},{"$f":" Time!IVE$172","v":0},{"$f":" Time!IVF$172","v":0},{"$f":" Time!IVG$172","v":0},{"$f":" Time!IVH$172","v":0},{"$f":" Time!IVI$172","v":0},{"$f":" Time!IVJ$172","v":0},{"$f":" Time!IVK$172","v":0},{"$f":" Time!IVL$172","v":0},{"$f":" Time!IVM$172","v":0},{"$f":" Time!IVN$172","v":0},{"$f":" Time!IVO$172","v":0},{"$f":" Time!IVP$172","v":0},{"$f":" Time!IVQ$172","v":0},{"$f":" Time!IVR$172","v":0},{"$f":" Time!IVS$172","v":0},{"$f":" Time!IVT$172","v":0},{"$f":" Time!IVU$172","v":0},{"$f":" Time!IVV$172","v":0},{"$f":" Time!IVW$172","v":0},{"$f":" Time!IVX$172","v":0},{"$f":" Time!IVY$172","v":0},{"$f":" Time!IVZ$172","v":0},{"$f":" Time!IWA$172","v":0},{"$f":" Time!IWB$172","v":0},{"$f":" Time!IWC$172","v":0},{"$f":" Time!IWD$172","v":0},{"$f":" Time!IWE$172","v":0},{"$f":" Time!IWF$172","v":0},{"$f":" Time!IWG$172","v":0},{"$f":" Time!IWH$172","v":0},{"$f":" Time!IWI$172","v":0},{"$f":" Time!IWJ$172","v":0},{"$f":" Time!IWK$172","v":0},{"$f":" Time!IWL$172","v":0},{"$f":" Time!IWM$172","v":0},{"$f":" Time!IWN$172","v":0},{"$f":" Time!IWO$172","v":0},{"$f":" Time!IWP$172","v":0},{"$f":" Time!IWQ$172","v":0},{"$f":" Time!IWR$172","v":0},{"$f":" Time!IWS$172","v":0},{"$f":" Time!IWT$172","v":0},{"$f":" Time!IWU$172","v":0},{"$f":" Time!IWV$172","v":0},{"$f":" Time!IWW$172","v":0},{"$f":" Time!IWX$172","v":0},{"$f":" Time!IWY$172","v":0},{"$f":" Time!IWZ$172","v":0},{"$f":" Time!IXA$172","v":0},{"$f":" Time!IXB$172","v":0},{"$f":" Time!IXC$172","v":0},{"$f":" Time!IXD$172","v":0},{"$f":" Time!IXE$172","v":0},{"$f":" Time!IXF$172","v":0},{"$f":" Time!IXG$172","v":0},{"$f":" Time!IXH$172","v":0},{"$f":" Time!IXI$172","v":0},{"$f":" Time!IXJ$172","v":0},{"$f":" Time!IXK$172","v":0},{"$f":" Time!IXL$172","v":0},{"$f":" Time!IXM$172","v":0},{"$f":" Time!IXN$172","v":0},{"$f":" Time!IXO$172","v":0},{"$f":" Time!IXP$172","v":0},{"$f":" Time!IXQ$172","v":0},{"$f":" Time!IXR$172","v":0},{"$f":" Time!IXS$172","v":0},{"$f":" Time!IXT$172","v":0},{"$f":" Time!IXU$172","v":0},{"$f":" Time!IXV$172","v":0},{"$f":" Time!IXW$172","v":0},{"$f":" Time!IXX$172","v":0},{"$f":" Time!IXY$172","v":0},{"$f":" Time!IXZ$172","v":0},{"$f":" Time!IYA$172","v":0},{"$f":" Time!IYB$172","v":0},{"$f":" Time!IYC$172","v":0},{"$f":" Time!IYD$172","v":0},{"$f":" Time!IYE$172","v":0},{"$f":" Time!IYF$172","v":0},{"$f":" Time!IYG$172","v":0},{"$f":" Time!IYH$172","v":0},{"$f":" Time!IYI$172","v":0},{"$f":" Time!IYJ$172","v":0},{"$f":" Time!IYK$172","v":0},{"$f":" Time!IYL$172","v":0},{"$f":" Time!IYM$172","v":0},{"$f":" Time!IYN$172","v":0},{"$f":" Time!IYO$172","v":0},{"$f":" Time!IYP$172","v":0},{"$f":" Time!IYQ$172","v":0},{"$f":" Time!IYR$172","v":0},{"$f":" Time!IYS$172","v":0},{"$f":" Time!IYT$172","v":0},{"$f":" Time!IYU$172","v":0},{"$f":" Time!IYV$172","v":0},{"$f":" Time!IYW$172","v":0},{"$f":" Time!IYX$172","v":0},{"$f":" Time!IYY$172","v":0},{"$f":" Time!IYZ$172","v":0},{"$f":" Time!IZA$172","v":0},{"$f":" Time!IZB$172","v":0},{"$f":" Time!IZC$172","v":0},{"$f":" Time!IZD$172","v":0},{"$f":" Time!IZE$172","v":0},{"$f":" Time!IZF$172","v":0},{"$f":" Time!IZG$172","v":0},{"$f":" Time!IZH$172","v":0},{"$f":" Time!IZI$172","v":0},{"$f":" Time!IZJ$172","v":0},{"$f":" Time!IZK$172","v":0},{"$f":" Time!IZL$172","v":0},{"$f":" Time!IZM$172","v":0},{"$f":" Time!IZN$172","v":0},{"$f":" Time!IZO$172","v":0},{"$f":" Time!IZP$172","v":0},{"$f":" Time!IZQ$172","v":0},{"$f":" Time!IZR$172","v":0},{"$f":" Time!IZS$172","v":0},{"$f":" Time!IZT$172","v":0},{"$f":" Time!IZU$172","v":0},{"$f":" Time!IZV$172","v":0},{"$f":" Time!IZW$172","v":0},{"$f":" Time!IZX$172","v":0},{"$f":" Time!IZY$172","v":0},{"$f":" Time!IZZ$172","v":0},{"$f":" Time!JAA$172","v":0},{"$f":" Time!JAB$172","v":0},{"$f":" Time!JAC$172","v":0},{"$f":" Time!JAD$172","v":0},{"$f":" Time!JAE$172","v":0},{"$f":" Time!JAF$172","v":0},{"$f":" Time!JAG$172","v":0},{"$f":" Time!JAH$172","v":0},{"$f":" Time!JAI$172","v":0},{"$f":" Time!JAJ$172","v":0},{"$f":" Time!JAK$172","v":0},{"$f":" Time!JAL$172","v":0},{"$f":" Time!JAM$172","v":0},{"$f":" Time!JAN$172","v":0},{"$f":" Time!JAO$172","v":0},{"$f":" Time!JAP$172","v":0},{"$f":" Time!JAQ$172","v":0},{"$f":" Time!JAR$172","v":0},{"$f":" Time!JAS$172","v":0},{"$f":" Time!JAT$172","v":0},{"$f":" Time!JAU$172","v":0},{"$f":" Time!JAV$172","v":0},{"$f":" Time!JAW$172","v":0},{"$f":" Time!JAX$172","v":0},{"$f":" Time!JAY$172","v":0},{"$f":" Time!JAZ$172","v":0},{"$f":" Time!JBA$172","v":0},{"$f":" Time!JBB$172","v":0},{"$f":" Time!JBC$172","v":0},{"$f":" Time!JBD$172","v":0},{"$f":" Time!JBE$172","v":0},{"$f":" Time!JBF$172","v":0},{"$f":" Time!JBG$172","v":0},{"$f":" Time!JBH$172","v":0},{"$f":" Time!JBI$172","v":0},{"$f":" Time!JBJ$172","v":0},{"$f":" Time!JBK$172","v":0},{"$f":" Time!JBL$172","v":0},{"$f":" Time!JBM$172","v":0},{"$f":" Time!JBN$172","v":0},{"$f":" Time!JBO$172","v":0},{"$f":" Time!JBP$172","v":0},{"$f":" Time!JBQ$172","v":0},{"$f":" Time!JBR$172","v":0},{"$f":" Time!JBS$172","v":0},{"$f":" Time!JBT$172","v":0},{"$f":" Time!JBU$172","v":0},{"$f":" Time!JBV$172","v":0},{"$f":" Time!JBW$172","v":0},{"$f":" Time!JBX$172","v":0},{"$f":" Time!JBY$172","v":0},{"$f":" Time!JBZ$172","v":0},{"$f":" Time!JCA$172","v":0},{"$f":" Time!JCB$172","v":0},{"$f":" Time!JCC$172","v":0},{"$f":" Time!JCD$172","v":0},{"$f":" Time!JCE$172","v":0},{"$f":" Time!JCF$172","v":0},{"$f":" Time!JCG$172","v":0},{"$f":" Time!JCH$172","v":0},{"$f":" Time!JCI$172","v":0},{"$f":" Time!JCJ$172","v":0},{"$f":" Time!JCK$172","v":0},{"$f":" Time!JCL$172","v":0},{"$f":" Time!JCM$172","v":0},{"$f":" Time!JCN$172","v":0},{"$f":" Time!JCO$172","v":0},{"$f":" Time!JCP$172","v":0},{"$f":" Time!JCQ$172","v":0},{"$f":" Time!JCR$172","v":0},{"$f":" Time!JCS$172","v":0},{"$f":" Time!JCT$172","v":0},{"$f":" Time!JCU$172","v":0},{"$f":" Time!JCV$172","v":0},{"$f":" Time!JCW$172","v":0},{"$f":" Time!JCX$172","v":0},{"$f":" Time!JCY$172","v":0},{"$f":" Time!JCZ$172","v":0},{"$f":" Time!JDA$172","v":0},{"$f":" Time!JDB$172","v":0},{"$f":" Time!JDC$172","v":0},{"$f":" Time!JDD$172","v":0},{"$f":" Time!JDE$172","v":0},{"$f":" Time!JDF$172","v":0},{"$f":" Time!JDG$172","v":0},{"$f":" Time!JDH$172","v":0},{"$f":" Time!JDI$172","v":0},{"$f":" Time!JDJ$172","v":0},{"$f":" Time!JDK$172","v":0},{"$f":" Time!JDL$172","v":0},{"$f":" Time!JDM$172","v":0},{"$f":" Time!JDN$172","v":0},{"$f":" Time!JDO$172","v":0},{"$f":" Time!JDP$172","v":0},{"$f":" Time!JDQ$172","v":0},{"$f":" Time!JDR$172","v":0},{"$f":" Time!JDS$172","v":0},{"$f":" Time!JDT$172","v":0},{"$f":" Time!JDU$172","v":0},{"$f":" Time!JDV$172","v":0},{"$f":" Time!JDW$172","v":0},{"$f":" Time!JDX$172","v":0},{"$f":" Time!JDY$172","v":0},{"$f":" Time!JDZ$172","v":0},{"$f":" Time!JEA$172","v":0},{"$f":" Time!JEB$172","v":0},{"$f":" Time!JEC$172","v":0},{"$f":" Time!JED$172","v":0},{"$f":" Time!JEE$172","v":0},{"$f":" Time!JEF$172","v":0},{"$f":" Time!JEG$172","v":0},{"$f":" Time!JEH$172","v":0},{"$f":" Time!JEI$172","v":0},{"$f":" Time!JEJ$172","v":0},{"$f":" Time!JEK$172","v":0},{"$f":" Time!JEL$172","v":0},{"$f":" Time!JEM$172","v":0},{"$f":" Time!JEN$172","v":0},{"$f":" Time!JEO$172","v":0},{"$f":" Time!JEP$172","v":0},{"$f":" Time!JEQ$172","v":0},{"$f":" Time!JER$172","v":0},{"$f":" Time!JES$172","v":0},{"$f":" Time!JET$172","v":0},{"$f":" Time!JEU$172","v":0},{"$f":" Time!JEV$172","v":0},{"$f":" Time!JEW$172","v":0},{"$f":" Time!JEX$172","v":0},{"$f":" Time!JEY$172","v":0},{"$f":" Time!JEZ$172","v":0},{"$f":" Time!JFA$172","v":0},{"$f":" Time!JFB$172","v":0},{"$f":" Time!JFC$172","v":0},{"$f":" Time!JFD$172","v":0},{"$f":" Time!JFE$172","v":0},{"$f":" Time!JFF$172","v":0},{"$f":" Time!JFG$172","v":0},{"$f":" Time!JFH$172","v":0},{"$f":" Time!JFI$172","v":0},{"$f":" Time!JFJ$172","v":0},{"$f":" Time!JFK$172","v":0},{"$f":" Time!JFL$172","v":0},{"$f":" Time!JFM$172","v":0},{"$f":" Time!JFN$172","v":0},{"$f":" Time!JFO$172","v":0},{"$f":" Time!JFP$172","v":0},{"$f":" Time!JFQ$172","v":0},{"$f":" Time!JFR$172","v":0},{"$f":" Time!JFS$172","v":0},{"$f":" Time!JFT$172","v":0},{"$f":" Time!JFU$172","v":0},{"$f":" Time!JFV$172","v":0},{"$f":" Time!JFW$172","v":0},{"$f":" Time!JFX$172","v":0},{"$f":" Time!JFY$172","v":0},{"$f":" Time!JFZ$172","v":0},{"$f":" Time!JGA$172","v":0},{"$f":" Time!JGB$172","v":0},{"$f":" Time!JGC$172","v":0},{"$f":" Time!JGD$172","v":0},{"$f":" Time!JGE$172","v":0},{"$f":" Time!JGF$172","v":0},{"$f":" Time!JGG$172","v":0},{"$f":" Time!JGH$172","v":0},{"$f":" Time!JGI$172","v":0},{"$f":" Time!JGJ$172","v":0},{"$f":" Time!JGK$172","v":0},{"$f":" Time!JGL$172","v":0},{"$f":" Time!JGM$172","v":0},{"$f":" Time!JGN$172","v":0},{"$f":" Time!JGO$172","v":0},{"$f":" Time!JGP$172","v":0},{"$f":" Time!JGQ$172","v":0},{"$f":" Time!JGR$172","v":0},{"$f":" Time!JGS$172","v":0},{"$f":" Time!JGT$172","v":0},{"$f":" Time!JGU$172","v":0},{"$f":" Time!JGV$172","v":0},{"$f":" Time!JGW$172","v":0},{"$f":" Time!JGX$172","v":0},{"$f":" Time!JGY$172","v":0},{"$f":" Time!JGZ$172","v":0},{"$f":" Time!JHA$172","v":0},{"$f":" Time!JHB$172","v":0},{"$f":" Time!JHC$172","v":0},{"$f":" Time!JHD$172","v":0},{"$f":" Time!JHE$172","v":0},{"$f":" Time!JHF$172","v":0},{"$f":" Time!JHG$172","v":0},{"$f":" Time!JHH$172","v":0},{"$f":" Time!JHI$172","v":0},{"$f":" Time!JHJ$172","v":0},{"$f":" Time!JHK$172","v":0},{"$f":" Time!JHL$172","v":0},{"$f":" Time!JHM$172","v":0},{"$f":" Time!JHN$172","v":0},{"$f":" Time!JHO$172","v":0},{"$f":" Time!JHP$172","v":0},{"$f":" Time!JHQ$172","v":0},{"$f":" Time!JHR$172","v":0},{"$f":" Time!JHS$172","v":0},{"$f":" Time!JHT$172","v":0},{"$f":" Time!JHU$172","v":0},{"$f":" Time!JHV$172","v":0},{"$f":" Time!JHW$172","v":0},{"$f":" Time!JHX$172","v":0},{"$f":" Time!JHY$172","v":0},{"$f":" Time!JHZ$172","v":0},{"$f":" Time!JIA$172","v":0},{"$f":" Time!JIB$172","v":0},{"$f":" Time!JIC$172","v":0},{"$f":" Time!JID$172","v":0},{"$f":" Time!JIE$172","v":0},{"$f":" Time!JIF$172","v":0},{"$f":" Time!JIG$172","v":0},{"$f":" Time!JIH$172","v":0},{"$f":" Time!JII$172","v":0},{"$f":" Time!JIJ$172","v":0},{"$f":" Time!JIK$172","v":0},{"$f":" Time!JIL$172","v":0},{"$f":" Time!JIM$172","v":0},{"$f":" Time!JIN$172","v":0},{"$f":" Time!JIO$172","v":0},{"$f":" Time!JIP$172","v":0},{"$f":" Time!JIQ$172","v":0},{"$f":" Time!JIR$172","v":0},{"$f":" Time!JIS$172","v":0},{"$f":" Time!JIT$172","v":0},{"$f":" Time!JIU$172","v":0},{"$f":" Time!JIV$172","v":0},{"$f":" Time!JIW$172","v":0},{"$f":" Time!JIX$172","v":0},{"$f":" Time!JIY$172","v":0},{"$f":" Time!JIZ$172","v":0},{"$f":" Time!JJA$172","v":0},{"$f":" Time!JJB$172","v":0},{"$f":" Time!JJC$172","v":0},{"$f":" Time!JJD$172","v":0},{"$f":" Time!JJE$172","v":0},{"$f":" Time!JJF$172","v":0},{"$f":" Time!JJG$172","v":0},{"$f":" Time!JJH$172","v":0},{"$f":" Time!JJI$172","v":0},{"$f":" Time!JJJ$172","v":0},{"$f":" Time!JJK$172","v":0},{"$f":" Time!JJL$172","v":0},{"$f":" Time!JJM$172","v":0},{"$f":" Time!JJN$172","v":0},{"$f":" Time!JJO$172","v":0},{"$f":" Time!JJP$172","v":0},{"$f":" Time!JJQ$172","v":0},{"$f":" Time!JJR$172","v":0},{"$f":" Time!JJS$172","v":0},{"$f":" Time!JJT$172","v":0},{"$f":" Time!JJU$172","v":0},{"$f":" Time!JJV$172","v":0},{"$f":" Time!JJW$172","v":0},{"$f":" Time!JJX$172","v":0},{"$f":" Time!JJY$172","v":0},{"$f":" Time!JJZ$172","v":0},{"$f":" Time!JKA$172","v":0},{"$f":" Time!JKB$172","v":0},{"$f":" Time!JKC$172","v":0},{"$f":" Time!JKD$172","v":0},{"$f":" Time!JKE$172","v":0},{"$f":" Time!JKF$172","v":0},{"$f":" Time!JKG$172","v":0},{"$f":" Time!JKH$172","v":0},{"$f":" Time!JKI$172","v":0},{"$f":" Time!JKJ$172","v":0},{"$f":" Time!JKK$172","v":0},{"$f":" Time!JKL$172","v":0},{"$f":" Time!JKM$172","v":0},{"$f":" Time!JKN$172","v":0},{"$f":" Time!JKO$172","v":0},{"$f":" Time!JKP$172","v":0},{"$f":" Time!JKQ$172","v":0},{"$f":" Time!JKR$172","v":0},{"$f":" Time!JKS$172","v":0},{"$f":" Time!JKT$172","v":0},{"$f":" Time!JKU$172","v":0},{"$f":" Time!JKV$172","v":0},{"$f":" Time!JKW$172","v":0},{"$f":" Time!JKX$172","v":0},{"$f":" Time!JKY$172","v":0},{"$f":" Time!JKZ$172","v":0},{"$f":" Time!JLA$172","v":0},{"$f":" Time!JLB$172","v":0},{"$f":" Time!JLC$172","v":0},{"$f":" Time!JLD$172","v":0},{"$f":" Time!JLE$172","v":0},{"$f":" Time!JLF$172","v":0},{"$f":" Time!JLG$172","v":0},{"$f":" Time!JLH$172","v":0},{"$f":" Time!JLI$172","v":0},{"$f":" Time!JLJ$172","v":0},{"$f":" Time!JLK$172","v":0},{"$f":" Time!JLL$172","v":0},{"$f":" Time!JLM$172","v":0},{"$f":" Time!JLN$172","v":0},{"$f":" Time!JLO$172","v":0},{"$f":" Time!JLP$172","v":0},{"$f":" Time!JLQ$172","v":0},{"$f":" Time!JLR$172","v":0},{"$f":" Time!JLS$172","v":0},{"$f":" Time!JLT$172","v":0},{"$f":" Time!JLU$172","v":0},{"$f":" Time!JLV$172","v":0},{"$f":" Time!JLW$172","v":0},{"$f":" Time!JLX$172","v":0},{"$f":" Time!JLY$172","v":0},{"$f":" Time!JLZ$172","v":0},{"$f":" Time!JMA$172","v":0},{"$f":" Time!JMB$172","v":0},{"$f":" Time!JMC$172","v":0},{"$f":" Time!JMD$172","v":0},{"$f":" Time!JME$172","v":0},{"$f":" Time!JMF$172","v":0},{"$f":" Time!JMG$172","v":0},{"$f":" Time!JMH$172","v":0},{"$f":" Time!JMI$172","v":0},{"$f":" Time!JMJ$172","v":0},{"$f":" Time!JMK$172","v":0},{"$f":" Time!JML$172","v":0},{"$f":" Time!JMM$172","v":0},{"$f":" Time!JMN$172","v":0},{"$f":" Time!JMO$172","v":0},{"$f":" Time!JMP$172","v":0},{"$f":" Time!JMQ$172","v":0},{"$f":" Time!JMR$172","v":0},{"$f":" Time!JMS$172","v":0},{"$f":" Time!JMT$172","v":0},{"$f":" Time!JMU$172","v":0},{"$f":" Time!JMV$172","v":0},{"$f":" Time!JMW$172","v":0},{"$f":" Time!JMX$172","v":0},{"$f":" Time!JMY$172","v":0},{"$f":" Time!JMZ$172","v":0},{"$f":" Time!JNA$172","v":0},{"$f":" Time!JNB$172","v":0},{"$f":" Time!JNC$172","v":0},{"$f":" Time!JND$172","v":0},{"$f":" Time!JNE$172","v":0},{"$f":" Time!JNF$172","v":0},{"$f":" Time!JNG$172","v":0},{"$f":" Time!JNH$172","v":0},{"$f":" Time!JNI$172","v":0},{"$f":" Time!JNJ$172","v":0},{"$f":" Time!JNK$172","v":0},{"$f":" Time!JNL$172","v":0},{"$f":" Time!JNM$172","v":0},{"$f":" Time!JNN$172","v":0},{"$f":" Time!JNO$172","v":0},{"$f":" Time!JNP$172","v":0},{"$f":" Time!JNQ$172","v":0},{"$f":" Time!JNR$172","v":0},{"$f":" Time!JNS$172","v":0},{"$f":" Time!JNT$172","v":0},{"$f":" Time!JNU$172","v":0},{"$f":" Time!JNV$172","v":0},{"$f":" Time!JNW$172","v":0},{"$f":" Time!JNX$172","v":0},{"$f":" Time!JNY$172","v":0},{"$f":" Time!JNZ$172","v":0},{"$f":" Time!JOA$172","v":0},{"$f":" Time!JOB$172","v":0},{"$f":" Time!JOC$172","v":0},{"$f":" Time!JOD$172","v":0},{"$f":" Time!JOE$172","v":0},{"$f":" Time!JOF$172","v":0},{"$f":" Time!JOG$172","v":0},{"$f":" Time!JOH$172","v":0},{"$f":" Time!JOI$172","v":0},{"$f":" Time!JOJ$172","v":0},{"$f":" Time!JOK$172","v":0},{"$f":" Time!JOL$172","v":0},{"$f":" Time!JOM$172","v":0},{"$f":" Time!JON$172","v":0},{"$f":" Time!JOO$172","v":0},{"$f":" Time!JOP$172","v":0},{"$f":" Time!JOQ$172","v":0},{"$f":" Time!JOR$172","v":0},{"$f":" Time!JOS$172","v":0},{"$f":" Time!JOT$172","v":0},{"$f":" Time!JOU$172","v":0},{"$f":" Time!JOV$172","v":0},{"$f":" Time!JOW$172","v":0},{"$f":" Time!JOX$172","v":0},{"$f":" Time!JOY$172","v":0},{"$f":" Time!JOZ$172","v":0},{"$f":" Time!JPA$172","v":0},{"$f":" Time!JPB$172","v":0},{"$f":" Time!JPC$172","v":0},{"$f":" Time!JPD$172","v":0},{"$f":" Time!JPE$172","v":0},{"$f":" Time!JPF$172","v":0},{"$f":" Time!JPG$172","v":0},{"$f":" Time!JPH$172","v":0},{"$f":" Time!JPI$172","v":0},{"$f":" Time!JPJ$172","v":0},{"$f":" Time!JPK$172","v":0},{"$f":" Time!JPL$172","v":0},{"$f":" Time!JPM$172","v":0},{"$f":" Time!JPN$172","v":0},{"$f":" Time!JPO$172","v":0},{"$f":" Time!JPP$172","v":0},{"$f":" Time!JPQ$172","v":0},{"$f":" Time!JPR$172","v":0},{"$f":" Time!JPS$172","v":0},{"$f":" Time!JPT$172","v":0},{"$f":" Time!JPU$172","v":0},{"$f":" Time!JPV$172","v":0},{"$f":" Time!JPW$172","v":0},{"$f":" Time!JPX$172","v":0},{"$f":" Time!JPY$172","v":0},{"$f":" Time!JPZ$172","v":0},{"$f":" Time!JQA$172","v":0},{"$f":" Time!JQB$172","v":0},{"$f":" Time!JQC$172","v":0},{"$f":" Time!JQD$172","v":0},{"$f":" Time!JQE$172","v":0},{"$f":" Time!JQF$172","v":0},{"$f":" Time!JQG$172","v":0},{"$f":" Time!JQH$172","v":0},{"$f":" Time!JQI$172","v":0},{"$f":" Time!JQJ$172","v":0},{"$f":" Time!JQK$172","v":0},{"$f":" Time!JQL$172","v":0},{"$f":" Time!JQM$172","v":0},{"$f":" Time!JQN$172","v":0},{"$f":" Time!JQO$172","v":0},{"$f":" Time!JQP$172","v":0},{"$f":" Time!JQQ$172","v":0},{"$f":" Time!JQR$172","v":0},{"$f":" Time!JQS$172","v":0},{"$f":" Time!JQT$172","v":0},{"$f":" Time!JQU$172","v":0},{"$f":" Time!JQV$172","v":0},{"$f":" Time!JQW$172","v":0},{"$f":" Time!JQX$172","v":0},{"$f":" Time!JQY$172","v":0},{"$f":" Time!JQZ$172","v":0},{"$f":" Time!JRA$172","v":0},{"$f":" Time!JRB$172","v":0},{"$f":" Time!JRC$172","v":0},{"$f":" Time!JRD$172","v":0},{"$f":" Time!JRE$172","v":0},{"$f":" Time!JRF$172","v":0},{"$f":" Time!JRG$172","v":0},{"$f":" Time!JRH$172","v":0},{"$f":" Time!JRI$172","v":0},{"$f":" Time!JRJ$172","v":0},{"$f":" Time!JRK$172","v":0},{"$f":" Time!JRL$172","v":0},{"$f":" Time!JRM$172","v":0},{"$f":" Time!JRN$172","v":0},{"$f":" Time!JRO$172","v":0},{"$f":" Time!JRP$172","v":0},{"$f":" Time!JRQ$172","v":0},{"$f":" Time!JRR$172","v":0},{"$f":" Time!JRS$172","v":0},{"$f":" Time!JRT$172","v":0},{"$f":" Time!JRU$172","v":0},{"$f":" Time!JRV$172","v":0},{"$f":" Time!JRW$172","v":0},{"$f":" Time!JRX$172","v":0},{"$f":" Time!JRY$172","v":0},{"$f":" Time!JRZ$172","v":0},{"$f":" Time!JSA$172","v":0},{"$f":" Time!JSB$172","v":0},{"$f":" Time!JSC$172","v":0},{"$f":" Time!JSD$172","v":0},{"$f":" Time!JSE$172","v":0},{"$f":" Time!JSF$172","v":0},{"$f":" Time!JSG$172","v":0},{"$f":" Time!JSH$172","v":0},{"$f":" Time!JSI$172","v":0},{"$f":" Time!JSJ$172","v":0},{"$f":" Time!JSK$172","v":0},{"$f":" Time!JSL$172","v":0},{"$f":" Time!JSM$172","v":0},{"$f":" Time!JSN$172","v":0},{"$f":" Time!JSO$172","v":0},{"$f":" Time!JSP$172","v":0},{"$f":" Time!JSQ$172","v":0},{"$f":" Time!JSR$172","v":0},{"$f":" Time!JSS$172","v":0},{"$f":" Time!JST$172","v":0},{"$f":" Time!JSU$172","v":0},{"$f":" Time!JSV$172","v":0},{"$f":" Time!JSW$172","v":0},{"$f":" Time!JSX$172","v":0},{"$f":" Time!JSY$172","v":0},{"$f":" Time!JSZ$172","v":0},{"$f":" Time!JTA$172","v":0},{"$f":" Time!JTB$172","v":0},{"$f":" Time!JTC$172","v":0},{"$f":" Time!JTD$172","v":0},{"$f":" Time!JTE$172","v":0},{"$f":" Time!JTF$172","v":0},{"$f":" Time!JTG$172","v":0},{"$f":" Time!JTH$172","v":0},{"$f":" Time!JTI$172","v":0},{"$f":" Time!JTJ$172","v":0},{"$f":" Time!JTK$172","v":0},{"$f":" Time!JTL$172","v":0},{"$f":" Time!JTM$172","v":0},{"$f":" Time!JTN$172","v":0},{"$f":" Time!JTO$172","v":0},{"$f":" Time!JTP$172","v":0},{"$f":" Time!JTQ$172","v":0},{"$f":" Time!JTR$172","v":0},{"$f":" Time!JTS$172","v":0},{"$f":" Time!JTT$172","v":0},{"$f":" Time!JTU$172","v":0},{"$f":" Time!JTV$172","v":0},{"$f":" Time!JTW$172","v":0},{"$f":" Time!JTX$172","v":0},{"$f":" Time!JTY$172","v":0},{"$f":" Time!JTZ$172","v":0},{"$f":" Time!JUA$172","v":0},{"$f":" Time!JUB$172","v":0},{"$f":" Time!JUC$172","v":0},{"$f":" Time!JUD$172","v":0},{"$f":" Time!JUE$172","v":0},{"$f":" Time!JUF$172","v":0},{"$f":" Time!JUG$172","v":0},{"$f":" Time!JUH$172","v":0},{"$f":" Time!JUI$172","v":0},{"$f":" Time!JUJ$172","v":0},{"$f":" Time!JUK$172","v":0},{"$f":" Time!JUL$172","v":0},{"$f":" Time!JUM$172","v":0},{"$f":" Time!JUN$172","v":0},{"$f":" Time!JUO$172","v":0},{"$f":" Time!JUP$172","v":0},{"$f":" Time!JUQ$172","v":0},{"$f":" Time!JUR$172","v":0},{"$f":" Time!JUS$172","v":0},{"$f":" Time!JUT$172","v":0},{"$f":" Time!JUU$172","v":0},{"$f":" Time!JUV$172","v":0},{"$f":" Time!JUW$172","v":0},{"$f":" Time!JUX$172","v":0},{"$f":" Time!JUY$172","v":0},{"$f":" Time!JUZ$172","v":0},{"$f":" Time!JVA$172","v":0},{"$f":" Time!JVB$172","v":0},{"$f":" Time!JVC$172","v":0},{"$f":" Time!JVD$172","v":0},{"$f":" Time!JVE$172","v":0},{"$f":" Time!JVF$172","v":0},{"$f":" Time!JVG$172","v":0},{"$f":" Time!JVH$172","v":0},{"$f":" Time!JVI$172","v":0},{"$f":" Time!JVJ$172","v":0},{"$f":" Time!JVK$172","v":0},{"$f":" Time!JVL$172","v":0},{"$f":" Time!JVM$172","v":0},{"$f":" Time!JVN$172","v":0},{"$f":" Time!JVO$172","v":0},{"$f":" Time!JVP$172","v":0},{"$f":" Time!JVQ$172","v":0},{"$f":" Time!JVR$172","v":0},{"$f":" Time!JVS$172","v":0},{"$f":" Time!JVT$172","v":0},{"$f":" Time!JVU$172","v":0},{"$f":" Time!JVV$172","v":0},{"$f":" Time!JVW$172","v":0},{"$f":" Time!JVX$172","v":0},{"$f":" Time!JVY$172","v":0},{"$f":" Time!JVZ$172","v":0},{"$f":" Time!JWA$172","v":0},{"$f":" Time!JWB$172","v":0},{"$f":" Time!JWC$172","v":0},{"$f":" Time!JWD$172","v":0},{"$f":" Time!JWE$172","v":0},{"$f":" Time!JWF$172","v":0},{"$f":" Time!JWG$172","v":0},{"$f":" Time!JWH$172","v":0},{"$f":" Time!JWI$172","v":0},{"$f":" Time!JWJ$172","v":0},{"$f":" Time!JWK$172","v":0},{"$f":" Time!JWL$172","v":0},{"$f":" Time!JWM$172","v":0},{"$f":" Time!JWN$172","v":0},{"$f":" Time!JWO$172","v":0},{"$f":" Time!JWP$172","v":0},{"$f":" Time!JWQ$172","v":0},{"$f":" Time!JWR$172","v":0},{"$f":" Time!JWS$172","v":0},{"$f":" Time!JWT$172","v":0},{"$f":" Time!JWU$172","v":0},{"$f":" Time!JWV$172","v":0},{"$f":" Time!JWW$172","v":0},{"$f":" Time!JWX$172","v":0},{"$f":" Time!JWY$172","v":0},{"$f":" Time!JWZ$172","v":0},{"$f":" Time!JXA$172","v":0},{"$f":" Time!JXB$172","v":0},{"$f":" Time!JXC$172","v":0},{"$f":" Time!JXD$172","v":0},{"$f":" Time!JXE$172","v":0},{"$f":" Time!JXF$172","v":0},{"$f":" Time!JXG$172","v":0},{"$f":" Time!JXH$172","v":0},{"$f":" Time!JXI$172","v":0},{"$f":" Time!JXJ$172","v":0},{"$f":" Time!JXK$172","v":0},{"$f":" Time!JXL$172","v":0},{"$f":" Time!JXM$172","v":0},{"$f":" Time!JXN$172","v":0},{"$f":" Time!JXO$172","v":0},{"$f":" Time!JXP$172","v":0},{"$f":" Time!JXQ$172","v":0},{"$f":" Time!JXR$172","v":0},{"$f":" Time!JXS$172","v":0},{"$f":" Time!JXT$172","v":0},{"$f":" Time!JXU$172","v":0},{"$f":" Time!JXV$172","v":0},{"$f":" Time!JXW$172","v":0},{"$f":" Time!JXX$172","v":0},{"$f":" Time!JXY$172","v":0},{"$f":" Time!JXZ$172","v":0},{"$f":" Time!JYA$172","v":0},{"$f":" Time!JYB$172","v":0},{"$f":" Time!JYC$172","v":0},{"$f":" Time!JYD$172","v":0},{"$f":" Time!JYE$172","v":0},{"$f":" Time!JYF$172","v":0},{"$f":" Time!JYG$172","v":0},{"$f":" Time!JYH$172","v":0},{"$f":" Time!JYI$172","v":0},{"$f":" Time!JYJ$172","v":0},{"$f":" Time!JYK$172","v":0},{"$f":" Time!JYL$172","v":0},{"$f":" Time!JYM$172","v":0},{"$f":" Time!JYN$172","v":0},{"$f":" Time!JYO$172","v":0},{"$f":" Time!JYP$172","v":0},{"$f":" Time!JYQ$172","v":0},{"$f":" Time!JYR$172","v":0},{"$f":" Time!JYS$172","v":0},{"$f":" Time!JYT$172","v":0},{"$f":" Time!JYU$172","v":0},{"$f":" Time!JYV$172","v":0},{"$f":" Time!JYW$172","v":0},{"$f":" Time!JYX$172","v":0},{"$f":" Time!JYY$172","v":0},{"$f":" Time!JYZ$172","v":0},{"$f":" Time!JZA$172","v":0},{"$f":" Time!JZB$172","v":0},{"$f":" Time!JZC$172","v":0},{"$f":" Time!JZD$172","v":0},{"$f":" Time!JZE$172","v":0},{"$f":" Time!JZF$172","v":0},{"$f":" Time!JZG$172","v":0},{"$f":" Time!JZH$172","v":0},{"$f":" Time!JZI$172","v":0},{"$f":" Time!JZJ$172","v":0},{"$f":" Time!JZK$172","v":0},{"$f":" Time!JZL$172","v":0},{"$f":" Time!JZM$172","v":0},{"$f":" Time!JZN$172","v":0},{"$f":" Time!JZO$172","v":0},{"$f":" Time!JZP$172","v":0},{"$f":" Time!JZQ$172","v":0},{"$f":" Time!JZR$172","v":0},{"$f":" Time!JZS$172","v":0},{"$f":" Time!JZT$172","v":0},{"$f":" Time!JZU$172","v":0},{"$f":" Time!JZV$172","v":0},{"$f":" Time!JZW$172","v":0},{"$f":" Time!JZX$172","v":0},{"$f":" Time!JZY$172","v":0},{"$f":" Time!JZZ$172","v":0},{"$f":" Time!KAA$172","v":0},{"$f":" Time!KAB$172","v":0},{"$f":" Time!KAC$172","v":0},{"$f":" Time!KAD$172","v":0},{"$f":" Time!KAE$172","v":0},{"$f":" Time!KAF$172","v":0},{"$f":" Time!KAG$172","v":0},{"$f":" Time!KAH$172","v":0},{"$f":" Time!KAI$172","v":0},{"$f":" Time!KAJ$172","v":0},{"$f":" Time!KAK$172","v":0},{"$f":" Time!KAL$172","v":0},{"$f":" Time!KAM$172","v":0},{"$f":" Time!KAN$172","v":0},{"$f":" Time!KAO$172","v":0},{"$f":" Time!KAP$172","v":0},{"$f":" Time!KAQ$172","v":0},{"$f":" Time!KAR$172","v":0},{"$f":" Time!KAS$172","v":0},{"$f":" Time!KAT$172","v":0},{"$f":" Time!KAU$172","v":0},{"$f":" Time!KAV$172","v":0},{"$f":" Time!KAW$172","v":0},{"$f":" Time!KAX$172","v":0},{"$f":" Time!KAY$172","v":0},{"$f":" Time!KAZ$172","v":0},{"$f":" Time!KBA$172","v":0},{"$f":" Time!KBB$172","v":0},{"$f":" Time!KBC$172","v":0},{"$f":" Time!KBD$172","v":0},{"$f":" Time!KBE$172","v":0},{"$f":" Time!KBF$172","v":0},{"$f":" Time!KBG$172","v":0},{"$f":" Time!KBH$172","v":0},{"$f":" Time!KBI$172","v":0},{"$f":" Time!KBJ$172","v":0},{"$f":" Time!KBK$172","v":0},{"$f":" Time!KBL$172","v":0},{"$f":" Time!KBM$172","v":0},{"$f":" Time!KBN$172","v":0},{"$f":" Time!KBO$172","v":0},{"$f":" Time!KBP$172","v":0},{"$f":" Time!KBQ$172","v":0},{"$f":" Time!KBR$172","v":0},{"$f":" Time!KBS$172","v":0},{"$f":" Time!KBT$172","v":0},{"$f":" Time!KBU$172","v":0},{"$f":" Time!KBV$172","v":0},{"$f":" Time!KBW$172","v":0},{"$f":" Time!KBX$172","v":0},{"$f":" Time!KBY$172","v":0},{"$f":" Time!KBZ$172","v":0},{"$f":" Time!KCA$172","v":0},{"$f":" Time!KCB$172","v":0},{"$f":" Time!KCC$172","v":0},{"$f":" Time!KCD$172","v":0},{"$f":" Time!KCE$172","v":0},{"$f":" Time!KCF$172","v":0},{"$f":" Time!KCG$172","v":0},{"$f":" Time!KCH$172","v":0},{"$f":" Time!KCI$172","v":0},{"$f":" Time!KCJ$172","v":0},{"$f":" Time!KCK$172","v":0},{"$f":" Time!KCL$172","v":0},{"$f":" Time!KCM$172","v":0},{"$f":" Time!KCN$172","v":0},{"$f":" Time!KCO$172","v":0},{"$f":" Time!KCP$172","v":0},{"$f":" Time!KCQ$172","v":0},{"$f":" Time!KCR$172","v":0},{"$f":" Time!KCS$172","v":0},{"$f":" Time!KCT$172","v":0},{"$f":" Time!KCU$172","v":0},{"$f":" Time!KCV$172","v":0},{"$f":" Time!KCW$172","v":0},{"$f":" Time!KCX$172","v":0},{"$f":" Time!KCY$172","v":0},{"$f":" Time!KCZ$172","v":0},{"$f":" Time!KDA$172","v":0},{"$f":" Time!KDB$172","v":0},{"$f":" Time!KDC$172","v":0},{"$f":" Time!KDD$172","v":0},{"$f":" Time!KDE$172","v":0},{"$f":" Time!KDF$172","v":0},{"$f":" Time!KDG$172","v":0},{"$f":" Time!KDH$172","v":0},{"$f":" Time!KDI$172","v":0},{"$f":" Time!KDJ$172","v":0},{"$f":" Time!KDK$172","v":0},{"$f":" Time!KDL$172","v":0},{"$f":" Time!KDM$172","v":0},{"$f":" Time!KDN$172","v":0},{"$f":" Time!KDO$172","v":0},{"$f":" Time!KDP$172","v":0},{"$f":" Time!KDQ$172","v":0},{"$f":" Time!KDR$172","v":0},{"$f":" Time!KDS$172","v":0},{"$f":" Time!KDT$172","v":0},{"$f":" Time!KDU$172","v":0},{"$f":" Time!KDV$172","v":0},{"$f":" Time!KDW$172","v":0},{"$f":" Time!KDX$172","v":0},{"$f":" Time!KDY$172","v":0},{"$f":" Time!KDZ$172","v":0},{"$f":" Time!KEA$172","v":0},{"$f":" Time!KEB$172","v":0},{"$f":" Time!KEC$172","v":0},{"$f":" Time!KED$172","v":0},{"$f":" Time!KEE$172","v":0},{"$f":" Time!KEF$172","v":0},{"$f":" Time!KEG$172","v":0},{"$f":" Time!KEH$172","v":0},{"$f":" Time!KEI$172","v":0},{"$f":" Time!KEJ$172","v":0},{"$f":" Time!KEK$172","v":0},{"$f":" Time!KEL$172","v":0},{"$f":" Time!KEM$172","v":0},{"$f":" Time!KEN$172","v":0},{"$f":" Time!KEO$172","v":0},{"$f":" Time!KEP$172","v":0},{"$f":" Time!KEQ$172","v":0},{"$f":" Time!KER$172","v":0},{"$f":" Time!KES$172","v":0},{"$f":" Time!KET$172","v":0},{"$f":" Time!KEU$172","v":0},{"$f":" Time!KEV$172","v":0},{"$f":" Time!KEW$172","v":0},{"$f":" Time!KEX$172","v":0},{"$f":" Time!KEY$172","v":0},{"$f":" Time!KEZ$172","v":0},{"$f":" Time!KFA$172","v":0},{"$f":" Time!KFB$172","v":0},{"$f":" Time!KFC$172","v":0},{"$f":" Time!KFD$172","v":0},{"$f":" Time!KFE$172","v":0},{"$f":" Time!KFF$172","v":0},{"$f":" Time!KFG$172","v":0},{"$f":" Time!KFH$172","v":0},{"$f":" Time!KFI$172","v":0},{"$f":" Time!KFJ$172","v":0},{"$f":" Time!KFK$172","v":0},{"$f":" Time!KFL$172","v":0},{"$f":" Time!KFM$172","v":0},{"$f":" Time!KFN$172","v":0},{"$f":" Time!KFO$172","v":0},{"$f":" Time!KFP$172","v":0},{"$f":" Time!KFQ$172","v":0},{"$f":" Time!KFR$172","v":0},{"$f":" Time!KFS$172","v":0},{"$f":" Time!KFT$172","v":0},{"$f":" Time!KFU$172","v":0},{"$f":" Time!KFV$172","v":0},{"$f":" Time!KFW$172","v":0},{"$f":" Time!KFX$172","v":0},{"$f":" Time!KFY$172","v":0},{"$f":" Time!KFZ$172","v":0},{"$f":" Time!KGA$172","v":0},{"$f":" Time!KGB$172","v":0},{"$f":" Time!KGC$172","v":0},{"$f":" Time!KGD$172","v":0},{"$f":" Time!KGE$172","v":0},{"$f":" Time!KGF$172","v":0},{"$f":" Time!KGG$172","v":0},{"$f":" Time!KGH$172","v":0},{"$f":" Time!KGI$172","v":0},{"$f":" Time!KGJ$172","v":0},{"$f":" Time!KGK$172","v":0},{"$f":" Time!KGL$172","v":0},{"$f":" Time!KGM$172","v":0},{"$f":" Time!KGN$172","v":0},{"$f":" Time!KGO$172","v":0},{"$f":" Time!KGP$172","v":0},{"$f":" Time!KGQ$172","v":0},{"$f":" Time!KGR$172","v":0},{"$f":" Time!KGS$172","v":0},{"$f":" Time!KGT$172","v":0},{"$f":" Time!KGU$172","v":0},{"$f":" Time!KGV$172","v":0},{"$f":" Time!KGW$172","v":0},{"$f":" Time!KGX$172","v":0},{"$f":" Time!KGY$172","v":0},{"$f":" Time!KGZ$172","v":0},{"$f":" Time!KHA$172","v":0},{"$f":" Time!KHB$172","v":0},{"$f":" Time!KHC$172","v":0},{"$f":" Time!KHD$172","v":0},{"$f":" Time!KHE$172","v":0},{"$f":" Time!KHF$172","v":0},{"$f":" Time!KHG$172","v":0},{"$f":" Time!KHH$172","v":0},{"$f":" Time!KHI$172","v":0},{"$f":" Time!KHJ$172","v":0},{"$f":" Time!KHK$172","v":0},{"$f":" Time!KHL$172","v":0},{"$f":" Time!KHM$172","v":0},{"$f":" Time!KHN$172","v":0},{"$f":" Time!KHO$172","v":0},{"$f":" Time!KHP$172","v":0},{"$f":" Time!KHQ$172","v":0},{"$f":" Time!KHR$172","v":0},{"$f":" Time!KHS$172","v":0},{"$f":" Time!KHT$172","v":0},{"$f":" Time!KHU$172","v":0},{"$f":" Time!KHV$172","v":0},{"$f":" Time!KHW$172","v":0},{"$f":" Time!KHX$172","v":0},{"$f":" Time!KHY$172","v":0},{"$f":" Time!KHZ$172","v":0},{"$f":" Time!KIA$172","v":0},{"$f":" Time!KIB$172","v":0},{"$f":" Time!KIC$172","v":0},{"$f":" Time!KID$172","v":0},{"$f":" Time!KIE$172","v":0},{"$f":" Time!KIF$172","v":0},{"$f":" Time!KIG$172","v":0},{"$f":" Time!KIH$172","v":0},{"$f":" Time!KII$172","v":0},{"$f":" Time!KIJ$172","v":0},{"$f":" Time!KIK$172","v":0},{"$f":" Time!KIL$172","v":0},{"$f":" Time!KIM$172","v":0},{"$f":" Time!KIN$172","v":0},{"$f":" Time!KIO$172","v":0},{"$f":" Time!KIP$172","v":0},{"$f":" Time!KIQ$172","v":0},{"$f":" Time!KIR$172","v":0},{"$f":" Time!KIS$172","v":0},{"$f":" Time!KIT$172","v":0},{"$f":" Time!KIU$172","v":0},{"$f":" Time!KIV$172","v":0},{"$f":" Time!KIW$172","v":0},{"$f":" Time!KIX$172","v":0},{"$f":" Time!KIY$172","v":0},{"$f":" Time!KIZ$172","v":0},{"$f":" Time!KJA$172","v":0},{"$f":" Time!KJB$172","v":0},{"$f":" Time!KJC$172","v":0},{"$f":" Time!KJD$172","v":0},{"$f":" Time!KJE$172","v":0},{"$f":" Time!KJF$172","v":0},{"$f":" Time!KJG$172","v":0},{"$f":" Time!KJH$172","v":0},{"$f":" Time!KJI$172","v":0},{"$f":" Time!KJJ$172","v":0},{"$f":" Time!KJK$172","v":0},{"$f":" Time!KJL$172","v":0},{"$f":" Time!KJM$172","v":0},{"$f":" Time!KJN$172","v":0},{"$f":" Time!KJO$172","v":0},{"$f":" Time!KJP$172","v":0},{"$f":" Time!KJQ$172","v":0},{"$f":" Time!KJR$172","v":0},{"$f":" Time!KJS$172","v":0},{"$f":" Time!KJT$172","v":0},{"$f":" Time!KJU$172","v":0},{"$f":" Time!KJV$172","v":0},{"$f":" Time!KJW$172","v":0},{"$f":" Time!KJX$172","v":0},{"$f":" Time!KJY$172","v":0},{"$f":" Time!KJZ$172","v":0},{"$f":" Time!KKA$172","v":0},{"$f":" Time!KKB$172","v":0},{"$f":" Time!KKC$172","v":0},{"$f":" Time!KKD$172","v":0},{"$f":" Time!KKE$172","v":0},{"$f":" Time!KKF$172","v":0},{"$f":" Time!KKG$172","v":0},{"$f":" Time!KKH$172","v":0},{"$f":" Time!KKI$172","v":0},{"$f":" Time!KKJ$172","v":0},{"$f":" Time!KKK$172","v":0},{"$f":" Time!KKL$172","v":0},{"$f":" Time!KKM$172","v":0},{"$f":" Time!KKN$172","v":0},{"$f":" Time!KKO$172","v":0},{"$f":" Time!KKP$172","v":0},{"$f":" Time!KKQ$172","v":0},{"$f":" Time!KKR$172","v":0},{"$f":" Time!KKS$172","v":0},{"$f":" Time!KKT$172","v":0},{"$f":" Time!KKU$172","v":0},{"$f":" Time!KKV$172","v":0},{"$f":" Time!KKW$172","v":0},{"$f":" Time!KKX$172","v":0},{"$f":" Time!KKY$172","v":0},{"$f":" Time!KKZ$172","v":0},{"$f":" Time!KLA$172","v":0},{"$f":" Time!KLB$172","v":0},{"$f":" Time!KLC$172","v":0},{"$f":" Time!KLD$172","v":0},{"$f":" Time!KLE$172","v":0},{"$f":" Time!KLF$172","v":0},{"$f":" Time!KLG$172","v":0},{"$f":" Time!KLH$172","v":0},{"$f":" Time!KLI$172","v":0},{"$f":" Time!KLJ$172","v":0},{"$f":" Time!KLK$172","v":0},{"$f":" Time!KLL$172","v":0},{"$f":" Time!KLM$172","v":0},{"$f":" Time!KLN$172","v":0},{"$f":" Time!KLO$172","v":0},{"$f":" Time!KLP$172","v":0},{"$f":" Time!KLQ$172","v":0},{"$f":" Time!KLR$172","v":0},{"$f":" Time!KLS$172","v":0},{"$f":" Time!KLT$172","v":0},{"$f":" Time!KLU$172","v":0},{"$f":" Time!KLV$172","v":0},{"$f":" Time!KLW$172","v":0},{"$f":" Time!KLX$172","v":0},{"$f":" Time!KLY$172","v":0},{"$f":" Time!KLZ$172","v":0},{"$f":" Time!KMA$172","v":0},{"$f":" Time!KMB$172","v":0},{"$f":" Time!KMC$172","v":0},{"$f":" Time!KMD$172","v":0},{"$f":" Time!KME$172","v":0},{"$f":" Time!KMF$172","v":0},{"$f":" Time!KMG$172","v":0},{"$f":" Time!KMH$172","v":0},{"$f":" Time!KMI$172","v":0},{"$f":" Time!KMJ$172","v":0},{"$f":" Time!KMK$172","v":0},{"$f":" Time!KML$172","v":0},{"$f":" Time!KMM$172","v":0},{"$f":" Time!KMN$172","v":0},{"$f":" Time!KMO$172","v":0},{"$f":" Time!KMP$172","v":0},{"$f":" Time!KMQ$172","v":0},{"$f":" Time!KMR$172","v":0},{"$f":" Time!KMS$172","v":0},{"$f":" Time!KMT$172","v":0},{"$f":" Time!KMU$172","v":0},{"$f":" Time!KMV$172","v":0},{"$f":" Time!KMW$172","v":0},{"$f":" Time!KMX$172","v":0},{"$f":" Time!KMY$172","v":0},{"$f":" Time!KMZ$172","v":0},{"$f":" Time!KNA$172","v":0},{"$f":" Time!KNB$172","v":0},{"$f":" Time!KNC$172","v":0},{"$f":" Time!KND$172","v":0},{"$f":" Time!KNE$172","v":0},{"$f":" Time!KNF$172","v":0},{"$f":" Time!KNG$172","v":0},{"$f":" Time!KNH$172","v":0},{"$f":" Time!KNI$172","v":0},{"$f":" Time!KNJ$172","v":0},{"$f":" Time!KNK$172","v":0},{"$f":" Time!KNL$172","v":0},{"$f":" Time!KNM$172","v":0},{"$f":" Time!KNN$172","v":0},{"$f":" Time!KNO$172","v":0},{"$f":" Time!KNP$172","v":0},{"$f":" Time!KNQ$172","v":0},{"$f":" Time!KNR$172","v":0},{"$f":" Time!KNS$172","v":0},{"$f":" Time!KNT$172","v":0},{"$f":" Time!KNU$172","v":0},{"$f":" Time!KNV$172","v":0},{"$f":" Time!KNW$172","v":0},{"$f":" Time!KNX$172","v":0},{"$f":" Time!KNY$172","v":0},{"$f":" Time!KNZ$172","v":0},{"$f":" Time!KOA$172","v":0},{"$f":" Time!KOB$172","v":0},{"$f":" Time!KOC$172","v":0},{"$f":" Time!KOD$172","v":0},{"$f":" Time!KOE$172","v":0},{"$f":" Time!KOF$172","v":0},{"$f":" Time!KOG$172","v":0},{"$f":" Time!KOH$172","v":0},{"$f":" Time!KOI$172","v":0},{"$f":" Time!KOJ$172","v":0},{"$f":" Time!KOK$172","v":0},{"$f":" Time!KOL$172","v":0},{"$f":" Time!KOM$172","v":0},{"$f":" Time!KON$172","v":0},{"$f":" Time!KOO$172","v":0},{"$f":" Time!KOP$172","v":0},{"$f":" Time!KOQ$172","v":0},{"$f":" Time!KOR$172","v":0},{"$f":" Time!KOS$172","v":0},{"$f":" Time!KOT$172","v":0},{"$f":" Time!KOU$172","v":0},{"$f":" Time!KOV$172","v":0},{"$f":" Time!KOW$172","v":0},{"$f":" Time!KOX$172","v":0},{"$f":" Time!KOY$172","v":0},{"$f":" Time!KOZ$172","v":0},{"$f":" Time!KPA$172","v":0},{"$f":" Time!KPB$172","v":0},{"$f":" Time!KPC$172","v":0},{"$f":" Time!KPD$172","v":0},{"$f":" Time!KPE$172","v":0},{"$f":" Time!KPF$172","v":0},{"$f":" Time!KPG$172","v":0},{"$f":" Time!KPH$172","v":0},{"$f":" Time!KPI$172","v":0},{"$f":" Time!KPJ$172","v":0},{"$f":" Time!KPK$172","v":0},{"$f":" Time!KPL$172","v":0},{"$f":" Time!KPM$172","v":0},{"$f":" Time!KPN$172","v":0},{"$f":" Time!KPO$172","v":0},{"$f":" Time!KPP$172","v":0},{"$f":" Time!KPQ$172","v":0},{"$f":" Time!KPR$172","v":0},{"$f":" Time!KPS$172","v":0},{"$f":" Time!KPT$172","v":0},{"$f":" Time!KPU$172","v":0},{"$f":" Time!KPV$172","v":0},{"$f":" Time!KPW$172","v":0},{"$f":" Time!KPX$172","v":0},{"$f":" Time!KPY$172","v":0},{"$f":" Time!KPZ$172","v":0},{"$f":" Time!KQA$172","v":0},{"$f":" Time!KQB$172","v":0},{"$f":" Time!KQC$172","v":0},{"$f":" Time!KQD$172","v":0},{"$f":" Time!KQE$172","v":0},{"$f":" Time!KQF$172","v":0},{"$f":" Time!KQG$172","v":0},{"$f":" Time!KQH$172","v":0},{"$f":" Time!KQI$172","v":0},{"$f":" Time!KQJ$172","v":0},{"$f":" Time!KQK$172","v":0},{"$f":" Time!KQL$172","v":0},{"$f":" Time!KQM$172","v":0},{"$f":" Time!KQN$172","v":0},{"$f":" Time!KQO$172","v":0},{"$f":" Time!KQP$172","v":0},{"$f":" Time!KQQ$172","v":0},{"$f":" Time!KQR$172","v":0},{"$f":" Time!KQS$172","v":0},{"$f":" Time!KQT$172","v":0},{"$f":" Time!KQU$172","v":0},{"$f":" Time!KQV$172","v":0},{"$f":" Time!KQW$172","v":0},{"$f":" Time!KQX$172","v":0},{"$f":" Time!KQY$172","v":0},{"$f":" Time!KQZ$172","v":0},{"$f":" Time!KRA$172","v":0},{"$f":" Time!KRB$172","v":0},{"$f":" Time!KRC$172","v":0},{"$f":" Time!KRD$172","v":0},{"$f":" Time!KRE$172","v":0},{"$f":" Time!KRF$172","v":0},{"$f":" Time!KRG$172","v":0},{"$f":" Time!KRH$172","v":0},{"$f":" Time!KRI$172","v":0},{"$f":" Time!KRJ$172","v":0},{"$f":" Time!KRK$172","v":0},{"$f":" Time!KRL$172","v":0},{"$f":" Time!KRM$172","v":0},{"$f":" Time!KRN$172","v":0},{"$f":" Time!KRO$172","v":0},{"$f":" Time!KRP$172","v":0},{"$f":" Time!KRQ$172","v":0},{"$f":" Time!KRR$172","v":0},{"$f":" Time!KRS$172","v":0},{"$f":" Time!KRT$172","v":0},{"$f":" Time!KRU$172","v":0},{"$f":" Time!KRV$172","v":0},{"$f":" Time!KRW$172","v":0},{"$f":" Time!KRX$172","v":0},{"$f":" Time!KRY$172","v":0},{"$f":" Time!KRZ$172","v":0},{"$f":" Time!KSA$172","v":0},{"$f":" Time!KSB$172","v":0},{"$f":" Time!KSC$172","v":0},{"$f":" Time!KSD$172","v":0},{"$f":" Time!KSE$172","v":0},{"$f":" Time!KSF$172","v":0},{"$f":" Time!KSG$172","v":0},{"$f":" Time!KSH$172","v":0},{"$f":" Time!KSI$172","v":0},{"$f":" Time!KSJ$172","v":0},{"$f":" Time!KSK$172","v":0},{"$f":" Time!KSL$172","v":0},{"$f":" Time!KSM$172","v":0},{"$f":" Time!KSN$172","v":0},{"$f":" Time!KSO$172","v":0},{"$f":" Time!KSP$172","v":0},{"$f":" Time!KSQ$172","v":0},{"$f":" Time!KSR$172","v":0},{"$f":" Time!KSS$172","v":0},{"$f":" Time!KST$172","v":0},{"$f":" Time!KSU$172","v":0},{"$f":" Time!KSV$172","v":0},{"$f":" Time!KSW$172","v":0},{"$f":" Time!KSX$172","v":0},{"$f":" Time!KSY$172","v":0},{"$f":" Time!KSZ$172","v":0},{"$f":" Time!KTA$172","v":0},{"$f":" Time!KTB$172","v":0},{"$f":" Time!KTC$172","v":0},{"$f":" Time!KTD$172","v":0},{"$f":" Time!KTE$172","v":0},{"$f":" Time!KTF$172","v":0},{"$f":" Time!KTG$172","v":0},{"$f":" Time!KTH$172","v":0},{"$f":" Time!KTI$172","v":0},{"$f":" Time!KTJ$172","v":0},{"$f":" Time!KTK$172","v":0},{"$f":" Time!KTL$172","v":0},{"$f":" Time!KTM$172","v":0},{"$f":" Time!KTN$172","v":0},{"$f":" Time!KTO$172","v":0},{"$f":" Time!KTP$172","v":0},{"$f":" Time!KTQ$172","v":0},{"$f":" Time!KTR$172","v":0},{"$f":" Time!KTS$172","v":0},{"$f":" Time!KTT$172","v":0},{"$f":" Time!KTU$172","v":0},{"$f":" Time!KTV$172","v":0},{"$f":" Time!KTW$172","v":0},{"$f":" Time!KTX$172","v":0},{"$f":" Time!KTY$172","v":0},{"$f":" Time!KTZ$172","v":0},{"$f":" Time!KUA$172","v":0},{"$f":" Time!KUB$172","v":0},{"$f":" Time!KUC$172","v":0},{"$f":" Time!KUD$172","v":0},{"$f":" Time!KUE$172","v":0},{"$f":" Time!KUF$172","v":0},{"$f":" Time!KUG$172","v":0},{"$f":" Time!KUH$172","v":0},{"$f":" Time!KUI$172","v":0},{"$f":" Time!KUJ$172","v":0},{"$f":" Time!KUK$172","v":0},{"$f":" Time!KUL$172","v":0},{"$f":" Time!KUM$172","v":0},{"$f":" Time!KUN$172","v":0},{"$f":" Time!KUO$172","v":0},{"$f":" Time!KUP$172","v":0},{"$f":" Time!KUQ$172","v":0},{"$f":" Time!KUR$172","v":0},{"$f":" Time!KUS$172","v":0},{"$f":" Time!KUT$172","v":0},{"$f":" Time!KUU$172","v":0},{"$f":" Time!KUV$172","v":0},{"$f":" Time!KUW$172","v":0},{"$f":" Time!KUX$172","v":0},{"$f":" Time!KUY$172","v":0},{"$f":" Time!KUZ$172","v":0},{"$f":" Time!KVA$172","v":0},{"$f":" Time!KVB$172","v":0},{"$f":" Time!KVC$172","v":0},{"$f":" Time!KVD$172","v":0},{"$f":" Time!KVE$172","v":0},{"$f":" Time!KVF$172","v":0},{"$f":" Time!KVG$172","v":0},{"$f":" Time!KVH$172","v":0},{"$f":" Time!KVI$172","v":0},{"$f":" Time!KVJ$172","v":0},{"$f":" Time!KVK$172","v":0},{"$f":" Time!KVL$172","v":0},{"$f":" Time!KVM$172","v":0},{"$f":" Time!KVN$172","v":0},{"$f":" Time!KVO$172","v":0},{"$f":" Time!KVP$172","v":0},{"$f":" Time!KVQ$172","v":0},{"$f":" Time!KVR$172","v":0},{"$f":" Time!KVS$172","v":0},{"$f":" Time!KVT$172","v":0},{"$f":" Time!KVU$172","v":0},{"$f":" Time!KVV$172","v":0},{"$f":" Time!KVW$172","v":0},{"$f":" Time!KVX$172","v":0},{"$f":" Time!KVY$172","v":0},{"$f":" Time!KVZ$172","v":0},{"$f":" Time!KWA$172","v":0},{"$f":" Time!KWB$172","v":0},{"$f":" Time!KWC$172","v":0},{"$f":" Time!KWD$172","v":0},{"$f":" Time!KWE$172","v":0},{"$f":" Time!KWF$172","v":0},{"$f":" Time!KWG$172","v":0},{"$f":" Time!KWH$172","v":0},{"$f":" Time!KWI$172","v":0},{"$f":" Time!KWJ$172","v":0},{"$f":" Time!KWK$172","v":0},{"$f":" Time!KWL$172","v":0},{"$f":" Time!KWM$172","v":0},{"$f":" Time!KWN$172","v":0},{"$f":" Time!KWO$172","v":0},{"$f":" Time!KWP$172","v":0},{"$f":" Time!KWQ$172","v":0},{"$f":" Time!KWR$172","v":0},{"$f":" Time!KWS$172","v":0},{"$f":" Time!KWT$172","v":0},{"$f":" Time!KWU$172","v":0},{"$f":" Time!KWV$172","v":0},{"$f":" Time!KWW$172","v":0},{"$f":" Time!KWX$172","v":0},{"$f":" Time!KWY$172","v":0},{"$f":" Time!KWZ$172","v":0},{"$f":" Time!KXA$172","v":0},{"$f":" Time!KXB$172","v":0},{"$f":" Time!KXC$172","v":0},{"$f":" Time!KXD$172","v":0},{"$f":" Time!KXE$172","v":0},{"$f":" Time!KXF$172","v":0},{"$f":" Time!KXG$172","v":0},{"$f":" Time!KXH$172","v":0},{"$f":" Time!KXI$172","v":0},{"$f":" Time!KXJ$172","v":0},{"$f":" Time!KXK$172","v":0},{"$f":" Time!KXL$172","v":0},{"$f":" Time!KXM$172","v":0},{"$f":" Time!KXN$172","v":0},{"$f":" Time!KXO$172","v":0},{"$f":" Time!KXP$172","v":0},{"$f":" Time!KXQ$172","v":0},{"$f":" Time!KXR$172","v":0},{"$f":" Time!KXS$172","v":0},{"$f":" Time!KXT$172","v":0},{"$f":" Time!KXU$172","v":0},{"$f":" Time!KXV$172","v":0},{"$f":" Time!KXW$172","v":0},{"$f":" Time!KXX$172","v":0},{"$f":" Time!KXY$172","v":0},{"$f":" Time!KXZ$172","v":0},{"$f":" Time!KYA$172","v":0},{"$f":" Time!KYB$172","v":0},{"$f":" Time!KYC$172","v":0},{"$f":" Time!KYD$172","v":0},{"$f":" Time!KYE$172","v":0},{"$f":" Time!KYF$172","v":0},{"$f":" Time!KYG$172","v":0},{"$f":" Time!KYH$172","v":0},{"$f":" Time!KYI$172","v":0},{"$f":" Time!KYJ$172","v":0},{"$f":" Time!KYK$172","v":0},{"$f":" Time!KYL$172","v":0},{"$f":" Time!KYM$172","v":0},{"$f":" Time!KYN$172","v":0},{"$f":" Time!KYO$172","v":0},{"$f":" Time!KYP$172","v":0},{"$f":" Time!KYQ$172","v":0},{"$f":" Time!KYR$172","v":0},{"$f":" Time!KYS$172","v":0},{"$f":" Time!KYT$172","v":0},{"$f":" Time!KYU$172","v":0},{"$f":" Time!KYV$172","v":0},{"$f":" Time!KYW$172","v":0},{"$f":" Time!KYX$172","v":0},{"$f":" Time!KYY$172","v":0},{"$f":" Time!KYZ$172","v":0},{"$f":" Time!KZA$172","v":0},{"$f":" Time!KZB$172","v":0},{"$f":" Time!KZC$172","v":0},{"$f":" Time!KZD$172","v":0},{"$f":" Time!KZE$172","v":0},{"$f":" Time!KZF$172","v":0},{"$f":" Time!KZG$172","v":0},{"$f":" Time!KZH$172","v":0},{"$f":" Time!KZI$172","v":0},{"$f":" Time!KZJ$172","v":0},{"$f":" Time!KZK$172","v":0},{"$f":" Time!KZL$172","v":0},{"$f":" Time!KZM$172","v":0},{"$f":" Time!KZN$172","v":0},{"$f":" Time!KZO$172","v":0},{"$f":" Time!KZP$172","v":0},{"$f":" Time!KZQ$172","v":0},{"$f":" Time!KZR$172","v":0},{"$f":" Time!KZS$172","v":0},{"$f":" Time!KZT$172","v":0},{"$f":" Time!KZU$172","v":0},{"$f":" Time!KZV$172","v":0},{"$f":" Time!KZW$172","v":0},{"$f":" Time!KZX$172","v":0},{"$f":" Time!KZY$172","v":0},{"$f":" Time!KZZ$172","v":0},{"$f":" Time!LAA$172","v":0},{"$f":" Time!LAB$172","v":0},{"$f":" Time!LAC$172","v":0},{"$f":" Time!LAD$172","v":0},{"$f":" Time!LAE$172","v":0},{"$f":" Time!LAF$172","v":0},{"$f":" Time!LAG$172","v":0},{"$f":" Time!LAH$172","v":0},{"$f":" Time!LAI$172","v":0},{"$f":" Time!LAJ$172","v":0},{"$f":" Time!LAK$172","v":0},{"$f":" Time!LAL$172","v":0},{"$f":" Time!LAM$172","v":0},{"$f":" Time!LAN$172","v":0},{"$f":" Time!LAO$172","v":0},{"$f":" Time!LAP$172","v":0},{"$f":" Time!LAQ$172","v":0},{"$f":" Time!LAR$172","v":0},{"$f":" Time!LAS$172","v":0},{"$f":" Time!LAT$172","v":0},{"$f":" Time!LAU$172","v":0},{"$f":" Time!LAV$172","v":0},{"$f":" Time!LAW$172","v":0},{"$f":" Time!LAX$172","v":0},{"$f":" Time!LAY$172","v":0},{"$f":" Time!LAZ$172","v":0},{"$f":" Time!LBA$172","v":0},{"$f":" Time!LBB$172","v":0},{"$f":" Time!LBC$172","v":0},{"$f":" Time!LBD$172","v":0},{"$f":" Time!LBE$172","v":0},{"$f":" Time!LBF$172","v":0},{"$f":" Time!LBG$172","v":0},{"$f":" Time!LBH$172","v":0},{"$f":" Time!LBI$172","v":0},{"$f":" Time!LBJ$172","v":0},{"$f":" Time!LBK$172","v":0},{"$f":" Time!LBL$172","v":0},{"$f":" Time!LBM$172","v":0},{"$f":" Time!LBN$172","v":0},{"$f":" Time!LBO$172","v":0},{"$f":" Time!LBP$172","v":0},{"$f":" Time!LBQ$172","v":0},{"$f":" Time!LBR$172","v":0},{"$f":" Time!LBS$172","v":0},{"$f":" Time!LBT$172","v":0},{"$f":" Time!LBU$172","v":0},{"$f":" Time!LBV$172","v":0},{"$f":" Time!LBW$172","v":0},{"$f":" Time!LBX$172","v":0},{"$f":" Time!LBY$172","v":0},{"$f":" Time!LBZ$172","v":0},{"$f":" Time!LCA$172","v":0},{"$f":" Time!LCB$172","v":0},{"$f":" Time!LCC$172","v":0},{"$f":" Time!LCD$172","v":0},{"$f":" Time!LCE$172","v":0},{"$f":" Time!LCF$172","v":0},{"$f":" Time!LCG$172","v":0},{"$f":" Time!LCH$172","v":0},{"$f":" Time!LCI$172","v":0},{"$f":" Time!LCJ$172","v":0},{"$f":" Time!LCK$172","v":0},{"$f":" Time!LCL$172","v":0},{"$f":" Time!LCM$172","v":0},{"$f":" Time!LCN$172","v":0},{"$f":" Time!LCO$172","v":0},{"$f":" Time!LCP$172","v":0},{"$f":" Time!LCQ$172","v":0},{"$f":" Time!LCR$172","v":0},{"$f":" Time!LCS$172","v":0},{"$f":" Time!LCT$172","v":0},{"$f":" Time!LCU$172","v":0},{"$f":" Time!LCV$172","v":0},{"$f":" Time!LCW$172","v":0},{"$f":" Time!LCX$172","v":0},{"$f":" Time!LCY$172","v":0},{"$f":" Time!LCZ$172","v":0},{"$f":" Time!LDA$172","v":0},{"$f":" Time!LDB$172","v":0},{"$f":" Time!LDC$172","v":0},{"$f":" Time!LDD$172","v":0},{"$f":" Time!LDE$172","v":0},{"$f":" Time!LDF$172","v":0},{"$f":" Time!LDG$172","v":0},{"$f":" Time!LDH$172","v":0},{"$f":" Time!LDI$172","v":0},{"$f":" Time!LDJ$172","v":0},{"$f":" Time!LDK$172","v":0},{"$f":" Time!LDL$172","v":0},{"$f":" Time!LDM$172","v":0},{"$f":" Time!LDN$172","v":0},{"$f":" Time!LDO$172","v":0},{"$f":" Time!LDP$172","v":0},{"$f":" Time!LDQ$172","v":0},{"$f":" Time!LDR$172","v":0},{"$f":" Time!LDS$172","v":0},{"$f":" Time!LDT$172","v":0},{"$f":" Time!LDU$172","v":0},{"$f":" Time!LDV$172","v":0},{"$f":" Time!LDW$172","v":0},{"$f":" Time!LDX$172","v":0},{"$f":" Time!LDY$172","v":0},{"$f":" Time!LDZ$172","v":0},{"$f":" Time!LEA$172","v":0},{"$f":" Time!LEB$172","v":0},{"$f":" Time!LEC$172","v":0},{"$f":" Time!LED$172","v":0},{"$f":" Time!LEE$172","v":0},{"$f":" Time!LEF$172","v":0},{"$f":" Time!LEG$172","v":0},{"$f":" Time!LEH$172","v":0},{"$f":" Time!LEI$172","v":0},{"$f":" Time!LEJ$172","v":0},{"$f":" Time!LEK$172","v":0},{"$f":" Time!LEL$172","v":0},{"$f":" Time!LEM$172","v":0},{"$f":" Time!LEN$172","v":0},{"$f":" Time!LEO$172","v":0},{"$f":" Time!LEP$172","v":0},{"$f":" Time!LEQ$172","v":0},{"$f":" Time!LER$172","v":0},{"$f":" Time!LES$172","v":0},{"$f":" Time!LET$172","v":0},{"$f":" Time!LEU$172","v":0},{"$f":" Time!LEV$172","v":0},{"$f":" Time!LEW$172","v":0},{"$f":" Time!LEX$172","v":0},{"$f":" Time!LEY$172","v":0},{"$f":" Time!LEZ$172","v":0},{"$f":" Time!LFA$172","v":0},{"$f":" Time!LFB$172","v":0},{"$f":" Time!LFC$172","v":0},{"$f":" Time!LFD$172","v":0},{"$f":" Time!LFE$172","v":0},{"$f":" Time!LFF$172","v":0},{"$f":" Time!LFG$172","v":0},{"$f":" Time!LFH$172","v":0},{"$f":" Time!LFI$172","v":0},{"$f":" Time!LFJ$172","v":0},{"$f":" Time!LFK$172","v":0},{"$f":" Time!LFL$172","v":0},{"$f":" Time!LFM$172","v":0},{"$f":" Time!LFN$172","v":0},{"$f":" Time!LFO$172","v":0},{"$f":" Time!LFP$172","v":0},{"$f":" Time!LFQ$172","v":0},{"$f":" Time!LFR$172","v":0},{"$f":" Time!LFS$172","v":0},{"$f":" Time!LFT$172","v":0},{"$f":" Time!LFU$172","v":0},{"$f":" Time!LFV$172","v":0},{"$f":" Time!LFW$172","v":0},{"$f":" Time!LFX$172","v":0},{"$f":" Time!LFY$172","v":0},{"$f":" Time!LFZ$172","v":0},{"$f":" Time!LGA$172","v":0},{"$f":" Time!LGB$172","v":0},{"$f":" Time!LGC$172","v":0},{"$f":" Time!LGD$172","v":0},{"$f":" Time!LGE$172","v":0},{"$f":" Time!LGF$172","v":0},{"$f":" Time!LGG$172","v":0},{"$f":" Time!LGH$172","v":0},{"$f":" Time!LGI$172","v":0},{"$f":" Time!LGJ$172","v":0},{"$f":" Time!LGK$172","v":0},{"$f":" Time!LGL$172","v":0},{"$f":" Time!LGM$172","v":0},{"$f":" Time!LGN$172","v":0},{"$f":" Time!LGO$172","v":0},{"$f":" Time!LGP$172","v":0},{"$f":" Time!LGQ$172","v":0},{"$f":" Time!LGR$172","v":0},{"$f":" Time!LGS$172","v":0},{"$f":" Time!LGT$172","v":0},{"$f":" Time!LGU$172","v":0},{"$f":" Time!LGV$172","v":0},{"$f":" Time!LGW$172","v":0},{"$f":" Time!LGX$172","v":0},{"$f":" Time!LGY$172","v":0},{"$f":" Time!LGZ$172","v":0},{"$f":" Time!LHA$172","v":0},{"$f":" Time!LHB$172","v":0},{"$f":" Time!LHC$172","v":0},{"$f":" Time!LHD$172","v":0},{"$f":" Time!LHE$172","v":0},{"$f":" Time!LHF$172","v":0},{"$f":" Time!LHG$172","v":0},{"$f":" Time!LHH$172","v":0},{"$f":" Time!LHI$172","v":0},{"$f":" Time!LHJ$172","v":0},{"$f":" Time!LHK$172","v":0},{"$f":" Time!LHL$172","v":0},{"$f":" Time!LHM$172","v":0},{"$f":" Time!LHN$172","v":0},{"$f":" Time!LHO$172","v":0},{"$f":" Time!LHP$172","v":0},{"$f":" Time!LHQ$172","v":0},{"$f":" Time!LHR$172","v":0},{"$f":" Time!LHS$172","v":0},{"$f":" Time!LHT$172","v":0},{"$f":" Time!LHU$172","v":0},{"$f":" Time!LHV$172","v":0},{"$f":" Time!LHW$172","v":0},{"$f":" Time!LHX$172","v":0},{"$f":" Time!LHY$172","v":0},{"$f":" Time!LHZ$172","v":0},{"$f":" Time!LIA$172","v":0},{"$f":" Time!LIB$172","v":0},{"$f":" Time!LIC$172","v":0},{"$f":" Time!LID$172","v":0},{"$f":" Time!LIE$172","v":0},{"$f":" Time!LIF$172","v":0},{"$f":" Time!LIG$172","v":0},{"$f":" Time!LIH$172","v":0},{"$f":" Time!LII$172","v":0},{"$f":" Time!LIJ$172","v":0},{"$f":" Time!LIK$172","v":0},{"$f":" Time!LIL$172","v":0},{"$f":" Time!LIM$172","v":0},{"$f":" Time!LIN$172","v":0},{"$f":" Time!LIO$172","v":0},{"$f":" Time!LIP$172","v":0},{"$f":" Time!LIQ$172","v":0},{"$f":" Time!LIR$172","v":0},{"$f":" Time!LIS$172","v":0},{"$f":" Time!LIT$172","v":0},{"$f":" Time!LIU$172","v":0},{"$f":" Time!LIV$172","v":0},{"$f":" Time!LIW$172","v":0},{"$f":" Time!LIX$172","v":0},{"$f":" Time!LIY$172","v":0},{"$f":" Time!LIZ$172","v":0},{"$f":" Time!LJA$172","v":0},{"$f":" Time!LJB$172","v":0},{"$f":" Time!LJC$172","v":0},{"$f":" Time!LJD$172","v":0},{"$f":" Time!LJE$172","v":0},{"$f":" Time!LJF$172","v":0},{"$f":" Time!LJG$172","v":0},{"$f":" Time!LJH$172","v":0},{"$f":" Time!LJI$172","v":0},{"$f":" Time!LJJ$172","v":0},{"$f":" Time!LJK$172","v":0},{"$f":" Time!LJL$172","v":0},{"$f":" Time!LJM$172","v":0},{"$f":" Time!LJN$172","v":0},{"$f":" Time!LJO$172","v":0},{"$f":" Time!LJP$172","v":0},{"$f":" Time!LJQ$172","v":0},{"$f":" Time!LJR$172","v":0},{"$f":" Time!LJS$172","v":0},{"$f":" Time!LJT$172","v":0},{"$f":" Time!LJU$172","v":0},{"$f":" Time!LJV$172","v":0},{"$f":" Time!LJW$172","v":0},{"$f":" Time!LJX$172","v":0},{"$f":" Time!LJY$172","v":0},{"$f":" Time!LJZ$172","v":0},{"$f":" Time!LKA$172","v":0},{"$f":" Time!LKB$172","v":0},{"$f":" Time!LKC$172","v":0},{"$f":" Time!LKD$172","v":0},{"$f":" Time!LKE$172","v":0},{"$f":" Time!LKF$172","v":0},{"$f":" Time!LKG$172","v":0},{"$f":" Time!LKH$172","v":0},{"$f":" Time!LKI$172","v":0},{"$f":" Time!LKJ$172","v":0},{"$f":" Time!LKK$172","v":0},{"$f":" Time!LKL$172","v":0},{"$f":" Time!LKM$172","v":0},{"$f":" Time!LKN$172","v":0},{"$f":" Time!LKO$172","v":0},{"$f":" Time!LKP$172","v":0},{"$f":" Time!LKQ$172","v":0},{"$f":" Time!LKR$172","v":0},{"$f":" Time!LKS$172","v":0},{"$f":" Time!LKT$172","v":0},{"$f":" Time!LKU$172","v":0},{"$f":" Time!LKV$172","v":0},{"$f":" Time!LKW$172","v":0},{"$f":" Time!LKX$172","v":0},{"$f":" Time!LKY$172","v":0},{"$f":" Time!LKZ$172","v":0},{"$f":" Time!LLA$172","v":0},{"$f":" Time!LLB$172","v":0},{"$f":" Time!LLC$172","v":0},{"$f":" Time!LLD$172","v":0},{"$f":" Time!LLE$172","v":0},{"$f":" Time!LLF$172","v":0},{"$f":" Time!LLG$172","v":0},{"$f":" Time!LLH$172","v":0},{"$f":" Time!LLI$172","v":0},{"$f":" Time!LLJ$172","v":0},{"$f":" Time!LLK$172","v":0},{"$f":" Time!LLL$172","v":0},{"$f":" Time!LLM$172","v":0},{"$f":" Time!LLN$172","v":0},{"$f":" Time!LLO$172","v":0},{"$f":" Time!LLP$172","v":0},{"$f":" Time!LLQ$172","v":0},{"$f":" Time!LLR$172","v":0},{"$f":" Time!LLS$172","v":0},{"$f":" Time!LLT$172","v":0},{"$f":" Time!LLU$172","v":0},{"$f":" Time!LLV$172","v":0},{"$f":" Time!LLW$172","v":0},{"$f":" Time!LLX$172","v":0},{"$f":" Time!LLY$172","v":0},{"$f":" Time!LLZ$172","v":0},{"$f":" Time!LMA$172","v":0},{"$f":" Time!LMB$172","v":0},{"$f":" Time!LMC$172","v":0},{"$f":" Time!LMD$172","v":0},{"$f":" Time!LME$172","v":0},{"$f":" Time!LMF$172","v":0},{"$f":" Time!LMG$172","v":0},{"$f":" Time!LMH$172","v":0},{"$f":" Time!LMI$172","v":0},{"$f":" Time!LMJ$172","v":0},{"$f":" Time!LMK$172","v":0},{"$f":" Time!LML$172","v":0},{"$f":" Time!LMM$172","v":0},{"$f":" Time!LMN$172","v":0},{"$f":" Time!LMO$172","v":0},{"$f":" Time!LMP$172","v":0},{"$f":" Time!LMQ$172","v":0},{"$f":" Time!LMR$172","v":0},{"$f":" Time!LMS$172","v":0},{"$f":" Time!LMT$172","v":0},{"$f":" Time!LMU$172","v":0},{"$f":" Time!LMV$172","v":0},{"$f":" Time!LMW$172","v":0},{"$f":" Time!LMX$172","v":0},{"$f":" Time!LMY$172","v":0},{"$f":" Time!LMZ$172","v":0},{"$f":" Time!LNA$172","v":0},{"$f":" Time!LNB$172","v":0},{"$f":" Time!LNC$172","v":0},{"$f":" Time!LND$172","v":0},{"$f":" Time!LNE$172","v":0},{"$f":" Time!LNF$172","v":0},{"$f":" Time!LNG$172","v":0},{"$f":" Time!LNH$172","v":0},{"$f":" Time!LNI$172","v":0},{"$f":" Time!LNJ$172","v":0},{"$f":" Time!LNK$172","v":0},{"$f":" Time!LNL$172","v":0},{"$f":" Time!LNM$172","v":0},{"$f":" Time!LNN$172","v":0},{"$f":" Time!LNO$172","v":0},{"$f":" Time!LNP$172","v":0},{"$f":" Time!LNQ$172","v":0},{"$f":" Time!LNR$172","v":0},{"$f":" Time!LNS$172","v":0},{"$f":" Time!LNT$172","v":0},{"$f":" Time!LNU$172","v":0},{"$f":" Time!LNV$172","v":0},{"$f":" Time!LNW$172","v":0},{"$f":" Time!LNX$172","v":0},{"$f":" Time!LNY$172","v":0},{"$f":" Time!LNZ$172","v":0},{"$f":" Time!LOA$172","v":0},{"$f":" Time!LOB$172","v":0},{"$f":" Time!LOC$172","v":0},{"$f":" Time!LOD$172","v":0},{"$f":" Time!LOE$172","v":0},{"$f":" Time!LOF$172","v":0},{"$f":" Time!LOG$172","v":0},{"$f":" Time!LOH$172","v":0},{"$f":" Time!LOI$172","v":0},{"$f":" Time!LOJ$172","v":0},{"$f":" Time!LOK$172","v":0},{"$f":" Time!LOL$172","v":0},{"$f":" Time!LOM$172","v":0},{"$f":" Time!LON$172","v":0},{"$f":" Time!LOO$172","v":0},{"$f":" Time!LOP$172","v":0},{"$f":" Time!LOQ$172","v":0},{"$f":" Time!LOR$172","v":0},{"$f":" Time!LOS$172","v":0},{"$f":" Time!LOT$172","v":0},{"$f":" Time!LOU$172","v":0},{"$f":" Time!LOV$172","v":0},{"$f":" Time!LOW$172","v":0},{"$f":" Time!LOX$172","v":0},{"$f":" Time!LOY$172","v":0},{"$f":" Time!LOZ$172","v":0},{"$f":" Time!LPA$172","v":0},{"$f":" Time!LPB$172","v":0},{"$f":" Time!LPC$172","v":0},{"$f":" Time!LPD$172","v":0},{"$f":" Time!LPE$172","v":0},{"$f":" Time!LPF$172","v":0},{"$f":" Time!LPG$172","v":0},{"$f":" Time!LPH$172","v":0},{"$f":" Time!LPI$172","v":0},{"$f":" Time!LPJ$172","v":0},{"$f":" Time!LPK$172","v":0},{"$f":" Time!LPL$172","v":0},{"$f":" Time!LPM$172","v":0},{"$f":" Time!LPN$172","v":0},{"$f":" Time!LPO$172","v":0},{"$f":" Time!LPP$172","v":0},{"$f":" Time!LPQ$172","v":0},{"$f":" Time!LPR$172","v":0},{"$f":" Time!LPS$172","v":0},{"$f":" Time!LPT$172","v":0},{"$f":" Time!LPU$172","v":0},{"$f":" Time!LPV$172","v":0},{"$f":" Time!LPW$172","v":0},{"$f":" Time!LPX$172","v":0},{"$f":" Time!LPY$172","v":0},{"$f":" Time!LPZ$172","v":0},{"$f":" Time!LQA$172","v":0},{"$f":" Time!LQB$172","v":0},{"$f":" Time!LQC$172","v":0},{"$f":" Time!LQD$172","v":0},{"$f":" Time!LQE$172","v":0},{"$f":" Time!LQF$172","v":0},{"$f":" Time!LQG$172","v":0},{"$f":" Time!LQH$172","v":0},{"$f":" Time!LQI$172","v":0},{"$f":" Time!LQJ$172","v":0},{"$f":" Time!LQK$172","v":0},{"$f":" Time!LQL$172","v":0},{"$f":" Time!LQM$172","v":0},{"$f":" Time!LQN$172","v":0},{"$f":" Time!LQO$172","v":0},{"$f":" Time!LQP$172","v":0},{"$f":" Time!LQQ$172","v":0},{"$f":" Time!LQR$172","v":0},{"$f":" Time!LQS$172","v":0},{"$f":" Time!LQT$172","v":0},{"$f":" Time!LQU$172","v":0},{"$f":" Time!LQV$172","v":0},{"$f":" Time!LQW$172","v":0},{"$f":" Time!LQX$172","v":0},{"$f":" Time!LQY$172","v":0},{"$f":" Time!LQZ$172","v":0},{"$f":" Time!LRA$172","v":0},{"$f":" Time!LRB$172","v":0},{"$f":" Time!LRC$172","v":0},{"$f":" Time!LRD$172","v":0},{"$f":" Time!LRE$172","v":0},{"$f":" Time!LRF$172","v":0},{"$f":" Time!LRG$172","v":0},{"$f":" Time!LRH$172","v":0},{"$f":" Time!LRI$172","v":0},{"$f":" Time!LRJ$172","v":0},{"$f":" Time!LRK$172","v":0},{"$f":" Time!LRL$172","v":0},{"$f":" Time!LRM$172","v":0},{"$f":" Time!LRN$172","v":0},{"$f":" Time!LRO$172","v":0},{"$f":" Time!LRP$172","v":0},{"$f":" Time!LRQ$172","v":0},{"$f":" Time!LRR$172","v":0},{"$f":" Time!LRS$172","v":0},{"$f":" Time!LRT$172","v":0},{"$f":" Time!LRU$172","v":0},{"$f":" Time!LRV$172","v":0},{"$f":" Time!LRW$172","v":0},{"$f":" Time!LRX$172","v":0},{"$f":" Time!LRY$172","v":0},{"$f":" Time!LRZ$172","v":0},{"$f":" Time!LSA$172","v":0},{"$f":" Time!LSB$172","v":0},{"$f":" Time!LSC$172","v":0},{"$f":" Time!LSD$172","v":0},{"$f":" Time!LSE$172","v":0},{"$f":" Time!LSF$172","v":0},{"$f":" Time!LSG$172","v":0},{"$f":" Time!LSH$172","v":0},{"$f":" Time!LSI$172","v":0},{"$f":" Time!LSJ$172","v":0},{"$f":" Time!LSK$172","v":0},{"$f":" Time!LSL$172","v":0},{"$f":" Time!LSM$172","v":0},{"$f":" Time!LSN$172","v":0},{"$f":" Time!LSO$172","v":0},{"$f":" Time!LSP$172","v":0},{"$f":" Time!LSQ$172","v":0},{"$f":" Time!LSR$172","v":0},{"$f":" Time!LSS$172","v":0},{"$f":" Time!LST$172","v":0},{"$f":" Time!LSU$172","v":0},{"$f":" Time!LSV$172","v":0},{"$f":" Time!LSW$172","v":0},{"$f":" Time!LSX$172","v":0},{"$f":" Time!LSY$172","v":0},{"$f":" Time!LSZ$172","v":0},{"$f":" Time!LTA$172","v":0},{"$f":" Time!LTB$172","v":0},{"$f":" Time!LTC$172","v":0},{"$f":" Time!LTD$172","v":0},{"$f":" Time!LTE$172","v":0},{"$f":" Time!LTF$172","v":0},{"$f":" Time!LTG$172","v":0},{"$f":" Time!LTH$172","v":0},{"$f":" Time!LTI$172","v":0},{"$f":" Time!LTJ$172","v":0},{"$f":" Time!LTK$172","v":0},{"$f":" Time!LTL$172","v":0},{"$f":" Time!LTM$172","v":0},{"$f":" Time!LTN$172","v":0},{"$f":" Time!LTO$172","v":0},{"$f":" Time!LTP$172","v":0},{"$f":" Time!LTQ$172","v":0},{"$f":" Time!LTR$172","v":0},{"$f":" Time!LTS$172","v":0},{"$f":" Time!LTT$172","v":0},{"$f":" Time!LTU$172","v":0},{"$f":" Time!LTV$172","v":0},{"$f":" Time!LTW$172","v":0},{"$f":" Time!LTX$172","v":0},{"$f":" Time!LTY$172","v":0},{"$f":" Time!LTZ$172","v":0},{"$f":" Time!LUA$172","v":0},{"$f":" Time!LUB$172","v":0},{"$f":" Time!LUC$172","v":0},{"$f":" Time!LUD$172","v":0},{"$f":" Time!LUE$172","v":0},{"$f":" Time!LUF$172","v":0},{"$f":" Time!LUG$172","v":0},{"$f":" Time!LUH$172","v":0},{"$f":" Time!LUI$172","v":0},{"$f":" Time!LUJ$172","v":0},{"$f":" Time!LUK$172","v":0},{"$f":" Time!LUL$172","v":0},{"$f":" Time!LUM$172","v":0},{"$f":" Time!LUN$172","v":0},{"$f":" Time!LUO$172","v":0},{"$f":" Time!LUP$172","v":0},{"$f":" Time!LUQ$172","v":0},{"$f":" Time!LUR$172","v":0},{"$f":" Time!LUS$172","v":0},{"$f":" Time!LUT$172","v":0},{"$f":" Time!LUU$172","v":0},{"$f":" Time!LUV$172","v":0},{"$f":" Time!LUW$172","v":0},{"$f":" Time!LUX$172","v":0},{"$f":" Time!LUY$172","v":0},{"$f":" Time!LUZ$172","v":0},{"$f":" Time!LVA$172","v":0},{"$f":" Time!LVB$172","v":0},{"$f":" Time!LVC$172","v":0},{"$f":" Time!LVD$172","v":0},{"$f":" Time!LVE$172","v":0},{"$f":" Time!LVF$172","v":0},{"$f":" Time!LVG$172","v":0},{"$f":" Time!LVH$172","v":0},{"$f":" Time!LVI$172","v":0},{"$f":" Time!LVJ$172","v":0},{"$f":" Time!LVK$172","v":0},{"$f":" Time!LVL$172","v":0},{"$f":" Time!LVM$172","v":0},{"$f":" Time!LVN$172","v":0},{"$f":" Time!LVO$172","v":0},{"$f":" Time!LVP$172","v":0},{"$f":" Time!LVQ$172","v":0},{"$f":" Time!LVR$172","v":0},{"$f":" Time!LVS$172","v":0},{"$f":" Time!LVT$172","v":0},{"$f":" Time!LVU$172","v":0},{"$f":" Time!LVV$172","v":0},{"$f":" Time!LVW$172","v":0},{"$f":" Time!LVX$172","v":0},{"$f":" Time!LVY$172","v":0},{"$f":" Time!LVZ$172","v":0},{"$f":" Time!LWA$172","v":0},{"$f":" Time!LWB$172","v":0},{"$f":" Time!LWC$172","v":0},{"$f":" Time!LWD$172","v":0},{"$f":" Time!LWE$172","v":0},{"$f":" Time!LWF$172","v":0},{"$f":" Time!LWG$172","v":0},{"$f":" Time!LWH$172","v":0},{"$f":" Time!LWI$172","v":0},{"$f":" Time!LWJ$172","v":0},{"$f":" Time!LWK$172","v":0},{"$f":" Time!LWL$172","v":0},{"$f":" Time!LWM$172","v":0},{"$f":" Time!LWN$172","v":0},{"$f":" Time!LWO$172","v":0},{"$f":" Time!LWP$172","v":0},{"$f":" Time!LWQ$172","v":0},{"$f":" Time!LWR$172","v":0},{"$f":" Time!LWS$172","v":0},{"$f":" Time!LWT$172","v":0},{"$f":" Time!LWU$172","v":0},{"$f":" Time!LWV$172","v":0},{"$f":" Time!LWW$172","v":0},{"$f":" Time!LWX$172","v":0},{"$f":" Time!LWY$172","v":0},{"$f":" Time!LWZ$172","v":0},{"$f":" Time!LXA$172","v":0},{"$f":" Time!LXB$172","v":0},{"$f":" Time!LXC$172","v":0},{"$f":" Time!LXD$172","v":0},{"$f":" Time!LXE$172","v":0},{"$f":" Time!LXF$172","v":0},{"$f":" Time!LXG$172","v":0},{"$f":" Time!LXH$172","v":0},{"$f":" Time!LXI$172","v":0},{"$f":" Time!LXJ$172","v":0},{"$f":" Time!LXK$172","v":0},{"$f":" Time!LXL$172","v":0},{"$f":" Time!LXM$172","v":0},{"$f":" Time!LXN$172","v":0},{"$f":" Time!LXO$172","v":0},{"$f":" Time!LXP$172","v":0},{"$f":" Time!LXQ$172","v":0},{"$f":" Time!LXR$172","v":0},{"$f":" Time!LXS$172","v":0},{"$f":" Time!LXT$172","v":0},{"$f":" Time!LXU$172","v":0},{"$f":" Time!LXV$172","v":0},{"$f":" Time!LXW$172","v":0},{"$f":" Time!LXX$172","v":0},{"$f":" Time!LXY$172","v":0},{"$f":" Time!LXZ$172","v":0},{"$f":" Time!LYA$172","v":0},{"$f":" Time!LYB$172","v":0},{"$f":" Time!LYC$172","v":0},{"$f":" Time!LYD$172","v":0},{"$f":" Time!LYE$172","v":0},{"$f":" Time!LYF$172","v":0},{"$f":" Time!LYG$172","v":0},{"$f":" Time!LYH$172","v":0},{"$f":" Time!LYI$172","v":0},{"$f":" Time!LYJ$172","v":0},{"$f":" Time!LYK$172","v":0},{"$f":" Time!LYL$172","v":0},{"$f":" Time!LYM$172","v":0},{"$f":" Time!LYN$172","v":0},{"$f":" Time!LYO$172","v":0},{"$f":" Time!LYP$172","v":0},{"$f":" Time!LYQ$172","v":0},{"$f":" Time!LYR$172","v":0},{"$f":" Time!LYS$172","v":0},{"$f":" Time!LYT$172","v":0},{"$f":" Time!LYU$172","v":0},{"$f":" Time!LYV$172","v":0},{"$f":" Time!LYW$172","v":0},{"$f":" Time!LYX$172","v":0},{"$f":" Time!LYY$172","v":0},{"$f":" Time!LYZ$172","v":0},{"$f":" Time!LZA$172","v":0},{"$f":" Time!LZB$172","v":0},{"$f":" Time!LZC$172","v":0},{"$f":" Time!LZD$172","v":0},{"$f":" Time!LZE$172","v":0},{"$f":" Time!LZF$172","v":0},{"$f":" Time!LZG$172","v":0},{"$f":" Time!LZH$172","v":0},{"$f":" Time!LZI$172","v":0},{"$f":" Time!LZJ$172","v":0},{"$f":" Time!LZK$172","v":0},{"$f":" Time!LZL$172","v":0},{"$f":" Time!LZM$172","v":0},{"$f":" Time!LZN$172","v":0},{"$f":" Time!LZO$172","v":0},{"$f":" Time!LZP$172","v":0},{"$f":" Time!LZQ$172","v":0},{"$f":" Time!LZR$172","v":0},{"$f":" Time!LZS$172","v":0},{"$f":" Time!LZT$172","v":0},{"$f":" Time!LZU$172","v":0},{"$f":" Time!LZV$172","v":0},{"$f":" Time!LZW$172","v":0},{"$f":" Time!LZX$172","v":0},{"$f":" Time!LZY$172","v":0},{"$f":" Time!LZZ$172","v":0},{"$f":" Time!MAA$172","v":0},{"$f":" Time!MAB$172","v":0},{"$f":" Time!MAC$172","v":0},{"$f":" Time!MAD$172","v":0},{"$f":" Time!MAE$172","v":0},{"$f":" Time!MAF$172","v":0},{"$f":" Time!MAG$172","v":0},{"$f":" Time!MAH$172","v":0},{"$f":" Time!MAI$172","v":0},{"$f":" Time!MAJ$172","v":0},{"$f":" Time!MAK$172","v":0},{"$f":" Time!MAL$172","v":0},{"$f":" Time!MAM$172","v":0},{"$f":" Time!MAN$172","v":0},{"$f":" Time!MAO$172","v":0},{"$f":" Time!MAP$172","v":0},{"$f":" Time!MAQ$172","v":0},{"$f":" Time!MAR$172","v":0},{"$f":" Time!MAS$172","v":0},{"$f":" Time!MAT$172","v":0},{"$f":" Time!MAU$172","v":0},{"$f":" Time!MAV$172","v":0},{"$f":" Time!MAW$172","v":0},{"$f":" Time!MAX$172","v":0},{"$f":" Time!MAY$172","v":0},{"$f":" Time!MAZ$172","v":0},{"$f":" Time!MBA$172","v":0},{"$f":" Time!MBB$172","v":0},{"$f":" Time!MBC$172","v":0},{"$f":" Time!MBD$172","v":0},{"$f":" Time!MBE$172","v":0},{"$f":" Time!MBF$172","v":0},{"$f":" Time!MBG$172","v":0},{"$f":" Time!MBH$172","v":0},{"$f":" Time!MBI$172","v":0},{"$f":" Time!MBJ$172","v":0},{"$f":" Time!MBK$172","v":0},{"$f":" Time!MBL$172","v":0},{"$f":" Time!MBM$172","v":0},{"$f":" Time!MBN$172","v":0},{"$f":" Time!MBO$172","v":0},{"$f":" Time!MBP$172","v":0},{"$f":" Time!MBQ$172","v":0},{"$f":" Time!MBR$172","v":0},{"$f":" Time!MBS$172","v":0},{"$f":" Time!MBT$172","v":0},{"$f":" Time!MBU$172","v":0},{"$f":" Time!MBV$172","v":0},{"$f":" Time!MBW$172","v":0},{"$f":" Time!MBX$172","v":0},{"$f":" Time!MBY$172","v":0},{"$f":" Time!MBZ$172","v":0},{"$f":" Time!MCA$172","v":0},{"$f":" Time!MCB$172","v":0},{"$f":" Time!MCC$172","v":0},{"$f":" Time!MCD$172","v":0},{"$f":" Time!MCE$172","v":0},{"$f":" Time!MCF$172","v":0},{"$f":" Time!MCG$172","v":0},{"$f":" Time!MCH$172","v":0},{"$f":" Time!MCI$172","v":0},{"$f":" Time!MCJ$172","v":0},{"$f":" Time!MCK$172","v":0},{"$f":" Time!MCL$172","v":0},{"$f":" Time!MCM$172","v":0},{"$f":" Time!MCN$172","v":0},{"$f":" Time!MCO$172","v":0},{"$f":" Time!MCP$172","v":0},{"$f":" Time!MCQ$172","v":0},{"$f":" Time!MCR$172","v":0},{"$f":" Time!MCS$172","v":0},{"$f":" Time!MCT$172","v":0},{"$f":" Time!MCU$172","v":0},{"$f":" Time!MCV$172","v":0},{"$f":" Time!MCW$172","v":0},{"$f":" Time!MCX$172","v":0},{"$f":" Time!MCY$172","v":0},{"$f":" Time!MCZ$172","v":0},{"$f":" Time!MDA$172","v":0},{"$f":" Time!MDB$172","v":0},{"$f":" Time!MDC$172","v":0},{"$f":" Time!MDD$172","v":0},{"$f":" Time!MDE$172","v":0},{"$f":" Time!MDF$172","v":0},{"$f":" Time!MDG$172","v":0},{"$f":" Time!MDH$172","v":0},{"$f":" Time!MDI$172","v":0},{"$f":" Time!MDJ$172","v":0},{"$f":" Time!MDK$172","v":0},{"$f":" Time!MDL$172","v":0},{"$f":" Time!MDM$172","v":0},{"$f":" Time!MDN$172","v":0},{"$f":" Time!MDO$172","v":0},{"$f":" Time!MDP$172","v":0},{"$f":" Time!MDQ$172","v":0},{"$f":" Time!MDR$172","v":0},{"$f":" Time!MDS$172","v":0},{"$f":" Time!MDT$172","v":0},{"$f":" Time!MDU$172","v":0},{"$f":" Time!MDV$172","v":0},{"$f":" Time!MDW$172","v":0},{"$f":" Time!MDX$172","v":0},{"$f":" Time!MDY$172","v":0},{"$f":" Time!MDZ$172","v":0},{"$f":" Time!MEA$172","v":0},{"$f":" Time!MEB$172","v":0},{"$f":" Time!MEC$172","v":0},{"$f":" Time!MED$172","v":0},{"$f":" Time!MEE$172","v":0},{"$f":" Time!MEF$172","v":0},{"$f":" Time!MEG$172","v":0},{"$f":" Time!MEH$172","v":0},{"$f":" Time!MEI$172","v":0},{"$f":" Time!MEJ$172","v":0},{"$f":" Time!MEK$172","v":0},{"$f":" Time!MEL$172","v":0},{"$f":" Time!MEM$172","v":0},{"$f":" Time!MEN$172","v":0},{"$f":" Time!MEO$172","v":0},{"$f":" Time!MEP$172","v":0},{"$f":" Time!MEQ$172","v":0},{"$f":" Time!MER$172","v":0},{"$f":" Time!MES$172","v":0},{"$f":" Time!MET$172","v":0},{"$f":" Time!MEU$172","v":0},{"$f":" Time!MEV$172","v":0},{"$f":" Time!MEW$172","v":0},{"$f":" Time!MEX$172","v":0},{"$f":" Time!MEY$172","v":0},{"$f":" Time!MEZ$172","v":0},{"$f":" Time!MFA$172","v":0},{"$f":" Time!MFB$172","v":0},{"$f":" Time!MFC$172","v":0},{"$f":" Time!MFD$172","v":0},{"$f":" Time!MFE$172","v":0},{"$f":" Time!MFF$172","v":0},{"$f":" Time!MFG$172","v":0},{"$f":" Time!MFH$172","v":0},{"$f":" Time!MFI$172","v":0},{"$f":" Time!MFJ$172","v":0},{"$f":" Time!MFK$172","v":0},{"$f":" Time!MFL$172","v":0},{"$f":" Time!MFM$172","v":0},{"$f":" Time!MFN$172","v":0},{"$f":" Time!MFO$172","v":0},{"$f":" Time!MFP$172","v":0},{"$f":" Time!MFQ$172","v":0},{"$f":" Time!MFR$172","v":0},{"$f":" Time!MFS$172","v":0},{"$f":" Time!MFT$172","v":0},{"$f":" Time!MFU$172","v":0},{"$f":" Time!MFV$172","v":0},{"$f":" Time!MFW$172","v":0},{"$f":" Time!MFX$172","v":0},{"$f":" Time!MFY$172","v":0},{"$f":" Time!MFZ$172","v":0},{"$f":" Time!MGA$172","v":0},{"$f":" Time!MGB$172","v":0},{"$f":" Time!MGC$172","v":0},{"$f":" Time!MGD$172","v":0},{"$f":" Time!MGE$172","v":0},{"$f":" Time!MGF$172","v":0},{"$f":" Time!MGG$172","v":0},{"$f":" Time!MGH$172","v":0},{"$f":" Time!MGI$172","v":0},{"$f":" Time!MGJ$172","v":0},{"$f":" Time!MGK$172","v":0},{"$f":" Time!MGL$172","v":0},{"$f":" Time!MGM$172","v":0},{"$f":" Time!MGN$172","v":0},{"$f":" Time!MGO$172","v":0},{"$f":" Time!MGP$172","v":0},{"$f":" Time!MGQ$172","v":0},{"$f":" Time!MGR$172","v":0},{"$f":" Time!MGS$172","v":0},{"$f":" Time!MGT$172","v":0},{"$f":" Time!MGU$172","v":0},{"$f":" Time!MGV$172","v":0},{"$f":" Time!MGW$172","v":0},{"$f":" Time!MGX$172","v":0},{"$f":" Time!MGY$172","v":0},{"$f":" Time!MGZ$172","v":0},{"$f":" Time!MHA$172","v":0},{"$f":" Time!MHB$172","v":0},{"$f":" Time!MHC$172","v":0},{"$f":" Time!MHD$172","v":0},{"$f":" Time!MHE$172","v":0},{"$f":" Time!MHF$172","v":0},{"$f":" Time!MHG$172","v":0},{"$f":" Time!MHH$172","v":0},{"$f":" Time!MHI$172","v":0},{"$f":" Time!MHJ$172","v":0},{"$f":" Time!MHK$172","v":0},{"$f":" Time!MHL$172","v":0},{"$f":" Time!MHM$172","v":0},{"$f":" Time!MHN$172","v":0},{"$f":" Time!MHO$172","v":0},{"$f":" Time!MHP$172","v":0},{"$f":" Time!MHQ$172","v":0},{"$f":" Time!MHR$172","v":0},{"$f":" Time!MHS$172","v":0},{"$f":" Time!MHT$172","v":0},{"$f":" Time!MHU$172","v":0},{"$f":" Time!MHV$172","v":0},{"$f":" Time!MHW$172","v":0},{"$f":" Time!MHX$172","v":0},{"$f":" Time!MHY$172","v":0},{"$f":" Time!MHZ$172","v":0},{"$f":" Time!MIA$172","v":0},{"$f":" Time!MIB$172","v":0},{"$f":" Time!MIC$172","v":0},{"$f":" Time!MID$172","v":0},{"$f":" Time!MIE$172","v":0},{"$f":" Time!MIF$172","v":0},{"$f":" Time!MIG$172","v":0},{"$f":" Time!MIH$172","v":0},{"$f":" Time!MII$172","v":0},{"$f":" Time!MIJ$172","v":0},{"$f":" Time!MIK$172","v":0},{"$f":" Time!MIL$172","v":0},{"$f":" Time!MIM$172","v":0},{"$f":" Time!MIN$172","v":0},{"$f":" Time!MIO$172","v":0},{"$f":" Time!MIP$172","v":0},{"$f":" Time!MIQ$172","v":0},{"$f":" Time!MIR$172","v":0},{"$f":" Time!MIS$172","v":0},{"$f":" Time!MIT$172","v":0},{"$f":" Time!MIU$172","v":0},{"$f":" Time!MIV$172","v":0},{"$f":" Time!MIW$172","v":0},{"$f":" Time!MIX$172","v":0},{"$f":" Time!MIY$172","v":0},{"$f":" Time!MIZ$172","v":0},{"$f":" Time!MJA$172","v":0},{"$f":" Time!MJB$172","v":0},{"$f":" Time!MJC$172","v":0},{"$f":" Time!MJD$172","v":0},{"$f":" Time!MJE$172","v":0},{"$f":" Time!MJF$172","v":0},{"$f":" Time!MJG$172","v":0},{"$f":" Time!MJH$172","v":0},{"$f":" Time!MJI$172","v":0},{"$f":" Time!MJJ$172","v":0},{"$f":" Time!MJK$172","v":0},{"$f":" Time!MJL$172","v":0},{"$f":" Time!MJM$172","v":0},{"$f":" Time!MJN$172","v":0},{"$f":" Time!MJO$172","v":0},{"$f":" Time!MJP$172","v":0},{"$f":" Time!MJQ$172","v":0},{"$f":" Time!MJR$172","v":0},{"$f":" Time!MJS$172","v":0},{"$f":" Time!MJT$172","v":0},{"$f":" Time!MJU$172","v":0},{"$f":" Time!MJV$172","v":0},{"$f":" Time!MJW$172","v":0},{"$f":" Time!MJX$172","v":0},{"$f":" Time!MJY$172","v":0},{"$f":" Time!MJZ$172","v":0},{"$f":" Time!MKA$172","v":0},{"$f":" Time!MKB$172","v":0},{"$f":" Time!MKC$172","v":0},{"$f":" Time!MKD$172","v":0},{"$f":" Time!MKE$172","v":0},{"$f":" Time!MKF$172","v":0},{"$f":" Time!MKG$172","v":0},{"$f":" Time!MKH$172","v":0},{"$f":" Time!MKI$172","v":0},{"$f":" Time!MKJ$172","v":0},{"$f":" Time!MKK$172","v":0},{"$f":" Time!MKL$172","v":0},{"$f":" Time!MKM$172","v":0},{"$f":" Time!MKN$172","v":0},{"$f":" Time!MKO$172","v":0},{"$f":" Time!MKP$172","v":0},{"$f":" Time!MKQ$172","v":0},{"$f":" Time!MKR$172","v":0},{"$f":" Time!MKS$172","v":0},{"$f":" Time!MKT$172","v":0},{"$f":" Time!MKU$172","v":0},{"$f":" Time!MKV$172","v":0},{"$f":" Time!MKW$172","v":0},{"$f":" Time!MKX$172","v":0},{"$f":" Time!MKY$172","v":0},{"$f":" Time!MKZ$172","v":0},{"$f":" Time!MLA$172","v":0},{"$f":" Time!MLB$172","v":0},{"$f":" Time!MLC$172","v":0},{"$f":" Time!MLD$172","v":0},{"$f":" Time!MLE$172","v":0},{"$f":" Time!MLF$172","v":0},{"$f":" Time!MLG$172","v":0},{"$f":" Time!MLH$172","v":0},{"$f":" Time!MLI$172","v":0},{"$f":" Time!MLJ$172","v":0},{"$f":" Time!MLK$172","v":0},{"$f":" Time!MLL$172","v":0},{"$f":" Time!MLM$172","v":0},{"$f":" Time!MLN$172","v":0},{"$f":" Time!MLO$172","v":0},{"$f":" Time!MLP$172","v":0},{"$f":" Time!MLQ$172","v":0},{"$f":" Time!MLR$172","v":0},{"$f":" Time!MLS$172","v":0},{"$f":" Time!MLT$172","v":0},{"$f":" Time!MLU$172","v":0},{"$f":" Time!MLV$172","v":0},{"$f":" Time!MLW$172","v":0},{"$f":" Time!MLX$172","v":0},{"$f":" Time!MLY$172","v":0},{"$f":" Time!MLZ$172","v":0},{"$f":" Time!MMA$172","v":0},{"$f":" Time!MMB$172","v":0},{"$f":" Time!MMC$172","v":0},{"$f":" Time!MMD$172","v":0},{"$f":" Time!MME$172","v":0},{"$f":" Time!MMF$172","v":0},{"$f":" Time!MMG$172","v":0},{"$f":" Time!MMH$172","v":0},{"$f":" Time!MMI$172","v":0},{"$f":" Time!MMJ$172","v":0},{"$f":" Time!MMK$172","v":0},{"$f":" Time!MML$172","v":0},{"$f":" Time!MMM$172","v":0},{"$f":" Time!MMN$172","v":0},{"$f":" Time!MMO$172","v":0},{"$f":" Time!MMP$172","v":0},{"$f":" Time!MMQ$172","v":0},{"$f":" Time!MMR$172","v":0},{"$f":" Time!MMS$172","v":0},{"$f":" Time!MMT$172","v":0},{"$f":" Time!MMU$172","v":0},{"$f":" Time!MMV$172","v":0},{"$f":" Time!MMW$172","v":0},{"$f":" Time!MMX$172","v":0},{"$f":" Time!MMY$172","v":0},{"$f":" Time!MMZ$172","v":0},{"$f":" Time!MNA$172","v":0},{"$f":" Time!MNB$172","v":0},{"$f":" Time!MNC$172","v":0},{"$f":" Time!MND$172","v":0},{"$f":" Time!MNE$172","v":0},{"$f":" Time!MNF$172","v":0},{"$f":" Time!MNG$172","v":0},{"$f":" Time!MNH$172","v":0},{"$f":" Time!MNI$172","v":0},{"$f":" Time!MNJ$172","v":0},{"$f":" Time!MNK$172","v":0},{"$f":" Time!MNL$172","v":0},{"$f":" Time!MNM$172","v":0},{"$f":" Time!MNN$172","v":0},{"$f":" Time!MNO$172","v":0},{"$f":" Time!MNP$172","v":0},{"$f":" Time!MNQ$172","v":0},{"$f":" Time!MNR$172","v":0},{"$f":" Time!MNS$172","v":0},{"$f":" Time!MNT$172","v":0},{"$f":" Time!MNU$172","v":0},{"$f":" Time!MNV$172","v":0},{"$f":" Time!MNW$172","v":0},{"$f":" Time!MNX$172","v":0},{"$f":" Time!MNY$172","v":0},{"$f":" Time!MNZ$172","v":0},{"$f":" Time!MOA$172","v":0},{"$f":" Time!MOB$172","v":0},{"$f":" Time!MOC$172","v":0},{"$f":" Time!MOD$172","v":0},{"$f":" Time!MOE$172","v":0},{"$f":" Time!MOF$172","v":0},{"$f":" Time!MOG$172","v":0},{"$f":" Time!MOH$172","v":0},{"$f":" Time!MOI$172","v":0},{"$f":" Time!MOJ$172","v":0},{"$f":" Time!MOK$172","v":0},{"$f":" Time!MOL$172","v":0},{"$f":" Time!MOM$172","v":0},{"$f":" Time!MON$172","v":0},{"$f":" Time!MOO$172","v":0},{"$f":" Time!MOP$172","v":0},{"$f":" Time!MOQ$172","v":0},{"$f":" Time!MOR$172","v":0},{"$f":" Time!MOS$172","v":0},{"$f":" Time!MOT$172","v":0},{"$f":" Time!MOU$172","v":0},{"$f":" Time!MOV$172","v":0},{"$f":" Time!MOW$172","v":0},{"$f":" Time!MOX$172","v":0},{"$f":" Time!MOY$172","v":0},{"$f":" Time!MOZ$172","v":0},{"$f":" Time!MPA$172","v":0},{"$f":" Time!MPB$172","v":0},{"$f":" Time!MPC$172","v":0},{"$f":" Time!MPD$172","v":0},{"$f":" Time!MPE$172","v":0},{"$f":" Time!MPF$172","v":0},{"$f":" Time!MPG$172","v":0},{"$f":" Time!MPH$172","v":0},{"$f":" Time!MPI$172","v":0},{"$f":" Time!MPJ$172","v":0},{"$f":" Time!MPK$172","v":0},{"$f":" Time!MPL$172","v":0},{"$f":" Time!MPM$172","v":0},{"$f":" Time!MPN$172","v":0},{"$f":" Time!MPO$172","v":0},{"$f":" Time!MPP$172","v":0},{"$f":" Time!MPQ$172","v":0},{"$f":" Time!MPR$172","v":0},{"$f":" Time!MPS$172","v":0},{"$f":" Time!MPT$172","v":0},{"$f":" Time!MPU$172","v":0},{"$f":" Time!MPV$172","v":0},{"$f":" Time!MPW$172","v":0},{"$f":" Time!MPX$172","v":0},{"$f":" Time!MPY$172","v":0},{"$f":" Time!MPZ$172","v":0},{"$f":" Time!MQA$172","v":0},{"$f":" Time!MQB$172","v":0},{"$f":" Time!MQC$172","v":0},{"$f":" Time!MQD$172","v":0},{"$f":" Time!MQE$172","v":0},{"$f":" Time!MQF$172","v":0},{"$f":" Time!MQG$172","v":0},{"$f":" Time!MQH$172","v":0},{"$f":" Time!MQI$172","v":0},{"$f":" Time!MQJ$172","v":0},{"$f":" Time!MQK$172","v":0},{"$f":" Time!MQL$172","v":0},{"$f":" Time!MQM$172","v":0},{"$f":" Time!MQN$172","v":0},{"$f":" Time!MQO$172","v":0},{"$f":" Time!MQP$172","v":0},{"$f":" Time!MQQ$172","v":0},{"$f":" Time!MQR$172","v":0},{"$f":" Time!MQS$172","v":0},{"$f":" Time!MQT$172","v":0},{"$f":" Time!MQU$172","v":0},{"$f":" Time!MQV$172","v":0},{"$f":" Time!MQW$172","v":0},{"$f":" Time!MQX$172","v":0},{"$f":" Time!MQY$172","v":0},{"$f":" Time!MQZ$172","v":0},{"$f":" Time!MRA$172","v":0},{"$f":" Time!MRB$172","v":0},{"$f":" Time!MRC$172","v":0},{"$f":" Time!MRD$172","v":0},{"$f":" Time!MRE$172","v":0},{"$f":" Time!MRF$172","v":0},{"$f":" Time!MRG$172","v":0},{"$f":" Time!MRH$172","v":0},{"$f":" Time!MRI$172","v":0},{"$f":" Time!MRJ$172","v":0},{"$f":" Time!MRK$172","v":0},{"$f":" Time!MRL$172","v":0},{"$f":" Time!MRM$172","v":0},{"$f":" Time!MRN$172","v":0},{"$f":" Time!MRO$172","v":0},{"$f":" Time!MRP$172","v":0},{"$f":" Time!MRQ$172","v":0},{"$f":" Time!MRR$172","v":0},{"$f":" Time!MRS$172","v":0},{"$f":" Time!MRT$172","v":0},{"$f":" Time!MRU$172","v":0},{"$f":" Time!MRV$172","v":0},{"$f":" Time!MRW$172","v":0},{"$f":" Time!MRX$172","v":0},{"$f":" Time!MRY$172","v":0},{"$f":" Time!MRZ$172","v":0},{"$f":" Time!MSA$172","v":0},{"$f":" Time!MSB$172","v":0},{"$f":" Time!MSC$172","v":0},{"$f":" Time!MSD$172","v":0},{"$f":" Time!MSE$172","v":0},{"$f":" Time!MSF$172","v":0},{"$f":" Time!MSG$172","v":0},{"$f":" Time!MSH$172","v":0},{"$f":" Time!MSI$172","v":0},{"$f":" Time!MSJ$172","v":0},{"$f":" Time!MSK$172","v":0},{"$f":" Time!MSL$172","v":0},{"$f":" Time!MSM$172","v":0},{"$f":" Time!MSN$172","v":0},{"$f":" Time!MSO$172","v":0},{"$f":" Time!MSP$172","v":0},{"$f":" Time!MSQ$172","v":0},{"$f":" Time!MSR$172","v":0},{"$f":" Time!MSS$172","v":0},{"$f":" Time!MST$172","v":0},{"$f":" Time!MSU$172","v":0},{"$f":" Time!MSV$172","v":0},{"$f":" Time!MSW$172","v":0},{"$f":" Time!MSX$172","v":0},{"$f":" Time!MSY$172","v":0},{"$f":" Time!MSZ$172","v":0},{"$f":" Time!MTA$172","v":0},{"$f":" Time!MTB$172","v":0},{"$f":" Time!MTC$172","v":0},{"$f":" Time!MTD$172","v":0},{"$f":" Time!MTE$172","v":0},{"$f":" Time!MTF$172","v":0},{"$f":" Time!MTG$172","v":0},{"$f":" Time!MTH$172","v":0},{"$f":" Time!MTI$172","v":0},{"$f":" Time!MTJ$172","v":0},{"$f":" Time!MTK$172","v":0},{"$f":" Time!MTL$172","v":0},{"$f":" Time!MTM$172","v":0},{"$f":" Time!MTN$172","v":0},{"$f":" Time!MTO$172","v":0},{"$f":" Time!MTP$172","v":0},{"$f":" Time!MTQ$172","v":0},{"$f":" Time!MTR$172","v":0},{"$f":" Time!MTS$172","v":0},{"$f":" Time!MTT$172","v":0},{"$f":" Time!MTU$172","v":0},{"$f":" Time!MTV$172","v":0},{"$f":" Time!MTW$172","v":0},{"$f":" Time!MTX$172","v":0},{"$f":" Time!MTY$172","v":0},{"$f":" Time!MTZ$172","v":0},{"$f":" Time!MUA$172","v":0},{"$f":" Time!MUB$172","v":0},{"$f":" Time!MUC$172","v":0},{"$f":" Time!MUD$172","v":0},{"$f":" Time!MUE$172","v":0},{"$f":" Time!MUF$172","v":0},{"$f":" Time!MUG$172","v":0},{"$f":" Time!MUH$172","v":0},{"$f":" Time!MUI$172","v":0},{"$f":" Time!MUJ$172","v":0},{"$f":" Time!MUK$172","v":0},{"$f":" Time!MUL$172","v":0},{"$f":" Time!MUM$172","v":0},{"$f":" Time!MUN$172","v":0},{"$f":" Time!MUO$172","v":0},{"$f":" Time!MUP$172","v":0},{"$f":" Time!MUQ$172","v":0},{"$f":" Time!MUR$172","v":0},{"$f":" Time!MUS$172","v":0},{"$f":" Time!MUT$172","v":0},{"$f":" Time!MUU$172","v":0},{"$f":" Time!MUV$172","v":0},{"$f":" Time!MUW$172","v":0},{"$f":" Time!MUX$172","v":0},{"$f":" Time!MUY$172","v":0},{"$f":" Time!MUZ$172","v":0},{"$f":" Time!MVA$172","v":0},{"$f":" Time!MVB$172","v":0},{"$f":" Time!MVC$172","v":0},{"$f":" Time!MVD$172","v":0},{"$f":" Time!MVE$172","v":0},{"$f":" Time!MVF$172","v":0},{"$f":" Time!MVG$172","v":0},{"$f":" Time!MVH$172","v":0},{"$f":" Time!MVI$172","v":0},{"$f":" Time!MVJ$172","v":0},{"$f":" Time!MVK$172","v":0},{"$f":" Time!MVL$172","v":0},{"$f":" Time!MVM$172","v":0},{"$f":" Time!MVN$172","v":0},{"$f":" Time!MVO$172","v":0},{"$f":" Time!MVP$172","v":0},{"$f":" Time!MVQ$172","v":0},{"$f":" Time!MVR$172","v":0},{"$f":" Time!MVS$172","v":0},{"$f":" Time!MVT$172","v":0},{"$f":" Time!MVU$172","v":0},{"$f":" Time!MVV$172","v":0},{"$f":" Time!MVW$172","v":0},{"$f":" Time!MVX$172","v":0},{"$f":" Time!MVY$172","v":0},{"$f":" Time!MVZ$172","v":0},{"$f":" Time!MWA$172","v":0},{"$f":" Time!MWB$172","v":0},{"$f":" Time!MWC$172","v":0},{"$f":" Time!MWD$172","v":0},{"$f":" Time!MWE$172","v":0},{"$f":" Time!MWF$172","v":0},{"$f":" Time!MWG$172","v":0},{"$f":" Time!MWH$172","v":0},{"$f":" Time!MWI$172","v":0},{"$f":" Time!MWJ$172","v":0},{"$f":" Time!MWK$172","v":0},{"$f":" Time!MWL$172","v":0},{"$f":" Time!MWM$172","v":0},{"$f":" Time!MWN$172","v":0},{"$f":" Time!MWO$172","v":0},{"$f":" Time!MWP$172","v":0},{"$f":" Time!MWQ$172","v":0},{"$f":" Time!MWR$172","v":0},{"$f":" Time!MWS$172","v":0},{"$f":" Time!MWT$172","v":0},{"$f":" Time!MWU$172","v":0},{"$f":" Time!MWV$172","v":0},{"$f":" Time!MWW$172","v":0},{"$f":" Time!MWX$172","v":0},{"$f":" Time!MWY$172","v":0},{"$f":" Time!MWZ$172","v":0},{"$f":" Time!MXA$172","v":0},{"$f":" Time!MXB$172","v":0},{"$f":" Time!MXC$172","v":0},{"$f":" Time!MXD$172","v":0},{"$f":" Time!MXE$172","v":0},{"$f":" Time!MXF$172","v":0},{"$f":" Time!MXG$172","v":0},{"$f":" Time!MXH$172","v":0},{"$f":" Time!MXI$172","v":0},{"$f":" Time!MXJ$172","v":0},{"$f":" Time!MXK$172","v":0},{"$f":" Time!MXL$172","v":0},{"$f":" Time!MXM$172","v":0},{"$f":" Time!MXN$172","v":0},{"$f":" Time!MXO$172","v":0},{"$f":" Time!MXP$172","v":0},{"$f":" Time!MXQ$172","v":0},{"$f":" Time!MXR$172","v":0},{"$f":" Time!MXS$172","v":0},{"$f":" Time!MXT$172","v":0},{"$f":" Time!MXU$172","v":0},{"$f":" Time!MXV$172","v":0},{"$f":" Time!MXW$172","v":0},{"$f":" Time!MXX$172","v":0},{"$f":" Time!MXY$172","v":0},{"$f":" Time!MXZ$172","v":0},{"$f":" Time!MYA$172","v":0},{"$f":" Time!MYB$172","v":0},{"$f":" Time!MYC$172","v":0},{"$f":" Time!MYD$172","v":0},{"$f":" Time!MYE$172","v":0},{"$f":" Time!MYF$172","v":0},{"$f":" Time!MYG$172","v":0},{"$f":" Time!MYH$172","v":0},{"$f":" Time!MYI$172","v":0},{"$f":" Time!MYJ$172","v":0},{"$f":" Time!MYK$172","v":0},{"$f":" Time!MYL$172","v":0},{"$f":" Time!MYM$172","v":0},{"$f":" Time!MYN$172","v":0},{"$f":" Time!MYO$172","v":0},{"$f":" Time!MYP$172","v":0},{"$f":" Time!MYQ$172","v":0},{"$f":" Time!MYR$172","v":0},{"$f":" Time!MYS$172","v":0},{"$f":" Time!MYT$172","v":0},{"$f":" Time!MYU$172","v":0},{"$f":" Time!MYV$172","v":0},{"$f":" Time!MYW$172","v":0},{"$f":" Time!MYX$172","v":0},{"$f":" Time!MYY$172","v":0},{"$f":" Time!MYZ$172","v":0},{"$f":" Time!MZA$172","v":0},{"$f":" Time!MZB$172","v":0},{"$f":" Time!MZC$172","v":0},{"$f":" Time!MZD$172","v":0},{"$f":" Time!MZE$172","v":0},{"$f":" Time!MZF$172","v":0},{"$f":" Time!MZG$172","v":0},{"$f":" Time!MZH$172","v":0},{"$f":" Time!MZI$172","v":0},{"$f":" Time!MZJ$172","v":0},{"$f":" Time!MZK$172","v":0},{"$f":" Time!MZL$172","v":0},{"$f":" Time!MZM$172","v":0},{"$f":" Time!MZN$172","v":0},{"$f":" Time!MZO$172","v":0},{"$f":" Time!MZP$172","v":0},{"$f":" Time!MZQ$172","v":0},{"$f":" Time!MZR$172","v":0},{"$f":" Time!MZS$172","v":0},{"$f":" Time!MZT$172","v":0},{"$f":" Time!MZU$172","v":0},{"$f":" Time!MZV$172","v":0},{"$f":" Time!MZW$172","v":0},{"$f":" Time!MZX$172","v":0},{"$f":" Time!MZY$172","v":0},{"$f":" Time!MZZ$172","v":0},{"$f":" Time!NAA$172","v":0},{"$f":" Time!NAB$172","v":0},{"$f":" Time!NAC$172","v":0},{"$f":" Time!NAD$172","v":0},{"$f":" Time!NAE$172","v":0},{"$f":" Time!NAF$172","v":0},{"$f":" Time!NAG$172","v":0},{"$f":" Time!NAH$172","v":0},{"$f":" Time!NAI$172","v":0},{"$f":" Time!NAJ$172","v":0},{"$f":" Time!NAK$172","v":0},{"$f":" Time!NAL$172","v":0},{"$f":" Time!NAM$172","v":0},{"$f":" Time!NAN$172","v":0},{"$f":" Time!NAO$172","v":0},{"$f":" Time!NAP$172","v":0},{"$f":" Time!NAQ$172","v":0},{"$f":" Time!NAR$172","v":0},{"$f":" Time!NAS$172","v":0},{"$f":" Time!NAT$172","v":0},{"$f":" Time!NAU$172","v":0},{"$f":" Time!NAV$172","v":0},{"$f":" Time!NAW$172","v":0},{"$f":" Time!NAX$172","v":0},{"$f":" Time!NAY$172","v":0},{"$f":" Time!NAZ$172","v":0},{"$f":" Time!NBA$172","v":0},{"$f":" Time!NBB$172","v":0},{"$f":" Time!NBC$172","v":0},{"$f":" Time!NBD$172","v":0},{"$f":" Time!NBE$172","v":0},{"$f":" Time!NBF$172","v":0},{"$f":" Time!NBG$172","v":0},{"$f":" Time!NBH$172","v":0},{"$f":" Time!NBI$172","v":0},{"$f":" Time!NBJ$172","v":0},{"$f":" Time!NBK$172","v":0},{"$f":" Time!NBL$172","v":0},{"$f":" Time!NBM$172","v":0},{"$f":" Time!NBN$172","v":0},{"$f":" Time!NBO$172","v":0},{"$f":" Time!NBP$172","v":0},{"$f":" Time!NBQ$172","v":0},{"$f":" Time!NBR$172","v":0},{"$f":" Time!NBS$172","v":0},{"$f":" Time!NBT$172","v":0},{"$f":" Time!NBU$172","v":0},{"$f":" Time!NBV$172","v":0},{"$f":" Time!NBW$172","v":0},{"$f":" Time!NBX$172","v":0},{"$f":" Time!NBY$172","v":0},{"$f":" Time!NBZ$172","v":0},{"$f":" Time!NCA$172","v":0},{"$f":" Time!NCB$172","v":0},{"$f":" Time!NCC$172","v":0},{"$f":" Time!NCD$172","v":0},{"$f":" Time!NCE$172","v":0},{"$f":" Time!NCF$172","v":0},{"$f":" Time!NCG$172","v":0},{"$f":" Time!NCH$172","v":0},{"$f":" Time!NCI$172","v":0},{"$f":" Time!NCJ$172","v":0},{"$f":" Time!NCK$172","v":0},{"$f":" Time!NCL$172","v":0},{"$f":" Time!NCM$172","v":0},{"$f":" Time!NCN$172","v":0},{"$f":" Time!NCO$172","v":0},{"$f":" Time!NCP$172","v":0},{"$f":" Time!NCQ$172","v":0},{"$f":" Time!NCR$172","v":0},{"$f":" Time!NCS$172","v":0},{"$f":" Time!NCT$172","v":0},{"$f":" Time!NCU$172","v":0},{"$f":" Time!NCV$172","v":0},{"$f":" Time!NCW$172","v":0},{"$f":" Time!NCX$172","v":0},{"$f":" Time!NCY$172","v":0},{"$f":" Time!NCZ$172","v":0},{"$f":" Time!NDA$172","v":0},{"$f":" Time!NDB$172","v":0},{"$f":" Time!NDC$172","v":0},{"$f":" Time!NDD$172","v":0},{"$f":" Time!NDE$172","v":0},{"$f":" Time!NDF$172","v":0},{"$f":" Time!NDG$172","v":0},{"$f":" Time!NDH$172","v":0},{"$f":" Time!NDI$172","v":0},{"$f":" Time!NDJ$172","v":0},{"$f":" Time!NDK$172","v":0},{"$f":" Time!NDL$172","v":0},{"$f":" Time!NDM$172","v":0},{"$f":" Time!NDN$172","v":0},{"$f":" Time!NDO$172","v":0},{"$f":" Time!NDP$172","v":0},{"$f":" Time!NDQ$172","v":0},{"$f":" Time!NDR$172","v":0},{"$f":" Time!NDS$172","v":0},{"$f":" Time!NDT$172","v":0},{"$f":" Time!NDU$172","v":0},{"$f":" Time!NDV$172","v":0},{"$f":" Time!NDW$172","v":0},{"$f":" Time!NDX$172","v":0},{"$f":" Time!NDY$172","v":0},{"$f":" Time!NDZ$172","v":0},{"$f":" Time!NEA$172","v":0},{"$f":" Time!NEB$172","v":0},{"$f":" Time!NEC$172","v":0},{"$f":" Time!NED$172","v":0},{"$f":" Time!NEE$172","v":0},{"$f":" Time!NEF$172","v":0},{"$f":" Time!NEG$172","v":0},{"$f":" Time!NEH$172","v":0},{"$f":" Time!NEI$172","v":0},{"$f":" Time!NEJ$172","v":0},{"$f":" Time!NEK$172","v":0},{"$f":" Time!NEL$172","v":0},{"$f":" Time!NEM$172","v":0},{"$f":" Time!NEN$172","v":0},{"$f":" Time!NEO$172","v":0},{"$f":" Time!NEP$172","v":0},{"$f":" Time!NEQ$172","v":0},{"$f":" Time!NER$172","v":0},{"$f":" Time!NES$172","v":0},{"$f":" Time!NET$172","v":0},{"$f":" Time!NEU$172","v":0},{"$f":" Time!NEV$172","v":0},{"$f":" Time!NEW$172","v":0},{"$f":" Time!NEX$172","v":0},{"$f":" Time!NEY$172","v":0},{"$f":" Time!NEZ$172","v":0},{"$f":" Time!NFA$172","v":0},{"$f":" Time!NFB$172","v":0},{"$f":" Time!NFC$172","v":0},{"$f":" Time!NFD$172","v":0},{"$f":" Time!NFE$172","v":0},{"$f":" Time!NFF$172","v":0},{"$f":" Time!NFG$172","v":0},{"$f":" Time!NFH$172","v":0},{"$f":" Time!NFI$172","v":0},{"$f":" Time!NFJ$172","v":0},{"$f":" Time!NFK$172","v":0},{"$f":" Time!NFL$172","v":0},{"$f":" Time!NFM$172","v":0},{"$f":" Time!NFN$172","v":0},{"$f":" Time!NFO$172","v":0},{"$f":" Time!NFP$172","v":0},{"$f":" Time!NFQ$172","v":0},{"$f":" Time!NFR$172","v":0},{"$f":" Time!NFS$172","v":0},{"$f":" Time!NFT$172","v":0},{"$f":" Time!NFU$172","v":0},{"$f":" Time!NFV$172","v":0},{"$f":" Time!NFW$172","v":0},{"$f":" Time!NFX$172","v":0},{"$f":" Time!NFY$172","v":0},{"$f":" Time!NFZ$172","v":0},{"$f":" Time!NGA$172","v":0},{"$f":" Time!NGB$172","v":0},{"$f":" Time!NGC$172","v":0},{"$f":" Time!NGD$172","v":0},{"$f":" Time!NGE$172","v":0},{"$f":" Time!NGF$172","v":0},{"$f":" Time!NGG$172","v":0},{"$f":" Time!NGH$172","v":0},{"$f":" Time!NGI$172","v":0},{"$f":" Time!NGJ$172","v":0},{"$f":" Time!NGK$172","v":0},{"$f":" Time!NGL$172","v":0},{"$f":" Time!NGM$172","v":0},{"$f":" Time!NGN$172","v":0},{"$f":" Time!NGO$172","v":0},{"$f":" Time!NGP$172","v":0},{"$f":" Time!NGQ$172","v":0},{"$f":" Time!NGR$172","v":0},{"$f":" Time!NGS$172","v":0},{"$f":" Time!NGT$172","v":0},{"$f":" Time!NGU$172","v":0},{"$f":" Time!NGV$172","v":0},{"$f":" Time!NGW$172","v":0},{"$f":" Time!NGX$172","v":0},{"$f":" Time!NGY$172","v":0},{"$f":" Time!NGZ$172","v":0},{"$f":" Time!NHA$172","v":0},{"$f":" Time!NHB$172","v":0},{"$f":" Time!NHC$172","v":0},{"$f":" Time!NHD$172","v":0},{"$f":" Time!NHE$172","v":0},{"$f":" Time!NHF$172","v":0},{"$f":" Time!NHG$172","v":0},{"$f":" Time!NHH$172","v":0},{"$f":" Time!NHI$172","v":0},{"$f":" Time!NHJ$172","v":0},{"$f":" Time!NHK$172","v":0},{"$f":" Time!NHL$172","v":0},{"$f":" Time!NHM$172","v":0},{"$f":" Time!NHN$172","v":0},{"$f":" Time!NHO$172","v":0},{"$f":" Time!NHP$172","v":0},{"$f":" Time!NHQ$172","v":0},{"$f":" Time!NHR$172","v":0},{"$f":" Time!NHS$172","v":0},{"$f":" Time!NHT$172","v":0},{"$f":" Time!NHU$172","v":0},{"$f":" Time!NHV$172","v":0},{"$f":" Time!NHW$172","v":0},{"$f":" Time!NHX$172","v":0},{"$f":" Time!NHY$172","v":0},{"$f":" Time!NHZ$172","v":0},{"$f":" Time!NIA$172","v":0},{"$f":" Time!NIB$172","v":0},{"$f":" Time!NIC$172","v":0},{"$f":" Time!NID$172","v":0},{"$f":" Time!NIE$172","v":0},{"$f":" Time!NIF$172","v":0},{"$f":" Time!NIG$172","v":0},{"$f":" Time!NIH$172","v":0},{"$f":" Time!NII$172","v":0},{"$f":" Time!NIJ$172","v":0},{"$f":" Time!NIK$172","v":0},{"$f":" Time!NIL$172","v":0},{"$f":" Time!NIM$172","v":0},{"$f":" Time!NIN$172","v":0},{"$f":" Time!NIO$172","v":0},{"$f":" Time!NIP$172","v":0},{"$f":" Time!NIQ$172","v":0},{"$f":" Time!NIR$172","v":0},{"$f":" Time!NIS$172","v":0},{"$f":" Time!NIT$172","v":0},{"$f":" Time!NIU$172","v":0},{"$f":" Time!NIV$172","v":0},{"$f":" Time!NIW$172","v":0},{"$f":" Time!NIX$172","v":0},{"$f":" Time!NIY$172","v":0},{"$f":" Time!NIZ$172","v":0},{"$f":" Time!NJA$172","v":0},{"$f":" Time!NJB$172","v":0},{"$f":" Time!NJC$172","v":0},{"$f":" Time!NJD$172","v":0},{"$f":" Time!NJE$172","v":0},{"$f":" Time!NJF$172","v":0},{"$f":" Time!NJG$172","v":0},{"$f":" Time!NJH$172","v":0},{"$f":" Time!NJI$172","v":0},{"$f":" Time!NJJ$172","v":0},{"$f":" Time!NJK$172","v":0},{"$f":" Time!NJL$172","v":0},{"$f":" Time!NJM$172","v":0},{"$f":" Time!NJN$172","v":0},{"$f":" Time!NJO$172","v":0},{"$f":" Time!NJP$172","v":0},{"$f":" Time!NJQ$172","v":0},{"$f":" Time!NJR$172","v":0},{"$f":" Time!NJS$172","v":0},{"$f":" Time!NJT$172","v":0},{"$f":" Time!NJU$172","v":0},{"$f":" Time!NJV$172","v":0},{"$f":" Time!NJW$172","v":0},{"$f":" Time!NJX$172","v":0},{"$f":" Time!NJY$172","v":0},{"$f":" Time!NJZ$172","v":0},{"$f":" Time!NKA$172","v":0},{"$f":" Time!NKB$172","v":0},{"$f":" Time!NKC$172","v":0},{"$f":" Time!NKD$172","v":0},{"$f":" Time!NKE$172","v":0},{"$f":" Time!NKF$172","v":0},{"$f":" Time!NKG$172","v":0},{"$f":" Time!NKH$172","v":0},{"$f":" Time!NKI$172","v":0},{"$f":" Time!NKJ$172","v":0},{"$f":" Time!NKK$172","v":0},{"$f":" Time!NKL$172","v":0},{"$f":" Time!NKM$172","v":0},{"$f":" Time!NKN$172","v":0},{"$f":" Time!NKO$172","v":0},{"$f":" Time!NKP$172","v":0},{"$f":" Time!NKQ$172","v":0},{"$f":" Time!NKR$172","v":0},{"$f":" Time!NKS$172","v":0},{"$f":" Time!NKT$172","v":0},{"$f":" Time!NKU$172","v":0},{"$f":" Time!NKV$172","v":0},{"$f":" Time!NKW$172","v":0},{"$f":" Time!NKX$172","v":0},{"$f":" Time!NKY$172","v":0},{"$f":" Time!NKZ$172","v":0},{"$f":" Time!NLA$172","v":0},{"$f":" Time!NLB$172","v":0},{"$f":" Time!NLC$172","v":0},{"$f":" Time!NLD$172","v":0},{"$f":" Time!NLE$172","v":0},{"$f":" Time!NLF$172","v":0},{"$f":" Time!NLG$172","v":0},{"$f":" Time!NLH$172","v":0},{"$f":" Time!NLI$172","v":0},{"$f":" Time!NLJ$172","v":0},{"$f":" Time!NLK$172","v":0},{"$f":" Time!NLL$172","v":0},{"$f":" Time!NLM$172","v":0},{"$f":" Time!NLN$172","v":0},{"$f":" Time!NLO$172","v":0},{"$f":" Time!NLP$172","v":0},{"$f":" Time!NLQ$172","v":0},{"$f":" Time!NLR$172","v":0},{"$f":" Time!NLS$172","v":0},{"$f":" Time!NLT$172","v":0},{"$f":" Time!NLU$172","v":0},{"$f":" Time!NLV$172","v":0},{"$f":" Time!NLW$172","v":0},{"$f":" Time!NLX$172","v":0},{"$f":" Time!NLY$172","v":0},{"$f":" Time!NLZ$172","v":0},{"$f":" Time!NMA$172","v":0},{"$f":" Time!NMB$172","v":0},{"$f":" Time!NMC$172","v":0},{"$f":" Time!NMD$172","v":0},{"$f":" Time!NME$172","v":0},{"$f":" Time!NMF$172","v":0},{"$f":" Time!NMG$172","v":0},{"$f":" Time!NMH$172","v":0},{"$f":" Time!NMI$172","v":0},{"$f":" Time!NMJ$172","v":0},{"$f":" Time!NMK$172","v":0},{"$f":" Time!NML$172","v":0},{"$f":" Time!NMM$172","v":0},{"$f":" Time!NMN$172","v":0},{"$f":" Time!NMO$172","v":0},{"$f":" Time!NMP$172","v":0},{"$f":" Time!NMQ$172","v":0},{"$f":" Time!NMR$172","v":0},{"$f":" Time!NMS$172","v":0},{"$f":" Time!NMT$172","v":0},{"$f":" Time!NMU$172","v":0},{"$f":" Time!NMV$172","v":0},{"$f":" Time!NMW$172","v":0},{"$f":" Time!NMX$172","v":0},{"$f":" Time!NMY$172","v":0},{"$f":" Time!NMZ$172","v":0},{"$f":" Time!NNA$172","v":0},{"$f":" Time!NNB$172","v":0},{"$f":" Time!NNC$172","v":0},{"$f":" Time!NND$172","v":0},{"$f":" Time!NNE$172","v":0},{"$f":" Time!NNF$172","v":0},{"$f":" Time!NNG$172","v":0},{"$f":" Time!NNH$172","v":0},{"$f":" Time!NNI$172","v":0},{"$f":" Time!NNJ$172","v":0},{"$f":" Time!NNK$172","v":0},{"$f":" Time!NNL$172","v":0},{"$f":" Time!NNM$172","v":0},{"$f":" Time!NNN$172","v":0},{"$f":" Time!NNO$172","v":0},{"$f":" Time!NNP$172","v":0},{"$f":" Time!NNQ$172","v":0},{"$f":" Time!NNR$172","v":0},{"$f":" Time!NNS$172","v":0},{"$f":" Time!NNT$172","v":0},{"$f":" Time!NNU$172","v":0},{"$f":" Time!NNV$172","v":0},{"$f":" Time!NNW$172","v":0},{"$f":" Time!NNX$172","v":0},{"$f":" Time!NNY$172","v":0},{"$f":" Time!NNZ$172","v":0},{"$f":" Time!NOA$172","v":0},{"$f":" Time!NOB$172","v":0},{"$f":" Time!NOC$172","v":0},{"$f":" Time!NOD$172","v":0},{"$f":" Time!NOE$172","v":0},{"$f":" Time!NOF$172","v":0},{"$f":" Time!NOG$172","v":0},{"$f":" Time!NOH$172","v":0},{"$f":" Time!NOI$172","v":0},{"$f":" Time!NOJ$172","v":0},{"$f":" Time!NOK$172","v":0},{"$f":" Time!NOL$172","v":0},{"$f":" Time!NOM$172","v":0},{"$f":" Time!NON$172","v":0},{"$f":" Time!NOO$172","v":0},{"$f":" Time!NOP$172","v":0},{"$f":" Time!NOQ$172","v":0},{"$f":" Time!NOR$172","v":0},{"$f":" Time!NOS$172","v":0},{"$f":" Time!NOT$172","v":0},{"$f":" Time!NOU$172","v":0},{"$f":" Time!NOV$172","v":0},{"$f":" Time!NOW$172","v":0},{"$f":" Time!NOX$172","v":0},{"$f":" Time!NOY$172","v":0},{"$f":" Time!NOZ$172","v":0},{"$f":" Time!NPA$172","v":0},{"$f":" Time!NPB$172","v":0},{"$f":" Time!NPC$172","v":0},{"$f":" Time!NPD$172","v":0},{"$f":" Time!NPE$172","v":0},{"$f":" Time!NPF$172","v":0},{"$f":" Time!NPG$172","v":0},{"$f":" Time!NPH$172","v":0},{"$f":" Time!NPI$172","v":0},{"$f":" Time!NPJ$172","v":0},{"$f":" Time!NPK$172","v":0},{"$f":" Time!NPL$172","v":0},{"$f":" Time!NPM$172","v":0},{"$f":" Time!NPN$172","v":0},{"$f":" Time!NPO$172","v":0},{"$f":" Time!NPP$172","v":0},{"$f":" Time!NPQ$172","v":0},{"$f":" Time!NPR$172","v":0},{"$f":" Time!NPS$172","v":0},{"$f":" Time!NPT$172","v":0},{"$f":" Time!NPU$172","v":0},{"$f":" Time!NPV$172","v":0},{"$f":" Time!NPW$172","v":0},{"$f":" Time!NPX$172","v":0},{"$f":" Time!NPY$172","v":0},{"$f":" Time!NPZ$172","v":0},{"$f":" Time!NQA$172","v":0},{"$f":" Time!NQB$172","v":0},{"$f":" Time!NQC$172","v":0},{"$f":" Time!NQD$172","v":0},{"$f":" Time!NQE$172","v":0},{"$f":" Time!NQF$172","v":0},{"$f":" Time!NQG$172","v":0},{"$f":" Time!NQH$172","v":0},{"$f":" Time!NQI$172","v":0},{"$f":" Time!NQJ$172","v":0},{"$f":" Time!NQK$172","v":0},{"$f":" Time!NQL$172","v":0},{"$f":" Time!NQM$172","v":0},{"$f":" Time!NQN$172","v":0},{"$f":" Time!NQO$172","v":0},{"$f":" Time!NQP$172","v":0},{"$f":" Time!NQQ$172","v":0},{"$f":" Time!NQR$172","v":0},{"$f":" Time!NQS$172","v":0},{"$f":" Time!NQT$172","v":0},{"$f":" Time!NQU$172","v":0},{"$f":" Time!NQV$172","v":0},{"$f":" Time!NQW$172","v":0},{"$f":" Time!NQX$172","v":0},{"$f":" Time!NQY$172","v":0},{"$f":" Time!NQZ$172","v":0},{"$f":" Time!NRA$172","v":0},{"$f":" Time!NRB$172","v":0},{"$f":" Time!NRC$172","v":0},{"$f":" Time!NRD$172","v":0},{"$f":" Time!NRE$172","v":0},{"$f":" Time!NRF$172","v":0},{"$f":" Time!NRG$172","v":0},{"$f":" Time!NRH$172","v":0},{"$f":" Time!NRI$172","v":0},{"$f":" Time!NRJ$172","v":0},{"$f":" Time!NRK$172","v":0},{"$f":" Time!NRL$172","v":0},{"$f":" Time!NRM$172","v":0},{"$f":" Time!NRN$172","v":0},{"$f":" Time!NRO$172","v":0},{"$f":" Time!NRP$172","v":0},{"$f":" Time!NRQ$172","v":0},{"$f":" Time!NRR$172","v":0},{"$f":" Time!NRS$172","v":0},{"$f":" Time!NRT$172","v":0},{"$f":" Time!NRU$172","v":0},{"$f":" Time!NRV$172","v":0},{"$f":" Time!NRW$172","v":0},{"$f":" Time!NRX$172","v":0},{"$f":" Time!NRY$172","v":0},{"$f":" Time!NRZ$172","v":0},{"$f":" Time!NSA$172","v":0},{"$f":" Time!NSB$172","v":0},{"$f":" Time!NSC$172","v":0},{"$f":" Time!NSD$172","v":0},{"$f":" Time!NSE$172","v":0},{"$f":" Time!NSF$172","v":0},{"$f":" Time!NSG$172","v":0},{"$f":" Time!NSH$172","v":0},{"$f":" Time!NSI$172","v":0},{"$f":" Time!NSJ$172","v":0},{"$f":" Time!NSK$172","v":0},{"$f":" Time!NSL$172","v":0},{"$f":" Time!NSM$172","v":0},{"$f":" Time!NSN$172","v":0},{"$f":" Time!NSO$172","v":0},{"$f":" Time!NSP$172","v":0},{"$f":" Time!NSQ$172","v":0},{"$f":" Time!NSR$172","v":0},{"$f":" Time!NSS$172","v":0},{"$f":" Time!NST$172","v":0},{"$f":" Time!NSU$172","v":0},{"$f":" Time!NSV$172","v":0},{"$f":" Time!NSW$172","v":0},{"$f":" Time!NSX$172","v":0},{"$f":" Time!NSY$172","v":0},{"$f":" Time!NSZ$172","v":0},{"$f":" Time!NTA$172","v":0},{"$f":" Time!NTB$172","v":0},{"$f":" Time!NTC$172","v":0},{"$f":" Time!NTD$172","v":0},{"$f":" Time!NTE$172","v":0},{"$f":" Time!NTF$172","v":0},{"$f":" Time!NTG$172","v":0},{"$f":" Time!NTH$172","v":0},{"$f":" Time!NTI$172","v":0},{"$f":" Time!NTJ$172","v":0},{"$f":" Time!NTK$172","v":0},{"$f":" Time!NTL$172","v":0},{"$f":" Time!NTM$172","v":0},{"$f":" Time!NTN$172","v":0},{"$f":" Time!NTO$172","v":0},{"$f":" Time!NTP$172","v":0},{"$f":" Time!NTQ$172","v":0},{"$f":" Time!NTR$172","v":0},{"$f":" Time!NTS$172","v":0},{"$f":" Time!NTT$172","v":0},{"$f":" Time!NTU$172","v":0},{"$f":" Time!NTV$172","v":0},{"$f":" Time!NTW$172","v":0},{"$f":" Time!NTX$172","v":0},{"$f":" Time!NTY$172","v":0},{"$f":" Time!NTZ$172","v":0},{"$f":" Time!NUA$172","v":0},{"$f":" Time!NUB$172","v":0},{"$f":" Time!NUC$172","v":0},{"$f":" Time!NUD$172","v":0},{"$f":" Time!NUE$172","v":0},{"$f":" Time!NUF$172","v":0},{"$f":" Time!NUG$172","v":0},{"$f":" Time!NUH$172","v":0},{"$f":" Time!NUI$172","v":0},{"$f":" Time!NUJ$172","v":0},{"$f":" Time!NUK$172","v":0},{"$f":" Time!NUL$172","v":0},{"$f":" Time!NUM$172","v":0},{"$f":" Time!NUN$172","v":0},{"$f":" Time!NUO$172","v":0},{"$f":" Time!NUP$172","v":0},{"$f":" Time!NUQ$172","v":0},{"$f":" Time!NUR$172","v":0},{"$f":" Time!NUS$172","v":0},{"$f":" Time!NUT$172","v":0},{"$f":" Time!NUU$172","v":0},{"$f":" Time!NUV$172","v":0},{"$f":" Time!NUW$172","v":0},{"$f":" Time!NUX$172","v":0},{"$f":" Time!NUY$172","v":0},{"$f":" Time!NUZ$172","v":0},{"$f":" Time!NVA$172","v":0},{"$f":" Time!NVB$172","v":0},{"$f":" Time!NVC$172","v":0},{"$f":" Time!NVD$172","v":0},{"$f":" Time!NVE$172","v":0},{"$f":" Time!NVF$172","v":0},{"$f":" Time!NVG$172","v":0},{"$f":" Time!NVH$172","v":0},{"$f":" Time!NVI$172","v":0},{"$f":" Time!NVJ$172","v":0},{"$f":" Time!NVK$172","v":0},{"$f":" Time!NVL$172","v":0},{"$f":" Time!NVM$172","v":0},{"$f":" Time!NVN$172","v":0},{"$f":" Time!NVO$172","v":0},{"$f":" Time!NVP$172","v":0},{"$f":" Time!NVQ$172","v":0},{"$f":" Time!NVR$172","v":0},{"$f":" Time!NVS$172","v":0},{"$f":" Time!NVT$172","v":0},{"$f":" Time!NVU$172","v":0},{"$f":" Time!NVV$172","v":0},{"$f":" Time!NVW$172","v":0},{"$f":" Time!NVX$172","v":0},{"$f":" Time!NVY$172","v":0},{"$f":" Time!NVZ$172","v":0},{"$f":" Time!NWA$172","v":0},{"$f":" Time!NWB$172","v":0},{"$f":" Time!NWC$172","v":0},{"$f":" Time!NWD$172","v":0},{"$f":" Time!NWE$172","v":0},{"$f":" Time!NWF$172","v":0},{"$f":" Time!NWG$172","v":0},{"$f":" Time!NWH$172","v":0},{"$f":" Time!NWI$172","v":0},{"$f":" Time!NWJ$172","v":0},{"$f":" Time!NWK$172","v":0},{"$f":" Time!NWL$172","v":0},{"$f":" Time!NWM$172","v":0},{"$f":" Time!NWN$172","v":0},{"$f":" Time!NWO$172","v":0},{"$f":" Time!NWP$172","v":0},{"$f":" Time!NWQ$172","v":0},{"$f":" Time!NWR$172","v":0},{"$f":" Time!NWS$172","v":0},{"$f":" Time!NWT$172","v":0},{"$f":" Time!NWU$172","v":0},{"$f":" Time!NWV$172","v":0},{"$f":" Time!NWW$172","v":0},{"$f":" Time!NWX$172","v":0},{"$f":" Time!NWY$172","v":0},{"$f":" Time!NWZ$172","v":0},{"$f":" Time!NXA$172","v":0},{"$f":" Time!NXB$172","v":0},{"$f":" Time!NXC$172","v":0},{"$f":" Time!NXD$172","v":0},{"$f":" Time!NXE$172","v":0},{"$f":" Time!NXF$172","v":0},{"$f":" Time!NXG$172","v":0},{"$f":" Time!NXH$172","v":0},{"$f":" Time!NXI$172","v":0},{"$f":" Time!NXJ$172","v":0},{"$f":" Time!NXK$172","v":0},{"$f":" Time!NXL$172","v":0},{"$f":" Time!NXM$172","v":0},{"$f":" Time!NXN$172","v":0},{"$f":" Time!NXO$172","v":0},{"$f":" Time!NXP$172","v":0},{"$f":" Time!NXQ$172","v":0},{"$f":" Time!NXR$172","v":0},{"$f":" Time!NXS$172","v":0},{"$f":" Time!NXT$172","v":0},{"$f":" Time!NXU$172","v":0},{"$f":" Time!NXV$172","v":0},{"$f":" Time!NXW$172","v":0},{"$f":" Time!NXX$172","v":0},{"$f":" Time!NXY$172","v":0},{"$f":" Time!NXZ$172","v":0},{"$f":" Time!NYA$172","v":0},{"$f":" Time!NYB$172","v":0},{"$f":" Time!NYC$172","v":0},{"$f":" Time!NYD$172","v":0},{"$f":" Time!NYE$172","v":0},{"$f":" Time!NYF$172","v":0},{"$f":" Time!NYG$172","v":0},{"$f":" Time!NYH$172","v":0},{"$f":" Time!NYI$172","v":0},{"$f":" Time!NYJ$172","v":0},{"$f":" Time!NYK$172","v":0},{"$f":" Time!NYL$172","v":0},{"$f":" Time!NYM$172","v":0},{"$f":" Time!NYN$172","v":0},{"$f":" Time!NYO$172","v":0},{"$f":" Time!NYP$172","v":0},{"$f":" Time!NYQ$172","v":0},{"$f":" Time!NYR$172","v":0},{"$f":" Time!NYS$172","v":0},{"$f":" Time!NYT$172","v":0},{"$f":" Time!NYU$172","v":0},{"$f":" Time!NYV$172","v":0},{"$f":" Time!NYW$172","v":0},{"$f":" Time!NYX$172","v":0},{"$f":" Time!NYY$172","v":0},{"$f":" Time!NYZ$172","v":0},{"$f":" Time!NZA$172","v":0},{"$f":" Time!NZB$172","v":0},{"$f":" Time!NZC$172","v":0},{"$f":" Time!NZD$172","v":0},{"$f":" Time!NZE$172","v":0},{"$f":" Time!NZF$172","v":0},{"$f":" Time!NZG$172","v":0},{"$f":" Time!NZH$172","v":0},{"$f":" Time!NZI$172","v":0},{"$f":" Time!NZJ$172","v":0},{"$f":" Time!NZK$172","v":0},{"$f":" Time!NZL$172","v":0},{"$f":" Time!NZM$172","v":0},{"$f":" Time!NZN$172","v":0},{"$f":" Time!NZO$172","v":0},{"$f":" Time!NZP$172","v":0},{"$f":" Time!NZQ$172","v":0},{"$f":" Time!NZR$172","v":0},{"$f":" Time!NZS$172","v":0},{"$f":" Time!NZT$172","v":0},{"$f":" Time!NZU$172","v":0},{"$f":" Time!NZV$172","v":0},{"$f":" Time!NZW$172","v":0},{"$f":" Time!NZX$172","v":0},{"$f":" Time!NZY$172","v":0},{"$f":" Time!NZZ$172","v":0},{"$f":" Time!OAA$172","v":0},{"$f":" Time!OAB$172","v":0},{"$f":" Time!OAC$172","v":0},{"$f":" Time!OAD$172","v":0},{"$f":" Time!OAE$172","v":0},{"$f":" Time!OAF$172","v":0},{"$f":" Time!OAG$172","v":0},{"$f":" Time!OAH$172","v":0},{"$f":" Time!OAI$172","v":0},{"$f":" Time!OAJ$172","v":0},{"$f":" Time!OAK$172","v":0},{"$f":" Time!OAL$172","v":0},{"$f":" Time!OAM$172","v":0},{"$f":" Time!OAN$172","v":0},{"$f":" Time!OAO$172","v":0},{"$f":" Time!OAP$172","v":0},{"$f":" Time!OAQ$172","v":0},{"$f":" Time!OAR$172","v":0},{"$f":" Time!OAS$172","v":0},{"$f":" Time!OAT$172","v":0},{"$f":" Time!OAU$172","v":0},{"$f":" Time!OAV$172","v":0},{"$f":" Time!OAW$172","v":0},{"$f":" Time!OAX$172","v":0},{"$f":" Time!OAY$172","v":0},{"$f":" Time!OAZ$172","v":0},{"$f":" Time!OBA$172","v":0},{"$f":" Time!OBB$172","v":0},{"$f":" Time!OBC$172","v":0},{"$f":" Time!OBD$172","v":0},{"$f":" Time!OBE$172","v":0},{"$f":" Time!OBF$172","v":0},{"$f":" Time!OBG$172","v":0},{"$f":" Time!OBH$172","v":0},{"$f":" Time!OBI$172","v":0},{"$f":" Time!OBJ$172","v":0},{"$f":" Time!OBK$172","v":0},{"$f":" Time!OBL$172","v":0},{"$f":" Time!OBM$172","v":0},{"$f":" Time!OBN$172","v":0},{"$f":" Time!OBO$172","v":0},{"$f":" Time!OBP$172","v":0},{"$f":" Time!OBQ$172","v":0},{"$f":" Time!OBR$172","v":0},{"$f":" Time!OBS$172","v":0},{"$f":" Time!OBT$172","v":0},{"$f":" Time!OBU$172","v":0},{"$f":" Time!OBV$172","v":0},{"$f":" Time!OBW$172","v":0},{"$f":" Time!OBX$172","v":0},{"$f":" Time!OBY$172","v":0},{"$f":" Time!OBZ$172","v":0},{"$f":" Time!OCA$172","v":0},{"$f":" Time!OCB$172","v":0},{"$f":" Time!OCC$172","v":0},{"$f":" Time!OCD$172","v":0},{"$f":" Time!OCE$172","v":0},{"$f":" Time!OCF$172","v":0},{"$f":" Time!OCG$172","v":0},{"$f":" Time!OCH$172","v":0},{"$f":" Time!OCI$172","v":0},{"$f":" Time!OCJ$172","v":0},{"$f":" Time!OCK$172","v":0},{"$f":" Time!OCL$172","v":0},{"$f":" Time!OCM$172","v":0},{"$f":" Time!OCN$172","v":0},{"$f":" Time!OCO$172","v":0},{"$f":" Time!OCP$172","v":0},{"$f":" Time!OCQ$172","v":0},{"$f":" Time!OCR$172","v":0},{"$f":" Time!OCS$172","v":0},{"$f":" Time!OCT$172","v":0},{"$f":" Time!OCU$172","v":0},{"$f":" Time!OCV$172","v":0},{"$f":" Time!OCW$172","v":0},{"$f":" Time!OCX$172","v":0},{"$f":" Time!OCY$172","v":0},{"$f":" Time!OCZ$172","v":0},{"$f":" Time!ODA$172","v":0},{"$f":" Time!ODB$172","v":0},{"$f":" Time!ODC$172","v":0},{"$f":" Time!ODD$172","v":0},{"$f":" Time!ODE$172","v":0},{"$f":" Time!ODF$172","v":0},{"$f":" Time!ODG$172","v":0},{"$f":" Time!ODH$172","v":0},{"$f":" Time!ODI$172","v":0},{"$f":" Time!ODJ$172","v":0},{"$f":" Time!ODK$172","v":0},{"$f":" Time!ODL$172","v":0},{"$f":" Time!ODM$172","v":0},{"$f":" Time!ODN$172","v":0},{"$f":" Time!ODO$172","v":0},{"$f":" Time!ODP$172","v":0},{"$f":" Time!ODQ$172","v":0},{"$f":" Time!ODR$172","v":0},{"$f":" Time!ODS$172","v":0},{"$f":" Time!ODT$172","v":0},{"$f":" Time!ODU$172","v":0},{"$f":" Time!ODV$172","v":0},{"$f":" Time!ODW$172","v":0},{"$f":" Time!ODX$172","v":0},{"$f":" Time!ODY$172","v":0},{"$f":" Time!ODZ$172","v":0},{"$f":" Time!OEA$172","v":0},{"$f":" Time!OEB$172","v":0},{"$f":" Time!OEC$172","v":0},{"$f":" Time!OED$172","v":0},{"$f":" Time!OEE$172","v":0},{"$f":" Time!OEF$172","v":0},{"$f":" Time!OEG$172","v":0},{"$f":" Time!OEH$172","v":0},{"$f":" Time!OEI$172","v":0},{"$f":" Time!OEJ$172","v":0},{"$f":" Time!OEK$172","v":0},{"$f":" Time!OEL$172","v":0},{"$f":" Time!OEM$172","v":0},{"$f":" Time!OEN$172","v":0},{"$f":" Time!OEO$172","v":0},{"$f":" Time!OEP$172","v":0},{"$f":" Time!OEQ$172","v":0},{"$f":" Time!OER$172","v":0},{"$f":" Time!OES$172","v":0},{"$f":" Time!OET$172","v":0},{"$f":" Time!OEU$172","v":0},{"$f":" Time!OEV$172","v":0},{"$f":" Time!OEW$172","v":0},{"$f":" Time!OEX$172","v":0},{"$f":" Time!OEY$172","v":0},{"$f":" Time!OEZ$172","v":0},{"$f":" Time!OFA$172","v":0},{"$f":" Time!OFB$172","v":0},{"$f":" Time!OFC$172","v":0},{"$f":" Time!OFD$172","v":0},{"$f":" Time!OFE$172","v":0},{"$f":" Time!OFF$172","v":0},{"$f":" Time!OFG$172","v":0},{"$f":" Time!OFH$172","v":0},{"$f":" Time!OFI$172","v":0},{"$f":" Time!OFJ$172","v":0},{"$f":" Time!OFK$172","v":0},{"$f":" Time!OFL$172","v":0},{"$f":" Time!OFM$172","v":0},{"$f":" Time!OFN$172","v":0},{"$f":" Time!OFO$172","v":0},{"$f":" Time!OFP$172","v":0},{"$f":" Time!OFQ$172","v":0},{"$f":" Time!OFR$172","v":0},{"$f":" Time!OFS$172","v":0},{"$f":" Time!OFT$172","v":0},{"$f":" Time!OFU$172","v":0},{"$f":" Time!OFV$172","v":0},{"$f":" Time!OFW$172","v":0},{"$f":" Time!OFX$172","v":0},{"$f":" Time!OFY$172","v":0},{"$f":" Time!OFZ$172","v":0},{"$f":" Time!OGA$172","v":0},{"$f":" Time!OGB$172","v":0},{"$f":" Time!OGC$172","v":0},{"$f":" Time!OGD$172","v":0},{"$f":" Time!OGE$172","v":0},{"$f":" Time!OGF$172","v":0},{"$f":" Time!OGG$172","v":0},{"$f":" Time!OGH$172","v":0},{"$f":" Time!OGI$172","v":0},{"$f":" Time!OGJ$172","v":0},{"$f":" Time!OGK$172","v":0},{"$f":" Time!OGL$172","v":0},{"$f":" Time!OGM$172","v":0},{"$f":" Time!OGN$172","v":0},{"$f":" Time!OGO$172","v":0},{"$f":" Time!OGP$172","v":0},{"$f":" Time!OGQ$172","v":0},{"$f":" Time!OGR$172","v":0},{"$f":" Time!OGS$172","v":0},{"$f":" Time!OGT$172","v":0},{"$f":" Time!OGU$172","v":0},{"$f":" Time!OGV$172","v":0},{"$f":" Time!OGW$172","v":0},{"$f":" Time!OGX$172","v":0},{"$f":" Time!OGY$172","v":0},{"$f":" Time!OGZ$172","v":0},{"$f":" Time!OHA$172","v":0},{"$f":" Time!OHB$172","v":0},{"$f":" Time!OHC$172","v":0},{"$f":" Time!OHD$172","v":0},{"$f":" Time!OHE$172","v":0},{"$f":" Time!OHF$172","v":0},{"$f":" Time!OHG$172","v":0},{"$f":" Time!OHH$172","v":0},{"$f":" Time!OHI$172","v":0},{"$f":" Time!OHJ$172","v":0},{"$f":" Time!OHK$172","v":0},{"$f":" Time!OHL$172","v":0},{"$f":" Time!OHM$172","v":0},{"$f":" Time!OHN$172","v":0},{"$f":" Time!OHO$172","v":0},{"$f":" Time!OHP$172","v":0},{"$f":" Time!OHQ$172","v":0},{"$f":" Time!OHR$172","v":0},{"$f":" Time!OHS$172","v":0},{"$f":" Time!OHT$172","v":0},{"$f":" Time!OHU$172","v":0},{"$f":" Time!OHV$172","v":0},{"$f":" Time!OHW$172","v":0},{"$f":" Time!OHX$172","v":0},{"$f":" Time!OHY$172","v":0},{"$f":" Time!OHZ$172","v":0},{"$f":" Time!OIA$172","v":0},{"$f":" Time!OIB$172","v":0},{"$f":" Time!OIC$172","v":0},{"$f":" Time!OID$172","v":0},{"$f":" Time!OIE$172","v":0},{"$f":" Time!OIF$172","v":0},{"$f":" Time!OIG$172","v":0},{"$f":" Time!OIH$172","v":0},{"$f":" Time!OII$172","v":0},{"$f":" Time!OIJ$172","v":0},{"$f":" Time!OIK$172","v":0},{"$f":" Time!OIL$172","v":0},{"$f":" Time!OIM$172","v":0},{"$f":" Time!OIN$172","v":0},{"$f":" Time!OIO$172","v":0},{"$f":" Time!OIP$172","v":0},{"$f":" Time!OIQ$172","v":0},{"$f":" Time!OIR$172","v":0},{"$f":" Time!OIS$172","v":0},{"$f":" Time!OIT$172","v":0},{"$f":" Time!OIU$172","v":0},{"$f":" Time!OIV$172","v":0},{"$f":" Time!OIW$172","v":0},{"$f":" Time!OIX$172","v":0},{"$f":" Time!OIY$172","v":0},{"$f":" Time!OIZ$172","v":0},{"$f":" Time!OJA$172","v":0},{"$f":" Time!OJB$172","v":0},{"$f":" Time!OJC$172","v":0},{"$f":" Time!OJD$172","v":0},{"$f":" Time!OJE$172","v":0},{"$f":" Time!OJF$172","v":0},{"$f":" Time!OJG$172","v":0},{"$f":" Time!OJH$172","v":0},{"$f":" Time!OJI$172","v":0},{"$f":" Time!OJJ$172","v":0},{"$f":" Time!OJK$172","v":0},{"$f":" Time!OJL$172","v":0},{"$f":" Time!OJM$172","v":0},{"$f":" Time!OJN$172","v":0},{"$f":" Time!OJO$172","v":0},{"$f":" Time!OJP$172","v":0},{"$f":" Time!OJQ$172","v":0},{"$f":" Time!OJR$172","v":0},{"$f":" Time!OJS$172","v":0},{"$f":" Time!OJT$172","v":0},{"$f":" Time!OJU$172","v":0},{"$f":" Time!OJV$172","v":0},{"$f":" Time!OJW$172","v":0},{"$f":" Time!OJX$172","v":0},{"$f":" Time!OJY$172","v":0},{"$f":" Time!OJZ$172","v":0},{"$f":" Time!OKA$172","v":0},{"$f":" Time!OKB$172","v":0},{"$f":" Time!OKC$172","v":0},{"$f":" Time!OKD$172","v":0},{"$f":" Time!OKE$172","v":0},{"$f":" Time!OKF$172","v":0},{"$f":" Time!OKG$172","v":0},{"$f":" Time!OKH$172","v":0},{"$f":" Time!OKI$172","v":0},{"$f":" Time!OKJ$172","v":0},{"$f":" Time!OKK$172","v":0},{"$f":" Time!OKL$172","v":0},{"$f":" Time!OKM$172","v":0},{"$f":" Time!OKN$172","v":0},{"$f":" Time!OKO$172","v":0},{"$f":" Time!OKP$172","v":0},{"$f":" Time!OKQ$172","v":0},{"$f":" Time!OKR$172","v":0},{"$f":" Time!OKS$172","v":0},{"$f":" Time!OKT$172","v":0},{"$f":" Time!OKU$172","v":0},{"$f":" Time!OKV$172","v":0},{"$f":" Time!OKW$172","v":0},{"$f":" Time!OKX$172","v":0},{"$f":" Time!OKY$172","v":0},{"$f":" Time!OKZ$172","v":0},{"$f":" Time!OLA$172","v":0},{"$f":" Time!OLB$172","v":0},{"$f":" Time!OLC$172","v":0},{"$f":" Time!OLD$172","v":0},{"$f":" Time!OLE$172","v":0},{"$f":" Time!OLF$172","v":0},{"$f":" Time!OLG$172","v":0},{"$f":" Time!OLH$172","v":0},{"$f":" Time!OLI$172","v":0},{"$f":" Time!OLJ$172","v":0},{"$f":" Time!OLK$172","v":0},{"$f":" Time!OLL$172","v":0},{"$f":" Time!OLM$172","v":0},{"$f":" Time!OLN$172","v":0},{"$f":" Time!OLO$172","v":0},{"$f":" Time!OLP$172","v":0},{"$f":" Time!OLQ$172","v":0},{"$f":" Time!OLR$172","v":0},{"$f":" Time!OLS$172","v":0},{"$f":" Time!OLT$172","v":0},{"$f":" Time!OLU$172","v":0},{"$f":" Time!OLV$172","v":0},{"$f":" Time!OLW$172","v":0},{"$f":" Time!OLX$172","v":0},{"$f":" Time!OLY$172","v":0},{"$f":" Time!OLZ$172","v":0},{"$f":" Time!OMA$172","v":0},{"$f":" Time!OMB$172","v":0},{"$f":" Time!OMC$172","v":0},{"$f":" Time!OMD$172","v":0},{"$f":" Time!OME$172","v":0},{"$f":" Time!OMF$172","v":0},{"$f":" Time!OMG$172","v":0},{"$f":" Time!OMH$172","v":0},{"$f":" Time!OMI$172","v":0},{"$f":" Time!OMJ$172","v":0},{"$f":" Time!OMK$172","v":0},{"$f":" Time!OML$172","v":0},{"$f":" Time!OMM$172","v":0},{"$f":" Time!OMN$172","v":0},{"$f":" Time!OMO$172","v":0},{"$f":" Time!OMP$172","v":0},{"$f":" Time!OMQ$172","v":0},{"$f":" Time!OMR$172","v":0},{"$f":" Time!OMS$172","v":0},{"$f":" Time!OMT$172","v":0},{"$f":" Time!OMU$172","v":0},{"$f":" Time!OMV$172","v":0},{"$f":" Time!OMW$172","v":0},{"$f":" Time!OMX$172","v":0},{"$f":" Time!OMY$172","v":0},{"$f":" Time!OMZ$172","v":0},{"$f":" Time!ONA$172","v":0},{"$f":" Time!ONB$172","v":0},{"$f":" Time!ONC$172","v":0},{"$f":" Time!OND$172","v":0},{"$f":" Time!ONE$172","v":0},{"$f":" Time!ONF$172","v":0},{"$f":" Time!ONG$172","v":0},{"$f":" Time!ONH$172","v":0},{"$f":" Time!ONI$172","v":0},{"$f":" Time!ONJ$172","v":0},{"$f":" Time!ONK$172","v":0},{"$f":" Time!ONL$172","v":0},{"$f":" Time!ONM$172","v":0},{"$f":" Time!ONN$172","v":0},{"$f":" Time!ONO$172","v":0},{"$f":" Time!ONP$172","v":0},{"$f":" Time!ONQ$172","v":0},{"$f":" Time!ONR$172","v":0},{"$f":" Time!ONS$172","v":0},{"$f":" Time!ONT$172","v":0},{"$f":" Time!ONU$172","v":0},{"$f":" Time!ONV$172","v":0},{"$f":" Time!ONW$172","v":0},{"$f":" Time!ONX$172","v":0},{"$f":" Time!ONY$172","v":0},{"$f":" Time!ONZ$172","v":0},{"$f":" Time!OOA$172","v":0},{"$f":" Time!OOB$172","v":0},{"$f":" Time!OOC$172","v":0},{"$f":" Time!OOD$172","v":0},{"$f":" Time!OOE$172","v":0},{"$f":" Time!OOF$172","v":0},{"$f":" Time!OOG$172","v":0},{"$f":" Time!OOH$172","v":0},{"$f":" Time!OOI$172","v":0},{"$f":" Time!OOJ$172","v":0},{"$f":" Time!OOK$172","v":0},{"$f":" Time!OOL$172","v":0},{"$f":" Time!OOM$172","v":0},{"$f":" Time!OON$172","v":0},{"$f":" Time!OOO$172","v":0},{"$f":" Time!OOP$172","v":0},{"$f":" Time!OOQ$172","v":0},{"$f":" Time!OOR$172","v":0},{"$f":" Time!OOS$172","v":0},{"$f":" Time!OOT$172","v":0},{"$f":" Time!OOU$172","v":0},{"$f":" Time!OOV$172","v":0},{"$f":" Time!OOW$172","v":0},{"$f":" Time!OOX$172","v":0},{"$f":" Time!OOY$172","v":0},{"$f":" Time!OOZ$172","v":0},{"$f":" Time!OPA$172","v":0},{"$f":" Time!OPB$172","v":0},{"$f":" Time!OPC$172","v":0},{"$f":" Time!OPD$172","v":0},{"$f":" Time!OPE$172","v":0},{"$f":" Time!OPF$172","v":0},{"$f":" Time!OPG$172","v":0},{"$f":" Time!OPH$172","v":0},{"$f":" Time!OPI$172","v":0},{"$f":" Time!OPJ$172","v":0},{"$f":" Time!OPK$172","v":0},{"$f":" Time!OPL$172","v":0},{"$f":" Time!OPM$172","v":0},{"$f":" Time!OPN$172","v":0},{"$f":" Time!OPO$172","v":0},{"$f":" Time!OPP$172","v":0},{"$f":" Time!OPQ$172","v":0},{"$f":" Time!OPR$172","v":0},{"$f":" Time!OPS$172","v":0},{"$f":" Time!OPT$172","v":0},{"$f":" Time!OPU$172","v":0},{"$f":" Time!OPV$172","v":0},{"$f":" Time!OPW$172","v":0},{"$f":" Time!OPX$172","v":0},{"$f":" Time!OPY$172","v":0},{"$f":" Time!OPZ$172","v":0},{"$f":" Time!OQA$172","v":0},{"$f":" Time!OQB$172","v":0},{"$f":" Time!OQC$172","v":0},{"$f":" Time!OQD$172","v":0},{"$f":" Time!OQE$172","v":0},{"$f":" Time!OQF$172","v":0},{"$f":" Time!OQG$172","v":0},{"$f":" Time!OQH$172","v":0},{"$f":" Time!OQI$172","v":0},{"$f":" Time!OQJ$172","v":0},{"$f":" Time!OQK$172","v":0},{"$f":" Time!OQL$172","v":0},{"$f":" Time!OQM$172","v":0},{"$f":" Time!OQN$172","v":0},{"$f":" Time!OQO$172","v":0},{"$f":" Time!OQP$172","v":0},{"$f":" Time!OQQ$172","v":0},{"$f":" Time!OQR$172","v":0},{"$f":" Time!OQS$172","v":0},{"$f":" Time!OQT$172","v":0},{"$f":" Time!OQU$172","v":0},{"$f":" Time!OQV$172","v":0},{"$f":" Time!OQW$172","v":0},{"$f":" Time!OQX$172","v":0},{"$f":" Time!OQY$172","v":0},{"$f":" Time!OQZ$172","v":0},{"$f":" Time!ORA$172","v":0},{"$f":" Time!ORB$172","v":0},{"$f":" Time!ORC$172","v":0},{"$f":" Time!ORD$172","v":0},{"$f":" Time!ORE$172","v":0},{"$f":" Time!ORF$172","v":0},{"$f":" Time!ORG$172","v":0},{"$f":" Time!ORH$172","v":0},{"$f":" Time!ORI$172","v":0},{"$f":" Time!ORJ$172","v":0},{"$f":" Time!ORK$172","v":0},{"$f":" Time!ORL$172","v":0},{"$f":" Time!ORM$172","v":0},{"$f":" Time!ORN$172","v":0},{"$f":" Time!ORO$172","v":0},{"$f":" Time!ORP$172","v":0},{"$f":" Time!ORQ$172","v":0},{"$f":" Time!ORR$172","v":0},{"$f":" Time!ORS$172","v":0},{"$f":" Time!ORT$172","v":0},{"$f":" Time!ORU$172","v":0},{"$f":" Time!ORV$172","v":0},{"$f":" Time!ORW$172","v":0},{"$f":" Time!ORX$172","v":0},{"$f":" Time!ORY$172","v":0},{"$f":" Time!ORZ$172","v":0},{"$f":" Time!OSA$172","v":0},{"$f":" Time!OSB$172","v":0},{"$f":" Time!OSC$172","v":0},{"$f":" Time!OSD$172","v":0},{"$f":" Time!OSE$172","v":0},{"$f":" Time!OSF$172","v":0},{"$f":" Time!OSG$172","v":0},{"$f":" Time!OSH$172","v":0},{"$f":" Time!OSI$172","v":0},{"$f":" Time!OSJ$172","v":0},{"$f":" Time!OSK$172","v":0},{"$f":" Time!OSL$172","v":0},{"$f":" Time!OSM$172","v":0},{"$f":" Time!OSN$172","v":0},{"$f":" Time!OSO$172","v":0},{"$f":" Time!OSP$172","v":0},{"$f":" Time!OSQ$172","v":0},{"$f":" Time!OSR$172","v":0},{"$f":" Time!OSS$172","v":0},{"$f":" Time!OST$172","v":0},{"$f":" Time!OSU$172","v":0},{"$f":" Time!OSV$172","v":0},{"$f":" Time!OSW$172","v":0},{"$f":" Time!OSX$172","v":0},{"$f":" Time!OSY$172","v":0},{"$f":" Time!OSZ$172","v":0},{"$f":" Time!OTA$172","v":0},{"$f":" Time!OTB$172","v":0},{"$f":" Time!OTC$172","v":0},{"$f":" Time!OTD$172","v":0},{"$f":" Time!OTE$172","v":0},{"$f":" Time!OTF$172","v":0},{"$f":" Time!OTG$172","v":0},{"$f":" Time!OTH$172","v":0},{"$f":" Time!OTI$172","v":0},{"$f":" Time!OTJ$172","v":0},{"$f":" Time!OTK$172","v":0},{"$f":" Time!OTL$172","v":0},{"$f":" Time!OTM$172","v":0},{"$f":" Time!OTN$172","v":0},{"$f":" Time!OTO$172","v":0},{"$f":" Time!OTP$172","v":0},{"$f":" Time!OTQ$172","v":0},{"$f":" Time!OTR$172","v":0},{"$f":" Time!OTS$172","v":0},{"$f":" Time!OTT$172","v":0},{"$f":" Time!OTU$172","v":0},{"$f":" Time!OTV$172","v":0},{"$f":" Time!OTW$172","v":0},{"$f":" Time!OTX$172","v":0},{"$f":" Time!OTY$172","v":0},{"$f":" Time!OTZ$172","v":0},{"$f":" Time!OUA$172","v":0},{"$f":" Time!OUB$172","v":0},{"$f":" Time!OUC$172","v":0},{"$f":" Time!OUD$172","v":0},{"$f":" Time!OUE$172","v":0},{"$f":" Time!OUF$172","v":0},{"$f":" Time!OUG$172","v":0},{"$f":" Time!OUH$172","v":0},{"$f":" Time!OUI$172","v":0},{"$f":" Time!OUJ$172","v":0},{"$f":" Time!OUK$172","v":0},{"$f":" Time!OUL$172","v":0},{"$f":" Time!OUM$172","v":0},{"$f":" Time!OUN$172","v":0},{"$f":" Time!OUO$172","v":0},{"$f":" Time!OUP$172","v":0},{"$f":" Time!OUQ$172","v":0},{"$f":" Time!OUR$172","v":0},{"$f":" Time!OUS$172","v":0},{"$f":" Time!OUT$172","v":0},{"$f":" Time!OUU$172","v":0},{"$f":" Time!OUV$172","v":0},{"$f":" Time!OUW$172","v":0},{"$f":" Time!OUX$172","v":0},{"$f":" Time!OUY$172","v":0},{"$f":" Time!OUZ$172","v":0},{"$f":" Time!OVA$172","v":0},{"$f":" Time!OVB$172","v":0},{"$f":" Time!OVC$172","v":0},{"$f":" Time!OVD$172","v":0},{"$f":" Time!OVE$172","v":0},{"$f":" Time!OVF$172","v":0},{"$f":" Time!OVG$172","v":0},{"$f":" Time!OVH$172","v":0},{"$f":" Time!OVI$172","v":0},{"$f":" Time!OVJ$172","v":0},{"$f":" Time!OVK$172","v":0},{"$f":" Time!OVL$172","v":0},{"$f":" Time!OVM$172","v":0},{"$f":" Time!OVN$172","v":0},{"$f":" Time!OVO$172","v":0},{"$f":" Time!OVP$172","v":0},{"$f":" Time!OVQ$172","v":0},{"$f":" Time!OVR$172","v":0},{"$f":" Time!OVS$172","v":0},{"$f":" Time!OVT$172","v":0},{"$f":" Time!OVU$172","v":0},{"$f":" Time!OVV$172","v":0},{"$f":" Time!OVW$172","v":0},{"$f":" Time!OVX$172","v":0},{"$f":" Time!OVY$172","v":0},{"$f":" Time!OVZ$172","v":0},{"$f":" Time!OWA$172","v":0},{"$f":" Time!OWB$172","v":0},{"$f":" Time!OWC$172","v":0},{"$f":" Time!OWD$172","v":0},{"$f":" Time!OWE$172","v":0},{"$f":" Time!OWF$172","v":0},{"$f":" Time!OWG$172","v":0},{"$f":" Time!OWH$172","v":0},{"$f":" Time!OWI$172","v":0},{"$f":" Time!OWJ$172","v":0},{"$f":" Time!OWK$172","v":0},{"$f":" Time!OWL$172","v":0},{"$f":" Time!OWM$172","v":0},{"$f":" Time!OWN$172","v":0},{"$f":" Time!OWO$172","v":0},{"$f":" Time!OWP$172","v":0},{"$f":" Time!OWQ$172","v":0},{"$f":" Time!OWR$172","v":0},{"$f":" Time!OWS$172","v":0},{"$f":" Time!OWT$172","v":0},{"$f":" Time!OWU$172","v":0},{"$f":" Time!OWV$172","v":0},{"$f":" Time!OWW$172","v":0},{"$f":" Time!OWX$172","v":0},{"$f":" Time!OWY$172","v":0},{"$f":" Time!OWZ$172","v":0},{"$f":" Time!OXA$172","v":0},{"$f":" Time!OXB$172","v":0},{"$f":" Time!OXC$172","v":0},{"$f":" Time!OXD$172","v":0},{"$f":" Time!OXE$172","v":0},{"$f":" Time!OXF$172","v":0},{"$f":" Time!OXG$172","v":0},{"$f":" Time!OXH$172","v":0},{"$f":" Time!OXI$172","v":0},{"$f":" Time!OXJ$172","v":0},{"$f":" Time!OXK$172","v":0},{"$f":" Time!OXL$172","v":0},{"$f":" Time!OXM$172","v":0},{"$f":" Time!OXN$172","v":0},{"$f":" Time!OXO$172","v":0},{"$f":" Time!OXP$172","v":0},{"$f":" Time!OXQ$172","v":0},{"$f":" Time!OXR$172","v":0},{"$f":" Time!OXS$172","v":0},{"$f":" Time!OXT$172","v":0},{"$f":" Time!OXU$172","v":0},{"$f":" Time!OXV$172","v":0},{"$f":" Time!OXW$172","v":0},{"$f":" Time!OXX$172","v":0},{"$f":" Time!OXY$172","v":0},{"$f":" Time!OXZ$172","v":0},{"$f":" Time!OYA$172","v":0},{"$f":" Time!OYB$172","v":0},{"$f":" Time!OYC$172","v":0},{"$f":" Time!OYD$172","v":0},{"$f":" Time!OYE$172","v":0},{"$f":" Time!OYF$172","v":0},{"$f":" Time!OYG$172","v":0},{"$f":" Time!OYH$172","v":0},{"$f":" Time!OYI$172","v":0},{"$f":" Time!OYJ$172","v":0},{"$f":" Time!OYK$172","v":0},{"$f":" Time!OYL$172","v":0},{"$f":" Time!OYM$172","v":0},{"$f":" Time!OYN$172","v":0},{"$f":" Time!OYO$172","v":0},{"$f":" Time!OYP$172","v":0},{"$f":" Time!OYQ$172","v":0},{"$f":" Time!OYR$172","v":0},{"$f":" Time!OYS$172","v":0},{"$f":" Time!OYT$172","v":0},{"$f":" Time!OYU$172","v":0},{"$f":" Time!OYV$172","v":0},{"$f":" Time!OYW$172","v":0},{"$f":" Time!OYX$172","v":0},{"$f":" Time!OYY$172","v":0},{"$f":" Time!OYZ$172","v":0},{"$f":" Time!OZA$172","v":0},{"$f":" Time!OZB$172","v":0},{"$f":" Time!OZC$172","v":0},{"$f":" Time!OZD$172","v":0},{"$f":" Time!OZE$172","v":0},{"$f":" Time!OZF$172","v":0},{"$f":" Time!OZG$172","v":0},{"$f":" Time!OZH$172","v":0},{"$f":" Time!OZI$172","v":0},{"$f":" Time!OZJ$172","v":0},{"$f":" Time!OZK$172","v":0},{"$f":" Time!OZL$172","v":0},{"$f":" Time!OZM$172","v":0},{"$f":" Time!OZN$172","v":0},{"$f":" Time!OZO$172","v":0},{"$f":" Time!OZP$172","v":0},{"$f":" Time!OZQ$172","v":0},{"$f":" Time!OZR$172","v":0},{"$f":" Time!OZS$172","v":0},{"$f":" Time!OZT$172","v":0},{"$f":" Time!OZU$172","v":0},{"$f":" Time!OZV$172","v":0},{"$f":" Time!OZW$172","v":0},{"$f":" Time!OZX$172","v":0},{"$f":" Time!OZY$172","v":0},{"$f":" Time!OZZ$172","v":0},{"$f":" Time!PAA$172","v":0},{"$f":" Time!PAB$172","v":0},{"$f":" Time!PAC$172","v":0},{"$f":" Time!PAD$172","v":0},{"$f":" Time!PAE$172","v":0},{"$f":" Time!PAF$172","v":0},{"$f":" Time!PAG$172","v":0},{"$f":" Time!PAH$172","v":0},{"$f":" Time!PAI$172","v":0},{"$f":" Time!PAJ$172","v":0},{"$f":" Time!PAK$172","v":0},{"$f":" Time!PAL$172","v":0},{"$f":" Time!PAM$172","v":0},{"$f":" Time!PAN$172","v":0},{"$f":" Time!PAO$172","v":0},{"$f":" Time!PAP$172","v":0},{"$f":" Time!PAQ$172","v":0},{"$f":" Time!PAR$172","v":0},{"$f":" Time!PAS$172","v":0},{"$f":" Time!PAT$172","v":0},{"$f":" Time!PAU$172","v":0},{"$f":" Time!PAV$172","v":0},{"$f":" Time!PAW$172","v":0},{"$f":" Time!PAX$172","v":0},{"$f":" Time!PAY$172","v":0},{"$f":" Time!PAZ$172","v":0},{"$f":" Time!PBA$172","v":0},{"$f":" Time!PBB$172","v":0},{"$f":" Time!PBC$172","v":0},{"$f":" Time!PBD$172","v":0},{"$f":" Time!PBE$172","v":0},{"$f":" Time!PBF$172","v":0},{"$f":" Time!PBG$172","v":0},{"$f":" Time!PBH$172","v":0},{"$f":" Time!PBI$172","v":0},{"$f":" Time!PBJ$172","v":0},{"$f":" Time!PBK$172","v":0},{"$f":" Time!PBL$172","v":0},{"$f":" Time!PBM$172","v":0},{"$f":" Time!PBN$172","v":0},{"$f":" Time!PBO$172","v":0},{"$f":" Time!PBP$172","v":0},{"$f":" Time!PBQ$172","v":0},{"$f":" Time!PBR$172","v":0},{"$f":" Time!PBS$172","v":0},{"$f":" Time!PBT$172","v":0},{"$f":" Time!PBU$172","v":0},{"$f":" Time!PBV$172","v":0},{"$f":" Time!PBW$172","v":0},{"$f":" Time!PBX$172","v":0},{"$f":" Time!PBY$172","v":0},{"$f":" Time!PBZ$172","v":0},{"$f":" Time!PCA$172","v":0},{"$f":" Time!PCB$172","v":0},{"$f":" Time!PCC$172","v":0},{"$f":" Time!PCD$172","v":0},{"$f":" Time!PCE$172","v":0},{"$f":" Time!PCF$172","v":0},{"$f":" Time!PCG$172","v":0},{"$f":" Time!PCH$172","v":0},{"$f":" Time!PCI$172","v":0},{"$f":" Time!PCJ$172","v":0},{"$f":" Time!PCK$172","v":0},{"$f":" Time!PCL$172","v":0},{"$f":" Time!PCM$172","v":0},{"$f":" Time!PCN$172","v":0},{"$f":" Time!PCO$172","v":0},{"$f":" Time!PCP$172","v":0},{"$f":" Time!PCQ$172","v":0},{"$f":" Time!PCR$172","v":0},{"$f":" Time!PCS$172","v":0},{"$f":" Time!PCT$172","v":0},{"$f":" Time!PCU$172","v":0},{"$f":" Time!PCV$172","v":0},{"$f":" Time!PCW$172","v":0},{"$f":" Time!PCX$172","v":0},{"$f":" Time!PCY$172","v":0},{"$f":" Time!PCZ$172","v":0},{"$f":" Time!PDA$172","v":0},{"$f":" Time!PDB$172","v":0},{"$f":" Time!PDC$172","v":0},{"$f":" Time!PDD$172","v":0},{"$f":" Time!PDE$172","v":0},{"$f":" Time!PDF$172","v":0},{"$f":" Time!PDG$172","v":0},{"$f":" Time!PDH$172","v":0},{"$f":" Time!PDI$172","v":0},{"$f":" Time!PDJ$172","v":0},{"$f":" Time!PDK$172","v":0},{"$f":" Time!PDL$172","v":0},{"$f":" Time!PDM$172","v":0},{"$f":" Time!PDN$172","v":0},{"$f":" Time!PDO$172","v":0},{"$f":" Time!PDP$172","v":0},{"$f":" Time!PDQ$172","v":0},{"$f":" Time!PDR$172","v":0},{"$f":" Time!PDS$172","v":0},{"$f":" Time!PDT$172","v":0},{"$f":" Time!PDU$172","v":0},{"$f":" Time!PDV$172","v":0},{"$f":" Time!PDW$172","v":0},{"$f":" Time!PDX$172","v":0},{"$f":" Time!PDY$172","v":0},{"$f":" Time!PDZ$172","v":0},{"$f":" Time!PEA$172","v":0},{"$f":" Time!PEB$172","v":0},{"$f":" Time!PEC$172","v":0},{"$f":" Time!PED$172","v":0},{"$f":" Time!PEE$172","v":0},{"$f":" Time!PEF$172","v":0},{"$f":" Time!PEG$172","v":0},{"$f":" Time!PEH$172","v":0},{"$f":" Time!PEI$172","v":0},{"$f":" Time!PEJ$172","v":0},{"$f":" Time!PEK$172","v":0},{"$f":" Time!PEL$172","v":0},{"$f":" Time!PEM$172","v":0},{"$f":" Time!PEN$172","v":0},{"$f":" Time!PEO$172","v":0},{"$f":" Time!PEP$172","v":0},{"$f":" Time!PEQ$172","v":0},{"$f":" Time!PER$172","v":0},{"$f":" Time!PES$172","v":0},{"$f":" Time!PET$172","v":0},{"$f":" Time!PEU$172","v":0},{"$f":" Time!PEV$172","v":0},{"$f":" Time!PEW$172","v":0},{"$f":" Time!PEX$172","v":0},{"$f":" Time!PEY$172","v":0},{"$f":" Time!PEZ$172","v":0},{"$f":" Time!PFA$172","v":0},{"$f":" Time!PFB$172","v":0},{"$f":" Time!PFC$172","v":0},{"$f":" Time!PFD$172","v":0},{"$f":" Time!PFE$172","v":0},{"$f":" Time!PFF$172","v":0},{"$f":" Time!PFG$172","v":0},{"$f":" Time!PFH$172","v":0},{"$f":" Time!PFI$172","v":0},{"$f":" Time!PFJ$172","v":0},{"$f":" Time!PFK$172","v":0},{"$f":" Time!PFL$172","v":0},{"$f":" Time!PFM$172","v":0},{"$f":" Time!PFN$172","v":0},{"$f":" Time!PFO$172","v":0},{"$f":" Time!PFP$172","v":0},{"$f":" Time!PFQ$172","v":0},{"$f":" Time!PFR$172","v":0},{"$f":" Time!PFS$172","v":0},{"$f":" Time!PFT$172","v":0},{"$f":" Time!PFU$172","v":0},{"$f":" Time!PFV$172","v":0},{"$f":" Time!PFW$172","v":0},{"$f":" Time!PFX$172","v":0},{"$f":" Time!PFY$172","v":0},{"$f":" Time!PFZ$172","v":0},{"$f":" Time!PGA$172","v":0},{"$f":" Time!PGB$172","v":0},{"$f":" Time!PGC$172","v":0},{"$f":" Time!PGD$172","v":0},{"$f":" Time!PGE$172","v":0},{"$f":" Time!PGF$172","v":0},{"$f":" Time!PGG$172","v":0},{"$f":" Time!PGH$172","v":0},{"$f":" Time!PGI$172","v":0},{"$f":" Time!PGJ$172","v":0},{"$f":" Time!PGK$172","v":0},{"$f":" Time!PGL$172","v":0},{"$f":" Time!PGM$172","v":0},{"$f":" Time!PGN$172","v":0},{"$f":" Time!PGO$172","v":0},{"$f":" Time!PGP$172","v":0},{"$f":" Time!PGQ$172","v":0},{"$f":" Time!PGR$172","v":0},{"$f":" Time!PGS$172","v":0},{"$f":" Time!PGT$172","v":0},{"$f":" Time!PGU$172","v":0},{"$f":" Time!PGV$172","v":0},{"$f":" Time!PGW$172","v":0},{"$f":" Time!PGX$172","v":0},{"$f":" Time!PGY$172","v":0},{"$f":" Time!PGZ$172","v":0},{"$f":" Time!PHA$172","v":0},{"$f":" Time!PHB$172","v":0},{"$f":" Time!PHC$172","v":0},{"$f":" Time!PHD$172","v":0},{"$f":" Time!PHE$172","v":0},{"$f":" Time!PHF$172","v":0},{"$f":" Time!PHG$172","v":0},{"$f":" Time!PHH$172","v":0},{"$f":" Time!PHI$172","v":0},{"$f":" Time!PHJ$172","v":0},{"$f":" Time!PHK$172","v":0},{"$f":" Time!PHL$172","v":0},{"$f":" Time!PHM$172","v":0},{"$f":" Time!PHN$172","v":0},{"$f":" Time!PHO$172","v":0},{"$f":" Time!PHP$172","v":0},{"$f":" Time!PHQ$172","v":0},{"$f":" Time!PHR$172","v":0},{"$f":" Time!PHS$172","v":0},{"$f":" Time!PHT$172","v":0},{"$f":" Time!PHU$172","v":0},{"$f":" Time!PHV$172","v":0},{"$f":" Time!PHW$172","v":0},{"$f":" Time!PHX$172","v":0},{"$f":" Time!PHY$172","v":0},{"$f":" Time!PHZ$172","v":0},{"$f":" Time!PIA$172","v":0},{"$f":" Time!PIB$172","v":0},{"$f":" Time!PIC$172","v":0},{"$f":" Time!PID$172","v":0},{"$f":" Time!PIE$172","v":0},{"$f":" Time!PIF$172","v":0},{"$f":" Time!PIG$172","v":0},{"$f":" Time!PIH$172","v":0},{"$f":" Time!PII$172","v":0},{"$f":" Time!PIJ$172","v":0},{"$f":" Time!PIK$172","v":0},{"$f":" Time!PIL$172","v":0},{"$f":" Time!PIM$172","v":0},{"$f":" Time!PIN$172","v":0},{"$f":" Time!PIO$172","v":0},{"$f":" Time!PIP$172","v":0},{"$f":" Time!PIQ$172","v":0},{"$f":" Time!PIR$172","v":0},{"$f":" Time!PIS$172","v":0},{"$f":" Time!PIT$172","v":0},{"$f":" Time!PIU$172","v":0},{"$f":" Time!PIV$172","v":0},{"$f":" Time!PIW$172","v":0},{"$f":" Time!PIX$172","v":0},{"$f":" Time!PIY$172","v":0},{"$f":" Time!PIZ$172","v":0},{"$f":" Time!PJA$172","v":0},{"$f":" Time!PJB$172","v":0},{"$f":" Time!PJC$172","v":0},{"$f":" Time!PJD$172","v":0},{"$f":" Time!PJE$172","v":0},{"$f":" Time!PJF$172","v":0},{"$f":" Time!PJG$172","v":0},{"$f":" Time!PJH$172","v":0},{"$f":" Time!PJI$172","v":0},{"$f":" Time!PJJ$172","v":0},{"$f":" Time!PJK$172","v":0},{"$f":" Time!PJL$172","v":0},{"$f":" Time!PJM$172","v":0},{"$f":" Time!PJN$172","v":0},{"$f":" Time!PJO$172","v":0},{"$f":" Time!PJP$172","v":0},{"$f":" Time!PJQ$172","v":0},{"$f":" Time!PJR$172","v":0},{"$f":" Time!PJS$172","v":0},{"$f":" Time!PJT$172","v":0},{"$f":" Time!PJU$172","v":0},{"$f":" Time!PJV$172","v":0},{"$f":" Time!PJW$172","v":0},{"$f":" Time!PJX$172","v":0},{"$f":" Time!PJY$172","v":0},{"$f":" Time!PJZ$172","v":0},{"$f":" Time!PKA$172","v":0},{"$f":" Time!PKB$172","v":0},{"$f":" Time!PKC$172","v":0},{"$f":" Time!PKD$172","v":0},{"$f":" Time!PKE$172","v":0},{"$f":" Time!PKF$172","v":0},{"$f":" Time!PKG$172","v":0},{"$f":" Time!PKH$172","v":0},{"$f":" Time!PKI$172","v":0},{"$f":" Time!PKJ$172","v":0},{"$f":" Time!PKK$172","v":0},{"$f":" Time!PKL$172","v":0},{"$f":" Time!PKM$172","v":0},{"$f":" Time!PKN$172","v":0},{"$f":" Time!PKO$172","v":0},{"$f":" Time!PKP$172","v":0},{"$f":" Time!PKQ$172","v":0},{"$f":" Time!PKR$172","v":0},{"$f":" Time!PKS$172","v":0},{"$f":" Time!PKT$172","v":0},{"$f":" Time!PKU$172","v":0},{"$f":" Time!PKV$172","v":0},{"$f":" Time!PKW$172","v":0},{"$f":" Time!PKX$172","v":0},{"$f":" Time!PKY$172","v":0},{"$f":" Time!PKZ$172","v":0},{"$f":" Time!PLA$172","v":0},{"$f":" Time!PLB$172","v":0},{"$f":" Time!PLC$172","v":0},{"$f":" Time!PLD$172","v":0},{"$f":" Time!PLE$172","v":0},{"$f":" Time!PLF$172","v":0},{"$f":" Time!PLG$172","v":0},{"$f":" Time!PLH$172","v":0},{"$f":" Time!PLI$172","v":0},{"$f":" Time!PLJ$172","v":0},{"$f":" Time!PLK$172","v":0},{"$f":" Time!PLL$172","v":0},{"$f":" Time!PLM$172","v":0},{"$f":" Time!PLN$172","v":0},{"$f":" Time!PLO$172","v":0},{"$f":" Time!PLP$172","v":0},{"$f":" Time!PLQ$172","v":0},{"$f":" Time!PLR$172","v":0},{"$f":" Time!PLS$172","v":0},{"$f":" Time!PLT$172","v":0},{"$f":" Time!PLU$172","v":0},{"$f":" Time!PLV$172","v":0},{"$f":" Time!PLW$172","v":0},{"$f":" Time!PLX$172","v":0},{"$f":" Time!PLY$172","v":0},{"$f":" Time!PLZ$172","v":0},{"$f":" Time!PMA$172","v":0},{"$f":" Time!PMB$172","v":0},{"$f":" Time!PMC$172","v":0},{"$f":" Time!PMD$172","v":0},{"$f":" Time!PME$172","v":0},{"$f":" Time!PMF$172","v":0},{"$f":" Time!PMG$172","v":0},{"$f":" Time!PMH$172","v":0},{"$f":" Time!PMI$172","v":0},{"$f":" Time!PMJ$172","v":0},{"$f":" Time!PMK$172","v":0},{"$f":" Time!PML$172","v":0},{"$f":" Time!PMM$172","v":0},{"$f":" Time!PMN$172","v":0},{"$f":" Time!PMO$172","v":0},{"$f":" Time!PMP$172","v":0},{"$f":" Time!PMQ$172","v":0},{"$f":" Time!PMR$172","v":0},{"$f":" Time!PMS$172","v":0},{"$f":" Time!PMT$172","v":0},{"$f":" Time!PMU$172","v":0},{"$f":" Time!PMV$172","v":0},{"$f":" Time!PMW$172","v":0},{"$f":" Time!PMX$172","v":0},{"$f":" Time!PMY$172","v":0},{"$f":" Time!PMZ$172","v":0},{"$f":" Time!PNA$172","v":0},{"$f":" Time!PNB$172","v":0},{"$f":" Time!PNC$172","v":0},{"$f":" Time!PND$172","v":0},{"$f":" Time!PNE$172","v":0},{"$f":" Time!PNF$172","v":0},{"$f":" Time!PNG$172","v":0},{"$f":" Time!PNH$172","v":0},{"$f":" Time!PNI$172","v":0},{"$f":" Time!PNJ$172","v":0},{"$f":" Time!PNK$172","v":0},{"$f":" Time!PNL$172","v":0},{"$f":" Time!PNM$172","v":0},{"$f":" Time!PNN$172","v":0},{"$f":" Time!PNO$172","v":0},{"$f":" Time!PNP$172","v":0},{"$f":" Time!PNQ$172","v":0},{"$f":" Time!PNR$172","v":0},{"$f":" Time!PNS$172","v":0},{"$f":" Time!PNT$172","v":0},{"$f":" Time!PNU$172","v":0},{"$f":" Time!PNV$172","v":0},{"$f":" Time!PNW$172","v":0},{"$f":" Time!PNX$172","v":0},{"$f":" Time!PNY$172","v":0},{"$f":" Time!PNZ$172","v":0},{"$f":" Time!POA$172","v":0},{"$f":" Time!POB$172","v":0},{"$f":" Time!POC$172","v":0},{"$f":" Time!POD$172","v":0},{"$f":" Time!POE$172","v":0},{"$f":" Time!POF$172","v":0},{"$f":" Time!POG$172","v":0},{"$f":" Time!POH$172","v":0},{"$f":" Time!POI$172","v":0},{"$f":" Time!POJ$172","v":0},{"$f":" Time!POK$172","v":0},{"$f":" Time!POL$172","v":0},{"$f":" Time!POM$172","v":0},{"$f":" Time!PON$172","v":0},{"$f":" Time!POO$172","v":0},{"$f":" Time!POP$172","v":0},{"$f":" Time!POQ$172","v":0},{"$f":" Time!POR$172","v":0},{"$f":" Time!POS$172","v":0},{"$f":" Time!POT$172","v":0},{"$f":" Time!POU$172","v":0},{"$f":" Time!POV$172","v":0},{"$f":" Time!POW$172","v":0},{"$f":" Time!POX$172","v":0},{"$f":" Time!POY$172","v":0},{"$f":" Time!POZ$172","v":0},{"$f":" Time!PPA$172","v":0},{"$f":" Time!PPB$172","v":0},{"$f":" Time!PPC$172","v":0},{"$f":" Time!PPD$172","v":0},{"$f":" Time!PPE$172","v":0},{"$f":" Time!PPF$172","v":0},{"$f":" Time!PPG$172","v":0},{"$f":" Time!PPH$172","v":0},{"$f":" Time!PPI$172","v":0},{"$f":" Time!PPJ$172","v":0},{"$f":" Time!PPK$172","v":0},{"$f":" Time!PPL$172","v":0},{"$f":" Time!PPM$172","v":0},{"$f":" Time!PPN$172","v":0},{"$f":" Time!PPO$172","v":0},{"$f":" Time!PPP$172","v":0},{"$f":" Time!PPQ$172","v":0},{"$f":" Time!PPR$172","v":0},{"$f":" Time!PPS$172","v":0},{"$f":" Time!PPT$172","v":0},{"$f":" Time!PPU$172","v":0},{"$f":" Time!PPV$172","v":0},{"$f":" Time!PPW$172","v":0},{"$f":" Time!PPX$172","v":0},{"$f":" Time!PPY$172","v":0},{"$f":" Time!PPZ$172","v":0},{"$f":" Time!PQA$172","v":0},{"$f":" Time!PQB$172","v":0},{"$f":" Time!PQC$172","v":0},{"$f":" Time!PQD$172","v":0},{"$f":" Time!PQE$172","v":0},{"$f":" Time!PQF$172","v":0},{"$f":" Time!PQG$172","v":0},{"$f":" Time!PQH$172","v":0},{"$f":" Time!PQI$172","v":0},{"$f":" Time!PQJ$172","v":0},{"$f":" Time!PQK$172","v":0},{"$f":" Time!PQL$172","v":0},{"$f":" Time!PQM$172","v":0},{"$f":" Time!PQN$172","v":0},{"$f":" Time!PQO$172","v":0},{"$f":" Time!PQP$172","v":0},{"$f":" Time!PQQ$172","v":0},{"$f":" Time!PQR$172","v":0},{"$f":" Time!PQS$172","v":0},{"$f":" Time!PQT$172","v":0},{"$f":" Time!PQU$172","v":0},{"$f":" Time!PQV$172","v":0},{"$f":" Time!PQW$172","v":0},{"$f":" Time!PQX$172","v":0},{"$f":" Time!PQY$172","v":0},{"$f":" Time!PQZ$172","v":0},{"$f":" Time!PRA$172","v":0},{"$f":" Time!PRB$172","v":0},{"$f":" Time!PRC$172","v":0},{"$f":" Time!PRD$172","v":0},{"$f":" Time!PRE$172","v":0},{"$f":" Time!PRF$172","v":0},{"$f":" Time!PRG$172","v":0},{"$f":" Time!PRH$172","v":0},{"$f":" Time!PRI$172","v":0},{"$f":" Time!PRJ$172","v":0},{"$f":" Time!PRK$172","v":0},{"$f":" Time!PRL$172","v":0},{"$f":" Time!PRM$172","v":0},{"$f":" Time!PRN$172","v":0},{"$f":" Time!PRO$172","v":0},{"$f":" Time!PRP$172","v":0},{"$f":" Time!PRQ$172","v":0},{"$f":" Time!PRR$172","v":0},{"$f":" Time!PRS$172","v":0},{"$f":" Time!PRT$172","v":0},{"$f":" Time!PRU$172","v":0},{"$f":" Time!PRV$172","v":0},{"$f":" Time!PRW$172","v":0},{"$f":" Time!PRX$172","v":0},{"$f":" Time!PRY$172","v":0},{"$f":" Time!PRZ$172","v":0},{"$f":" Time!PSA$172","v":0},{"$f":" Time!PSB$172","v":0},{"$f":" Time!PSC$172","v":0},{"$f":" Time!PSD$172","v":0},{"$f":" Time!PSE$172","v":0},{"$f":" Time!PSF$172","v":0},{"$f":" Time!PSG$172","v":0},{"$f":" Time!PSH$172","v":0},{"$f":" Time!PSI$172","v":0},{"$f":" Time!PSJ$172","v":0},{"$f":" Time!PSK$172","v":0},{"$f":" Time!PSL$172","v":0},{"$f":" Time!PSM$172","v":0},{"$f":" Time!PSN$172","v":0},{"$f":" Time!PSO$172","v":0},{"$f":" Time!PSP$172","v":0},{"$f":" Time!PSQ$172","v":0},{"$f":" Time!PSR$172","v":0},{"$f":" Time!PSS$172","v":0},{"$f":" Time!PST$172","v":0},{"$f":" Time!PSU$172","v":0},{"$f":" Time!PSV$172","v":0},{"$f":" Time!PSW$172","v":0},{"$f":" Time!PSX$172","v":0},{"$f":" Time!PSY$172","v":0},{"$f":" Time!PSZ$172","v":0},{"$f":" Time!PTA$172","v":0},{"$f":" Time!PTB$172","v":0},{"$f":" Time!PTC$172","v":0},{"$f":" Time!PTD$172","v":0},{"$f":" Time!PTE$172","v":0},{"$f":" Time!PTF$172","v":0},{"$f":" Time!PTG$172","v":0},{"$f":" Time!PTH$172","v":0},{"$f":" Time!PTI$172","v":0},{"$f":" Time!PTJ$172","v":0},{"$f":" Time!PTK$172","v":0},{"$f":" Time!PTL$172","v":0},{"$f":" Time!PTM$172","v":0},{"$f":" Time!PTN$172","v":0},{"$f":" Time!PTO$172","v":0},{"$f":" Time!PTP$172","v":0},{"$f":" Time!PTQ$172","v":0},{"$f":" Time!PTR$172","v":0},{"$f":" Time!PTS$172","v":0},{"$f":" Time!PTT$172","v":0},{"$f":" Time!PTU$172","v":0},{"$f":" Time!PTV$172","v":0},{"$f":" Time!PTW$172","v":0},{"$f":" Time!PTX$172","v":0},{"$f":" Time!PTY$172","v":0},{"$f":" Time!PTZ$172","v":0},{"$f":" Time!PUA$172","v":0},{"$f":" Time!PUB$172","v":0},{"$f":" Time!PUC$172","v":0},{"$f":" Time!PUD$172","v":0},{"$f":" Time!PUE$172","v":0},{"$f":" Time!PUF$172","v":0},{"$f":" Time!PUG$172","v":0},{"$f":" Time!PUH$172","v":0},{"$f":" Time!PUI$172","v":0},{"$f":" Time!PUJ$172","v":0},{"$f":" Time!PUK$172","v":0},{"$f":" Time!PUL$172","v":0},{"$f":" Time!PUM$172","v":0},{"$f":" Time!PUN$172","v":0},{"$f":" Time!PUO$172","v":0},{"$f":" Time!PUP$172","v":0},{"$f":" Time!PUQ$172","v":0},{"$f":" Time!PUR$172","v":0},{"$f":" Time!PUS$172","v":0},{"$f":" Time!PUT$172","v":0},{"$f":" Time!PUU$172","v":0},{"$f":" Time!PUV$172","v":0},{"$f":" Time!PUW$172","v":0},{"$f":" Time!PUX$172","v":0},{"$f":" Time!PUY$172","v":0},{"$f":" Time!PUZ$172","v":0},{"$f":" Time!PVA$172","v":0},{"$f":" Time!PVB$172","v":0},{"$f":" Time!PVC$172","v":0},{"$f":" Time!PVD$172","v":0},{"$f":" Time!PVE$172","v":0},{"$f":" Time!PVF$172","v":0},{"$f":" Time!PVG$172","v":0},{"$f":" Time!PVH$172","v":0},{"$f":" Time!PVI$172","v":0},{"$f":" Time!PVJ$172","v":0},{"$f":" Time!PVK$172","v":0},{"$f":" Time!PVL$172","v":0},{"$f":" Time!PVM$172","v":0},{"$f":" Time!PVN$172","v":0},{"$f":" Time!PVO$172","v":0},{"$f":" Time!PVP$172","v":0},{"$f":" Time!PVQ$172","v":0},{"$f":" Time!PVR$172","v":0},{"$f":" Time!PVS$172","v":0},{"$f":" Time!PVT$172","v":0},{"$f":" Time!PVU$172","v":0},{"$f":" Time!PVV$172","v":0},{"$f":" Time!PVW$172","v":0},{"$f":" Time!PVX$172","v":0},{"$f":" Time!PVY$172","v":0},{"$f":" Time!PVZ$172","v":0},{"$f":" Time!PWA$172","v":0},{"$f":" Time!PWB$172","v":0},{"$f":" Time!PWC$172","v":0},{"$f":" Time!PWD$172","v":0},{"$f":" Time!PWE$172","v":0},{"$f":" Time!PWF$172","v":0},{"$f":" Time!PWG$172","v":0},{"$f":" Time!PWH$172","v":0},{"$f":" Time!PWI$172","v":0},{"$f":" Time!PWJ$172","v":0},{"$f":" Time!PWK$172","v":0},{"$f":" Time!PWL$172","v":0},{"$f":" Time!PWM$172","v":0},{"$f":" Time!PWN$172","v":0},{"$f":" Time!PWO$172","v":0},{"$f":" Time!PWP$172","v":0},{"$f":" Time!PWQ$172","v":0},{"$f":" Time!PWR$172","v":0},{"$f":" Time!PWS$172","v":0},{"$f":" Time!PWT$172","v":0},{"$f":" Time!PWU$172","v":0},{"$f":" Time!PWV$172","v":0},{"$f":" Time!PWW$172","v":0},{"$f":" Time!PWX$172","v":0},{"$f":" Time!PWY$172","v":0},{"$f":" Time!PWZ$172","v":0},{"$f":" Time!PXA$172","v":0},{"$f":" Time!PXB$172","v":0},{"$f":" Time!PXC$172","v":0},{"$f":" Time!PXD$172","v":0},{"$f":" Time!PXE$172","v":0},{"$f":" Time!PXF$172","v":0},{"$f":" Time!PXG$172","v":0},{"$f":" Time!PXH$172","v":0},{"$f":" Time!PXI$172","v":0},{"$f":" Time!PXJ$172","v":0},{"$f":" Time!PXK$172","v":0},{"$f":" Time!PXL$172","v":0},{"$f":" Time!PXM$172","v":0},{"$f":" Time!PXN$172","v":0},{"$f":" Time!PXO$172","v":0},{"$f":" Time!PXP$172","v":0},{"$f":" Time!PXQ$172","v":0},{"$f":" Time!PXR$172","v":0},{"$f":" Time!PXS$172","v":0},{"$f":" Time!PXT$172","v":0},{"$f":" Time!PXU$172","v":0},{"$f":" Time!PXV$172","v":0},{"$f":" Time!PXW$172","v":0},{"$f":" Time!PXX$172","v":0},{"$f":" Time!PXY$172","v":0},{"$f":" Time!PXZ$172","v":0},{"$f":" Time!PYA$172","v":0},{"$f":" Time!PYB$172","v":0},{"$f":" Time!PYC$172","v":0},{"$f":" Time!PYD$172","v":0},{"$f":" Time!PYE$172","v":0},{"$f":" Time!PYF$172","v":0},{"$f":" Time!PYG$172","v":0},{"$f":" Time!PYH$172","v":0},{"$f":" Time!PYI$172","v":0},{"$f":" Time!PYJ$172","v":0},{"$f":" Time!PYK$172","v":0},{"$f":" Time!PYL$172","v":0},{"$f":" Time!PYM$172","v":0},{"$f":" Time!PYN$172","v":0},{"$f":" Time!PYO$172","v":0},{"$f":" Time!PYP$172","v":0},{"$f":" Time!PYQ$172","v":0},{"$f":" Time!PYR$172","v":0},{"$f":" Time!PYS$172","v":0},{"$f":" Time!PYT$172","v":0},{"$f":" Time!PYU$172","v":0},{"$f":" Time!PYV$172","v":0},{"$f":" Time!PYW$172","v":0},{"$f":" Time!PYX$172","v":0},{"$f":" Time!PYY$172","v":0},{"$f":" Time!PYZ$172","v":0},{"$f":" Time!PZA$172","v":0},{"$f":" Time!PZB$172","v":0},{"$f":" Time!PZC$172","v":0},{"$f":" Time!PZD$172","v":0},{"$f":" Time!PZE$172","v":0},{"$f":" Time!PZF$172","v":0},{"$f":" Time!PZG$172","v":0},{"$f":" Time!PZH$172","v":0},{"$f":" Time!PZI$172","v":0},{"$f":" Time!PZJ$172","v":0},{"$f":" Time!PZK$172","v":0},{"$f":" Time!PZL$172","v":0},{"$f":" Time!PZM$172","v":0},{"$f":" Time!PZN$172","v":0},{"$f":" Time!PZO$172","v":0},{"$f":" Time!PZP$172","v":0},{"$f":" Time!PZQ$172","v":0},{"$f":" Time!PZR$172","v":0},{"$f":" Time!PZS$172","v":0},{"$f":" Time!PZT$172","v":0},{"$f":" Time!PZU$172","v":0},{"$f":" Time!PZV$172","v":0},{"$f":" Time!PZW$172","v":0},{"$f":" Time!PZX$172","v":0},{"$f":" Time!PZY$172","v":0},{"$f":" Time!PZZ$172","v":0},{"$f":" Time!QAA$172","v":0},{"$f":" Time!QAB$172","v":0},{"$f":" Time!QAC$172","v":0},{"$f":" Time!QAD$172","v":0},{"$f":" Time!QAE$172","v":0},{"$f":" Time!QAF$172","v":0},{"$f":" Time!QAG$172","v":0},{"$f":" Time!QAH$172","v":0},{"$f":" Time!QAI$172","v":0},{"$f":" Time!QAJ$172","v":0},{"$f":" Time!QAK$172","v":0},{"$f":" Time!QAL$172","v":0},{"$f":" Time!QAM$172","v":0},{"$f":" Time!QAN$172","v":0},{"$f":" Time!QAO$172","v":0},{"$f":" Time!QAP$172","v":0},{"$f":" Time!QAQ$172","v":0},{"$f":" Time!QAR$172","v":0},{"$f":" Time!QAS$172","v":0},{"$f":" Time!QAT$172","v":0},{"$f":" Time!QAU$172","v":0},{"$f":" Time!QAV$172","v":0},{"$f":" Time!QAW$172","v":0},{"$f":" Time!QAX$172","v":0},{"$f":" Time!QAY$172","v":0},{"$f":" Time!QAZ$172","v":0},{"$f":" Time!QBA$172","v":0},{"$f":" Time!QBB$172","v":0},{"$f":" Time!QBC$172","v":0},{"$f":" Time!QBD$172","v":0},{"$f":" Time!QBE$172","v":0},{"$f":" Time!QBF$172","v":0},{"$f":" Time!QBG$172","v":0},{"$f":" Time!QBH$172","v":0},{"$f":" Time!QBI$172","v":0},{"$f":" Time!QBJ$172","v":0},{"$f":" Time!QBK$172","v":0},{"$f":" Time!QBL$172","v":0},{"$f":" Time!QBM$172","v":0},{"$f":" Time!QBN$172","v":0},{"$f":" Time!QBO$172","v":0},{"$f":" Time!QBP$172","v":0},{"$f":" Time!QBQ$172","v":0},{"$f":" Time!QBR$172","v":0},{"$f":" Time!QBS$172","v":0},{"$f":" Time!QBT$172","v":0},{"$f":" Time!QBU$172","v":0},{"$f":" Time!QBV$172","v":0},{"$f":" Time!QBW$172","v":0},{"$f":" Time!QBX$172","v":0},{"$f":" Time!QBY$172","v":0},{"$f":" Time!QBZ$172","v":0},{"$f":" Time!QCA$172","v":0},{"$f":" Time!QCB$172","v":0},{"$f":" Time!QCC$172","v":0},{"$f":" Time!QCD$172","v":0},{"$f":" Time!QCE$172","v":0},{"$f":" Time!QCF$172","v":0},{"$f":" Time!QCG$172","v":0},{"$f":" Time!QCH$172","v":0},{"$f":" Time!QCI$172","v":0},{"$f":" Time!QCJ$172","v":0},{"$f":" Time!QCK$172","v":0},{"$f":" Time!QCL$172","v":0},{"$f":" Time!QCM$172","v":0},{"$f":" Time!QCN$172","v":0},{"$f":" Time!QCO$172","v":0},{"$f":" Time!QCP$172","v":0},{"$f":" Time!QCQ$172","v":0},{"$f":" Time!QCR$172","v":0},{"$f":" Time!QCS$172","v":0},{"$f":" Time!QCT$172","v":0},{"$f":" Time!QCU$172","v":0},{"$f":" Time!QCV$172","v":0},{"$f":" Time!QCW$172","v":0},{"$f":" Time!QCX$172","v":0},{"$f":" Time!QCY$172","v":0},{"$f":" Time!QCZ$172","v":0},{"$f":" Time!QDA$172","v":0},{"$f":" Time!QDB$172","v":0},{"$f":" Time!QDC$172","v":0},{"$f":" Time!QDD$172","v":0},{"$f":" Time!QDE$172","v":0},{"$f":" Time!QDF$172","v":0},{"$f":" Time!QDG$172","v":0},{"$f":" Time!QDH$172","v":0},{"$f":" Time!QDI$172","v":0},{"$f":" Time!QDJ$172","v":0},{"$f":" Time!QDK$172","v":0},{"$f":" Time!QDL$172","v":0},{"$f":" Time!QDM$172","v":0},{"$f":" Time!QDN$172","v":0},{"$f":" Time!QDO$172","v":0},{"$f":" Time!QDP$172","v":0},{"$f":" Time!QDQ$172","v":0},{"$f":" Time!QDR$172","v":0},{"$f":" Time!QDS$172","v":0},{"$f":" Time!QDT$172","v":0},{"$f":" Time!QDU$172","v":0},{"$f":" Time!QDV$172","v":0},{"$f":" Time!QDW$172","v":0},{"$f":" Time!QDX$172","v":0},{"$f":" Time!QDY$172","v":0},{"$f":" Time!QDZ$172","v":0},{"$f":" Time!QEA$172","v":0},{"$f":" Time!QEB$172","v":0},{"$f":" Time!QEC$172","v":0},{"$f":" Time!QED$172","v":0},{"$f":" Time!QEE$172","v":0},{"$f":" Time!QEF$172","v":0},{"$f":" Time!QEG$172","v":0},{"$f":" Time!QEH$172","v":0},{"$f":" Time!QEI$172","v":0},{"$f":" Time!QEJ$172","v":0},{"$f":" Time!QEK$172","v":0},{"$f":" Time!QEL$172","v":0},{"$f":" Time!QEM$172","v":0},{"$f":" Time!QEN$172","v":0},{"$f":" Time!QEO$172","v":0},{"$f":" Time!QEP$172","v":0},{"$f":" Time!QEQ$172","v":0},{"$f":" Time!QER$172","v":0},{"$f":" Time!QES$172","v":0},{"$f":" Time!QET$172","v":0},{"$f":" Time!QEU$172","v":0},{"$f":" Time!QEV$172","v":0},{"$f":" Time!QEW$172","v":0},{"$f":" Time!QEX$172","v":0},{"$f":" Time!QEY$172","v":0},{"$f":" Time!QEZ$172","v":0},{"$f":" Time!QFA$172","v":0},{"$f":" Time!QFB$172","v":0},{"$f":" Time!QFC$172","v":0},{"$f":" Time!QFD$172","v":0},{"$f":" Time!QFE$172","v":0},{"$f":" Time!QFF$172","v":0},{"$f":" Time!QFG$172","v":0},{"$f":" Time!QFH$172","v":0},{"$f":" Time!QFI$172","v":0},{"$f":" Time!QFJ$172","v":0},{"$f":" Time!QFK$172","v":0},{"$f":" Time!QFL$172","v":0},{"$f":" Time!QFM$172","v":0},{"$f":" Time!QFN$172","v":0},{"$f":" Time!QFO$172","v":0},{"$f":" Time!QFP$172","v":0},{"$f":" Time!QFQ$172","v":0},{"$f":" Time!QFR$172","v":0},{"$f":" Time!QFS$172","v":0},{"$f":" Time!QFT$172","v":0},{"$f":" Time!QFU$172","v":0},{"$f":" Time!QFV$172","v":0},{"$f":" Time!QFW$172","v":0},{"$f":" Time!QFX$172","v":0},{"$f":" Time!QFY$172","v":0},{"$f":" Time!QFZ$172","v":0},{"$f":" Time!QGA$172","v":0},{"$f":" Time!QGB$172","v":0},{"$f":" Time!QGC$172","v":0},{"$f":" Time!QGD$172","v":0},{"$f":" Time!QGE$172","v":0},{"$f":" Time!QGF$172","v":0},{"$f":" Time!QGG$172","v":0},{"$f":" Time!QGH$172","v":0},{"$f":" Time!QGI$172","v":0},{"$f":" Time!QGJ$172","v":0},{"$f":" Time!QGK$172","v":0},{"$f":" Time!QGL$172","v":0},{"$f":" Time!QGM$172","v":0},{"$f":" Time!QGN$172","v":0},{"$f":" Time!QGO$172","v":0},{"$f":" Time!QGP$172","v":0},{"$f":" Time!QGQ$172","v":0},{"$f":" Time!QGR$172","v":0},{"$f":" Time!QGS$172","v":0},{"$f":" Time!QGT$172","v":0},{"$f":" Time!QGU$172","v":0},{"$f":" Time!QGV$172","v":0},{"$f":" Time!QGW$172","v":0},{"$f":" Time!QGX$172","v":0},{"$f":" Time!QGY$172","v":0},{"$f":" Time!QGZ$172","v":0},{"$f":" Time!QHA$172","v":0},{"$f":" Time!QHB$172","v":0},{"$f":" Time!QHC$172","v":0},{"$f":" Time!QHD$172","v":0},{"$f":" Time!QHE$172","v":0},{"$f":" Time!QHF$172","v":0},{"$f":" Time!QHG$172","v":0},{"$f":" Time!QHH$172","v":0},{"$f":" Time!QHI$172","v":0},{"$f":" Time!QHJ$172","v":0},{"$f":" Time!QHK$172","v":0},{"$f":" Time!QHL$172","v":0},{"$f":" Time!QHM$172","v":0},{"$f":" Time!QHN$172","v":0},{"$f":" Time!QHO$172","v":0},{"$f":" Time!QHP$172","v":0},{"$f":" Time!QHQ$172","v":0},{"$f":" Time!QHR$172","v":0},{"$f":" Time!QHS$172","v":0},{"$f":" Time!QHT$172","v":0},{"$f":" Time!QHU$172","v":0},{"$f":" Time!QHV$172","v":0},{"$f":" Time!QHW$172","v":0},{"$f":" Time!QHX$172","v":0},{"$f":" Time!QHY$172","v":0},{"$f":" Time!QHZ$172","v":0},{"$f":" Time!QIA$172","v":0},{"$f":" Time!QIB$172","v":0},{"$f":" Time!QIC$172","v":0},{"$f":" Time!QID$172","v":0},{"$f":" Time!QIE$172","v":0},{"$f":" Time!QIF$172","v":0},{"$f":" Time!QIG$172","v":0},{"$f":" Time!QIH$172","v":0},{"$f":" Time!QII$172","v":0},{"$f":" Time!QIJ$172","v":0},{"$f":" Time!QIK$172","v":0},{"$f":" Time!QIL$172","v":0},{"$f":" Time!QIM$172","v":0},{"$f":" Time!QIN$172","v":0},{"$f":" Time!QIO$172","v":0},{"$f":" Time!QIP$172","v":0},{"$f":" Time!QIQ$172","v":0},{"$f":" Time!QIR$172","v":0},{"$f":" Time!QIS$172","v":0},{"$f":" Time!QIT$172","v":0},{"$f":" Time!QIU$172","v":0},{"$f":" Time!QIV$172","v":0},{"$f":" Time!QIW$172","v":0},{"$f":" Time!QIX$172","v":0},{"$f":" Time!QIY$172","v":0},{"$f":" Time!QIZ$172","v":0},{"$f":" Time!QJA$172","v":0},{"$f":" Time!QJB$172","v":0},{"$f":" Time!QJC$172","v":0},{"$f":" Time!QJD$172","v":0},{"$f":" Time!QJE$172","v":0},{"$f":" Time!QJF$172","v":0},{"$f":" Time!QJG$172","v":0},{"$f":" Time!QJH$172","v":0},{"$f":" Time!QJI$172","v":0},{"$f":" Time!QJJ$172","v":0},{"$f":" Time!QJK$172","v":0},{"$f":" Time!QJL$172","v":0},{"$f":" Time!QJM$172","v":0},{"$f":" Time!QJN$172","v":0},{"$f":" Time!QJO$172","v":0},{"$f":" Time!QJP$172","v":0},{"$f":" Time!QJQ$172","v":0},{"$f":" Time!QJR$172","v":0},{"$f":" Time!QJS$172","v":0},{"$f":" Time!QJT$172","v":0},{"$f":" Time!QJU$172","v":0},{"$f":" Time!QJV$172","v":0},{"$f":" Time!QJW$172","v":0},{"$f":" Time!QJX$172","v":0},{"$f":" Time!QJY$172","v":0},{"$f":" Time!QJZ$172","v":0},{"$f":" Time!QKA$172","v":0},{"$f":" Time!QKB$172","v":0},{"$f":" Time!QKC$172","v":0},{"$f":" Time!QKD$172","v":0},{"$f":" Time!QKE$172","v":0},{"$f":" Time!QKF$172","v":0},{"$f":" Time!QKG$172","v":0},{"$f":" Time!QKH$172","v":0},{"$f":" Time!QKI$172","v":0},{"$f":" Time!QKJ$172","v":0},{"$f":" Time!QKK$172","v":0},{"$f":" Time!QKL$172","v":0},{"$f":" Time!QKM$172","v":0},{"$f":" Time!QKN$172","v":0},{"$f":" Time!QKO$172","v":0},{"$f":" Time!QKP$172","v":0},{"$f":" Time!QKQ$172","v":0},{"$f":" Time!QKR$172","v":0},{"$f":" Time!QKS$172","v":0},{"$f":" Time!QKT$172","v":0},{"$f":" Time!QKU$172","v":0},{"$f":" Time!QKV$172","v":0},{"$f":" Time!QKW$172","v":0},{"$f":" Time!QKX$172","v":0},{"$f":" Time!QKY$172","v":0},{"$f":" Time!QKZ$172","v":0},{"$f":" Time!QLA$172","v":0},{"$f":" Time!QLB$172","v":0},{"$f":" Time!QLC$172","v":0},{"$f":" Time!QLD$172","v":0},{"$f":" Time!QLE$172","v":0},{"$f":" Time!QLF$172","v":0},{"$f":" Time!QLG$172","v":0},{"$f":" Time!QLH$172","v":0},{"$f":" Time!QLI$172","v":0},{"$f":" Time!QLJ$172","v":0},{"$f":" Time!QLK$172","v":0},{"$f":" Time!QLL$172","v":0},{"$f":" Time!QLM$172","v":0},{"$f":" Time!QLN$172","v":0},{"$f":" Time!QLO$172","v":0},{"$f":" Time!QLP$172","v":0},{"$f":" Time!QLQ$172","v":0},{"$f":" Time!QLR$172","v":0},{"$f":" Time!QLS$172","v":0},{"$f":" Time!QLT$172","v":0},{"$f":" Time!QLU$172","v":0},{"$f":" Time!QLV$172","v":0},{"$f":" Time!QLW$172","v":0},{"$f":" Time!QLX$172","v":0},{"$f":" Time!QLY$172","v":0},{"$f":" Time!QLZ$172","v":0},{"$f":" Time!QMA$172","v":0},{"$f":" Time!QMB$172","v":0},{"$f":" Time!QMC$172","v":0},{"$f":" Time!QMD$172","v":0},{"$f":" Time!QME$172","v":0},{"$f":" Time!QMF$172","v":0},{"$f":" Time!QMG$172","v":0},{"$f":" Time!QMH$172","v":0},{"$f":" Time!QMI$172","v":0},{"$f":" Time!QMJ$172","v":0},{"$f":" Time!QMK$172","v":0},{"$f":" Time!QML$172","v":0},{"$f":" Time!QMM$172","v":0},{"$f":" Time!QMN$172","v":0},{"$f":" Time!QMO$172","v":0},{"$f":" Time!QMP$172","v":0},{"$f":" Time!QMQ$172","v":0},{"$f":" Time!QMR$172","v":0},{"$f":" Time!QMS$172","v":0},{"$f":" Time!QMT$172","v":0},{"$f":" Time!QMU$172","v":0},{"$f":" Time!QMV$172","v":0},{"$f":" Time!QMW$172","v":0},{"$f":" Time!QMX$172","v":0},{"$f":" Time!QMY$172","v":0},{"$f":" Time!QMZ$172","v":0},{"$f":" Time!QNA$172","v":0},{"$f":" Time!QNB$172","v":0},{"$f":" Time!QNC$172","v":0},{"$f":" Time!QND$172","v":0},{"$f":" Time!QNE$172","v":0},{"$f":" Time!QNF$172","v":0},{"$f":" Time!QNG$172","v":0},{"$f":" Time!QNH$172","v":0},{"$f":" Time!QNI$172","v":0},{"$f":" Time!QNJ$172","v":0},{"$f":" Time!QNK$172","v":0},{"$f":" Time!QNL$172","v":0},{"$f":" Time!QNM$172","v":0},{"$f":" Time!QNN$172","v":0},{"$f":" Time!QNO$172","v":0},{"$f":" Time!QNP$172","v":0},{"$f":" Time!QNQ$172","v":0},{"$f":" Time!QNR$172","v":0},{"$f":" Time!QNS$172","v":0},{"$f":" Time!QNT$172","v":0},{"$f":" Time!QNU$172","v":0},{"$f":" Time!QNV$172","v":0},{"$f":" Time!QNW$172","v":0},{"$f":" Time!QNX$172","v":0},{"$f":" Time!QNY$172","v":0},{"$f":" Time!QNZ$172","v":0},{"$f":" Time!QOA$172","v":0},{"$f":" Time!QOB$172","v":0},{"$f":" Time!QOC$172","v":0},{"$f":" Time!QOD$172","v":0},{"$f":" Time!QOE$172","v":0},{"$f":" Time!QOF$172","v":0},{"$f":" Time!QOG$172","v":0},{"$f":" Time!QOH$172","v":0},{"$f":" Time!QOI$172","v":0},{"$f":" Time!QOJ$172","v":0},{"$f":" Time!QOK$172","v":0},{"$f":" Time!QOL$172","v":0},{"$f":" Time!QOM$172","v":0},{"$f":" Time!QON$172","v":0},{"$f":" Time!QOO$172","v":0},{"$f":" Time!QOP$172","v":0},{"$f":" Time!QOQ$172","v":0},{"$f":" Time!QOR$172","v":0},{"$f":" Time!QOS$172","v":0},{"$f":" Time!QOT$172","v":0},{"$f":" Time!QOU$172","v":0},{"$f":" Time!QOV$172","v":0},{"$f":" Time!QOW$172","v":0},{"$f":" Time!QOX$172","v":0},{"$f":" Time!QOY$172","v":0},{"$f":" Time!QOZ$172","v":0},{"$f":" Time!QPA$172","v":0},{"$f":" Time!QPB$172","v":0},{"$f":" Time!QPC$172","v":0},{"$f":" Time!QPD$172","v":0},{"$f":" Time!QPE$172","v":0},{"$f":" Time!QPF$172","v":0},{"$f":" Time!QPG$172","v":0},{"$f":" Time!QPH$172","v":0},{"$f":" Time!QPI$172","v":0},{"$f":" Time!QPJ$172","v":0},{"$f":" Time!QPK$172","v":0},{"$f":" Time!QPL$172","v":0},{"$f":" Time!QPM$172","v":0},{"$f":" Time!QPN$172","v":0},{"$f":" Time!QPO$172","v":0},{"$f":" Time!QPP$172","v":0},{"$f":" Time!QPQ$172","v":0},{"$f":" Time!QPR$172","v":0},{"$f":" Time!QPS$172","v":0},{"$f":" Time!QPT$172","v":0},{"$f":" Time!QPU$172","v":0},{"$f":" Time!QPV$172","v":0},{"$f":" Time!QPW$172","v":0},{"$f":" Time!QPX$172","v":0},{"$f":" Time!QPY$172","v":0},{"$f":" Time!QPZ$172","v":0},{"$f":" Time!QQA$172","v":0},{"$f":" Time!QQB$172","v":0},{"$f":" Time!QQC$172","v":0},{"$f":" Time!QQD$172","v":0},{"$f":" Time!QQE$172","v":0},{"$f":" Time!QQF$172","v":0},{"$f":" Time!QQG$172","v":0},{"$f":" Time!QQH$172","v":0},{"$f":" Time!QQI$172","v":0},{"$f":" Time!QQJ$172","v":0},{"$f":" Time!QQK$172","v":0},{"$f":" Time!QQL$172","v":0},{"$f":" Time!QQM$172","v":0},{"$f":" Time!QQN$172","v":0},{"$f":" Time!QQO$172","v":0},{"$f":" Time!QQP$172","v":0},{"$f":" Time!QQQ$172","v":0},{"$f":" Time!QQR$172","v":0},{"$f":" Time!QQS$172","v":0},{"$f":" Time!QQT$172","v":0},{"$f":" Time!QQU$172","v":0},{"$f":" Time!QQV$172","v":0},{"$f":" Time!QQW$172","v":0},{"$f":" Time!QQX$172","v":0},{"$f":" Time!QQY$172","v":0},{"$f":" Time!QQZ$172","v":0},{"$f":" Time!QRA$172","v":0},{"$f":" Time!QRB$172","v":0},{"$f":" Time!QRC$172","v":0},{"$f":" Time!QRD$172","v":0},{"$f":" Time!QRE$172","v":0},{"$f":" Time!QRF$172","v":0},{"$f":" Time!QRG$172","v":0},{"$f":" Time!QRH$172","v":0},{"$f":" Time!QRI$172","v":0},{"$f":" Time!QRJ$172","v":0},{"$f":" Time!QRK$172","v":0},{"$f":" Time!QRL$172","v":0},{"$f":" Time!QRM$172","v":0},{"$f":" Time!QRN$172","v":0},{"$f":" Time!QRO$172","v":0},{"$f":" Time!QRP$172","v":0},{"$f":" Time!QRQ$172","v":0},{"$f":" Time!QRR$172","v":0},{"$f":" Time!QRS$172","v":0},{"$f":" Time!QRT$172","v":0},{"$f":" Time!QRU$172","v":0},{"$f":" Time!QRV$172","v":0},{"$f":" Time!QRW$172","v":0},{"$f":" Time!QRX$172","v":0},{"$f":" Time!QRY$172","v":0},{"$f":" Time!QRZ$172","v":0},{"$f":" Time!QSA$172","v":0},{"$f":" Time!QSB$172","v":0},{"$f":" Time!QSC$172","v":0},{"$f":" Time!QSD$172","v":0},{"$f":" Time!QSE$172","v":0},{"$f":" Time!QSF$172","v":0},{"$f":" Time!QSG$172","v":0},{"$f":" Time!QSH$172","v":0},{"$f":" Time!QSI$172","v":0},{"$f":" Time!QSJ$172","v":0},{"$f":" Time!QSK$172","v":0},{"$f":" Time!QSL$172","v":0},{"$f":" Time!QSM$172","v":0},{"$f":" Time!QSN$172","v":0},{"$f":" Time!QSO$172","v":0},{"$f":" Time!QSP$172","v":0},{"$f":" Time!QSQ$172","v":0},{"$f":" Time!QSR$172","v":0},{"$f":" Time!QSS$172","v":0},{"$f":" Time!QST$172","v":0},{"$f":" Time!QSU$172","v":0},{"$f":" Time!QSV$172","v":0},{"$f":" Time!QSW$172","v":0},{"$f":" Time!QSX$172","v":0},{"$f":" Time!QSY$172","v":0},{"$f":" Time!QSZ$172","v":0},{"$f":" Time!QTA$172","v":0},{"$f":" Time!QTB$172","v":0},{"$f":" Time!QTC$172","v":0},{"$f":" Time!QTD$172","v":0},{"$f":" Time!QTE$172","v":0},{"$f":" Time!QTF$172","v":0},{"$f":" Time!QTG$172","v":0},{"$f":" Time!QTH$172","v":0},{"$f":" Time!QTI$172","v":0},{"$f":" Time!QTJ$172","v":0},{"$f":" Time!QTK$172","v":0},{"$f":" Time!QTL$172","v":0},{"$f":" Time!QTM$172","v":0},{"$f":" Time!QTN$172","v":0},{"$f":" Time!QTO$172","v":0},{"$f":" Time!QTP$172","v":0},{"$f":" Time!QTQ$172","v":0},{"$f":" Time!QTR$172","v":0},{"$f":" Time!QTS$172","v":0},{"$f":" Time!QTT$172","v":0},{"$f":" Time!QTU$172","v":0},{"$f":" Time!QTV$172","v":0},{"$f":" Time!QTW$172","v":0},{"$f":" Time!QTX$172","v":0},{"$f":" Time!QTY$172","v":0},{"$f":" Time!QTZ$172","v":0},{"$f":" Time!QUA$172","v":0},{"$f":" Time!QUB$172","v":0},{"$f":" Time!QUC$172","v":0},{"$f":" Time!QUD$172","v":0},{"$f":" Time!QUE$172","v":0},{"$f":" Time!QUF$172","v":0},{"$f":" Time!QUG$172","v":0},{"$f":" Time!QUH$172","v":0},{"$f":" Time!QUI$172","v":0},{"$f":" Time!QUJ$172","v":0},{"$f":" Time!QUK$172","v":0},{"$f":" Time!QUL$172","v":0},{"$f":" Time!QUM$172","v":0},{"$f":" Time!QUN$172","v":0},{"$f":" Time!QUO$172","v":0},{"$f":" Time!QUP$172","v":0},{"$f":" Time!QUQ$172","v":0},{"$f":" Time!QUR$172","v":0},{"$f":" Time!QUS$172","v":0},{"$f":" Time!QUT$172","v":0},{"$f":" Time!QUU$172","v":0},{"$f":" Time!QUV$172","v":0},{"$f":" Time!QUW$172","v":0},{"$f":" Time!QUX$172","v":0},{"$f":" Time!QUY$172","v":0},{"$f":" Time!QUZ$172","v":0},{"$f":" Time!QVA$172","v":0},{"$f":" Time!QVB$172","v":0},{"$f":" Time!QVC$172","v":0},{"$f":" Time!QVD$172","v":0},{"$f":" Time!QVE$172","v":0},{"$f":" Time!QVF$172","v":0},{"$f":" Time!QVG$172","v":0},{"$f":" Time!QVH$172","v":0},{"$f":" Time!QVI$172","v":0},{"$f":" Time!QVJ$172","v":0},{"$f":" Time!QVK$172","v":0},{"$f":" Time!QVL$172","v":0},{"$f":" Time!QVM$172","v":0},{"$f":" Time!QVN$172","v":0},{"$f":" Time!QVO$172","v":0},{"$f":" Time!QVP$172","v":0},{"$f":" Time!QVQ$172","v":0},{"$f":" Time!QVR$172","v":0},{"$f":" Time!QVS$172","v":0},{"$f":" Time!QVT$172","v":0},{"$f":" Time!QVU$172","v":0},{"$f":" Time!QVV$172","v":0},{"$f":" Time!QVW$172","v":0},{"$f":" Time!QVX$172","v":0},{"$f":" Time!QVY$172","v":0},{"$f":" Time!QVZ$172","v":0},{"$f":" Time!QWA$172","v":0},{"$f":" Time!QWB$172","v":0},{"$f":" Time!QWC$172","v":0},{"$f":" Time!QWD$172","v":0},{"$f":" Time!QWE$172","v":0},{"$f":" Time!QWF$172","v":0},{"$f":" Time!QWG$172","v":0},{"$f":" Time!QWH$172","v":0},{"$f":" Time!QWI$172","v":0},{"$f":" Time!QWJ$172","v":0},{"$f":" Time!QWK$172","v":0},{"$f":" Time!QWL$172","v":0},{"$f":" Time!QWM$172","v":0},{"$f":" Time!QWN$172","v":0},{"$f":" Time!QWO$172","v":0},{"$f":" Time!QWP$172","v":0},{"$f":" Time!QWQ$172","v":0},{"$f":" Time!QWR$172","v":0},{"$f":" Time!QWS$172","v":0},{"$f":" Time!QWT$172","v":0},{"$f":" Time!QWU$172","v":0},{"$f":" Time!QWV$172","v":0},{"$f":" Time!QWW$172","v":0},{"$f":" Time!QWX$172","v":0},{"$f":" Time!QWY$172","v":0},{"$f":" Time!QWZ$172","v":0},{"$f":" Time!QXA$172","v":0},{"$f":" Time!QXB$172","v":0},{"$f":" Time!QXC$172","v":0},{"$f":" Time!QXD$172","v":0},{"$f":" Time!QXE$172","v":0},{"$f":" Time!QXF$172","v":0},{"$f":" Time!QXG$172","v":0},{"$f":" Time!QXH$172","v":0},{"$f":" Time!QXI$172","v":0},{"$f":" Time!QXJ$172","v":0},{"$f":" Time!QXK$172","v":0},{"$f":" Time!QXL$172","v":0},{"$f":" Time!QXM$172","v":0},{"$f":" Time!QXN$172","v":0},{"$f":" Time!QXO$172","v":0},{"$f":" Time!QXP$172","v":0},{"$f":" Time!QXQ$172","v":0},{"$f":" Time!QXR$172","v":0},{"$f":" Time!QXS$172","v":0},{"$f":" Time!QXT$172","v":0},{"$f":" Time!QXU$172","v":0},{"$f":" Time!QXV$172","v":0},{"$f":" Time!QXW$172","v":0},{"$f":" Time!QXX$172","v":0},{"$f":" Time!QXY$172","v":0},{"$f":" Time!QXZ$172","v":0},{"$f":" Time!QYA$172","v":0},{"$f":" Time!QYB$172","v":0},{"$f":" Time!QYC$172","v":0},{"$f":" Time!QYD$172","v":0},{"$f":" Time!QYE$172","v":0},{"$f":" Time!QYF$172","v":0},{"$f":" Time!QYG$172","v":0},{"$f":" Time!QYH$172","v":0},{"$f":" Time!QYI$172","v":0},{"$f":" Time!QYJ$172","v":0},{"$f":" Time!QYK$172","v":0},{"$f":" Time!QYL$172","v":0},{"$f":" Time!QYM$172","v":0},{"$f":" Time!QYN$172","v":0},{"$f":" Time!QYO$172","v":0},{"$f":" Time!QYP$172","v":0},{"$f":" Time!QYQ$172","v":0},{"$f":" Time!QYR$172","v":0},{"$f":" Time!QYS$172","v":0},{"$f":" Time!QYT$172","v":0},{"$f":" Time!QYU$172","v":0},{"$f":" Time!QYV$172","v":0},{"$f":" Time!QYW$172","v":0},{"$f":" Time!QYX$172","v":0},{"$f":" Time!QYY$172","v":0},{"$f":" Time!QYZ$172","v":0},{"$f":" Time!QZA$172","v":0},{"$f":" Time!QZB$172","v":0},{"$f":" Time!QZC$172","v":0},{"$f":" Time!QZD$172","v":0},{"$f":" Time!QZE$172","v":0},{"$f":" Time!QZF$172","v":0},{"$f":" Time!QZG$172","v":0},{"$f":" Time!QZH$172","v":0},{"$f":" Time!QZI$172","v":0},{"$f":" Time!QZJ$172","v":0},{"$f":" Time!QZK$172","v":0},{"$f":" Time!QZL$172","v":0},{"$f":" Time!QZM$172","v":0},{"$f":" Time!QZN$172","v":0},{"$f":" Time!QZO$172","v":0},{"$f":" Time!QZP$172","v":0},{"$f":" Time!QZQ$172","v":0},{"$f":" Time!QZR$172","v":0},{"$f":" Time!QZS$172","v":0},{"$f":" Time!QZT$172","v":0},{"$f":" Time!QZU$172","v":0},{"$f":" Time!QZV$172","v":0},{"$f":" Time!QZW$172","v":0},{"$f":" Time!QZX$172","v":0},{"$f":" Time!QZY$172","v":0},{"$f":" Time!QZZ$172","v":0},{"$f":" Time!RAA$172","v":0},{"$f":" Time!RAB$172","v":0},{"$f":" Time!RAC$172","v":0},{"$f":" Time!RAD$172","v":0},{"$f":" Time!RAE$172","v":0},{"$f":" Time!RAF$172","v":0},{"$f":" Time!RAG$172","v":0},{"$f":" Time!RAH$172","v":0},{"$f":" Time!RAI$172","v":0},{"$f":" Time!RAJ$172","v":0},{"$f":" Time!RAK$172","v":0},{"$f":" Time!RAL$172","v":0},{"$f":" Time!RAM$172","v":0},{"$f":" Time!RAN$172","v":0},{"$f":" Time!RAO$172","v":0},{"$f":" Time!RAP$172","v":0},{"$f":" Time!RAQ$172","v":0},{"$f":" Time!RAR$172","v":0},{"$f":" Time!RAS$172","v":0},{"$f":" Time!RAT$172","v":0},{"$f":" Time!RAU$172","v":0},{"$f":" Time!RAV$172","v":0},{"$f":" Time!RAW$172","v":0},{"$f":" Time!RAX$172","v":0},{"$f":" Time!RAY$172","v":0},{"$f":" Time!RAZ$172","v":0},{"$f":" Time!RBA$172","v":0},{"$f":" Time!RBB$172","v":0},{"$f":" Time!RBC$172","v":0},{"$f":" Time!RBD$172","v":0},{"$f":" Time!RBE$172","v":0},{"$f":" Time!RBF$172","v":0},{"$f":" Time!RBG$172","v":0},{"$f":" Time!RBH$172","v":0},{"$f":" Time!RBI$172","v":0},{"$f":" Time!RBJ$172","v":0},{"$f":" Time!RBK$172","v":0},{"$f":" Time!RBL$172","v":0},{"$f":" Time!RBM$172","v":0},{"$f":" Time!RBN$172","v":0},{"$f":" Time!RBO$172","v":0},{"$f":" Time!RBP$172","v":0},{"$f":" Time!RBQ$172","v":0},{"$f":" Time!RBR$172","v":0},{"$f":" Time!RBS$172","v":0},{"$f":" Time!RBT$172","v":0},{"$f":" Time!RBU$172","v":0},{"$f":" Time!RBV$172","v":0},{"$f":" Time!RBW$172","v":0},{"$f":" Time!RBX$172","v":0},{"$f":" Time!RBY$172","v":0},{"$f":" Time!RBZ$172","v":0},{"$f":" Time!RCA$172","v":0},{"$f":" Time!RCB$172","v":0},{"$f":" Time!RCC$172","v":0},{"$f":" Time!RCD$172","v":0},{"$f":" Time!RCE$172","v":0},{"$f":" Time!RCF$172","v":0},{"$f":" Time!RCG$172","v":0},{"$f":" Time!RCH$172","v":0},{"$f":" Time!RCI$172","v":0},{"$f":" Time!RCJ$172","v":0},{"$f":" Time!RCK$172","v":0},{"$f":" Time!RCL$172","v":0},{"$f":" Time!RCM$172","v":0},{"$f":" Time!RCN$172","v":0},{"$f":" Time!RCO$172","v":0},{"$f":" Time!RCP$172","v":0},{"$f":" Time!RCQ$172","v":0},{"$f":" Time!RCR$172","v":0},{"$f":" Time!RCS$172","v":0},{"$f":" Time!RCT$172","v":0},{"$f":" Time!RCU$172","v":0},{"$f":" Time!RCV$172","v":0},{"$f":" Time!RCW$172","v":0},{"$f":" Time!RCX$172","v":0},{"$f":" Time!RCY$172","v":0},{"$f":" Time!RCZ$172","v":0},{"$f":" Time!RDA$172","v":0},{"$f":" Time!RDB$172","v":0},{"$f":" Time!RDC$172","v":0},{"$f":" Time!RDD$172","v":0},{"$f":" Time!RDE$172","v":0},{"$f":" Time!RDF$172","v":0},{"$f":" Time!RDG$172","v":0},{"$f":" Time!RDH$172","v":0},{"$f":" Time!RDI$172","v":0},{"$f":" Time!RDJ$172","v":0},{"$f":" Time!RDK$172","v":0},{"$f":" Time!RDL$172","v":0},{"$f":" Time!RDM$172","v":0},{"$f":" Time!RDN$172","v":0},{"$f":" Time!RDO$172","v":0},{"$f":" Time!RDP$172","v":0},{"$f":" Time!RDQ$172","v":0},{"$f":" Time!RDR$172","v":0},{"$f":" Time!RDS$172","v":0},{"$f":" Time!RDT$172","v":0},{"$f":" Time!RDU$172","v":0},{"$f":" Time!RDV$172","v":0},{"$f":" Time!RDW$172","v":0},{"$f":" Time!RDX$172","v":0},{"$f":" Time!RDY$172","v":0},{"$f":" Time!RDZ$172","v":0},{"$f":" Time!REA$172","v":0},{"$f":" Time!REB$172","v":0},{"$f":" Time!REC$172","v":0},{"$f":" Time!RED$172","v":0},{"$f":" Time!REE$172","v":0},{"$f":" Time!REF$172","v":0},{"$f":" Time!REG$172","v":0},{"$f":" Time!REH$172","v":0},{"$f":" Time!REI$172","v":0},{"$f":" Time!REJ$172","v":0},{"$f":" Time!REK$172","v":0},{"$f":" Time!REL$172","v":0},{"$f":" Time!REM$172","v":0},{"$f":" Time!REN$172","v":0},{"$f":" Time!REO$172","v":0},{"$f":" Time!REP$172","v":0},{"$f":" Time!REQ$172","v":0},{"$f":" Time!RER$172","v":0},{"$f":" Time!RES$172","v":0},{"$f":" Time!RET$172","v":0},{"$f":" Time!REU$172","v":0},{"$f":" Time!REV$172","v":0},{"$f":" Time!REW$172","v":0},{"$f":" Time!REX$172","v":0},{"$f":" Time!REY$172","v":0},{"$f":" Time!REZ$172","v":0},{"$f":" Time!RFA$172","v":0},{"$f":" Time!RFB$172","v":0},{"$f":" Time!RFC$172","v":0},{"$f":" Time!RFD$172","v":0},{"$f":" Time!RFE$172","v":0},{"$f":" Time!RFF$172","v":0},{"$f":" Time!RFG$172","v":0},{"$f":" Time!RFH$172","v":0},{"$f":" Time!RFI$172","v":0},{"$f":" Time!RFJ$172","v":0},{"$f":" Time!RFK$172","v":0},{"$f":" Time!RFL$172","v":0},{"$f":" Time!RFM$172","v":0},{"$f":" Time!RFN$172","v":0},{"$f":" Time!RFO$172","v":0},{"$f":" Time!RFP$172","v":0},{"$f":" Time!RFQ$172","v":0},{"$f":" Time!RFR$172","v":0},{"$f":" Time!RFS$172","v":0},{"$f":" Time!RFT$172","v":0},{"$f":" Time!RFU$172","v":0},{"$f":" Time!RFV$172","v":0},{"$f":" Time!RFW$172","v":0},{"$f":" Time!RFX$172","v":0},{"$f":" Time!RFY$172","v":0},{"$f":" Time!RFZ$172","v":0},{"$f":" Time!RGA$172","v":0},{"$f":" Time!RGB$172","v":0},{"$f":" Time!RGC$172","v":0},{"$f":" Time!RGD$172","v":0},{"$f":" Time!RGE$172","v":0},{"$f":" Time!RGF$172","v":0},{"$f":" Time!RGG$172","v":0},{"$f":" Time!RGH$172","v":0},{"$f":" Time!RGI$172","v":0},{"$f":" Time!RGJ$172","v":0},{"$f":" Time!RGK$172","v":0},{"$f":" Time!RGL$172","v":0},{"$f":" Time!RGM$172","v":0},{"$f":" Time!RGN$172","v":0},{"$f":" Time!RGO$172","v":0},{"$f":" Time!RGP$172","v":0},{"$f":" Time!RGQ$172","v":0},{"$f":" Time!RGR$172","v":0},{"$f":" Time!RGS$172","v":0},{"$f":" Time!RGT$172","v":0},{"$f":" Time!RGU$172","v":0},{"$f":" Time!RGV$172","v":0},{"$f":" Time!RGW$172","v":0},{"$f":" Time!RGX$172","v":0},{"$f":" Time!RGY$172","v":0},{"$f":" Time!RGZ$172","v":0},{"$f":" Time!RHA$172","v":0},{"$f":" Time!RHB$172","v":0},{"$f":" Time!RHC$172","v":0},{"$f":" Time!RHD$172","v":0},{"$f":" Time!RHE$172","v":0},{"$f":" Time!RHF$172","v":0},{"$f":" Time!RHG$172","v":0},{"$f":" Time!RHH$172","v":0},{"$f":" Time!RHI$172","v":0},{"$f":" Time!RHJ$172","v":0},{"$f":" Time!RHK$172","v":0},{"$f":" Time!RHL$172","v":0},{"$f":" Time!RHM$172","v":0},{"$f":" Time!RHN$172","v":0},{"$f":" Time!RHO$172","v":0},{"$f":" Time!RHP$172","v":0},{"$f":" Time!RHQ$172","v":0},{"$f":" Time!RHR$172","v":0},{"$f":" Time!RHS$172","v":0},{"$f":" Time!RHT$172","v":0},{"$f":" Time!RHU$172","v":0},{"$f":" Time!RHV$172","v":0},{"$f":" Time!RHW$172","v":0},{"$f":" Time!RHX$172","v":0},{"$f":" Time!RHY$172","v":0},{"$f":" Time!RHZ$172","v":0},{"$f":" Time!RIA$172","v":0},{"$f":" Time!RIB$172","v":0},{"$f":" Time!RIC$172","v":0},{"$f":" Time!RID$172","v":0},{"$f":" Time!RIE$172","v":0},{"$f":" Time!RIF$172","v":0},{"$f":" Time!RIG$172","v":0},{"$f":" Time!RIH$172","v":0},{"$f":" Time!RII$172","v":0},{"$f":" Time!RIJ$172","v":0},{"$f":" Time!RIK$172","v":0},{"$f":" Time!RIL$172","v":0},{"$f":" Time!RIM$172","v":0},{"$f":" Time!RIN$172","v":0},{"$f":" Time!RIO$172","v":0},{"$f":" Time!RIP$172","v":0},{"$f":" Time!RIQ$172","v":0},{"$f":" Time!RIR$172","v":0},{"$f":" Time!RIS$172","v":0},{"$f":" Time!RIT$172","v":0},{"$f":" Time!RIU$172","v":0},{"$f":" Time!RIV$172","v":0},{"$f":" Time!RIW$172","v":0},{"$f":" Time!RIX$172","v":0},{"$f":" Time!RIY$172","v":0},{"$f":" Time!RIZ$172","v":0},{"$f":" Time!RJA$172","v":0},{"$f":" Time!RJB$172","v":0},{"$f":" Time!RJC$172","v":0},{"$f":" Time!RJD$172","v":0},{"$f":" Time!RJE$172","v":0},{"$f":" Time!RJF$172","v":0},{"$f":" Time!RJG$172","v":0},{"$f":" Time!RJH$172","v":0},{"$f":" Time!RJI$172","v":0},{"$f":" Time!RJJ$172","v":0},{"$f":" Time!RJK$172","v":0},{"$f":" Time!RJL$172","v":0},{"$f":" Time!RJM$172","v":0},{"$f":" Time!RJN$172","v":0},{"$f":" Time!RJO$172","v":0},{"$f":" Time!RJP$172","v":0},{"$f":" Time!RJQ$172","v":0},{"$f":" Time!RJR$172","v":0},{"$f":" Time!RJS$172","v":0},{"$f":" Time!RJT$172","v":0},{"$f":" Time!RJU$172","v":0},{"$f":" Time!RJV$172","v":0},{"$f":" Time!RJW$172","v":0},{"$f":" Time!RJX$172","v":0},{"$f":" Time!RJY$172","v":0},{"$f":" Time!RJZ$172","v":0},{"$f":" Time!RKA$172","v":0},{"$f":" Time!RKB$172","v":0},{"$f":" Time!RKC$172","v":0},{"$f":" Time!RKD$172","v":0},{"$f":" Time!RKE$172","v":0},{"$f":" Time!RKF$172","v":0},{"$f":" Time!RKG$172","v":0},{"$f":" Time!RKH$172","v":0},{"$f":" Time!RKI$172","v":0},{"$f":" Time!RKJ$172","v":0},{"$f":" Time!RKK$172","v":0},{"$f":" Time!RKL$172","v":0},{"$f":" Time!RKM$172","v":0},{"$f":" Time!RKN$172","v":0},{"$f":" Time!RKO$172","v":0},{"$f":" Time!RKP$172","v":0},{"$f":" Time!RKQ$172","v":0},{"$f":" Time!RKR$172","v":0},{"$f":" Time!RKS$172","v":0},{"$f":" Time!RKT$172","v":0},{"$f":" Time!RKU$172","v":0},{"$f":" Time!RKV$172","v":0},{"$f":" Time!RKW$172","v":0},{"$f":" Time!RKX$172","v":0},{"$f":" Time!RKY$172","v":0},{"$f":" Time!RKZ$172","v":0},{"$f":" Time!RLA$172","v":0},{"$f":" Time!RLB$172","v":0},{"$f":" Time!RLC$172","v":0},{"$f":" Time!RLD$172","v":0},{"$f":" Time!RLE$172","v":0},{"$f":" Time!RLF$172","v":0},{"$f":" Time!RLG$172","v":0},{"$f":" Time!RLH$172","v":0},{"$f":" Time!RLI$172","v":0},{"$f":" Time!RLJ$172","v":0},{"$f":" Time!RLK$172","v":0},{"$f":" Time!RLL$172","v":0},{"$f":" Time!RLM$172","v":0},{"$f":" Time!RLN$172","v":0},{"$f":" Time!RLO$172","v":0},{"$f":" Time!RLP$172","v":0},{"$f":" Time!RLQ$172","v":0},{"$f":" Time!RLR$172","v":0},{"$f":" Time!RLS$172","v":0},{"$f":" Time!RLT$172","v":0},{"$f":" Time!RLU$172","v":0},{"$f":" Time!RLV$172","v":0},{"$f":" Time!RLW$172","v":0},{"$f":" Time!RLX$172","v":0},{"$f":" Time!RLY$172","v":0},{"$f":" Time!RLZ$172","v":0},{"$f":" Time!RMA$172","v":0},{"$f":" Time!RMB$172","v":0},{"$f":" Time!RMC$172","v":0},{"$f":" Time!RMD$172","v":0},{"$f":" Time!RME$172","v":0},{"$f":" Time!RMF$172","v":0},{"$f":" Time!RMG$172","v":0},{"$f":" Time!RMH$172","v":0},{"$f":" Time!RMI$172","v":0},{"$f":" Time!RMJ$172","v":0},{"$f":" Time!RMK$172","v":0},{"$f":" Time!RML$172","v":0},{"$f":" Time!RMM$172","v":0},{"$f":" Time!RMN$172","v":0},{"$f":" Time!RMO$172","v":0},{"$f":" Time!RMP$172","v":0},{"$f":" Time!RMQ$172","v":0},{"$f":" Time!RMR$172","v":0},{"$f":" Time!RMS$172","v":0},{"$f":" Time!RMT$172","v":0},{"$f":" Time!RMU$172","v":0},{"$f":" Time!RMV$172","v":0},{"$f":" Time!RMW$172","v":0},{"$f":" Time!RMX$172","v":0},{"$f":" Time!RMY$172","v":0},{"$f":" Time!RMZ$172","v":0},{"$f":" Time!RNA$172","v":0},{"$f":" Time!RNB$172","v":0},{"$f":" Time!RNC$172","v":0},{"$f":" Time!RND$172","v":0},{"$f":" Time!RNE$172","v":0},{"$f":" Time!RNF$172","v":0},{"$f":" Time!RNG$172","v":0},{"$f":" Time!RNH$172","v":0},{"$f":" Time!RNI$172","v":0},{"$f":" Time!RNJ$172","v":0},{"$f":" Time!RNK$172","v":0},{"$f":" Time!RNL$172","v":0},{"$f":" Time!RNM$172","v":0},{"$f":" Time!RNN$172","v":0},{"$f":" Time!RNO$172","v":0},{"$f":" Time!RNP$172","v":0},{"$f":" Time!RNQ$172","v":0},{"$f":" Time!RNR$172","v":0},{"$f":" Time!RNS$172","v":0},{"$f":" Time!RNT$172","v":0},{"$f":" Time!RNU$172","v":0},{"$f":" Time!RNV$172","v":0},{"$f":" Time!RNW$172","v":0},{"$f":" Time!RNX$172","v":0},{"$f":" Time!RNY$172","v":0},{"$f":" Time!RNZ$172","v":0},{"$f":" Time!ROA$172","v":0},{"$f":" Time!ROB$172","v":0},{"$f":" Time!ROC$172","v":0},{"$f":" Time!ROD$172","v":0},{"$f":" Time!ROE$172","v":0},{"$f":" Time!ROF$172","v":0},{"$f":" Time!ROG$172","v":0},{"$f":" Time!ROH$172","v":0},{"$f":" Time!ROI$172","v":0},{"$f":" Time!ROJ$172","v":0},{"$f":" Time!ROK$172","v":0},{"$f":" Time!ROL$172","v":0},{"$f":" Time!ROM$172","v":0},{"$f":" Time!RON$172","v":0},{"$f":" Time!ROO$172","v":0},{"$f":" Time!ROP$172","v":0},{"$f":" Time!ROQ$172","v":0},{"$f":" Time!ROR$172","v":0},{"$f":" Time!ROS$172","v":0},{"$f":" Time!ROT$172","v":0},{"$f":" Time!ROU$172","v":0},{"$f":" Time!ROV$172","v":0},{"$f":" Time!ROW$172","v":0},{"$f":" Time!ROX$172","v":0},{"$f":" Time!ROY$172","v":0},{"$f":" Time!ROZ$172","v":0},{"$f":" Time!RPA$172","v":0},{"$f":" Time!RPB$172","v":0},{"$f":" Time!RPC$172","v":0},{"$f":" Time!RPD$172","v":0},{"$f":" Time!RPE$172","v":0},{"$f":" Time!RPF$172","v":0},{"$f":" Time!RPG$172","v":0},{"$f":" Time!RPH$172","v":0},{"$f":" Time!RPI$172","v":0},{"$f":" Time!RPJ$172","v":0},{"$f":" Time!RPK$172","v":0},{"$f":" Time!RPL$172","v":0},{"$f":" Time!RPM$172","v":0},{"$f":" Time!RPN$172","v":0},{"$f":" Time!RPO$172","v":0},{"$f":" Time!RPP$172","v":0},{"$f":" Time!RPQ$172","v":0},{"$f":" Time!RPR$172","v":0},{"$f":" Time!RPS$172","v":0},{"$f":" Time!RPT$172","v":0},{"$f":" Time!RPU$172","v":0},{"$f":" Time!RPV$172","v":0},{"$f":" Time!RPW$172","v":0},{"$f":" Time!RPX$172","v":0},{"$f":" Time!RPY$172","v":0},{"$f":" Time!RPZ$172","v":0},{"$f":" Time!RQA$172","v":0},{"$f":" Time!RQB$172","v":0},{"$f":" Time!RQC$172","v":0},{"$f":" Time!RQD$172","v":0},{"$f":" Time!RQE$172","v":0},{"$f":" Time!RQF$172","v":0},{"$f":" Time!RQG$172","v":0},{"$f":" Time!RQH$172","v":0},{"$f":" Time!RQI$172","v":0},{"$f":" Time!RQJ$172","v":0},{"$f":" Time!RQK$172","v":0},{"$f":" Time!RQL$172","v":0},{"$f":" Time!RQM$172","v":0},{"$f":" Time!RQN$172","v":0},{"$f":" Time!RQO$172","v":0},{"$f":" Time!RQP$172","v":0},{"$f":" Time!RQQ$172","v":0},{"$f":" Time!RQR$172","v":0},{"$f":" Time!RQS$172","v":0},{"$f":" Time!RQT$172","v":0},{"$f":" Time!RQU$172","v":0},{"$f":" Time!RQV$172","v":0},{"$f":" Time!RQW$172","v":0},{"$f":" Time!RQX$172","v":0},{"$f":" Time!RQY$172","v":0},{"$f":" Time!RQZ$172","v":0},{"$f":" Time!RRA$172","v":0},{"$f":" Time!RRB$172","v":0},{"$f":" Time!RRC$172","v":0},{"$f":" Time!RRD$172","v":0},{"$f":" Time!RRE$172","v":0},{"$f":" Time!RRF$172","v":0},{"$f":" Time!RRG$172","v":0},{"$f":" Time!RRH$172","v":0},{"$f":" Time!RRI$172","v":0},{"$f":" Time!RRJ$172","v":0},{"$f":" Time!RRK$172","v":0},{"$f":" Time!RRL$172","v":0},{"$f":" Time!RRM$172","v":0},{"$f":" Time!RRN$172","v":0},{"$f":" Time!RRO$172","v":0},{"$f":" Time!RRP$172","v":0},{"$f":" Time!RRQ$172","v":0},{"$f":" Time!RRR$172","v":0},{"$f":" Time!RRS$172","v":0},{"$f":" Time!RRT$172","v":0},{"$f":" Time!RRU$172","v":0},{"$f":" Time!RRV$172","v":0},{"$f":" Time!RRW$172","v":0},{"$f":" Time!RRX$172","v":0},{"$f":" Time!RRY$172","v":0},{"$f":" Time!RRZ$172","v":0},{"$f":" Time!RSA$172","v":0},{"$f":" Time!RSB$172","v":0},{"$f":" Time!RSC$172","v":0},{"$f":" Time!RSD$172","v":0},{"$f":" Time!RSE$172","v":0},{"$f":" Time!RSF$172","v":0},{"$f":" Time!RSG$172","v":0},{"$f":" Time!RSH$172","v":0},{"$f":" Time!RSI$172","v":0},{"$f":" Time!RSJ$172","v":0},{"$f":" Time!RSK$172","v":0},{"$f":" Time!RSL$172","v":0},{"$f":" Time!RSM$172","v":0},{"$f":" Time!RSN$172","v":0},{"$f":" Time!RSO$172","v":0},{"$f":" Time!RSP$172","v":0},{"$f":" Time!RSQ$172","v":0},{"$f":" Time!RSR$172","v":0},{"$f":" Time!RSS$172","v":0},{"$f":" Time!RST$172","v":0},{"$f":" Time!RSU$172","v":0},{"$f":" Time!RSV$172","v":0},{"$f":" Time!RSW$172","v":0},{"$f":" Time!RSX$172","v":0},{"$f":" Time!RSY$172","v":0},{"$f":" Time!RSZ$172","v":0},{"$f":" Time!RTA$172","v":0},{"$f":" Time!RTB$172","v":0},{"$f":" Time!RTC$172","v":0},{"$f":" Time!RTD$172","v":0},{"$f":" Time!RTE$172","v":0},{"$f":" Time!RTF$172","v":0},{"$f":" Time!RTG$172","v":0},{"$f":" Time!RTH$172","v":0},{"$f":" Time!RTI$172","v":0},{"$f":" Time!RTJ$172","v":0},{"$f":" Time!RTK$172","v":0},{"$f":" Time!RTL$172","v":0},{"$f":" Time!RTM$172","v":0},{"$f":" Time!RTN$172","v":0},{"$f":" Time!RTO$172","v":0},{"$f":" Time!RTP$172","v":0},{"$f":" Time!RTQ$172","v":0},{"$f":" Time!RTR$172","v":0},{"$f":" Time!RTS$172","v":0},{"$f":" Time!RTT$172","v":0},{"$f":" Time!RTU$172","v":0},{"$f":" Time!RTV$172","v":0},{"$f":" Time!RTW$172","v":0},{"$f":" Time!RTX$172","v":0},{"$f":" Time!RTY$172","v":0},{"$f":" Time!RTZ$172","v":0},{"$f":" Time!RUA$172","v":0},{"$f":" Time!RUB$172","v":0},{"$f":" Time!RUC$172","v":0},{"$f":" Time!RUD$172","v":0},{"$f":" Time!RUE$172","v":0},{"$f":" Time!RUF$172","v":0},{"$f":" Time!RUG$172","v":0},{"$f":" Time!RUH$172","v":0},{"$f":" Time!RUI$172","v":0},{"$f":" Time!RUJ$172","v":0},{"$f":" Time!RUK$172","v":0},{"$f":" Time!RUL$172","v":0},{"$f":" Time!RUM$172","v":0},{"$f":" Time!RUN$172","v":0},{"$f":" Time!RUO$172","v":0},{"$f":" Time!RUP$172","v":0},{"$f":" Time!RUQ$172","v":0},{"$f":" Time!RUR$172","v":0},{"$f":" Time!RUS$172","v":0},{"$f":" Time!RUT$172","v":0},{"$f":" Time!RUU$172","v":0},{"$f":" Time!RUV$172","v":0},{"$f":" Time!RUW$172","v":0},{"$f":" Time!RUX$172","v":0},{"$f":" Time!RUY$172","v":0},{"$f":" Time!RUZ$172","v":0},{"$f":" Time!RVA$172","v":0},{"$f":" Time!RVB$172","v":0},{"$f":" Time!RVC$172","v":0},{"$f":" Time!RVD$172","v":0},{"$f":" Time!RVE$172","v":0},{"$f":" Time!RVF$172","v":0},{"$f":" Time!RVG$172","v":0},{"$f":" Time!RVH$172","v":0},{"$f":" Time!RVI$172","v":0},{"$f":" Time!RVJ$172","v":0},{"$f":" Time!RVK$172","v":0},{"$f":" Time!RVL$172","v":0},{"$f":" Time!RVM$172","v":0},{"$f":" Time!RVN$172","v":0},{"$f":" Time!RVO$172","v":0},{"$f":" Time!RVP$172","v":0},{"$f":" Time!RVQ$172","v":0},{"$f":" Time!RVR$172","v":0},{"$f":" Time!RVS$172","v":0},{"$f":" Time!RVT$172","v":0},{"$f":" Time!RVU$172","v":0},{"$f":" Time!RVV$172","v":0},{"$f":" Time!RVW$172","v":0},{"$f":" Time!RVX$172","v":0},{"$f":" Time!RVY$172","v":0},{"$f":" Time!RVZ$172","v":0},{"$f":" Time!RWA$172","v":0},{"$f":" Time!RWB$172","v":0},{"$f":" Time!RWC$172","v":0},{"$f":" Time!RWD$172","v":0},{"$f":" Time!RWE$172","v":0},{"$f":" Time!RWF$172","v":0},{"$f":" Time!RWG$172","v":0},{"$f":" Time!RWH$172","v":0},{"$f":" Time!RWI$172","v":0},{"$f":" Time!RWJ$172","v":0},{"$f":" Time!RWK$172","v":0},{"$f":" Time!RWL$172","v":0},{"$f":" Time!RWM$172","v":0},{"$f":" Time!RWN$172","v":0},{"$f":" Time!RWO$172","v":0},{"$f":" Time!RWP$172","v":0},{"$f":" Time!RWQ$172","v":0},{"$f":" Time!RWR$172","v":0},{"$f":" Time!RWS$172","v":0},{"$f":" Time!RWT$172","v":0},{"$f":" Time!RWU$172","v":0},{"$f":" Time!RWV$172","v":0},{"$f":" Time!RWW$172","v":0},{"$f":" Time!RWX$172","v":0},{"$f":" Time!RWY$172","v":0},{"$f":" Time!RWZ$172","v":0},{"$f":" Time!RXA$172","v":0},{"$f":" Time!RXB$172","v":0},{"$f":" Time!RXC$172","v":0},{"$f":" Time!RXD$172","v":0},{"$f":" Time!RXE$172","v":0},{"$f":" Time!RXF$172","v":0},{"$f":" Time!RXG$172","v":0},{"$f":" Time!RXH$172","v":0},{"$f":" Time!RXI$172","v":0},{"$f":" Time!RXJ$172","v":0},{"$f":" Time!RXK$172","v":0},{"$f":" Time!RXL$172","v":0},{"$f":" Time!RXM$172","v":0},{"$f":" Time!RXN$172","v":0},{"$f":" Time!RXO$172","v":0},{"$f":" Time!RXP$172","v":0},{"$f":" Time!RXQ$172","v":0},{"$f":" Time!RXR$172","v":0},{"$f":" Time!RXS$172","v":0},{"$f":" Time!RXT$172","v":0},{"$f":" Time!RXU$172","v":0},{"$f":" Time!RXV$172","v":0},{"$f":" Time!RXW$172","v":0},{"$f":" Time!RXX$172","v":0},{"$f":" Time!RXY$172","v":0},{"$f":" Time!RXZ$172","v":0},{"$f":" Time!RYA$172","v":0},{"$f":" Time!RYB$172","v":0},{"$f":" Time!RYC$172","v":0},{"$f":" Time!RYD$172","v":0},{"$f":" Time!RYE$172","v":0},{"$f":" Time!RYF$172","v":0},{"$f":" Time!RYG$172","v":0},{"$f":" Time!RYH$172","v":0},{"$f":" Time!RYI$172","v":0},{"$f":" Time!RYJ$172","v":0},{"$f":" Time!RYK$172","v":0},{"$f":" Time!RYL$172","v":0},{"$f":" Time!RYM$172","v":0},{"$f":" Time!RYN$172","v":0},{"$f":" Time!RYO$172","v":0},{"$f":" Time!RYP$172","v":0},{"$f":" Time!RYQ$172","v":0},{"$f":" Time!RYR$172","v":0},{"$f":" Time!RYS$172","v":0},{"$f":" Time!RYT$172","v":0},{"$f":" Time!RYU$172","v":0},{"$f":" Time!RYV$172","v":0},{"$f":" Time!RYW$172","v":0},{"$f":" Time!RYX$172","v":0},{"$f":" Time!RYY$172","v":0},{"$f":" Time!RYZ$172","v":0},{"$f":" Time!RZA$172","v":0},{"$f":" Time!RZB$172","v":0},{"$f":" Time!RZC$172","v":0},{"$f":" Time!RZD$172","v":0},{"$f":" Time!RZE$172","v":0},{"$f":" Time!RZF$172","v":0},{"$f":" Time!RZG$172","v":0},{"$f":" Time!RZH$172","v":0},{"$f":" Time!RZI$172","v":0},{"$f":" Time!RZJ$172","v":0},{"$f":" Time!RZK$172","v":0},{"$f":" Time!RZL$172","v":0},{"$f":" Time!RZM$172","v":0},{"$f":" Time!RZN$172","v":0},{"$f":" Time!RZO$172","v":0},{"$f":" Time!RZP$172","v":0},{"$f":" Time!RZQ$172","v":0},{"$f":" Time!RZR$172","v":0},{"$f":" Time!RZS$172","v":0},{"$f":" Time!RZT$172","v":0},{"$f":" Time!RZU$172","v":0},{"$f":" Time!RZV$172","v":0},{"$f":" Time!RZW$172","v":0},{"$f":" Time!RZX$172","v":0},{"$f":" Time!RZY$172","v":0},{"$f":" Time!RZZ$172","v":0},{"$f":" Time!SAA$172","v":0},{"$f":" Time!SAB$172","v":0},{"$f":" Time!SAC$172","v":0},{"$f":" Time!SAD$172","v":0},{"$f":" Time!SAE$172","v":0},{"$f":" Time!SAF$172","v":0},{"$f":" Time!SAG$172","v":0},{"$f":" Time!SAH$172","v":0},{"$f":" Time!SAI$172","v":0},{"$f":" Time!SAJ$172","v":0},{"$f":" Time!SAK$172","v":0},{"$f":" Time!SAL$172","v":0},{"$f":" Time!SAM$172","v":0},{"$f":" Time!SAN$172","v":0},{"$f":" Time!SAO$172","v":0},{"$f":" Time!SAP$172","v":0},{"$f":" Time!SAQ$172","v":0},{"$f":" Time!SAR$172","v":0},{"$f":" Time!SAS$172","v":0},{"$f":" Time!SAT$172","v":0},{"$f":" Time!SAU$172","v":0},{"$f":" Time!SAV$172","v":0},{"$f":" Time!SAW$172","v":0},{"$f":" Time!SAX$172","v":0},{"$f":" Time!SAY$172","v":0},{"$f":" Time!SAZ$172","v":0},{"$f":" Time!SBA$172","v":0},{"$f":" Time!SBB$172","v":0},{"$f":" Time!SBC$172","v":0},{"$f":" Time!SBD$172","v":0},{"$f":" Time!SBE$172","v":0},{"$f":" Time!SBF$172","v":0},{"$f":" Time!SBG$172","v":0},{"$f":" Time!SBH$172","v":0},{"$f":" Time!SBI$172","v":0},{"$f":" Time!SBJ$172","v":0},{"$f":" Time!SBK$172","v":0},{"$f":" Time!SBL$172","v":0},{"$f":" Time!SBM$172","v":0},{"$f":" Time!SBN$172","v":0},{"$f":" Time!SBO$172","v":0},{"$f":" Time!SBP$172","v":0},{"$f":" Time!SBQ$172","v":0},{"$f":" Time!SBR$172","v":0},{"$f":" Time!SBS$172","v":0},{"$f":" Time!SBT$172","v":0},{"$f":" Time!SBU$172","v":0},{"$f":" Time!SBV$172","v":0},{"$f":" Time!SBW$172","v":0},{"$f":" Time!SBX$172","v":0},{"$f":" Time!SBY$172","v":0},{"$f":" Time!SBZ$172","v":0},{"$f":" Time!SCA$172","v":0},{"$f":" Time!SCB$172","v":0},{"$f":" Time!SCC$172","v":0},{"$f":" Time!SCD$172","v":0},{"$f":" Time!SCE$172","v":0},{"$f":" Time!SCF$172","v":0},{"$f":" Time!SCG$172","v":0},{"$f":" Time!SCH$172","v":0},{"$f":" Time!SCI$172","v":0},{"$f":" Time!SCJ$172","v":0},{"$f":" Time!SCK$172","v":0},{"$f":" Time!SCL$172","v":0},{"$f":" Time!SCM$172","v":0},{"$f":" Time!SCN$172","v":0},{"$f":" Time!SCO$172","v":0},{"$f":" Time!SCP$172","v":0},{"$f":" Time!SCQ$172","v":0},{"$f":" Time!SCR$172","v":0},{"$f":" Time!SCS$172","v":0},{"$f":" Time!SCT$172","v":0},{"$f":" Time!SCU$172","v":0},{"$f":" Time!SCV$172","v":0},{"$f":" Time!SCW$172","v":0},{"$f":" Time!SCX$172","v":0},{"$f":" Time!SCY$172","v":0},{"$f":" Time!SCZ$172","v":0},{"$f":" Time!SDA$172","v":0},{"$f":" Time!SDB$172","v":0},{"$f":" Time!SDC$172","v":0},{"$f":" Time!SDD$172","v":0},{"$f":" Time!SDE$172","v":0},{"$f":" Time!SDF$172","v":0},{"$f":" Time!SDG$172","v":0},{"$f":" Time!SDH$172","v":0},{"$f":" Time!SDI$172","v":0},{"$f":" Time!SDJ$172","v":0},{"$f":" Time!SDK$172","v":0},{"$f":" Time!SDL$172","v":0},{"$f":" Time!SDM$172","v":0},{"$f":" Time!SDN$172","v":0},{"$f":" Time!SDO$172","v":0},{"$f":" Time!SDP$172","v":0},{"$f":" Time!SDQ$172","v":0},{"$f":" Time!SDR$172","v":0},{"$f":" Time!SDS$172","v":0},{"$f":" Time!SDT$172","v":0},{"$f":" Time!SDU$172","v":0},{"$f":" Time!SDV$172","v":0},{"$f":" Time!SDW$172","v":0},{"$f":" Time!SDX$172","v":0},{"$f":" Time!SDY$172","v":0},{"$f":" Time!SDZ$172","v":0},{"$f":" Time!SEA$172","v":0},{"$f":" Time!SEB$172","v":0},{"$f":" Time!SEC$172","v":0},{"$f":" Time!SED$172","v":0},{"$f":" Time!SEE$172","v":0},{"$f":" Time!SEF$172","v":0},{"$f":" Time!SEG$172","v":0},{"$f":" Time!SEH$172","v":0},{"$f":" Time!SEI$172","v":0},{"$f":" Time!SEJ$172","v":0},{"$f":" Time!SEK$172","v":0},{"$f":" Time!SEL$172","v":0},{"$f":" Time!SEM$172","v":0},{"$f":" Time!SEN$172","v":0},{"$f":" Time!SEO$172","v":0},{"$f":" Time!SEP$172","v":0},{"$f":" Time!SEQ$172","v":0},{"$f":" Time!SER$172","v":0},{"$f":" Time!SES$172","v":0},{"$f":" Time!SET$172","v":0},{"$f":" Time!SEU$172","v":0},{"$f":" Time!SEV$172","v":0},{"$f":" Time!SEW$172","v":0},{"$f":" Time!SEX$172","v":0},{"$f":" Time!SEY$172","v":0},{"$f":" Time!SEZ$172","v":0},{"$f":" Time!SFA$172","v":0},{"$f":" Time!SFB$172","v":0},{"$f":" Time!SFC$172","v":0},{"$f":" Time!SFD$172","v":0},{"$f":" Time!SFE$172","v":0},{"$f":" Time!SFF$172","v":0},{"$f":" Time!SFG$172","v":0},{"$f":" Time!SFH$172","v":0},{"$f":" Time!SFI$172","v":0},{"$f":" Time!SFJ$172","v":0},{"$f":" Time!SFK$172","v":0},{"$f":" Time!SFL$172","v":0},{"$f":" Time!SFM$172","v":0},{"$f":" Time!SFN$172","v":0},{"$f":" Time!SFO$172","v":0},{"$f":" Time!SFP$172","v":0},{"$f":" Time!SFQ$172","v":0},{"$f":" Time!SFR$172","v":0},{"$f":" Time!SFS$172","v":0},{"$f":" Time!SFT$172","v":0},{"$f":" Time!SFU$172","v":0},{"$f":" Time!SFV$172","v":0},{"$f":" Time!SFW$172","v":0},{"$f":" Time!SFX$172","v":0},{"$f":" Time!SFY$172","v":0},{"$f":" Time!SFZ$172","v":0},{"$f":" Time!SGA$172","v":0},{"$f":" Time!SGB$172","v":0},{"$f":" Time!SGC$172","v":0},{"$f":" Time!SGD$172","v":0},{"$f":" Time!SGE$172","v":0},{"$f":" Time!SGF$172","v":0},{"$f":" Time!SGG$172","v":0},{"$f":" Time!SGH$172","v":0},{"$f":" Time!SGI$172","v":0},{"$f":" Time!SGJ$172","v":0},{"$f":" Time!SGK$172","v":0},{"$f":" Time!SGL$172","v":0},{"$f":" Time!SGM$172","v":0},{"$f":" Time!SGN$172","v":0},{"$f":" Time!SGO$172","v":0},{"$f":" Time!SGP$172","v":0},{"$f":" Time!SGQ$172","v":0},{"$f":" Time!SGR$172","v":0},{"$f":" Time!SGS$172","v":0},{"$f":" Time!SGT$172","v":0},{"$f":" Time!SGU$172","v":0},{"$f":" Time!SGV$172","v":0},{"$f":" Time!SGW$172","v":0},{"$f":" Time!SGX$172","v":0},{"$f":" Time!SGY$172","v":0},{"$f":" Time!SGZ$172","v":0},{"$f":" Time!SHA$172","v":0},{"$f":" Time!SHB$172","v":0},{"$f":" Time!SHC$172","v":0},{"$f":" Time!SHD$172","v":0},{"$f":" Time!SHE$172","v":0},{"$f":" Time!SHF$172","v":0},{"$f":" Time!SHG$172","v":0},{"$f":" Time!SHH$172","v":0},{"$f":" Time!SHI$172","v":0},{"$f":" Time!SHJ$172","v":0},{"$f":" Time!SHK$172","v":0},{"$f":" Time!SHL$172","v":0},{"$f":" Time!SHM$172","v":0},{"$f":" Time!SHN$172","v":0},{"$f":" Time!SHO$172","v":0},{"$f":" Time!SHP$172","v":0},{"$f":" Time!SHQ$172","v":0},{"$f":" Time!SHR$172","v":0},{"$f":" Time!SHS$172","v":0},{"$f":" Time!SHT$172","v":0},{"$f":" Time!SHU$172","v":0},{"$f":" Time!SHV$172","v":0},{"$f":" Time!SHW$172","v":0},{"$f":" Time!SHX$172","v":0},{"$f":" Time!SHY$172","v":0},{"$f":" Time!SHZ$172","v":0},{"$f":" Time!SIA$172","v":0},{"$f":" Time!SIB$172","v":0},{"$f":" Time!SIC$172","v":0},{"$f":" Time!SID$172","v":0},{"$f":" Time!SIE$172","v":0},{"$f":" Time!SIF$172","v":0},{"$f":" Time!SIG$172","v":0},{"$f":" Time!SIH$172","v":0},{"$f":" Time!SII$172","v":0},{"$f":" Time!SIJ$172","v":0},{"$f":" Time!SIK$172","v":0},{"$f":" Time!SIL$172","v":0},{"$f":" Time!SIM$172","v":0},{"$f":" Time!SIN$172","v":0},{"$f":" Time!SIO$172","v":0},{"$f":" Time!SIP$172","v":0},{"$f":" Time!SIQ$172","v":0},{"$f":" Time!SIR$172","v":0},{"$f":" Time!SIS$172","v":0},{"$f":" Time!SIT$172","v":0},{"$f":" Time!SIU$172","v":0},{"$f":" Time!SIV$172","v":0},{"$f":" Time!SIW$172","v":0},{"$f":" Time!SIX$172","v":0},{"$f":" Time!SIY$172","v":0},{"$f":" Time!SIZ$172","v":0},{"$f":" Time!SJA$172","v":0},{"$f":" Time!SJB$172","v":0},{"$f":" Time!SJC$172","v":0},{"$f":" Time!SJD$172","v":0},{"$f":" Time!SJE$172","v":0},{"$f":" Time!SJF$172","v":0},{"$f":" Time!SJG$172","v":0},{"$f":" Time!SJH$172","v":0},{"$f":" Time!SJI$172","v":0},{"$f":" Time!SJJ$172","v":0},{"$f":" Time!SJK$172","v":0},{"$f":" Time!SJL$172","v":0},{"$f":" Time!SJM$172","v":0},{"$f":" Time!SJN$172","v":0},{"$f":" Time!SJO$172","v":0},{"$f":" Time!SJP$172","v":0},{"$f":" Time!SJQ$172","v":0},{"$f":" Time!SJR$172","v":0},{"$f":" Time!SJS$172","v":0},{"$f":" Time!SJT$172","v":0},{"$f":" Time!SJU$172","v":0},{"$f":" Time!SJV$172","v":0},{"$f":" Time!SJW$172","v":0},{"$f":" Time!SJX$172","v":0},{"$f":" Time!SJY$172","v":0},{"$f":" Time!SJZ$172","v":0},{"$f":" Time!SKA$172","v":0},{"$f":" Time!SKB$172","v":0},{"$f":" Time!SKC$172","v":0},{"$f":" Time!SKD$172","v":0},{"$f":" Time!SKE$172","v":0},{"$f":" Time!SKF$172","v":0},{"$f":" Time!SKG$172","v":0},{"$f":" Time!SKH$172","v":0},{"$f":" Time!SKI$172","v":0},{"$f":" Time!SKJ$172","v":0},{"$f":" Time!SKK$172","v":0},{"$f":" Time!SKL$172","v":0},{"$f":" Time!SKM$172","v":0},{"$f":" Time!SKN$172","v":0},{"$f":" Time!SKO$172","v":0},{"$f":" Time!SKP$172","v":0},{"$f":" Time!SKQ$172","v":0},{"$f":" Time!SKR$172","v":0},{"$f":" Time!SKS$172","v":0},{"$f":" Time!SKT$172","v":0},{"$f":" Time!SKU$172","v":0},{"$f":" Time!SKV$172","v":0},{"$f":" Time!SKW$172","v":0},{"$f":" Time!SKX$172","v":0},{"$f":" Time!SKY$172","v":0},{"$f":" Time!SKZ$172","v":0},{"$f":" Time!SLA$172","v":0},{"$f":" Time!SLB$172","v":0},{"$f":" Time!SLC$172","v":0},{"$f":" Time!SLD$172","v":0},{"$f":" Time!SLE$172","v":0},{"$f":" Time!SLF$172","v":0},{"$f":" Time!SLG$172","v":0},{"$f":" Time!SLH$172","v":0},{"$f":" Time!SLI$172","v":0},{"$f":" Time!SLJ$172","v":0},{"$f":" Time!SLK$172","v":0},{"$f":" Time!SLL$172","v":0},{"$f":" Time!SLM$172","v":0},{"$f":" Time!SLN$172","v":0},{"$f":" Time!SLO$172","v":0},{"$f":" Time!SLP$172","v":0},{"$f":" Time!SLQ$172","v":0},{"$f":" Time!SLR$172","v":0},{"$f":" Time!SLS$172","v":0},{"$f":" Time!SLT$172","v":0},{"$f":" Time!SLU$172","v":0},{"$f":" Time!SLV$172","v":0},{"$f":" Time!SLW$172","v":0},{"$f":" Time!SLX$172","v":0},{"$f":" Time!SLY$172","v":0},{"$f":" Time!SLZ$172","v":0},{"$f":" Time!SMA$172","v":0},{"$f":" Time!SMB$172","v":0},{"$f":" Time!SMC$172","v":0},{"$f":" Time!SMD$172","v":0},{"$f":" Time!SME$172","v":0},{"$f":" Time!SMF$172","v":0},{"$f":" Time!SMG$172","v":0},{"$f":" Time!SMH$172","v":0},{"$f":" Time!SMI$172","v":0},{"$f":" Time!SMJ$172","v":0},{"$f":" Time!SMK$172","v":0},{"$f":" Time!SML$172","v":0},{"$f":" Time!SMM$172","v":0},{"$f":" Time!SMN$172","v":0},{"$f":" Time!SMO$172","v":0},{"$f":" Time!SMP$172","v":0},{"$f":" Time!SMQ$172","v":0},{"$f":" Time!SMR$172","v":0},{"$f":" Time!SMS$172","v":0},{"$f":" Time!SMT$172","v":0},{"$f":" Time!SMU$172","v":0},{"$f":" Time!SMV$172","v":0},{"$f":" Time!SMW$172","v":0},{"$f":" Time!SMX$172","v":0},{"$f":" Time!SMY$172","v":0},{"$f":" Time!SMZ$172","v":0},{"$f":" Time!SNA$172","v":0},{"$f":" Time!SNB$172","v":0},{"$f":" Time!SNC$172","v":0},{"$f":" Time!SND$172","v":0},{"$f":" Time!SNE$172","v":0},{"$f":" Time!SNF$172","v":0},{"$f":" Time!SNG$172","v":0},{"$f":" Time!SNH$172","v":0},{"$f":" Time!SNI$172","v":0},{"$f":" Time!SNJ$172","v":0},{"$f":" Time!SNK$172","v":0},{"$f":" Time!SNL$172","v":0},{"$f":" Time!SNM$172","v":0},{"$f":" Time!SNN$172","v":0},{"$f":" Time!SNO$172","v":0},{"$f":" Time!SNP$172","v":0},{"$f":" Time!SNQ$172","v":0},{"$f":" Time!SNR$172","v":0},{"$f":" Time!SNS$172","v":0},{"$f":" Time!SNT$172","v":0},{"$f":" Time!SNU$172","v":0},{"$f":" Time!SNV$172","v":0},{"$f":" Time!SNW$172","v":0},{"$f":" Time!SNX$172","v":0},{"$f":" Time!SNY$172","v":0},{"$f":" Time!SNZ$172","v":0},{"$f":" Time!SOA$172","v":0},{"$f":" Time!SOB$172","v":0},{"$f":" Time!SOC$172","v":0},{"$f":" Time!SOD$172","v":0},{"$f":" Time!SOE$172","v":0},{"$f":" Time!SOF$172","v":0},{"$f":" Time!SOG$172","v":0},{"$f":" Time!SOH$172","v":0},{"$f":" Time!SOI$172","v":0},{"$f":" Time!SOJ$172","v":0},{"$f":" Time!SOK$172","v":0},{"$f":" Time!SOL$172","v":0},{"$f":" Time!SOM$172","v":0},{"$f":" Time!SON$172","v":0},{"$f":" Time!SOO$172","v":0},{"$f":" Time!SOP$172","v":0},{"$f":" Time!SOQ$172","v":0},{"$f":" Time!SOR$172","v":0},{"$f":" Time!SOS$172","v":0},{"$f":" Time!SOT$172","v":0},{"$f":" Time!SOU$172","v":0},{"$f":" Time!SOV$172","v":0},{"$f":" Time!SOW$172","v":0},{"$f":" Time!SOX$172","v":0},{"$f":" Time!SOY$172","v":0},{"$f":" Time!SOZ$172","v":0},{"$f":" Time!SPA$172","v":0},{"$f":" Time!SPB$172","v":0},{"$f":" Time!SPC$172","v":0},{"$f":" Time!SPD$172","v":0},{"$f":" Time!SPE$172","v":0},{"$f":" Time!SPF$172","v":0},{"$f":" Time!SPG$172","v":0},{"$f":" Time!SPH$172","v":0},{"$f":" Time!SPI$172","v":0},{"$f":" Time!SPJ$172","v":0},{"$f":" Time!SPK$172","v":0},{"$f":" Time!SPL$172","v":0},{"$f":" Time!SPM$172","v":0},{"$f":" Time!SPN$172","v":0},{"$f":" Time!SPO$172","v":0},{"$f":" Time!SPP$172","v":0},{"$f":" Time!SPQ$172","v":0},{"$f":" Time!SPR$172","v":0},{"$f":" Time!SPS$172","v":0},{"$f":" Time!SPT$172","v":0},{"$f":" Time!SPU$172","v":0},{"$f":" Time!SPV$172","v":0},{"$f":" Time!SPW$172","v":0},{"$f":" Time!SPX$172","v":0},{"$f":" Time!SPY$172","v":0},{"$f":" Time!SPZ$172","v":0},{"$f":" Time!SQA$172","v":0},{"$f":" Time!SQB$172","v":0},{"$f":" Time!SQC$172","v":0},{"$f":" Time!SQD$172","v":0},{"$f":" Time!SQE$172","v":0},{"$f":" Time!SQF$172","v":0},{"$f":" Time!SQG$172","v":0},{"$f":" Time!SQH$172","v":0},{"$f":" Time!SQI$172","v":0},{"$f":" Time!SQJ$172","v":0},{"$f":" Time!SQK$172","v":0},{"$f":" Time!SQL$172","v":0},{"$f":" Time!SQM$172","v":0},{"$f":" Time!SQN$172","v":0},{"$f":" Time!SQO$172","v":0},{"$f":" Time!SQP$172","v":0},{"$f":" Time!SQQ$172","v":0},{"$f":" Time!SQR$172","v":0},{"$f":" Time!SQS$172","v":0},{"$f":" Time!SQT$172","v":0},{"$f":" Time!SQU$172","v":0},{"$f":" Time!SQV$172","v":0},{"$f":" Time!SQW$172","v":0},{"$f":" Time!SQX$172","v":0},{"$f":" Time!SQY$172","v":0},{"$f":" Time!SQZ$172","v":0},{"$f":" Time!SRA$172","v":0},{"$f":" Time!SRB$172","v":0},{"$f":" Time!SRC$172","v":0},{"$f":" Time!SRD$172","v":0},{"$f":" Time!SRE$172","v":0},{"$f":" Time!SRF$172","v":0},{"$f":" Time!SRG$172","v":0},{"$f":" Time!SRH$172","v":0},{"$f":" Time!SRI$172","v":0},{"$f":" Time!SRJ$172","v":0},{"$f":" Time!SRK$172","v":0},{"$f":" Time!SRL$172","v":0},{"$f":" Time!SRM$172","v":0},{"$f":" Time!SRN$172","v":0},{"$f":" Time!SRO$172","v":0},{"$f":" Time!SRP$172","v":0},{"$f":" Time!SRQ$172","v":0},{"$f":" Time!SRR$172","v":0},{"$f":" Time!SRS$172","v":0},{"$f":" Time!SRT$172","v":0},{"$f":" Time!SRU$172","v":0},{"$f":" Time!SRV$172","v":0},{"$f":" Time!SRW$172","v":0},{"$f":" Time!SRX$172","v":0},{"$f":" Time!SRY$172","v":0},{"$f":" Time!SRZ$172","v":0},{"$f":" Time!SSA$172","v":0},{"$f":" Time!SSB$172","v":0},{"$f":" Time!SSC$172","v":0},{"$f":" Time!SSD$172","v":0},{"$f":" Time!SSE$172","v":0},{"$f":" Time!SSF$172","v":0},{"$f":" Time!SSG$172","v":0},{"$f":" Time!SSH$172","v":0},{"$f":" Time!SSI$172","v":0},{"$f":" Time!SSJ$172","v":0},{"$f":" Time!SSK$172","v":0},{"$f":" Time!SSL$172","v":0},{"$f":" Time!SSM$172","v":0},{"$f":" Time!SSN$172","v":0},{"$f":" Time!SSO$172","v":0},{"$f":" Time!SSP$172","v":0},{"$f":" Time!SSQ$172","v":0},{"$f":" Time!SSR$172","v":0},{"$f":" Time!SSS$172","v":0},{"$f":" Time!SST$172","v":0},{"$f":" Time!SSU$172","v":0},{"$f":" Time!SSV$172","v":0},{"$f":" Time!SSW$172","v":0},{"$f":" Time!SSX$172","v":0},{"$f":" Time!SSY$172","v":0},{"$f":" Time!SSZ$172","v":0},{"$f":" Time!STA$172","v":0},{"$f":" Time!STB$172","v":0},{"$f":" Time!STC$172","v":0},{"$f":" Time!STD$172","v":0},{"$f":" Time!STE$172","v":0},{"$f":" Time!STF$172","v":0},{"$f":" Time!STG$172","v":0},{"$f":" Time!STH$172","v":0},{"$f":" Time!STI$172","v":0},{"$f":" Time!STJ$172","v":0},{"$f":" Time!STK$172","v":0},{"$f":" Time!STL$172","v":0},{"$f":" Time!STM$172","v":0},{"$f":" Time!STN$172","v":0},{"$f":" Time!STO$172","v":0},{"$f":" Time!STP$172","v":0},{"$f":" Time!STQ$172","v":0},{"$f":" Time!STR$172","v":0},{"$f":" Time!STS$172","v":0},{"$f":" Time!STT$172","v":0},{"$f":" Time!STU$172","v":0},{"$f":" Time!STV$172","v":0},{"$f":" Time!STW$172","v":0},{"$f":" Time!STX$172","v":0},{"$f":" Time!STY$172","v":0},{"$f":" Time!STZ$172","v":0},{"$f":" Time!SUA$172","v":0},{"$f":" Time!SUB$172","v":0},{"$f":" Time!SUC$172","v":0},{"$f":" Time!SUD$172","v":0},{"$f":" Time!SUE$172","v":0},{"$f":" Time!SUF$172","v":0},{"$f":" Time!SUG$172","v":0},{"$f":" Time!SUH$172","v":0},{"$f":" Time!SUI$172","v":0},{"$f":" Time!SUJ$172","v":0},{"$f":" Time!SUK$172","v":0},{"$f":" Time!SUL$172","v":0},{"$f":" Time!SUM$172","v":0},{"$f":" Time!SUN$172","v":0},{"$f":" Time!SUO$172","v":0},{"$f":" Time!SUP$172","v":0},{"$f":" Time!SUQ$172","v":0},{"$f":" Time!SUR$172","v":0},{"$f":" Time!SUS$172","v":0},{"$f":" Time!SUT$172","v":0},{"$f":" Time!SUU$172","v":0},{"$f":" Time!SUV$172","v":0},{"$f":" Time!SUW$172","v":0},{"$f":" Time!SUX$172","v":0},{"$f":" Time!SUY$172","v":0},{"$f":" Time!SUZ$172","v":0},{"$f":" Time!SVA$172","v":0},{"$f":" Time!SVB$172","v":0},{"$f":" Time!SVC$172","v":0},{"$f":" Time!SVD$172","v":0},{"$f":" Time!SVE$172","v":0},{"$f":" Time!SVF$172","v":0},{"$f":" Time!SVG$172","v":0},{"$f":" Time!SVH$172","v":0},{"$f":" Time!SVI$172","v":0},{"$f":" Time!SVJ$172","v":0},{"$f":" Time!SVK$172","v":0},{"$f":" Time!SVL$172","v":0},{"$f":" Time!SVM$172","v":0},{"$f":" Time!SVN$172","v":0},{"$f":" Time!SVO$172","v":0},{"$f":" Time!SVP$172","v":0},{"$f":" Time!SVQ$172","v":0},{"$f":" Time!SVR$172","v":0},{"$f":" Time!SVS$172","v":0},{"$f":" Time!SVT$172","v":0},{"$f":" Time!SVU$172","v":0},{"$f":" Time!SVV$172","v":0},{"$f":" Time!SVW$172","v":0},{"$f":" Time!SVX$172","v":0},{"$f":" Time!SVY$172","v":0},{"$f":" Time!SVZ$172","v":0},{"$f":" Time!SWA$172","v":0},{"$f":" Time!SWB$172","v":0},{"$f":" Time!SWC$172","v":0},{"$f":" Time!SWD$172","v":0},{"$f":" Time!SWE$172","v":0},{"$f":" Time!SWF$172","v":0},{"$f":" Time!SWG$172","v":0},{"$f":" Time!SWH$172","v":0},{"$f":" Time!SWI$172","v":0},{"$f":" Time!SWJ$172","v":0},{"$f":" Time!SWK$172","v":0},{"$f":" Time!SWL$172","v":0},{"$f":" Time!SWM$172","v":0},{"$f":" Time!SWN$172","v":0},{"$f":" Time!SWO$172","v":0},{"$f":" Time!SWP$172","v":0},{"$f":" Time!SWQ$172","v":0},{"$f":" Time!SWR$172","v":0},{"$f":" Time!SWS$172","v":0},{"$f":" Time!SWT$172","v":0},{"$f":" Time!SWU$172","v":0},{"$f":" Time!SWV$172","v":0},{"$f":" Time!SWW$172","v":0},{"$f":" Time!SWX$172","v":0},{"$f":" Time!SWY$172","v":0},{"$f":" Time!SWZ$172","v":0},{"$f":" Time!SXA$172","v":0},{"$f":" Time!SXB$172","v":0},{"$f":" Time!SXC$172","v":0},{"$f":" Time!SXD$172","v":0},{"$f":" Time!SXE$172","v":0},{"$f":" Time!SXF$172","v":0},{"$f":" Time!SXG$172","v":0},{"$f":" Time!SXH$172","v":0},{"$f":" Time!SXI$172","v":0},{"$f":" Time!SXJ$172","v":0},{"$f":" Time!SXK$172","v":0},{"$f":" Time!SXL$172","v":0},{"$f":" Time!SXM$172","v":0},{"$f":" Time!SXN$172","v":0},{"$f":" Time!SXO$172","v":0},{"$f":" Time!SXP$172","v":0},{"$f":" Time!SXQ$172","v":0},{"$f":" Time!SXR$172","v":0},{"$f":" Time!SXS$172","v":0},{"$f":" Time!SXT$172","v":0},{"$f":" Time!SXU$172","v":0},{"$f":" Time!SXV$172","v":0},{"$f":" Time!SXW$172","v":0},{"$f":" Time!SXX$172","v":0},{"$f":" Time!SXY$172","v":0},{"$f":" Time!SXZ$172","v":0},{"$f":" Time!SYA$172","v":0},{"$f":" Time!SYB$172","v":0},{"$f":" Time!SYC$172","v":0},{"$f":" Time!SYD$172","v":0},{"$f":" Time!SYE$172","v":0},{"$f":" Time!SYF$172","v":0},{"$f":" Time!SYG$172","v":0},{"$f":" Time!SYH$172","v":0},{"$f":" Time!SYI$172","v":0},{"$f":" Time!SYJ$172","v":0},{"$f":" Time!SYK$172","v":0},{"$f":" Time!SYL$172","v":0},{"$f":" Time!SYM$172","v":0},{"$f":" Time!SYN$172","v":0},{"$f":" Time!SYO$172","v":0},{"$f":" Time!SYP$172","v":0},{"$f":" Time!SYQ$172","v":0},{"$f":" Time!SYR$172","v":0},{"$f":" Time!SYS$172","v":0},{"$f":" Time!SYT$172","v":0},{"$f":" Time!SYU$172","v":0},{"$f":" Time!SYV$172","v":0},{"$f":" Time!SYW$172","v":0},{"$f":" Time!SYX$172","v":0},{"$f":" Time!SYY$172","v":0},{"$f":" Time!SYZ$172","v":0},{"$f":" Time!SZA$172","v":0},{"$f":" Time!SZB$172","v":0},{"$f":" Time!SZC$172","v":0},{"$f":" Time!SZD$172","v":0},{"$f":" Time!SZE$172","v":0},{"$f":" Time!SZF$172","v":0},{"$f":" Time!SZG$172","v":0},{"$f":" Time!SZH$172","v":0},{"$f":" Time!SZI$172","v":0},{"$f":" Time!SZJ$172","v":0},{"$f":" Time!SZK$172","v":0},{"$f":" Time!SZL$172","v":0},{"$f":" Time!SZM$172","v":0},{"$f":" Time!SZN$172","v":0},{"$f":" Time!SZO$172","v":0},{"$f":" Time!SZP$172","v":0},{"$f":" Time!SZQ$172","v":0},{"$f":" Time!SZR$172","v":0},{"$f":" Time!SZS$172","v":0},{"$f":" Time!SZT$172","v":0},{"$f":" Time!SZU$172","v":0},{"$f":" Time!SZV$172","v":0},{"$f":" Time!SZW$172","v":0},{"$f":" Time!SZX$172","v":0},{"$f":" Time!SZY$172","v":0},{"$f":" Time!SZZ$172","v":0},{"$f":" Time!TAA$172","v":0},{"$f":" Time!TAB$172","v":0},{"$f":" Time!TAC$172","v":0},{"$f":" Time!TAD$172","v":0},{"$f":" Time!TAE$172","v":0},{"$f":" Time!TAF$172","v":0},{"$f":" Time!TAG$172","v":0},{"$f":" Time!TAH$172","v":0},{"$f":" Time!TAI$172","v":0},{"$f":" Time!TAJ$172","v":0},{"$f":" Time!TAK$172","v":0},{"$f":" Time!TAL$172","v":0},{"$f":" Time!TAM$172","v":0},{"$f":" Time!TAN$172","v":0},{"$f":" Time!TAO$172","v":0},{"$f":" Time!TAP$172","v":0},{"$f":" Time!TAQ$172","v":0},{"$f":" Time!TAR$172","v":0},{"$f":" Time!TAS$172","v":0},{"$f":" Time!TAT$172","v":0},{"$f":" Time!TAU$172","v":0},{"$f":" Time!TAV$172","v":0},{"$f":" Time!TAW$172","v":0},{"$f":" Time!TAX$172","v":0},{"$f":" Time!TAY$172","v":0},{"$f":" Time!TAZ$172","v":0},{"$f":" Time!TBA$172","v":0},{"$f":" Time!TBB$172","v":0},{"$f":" Time!TBC$172","v":0},{"$f":" Time!TBD$172","v":0},{"$f":" Time!TBE$172","v":0},{"$f":" Time!TBF$172","v":0},{"$f":" Time!TBG$172","v":0},{"$f":" Time!TBH$172","v":0},{"$f":" Time!TBI$172","v":0},{"$f":" Time!TBJ$172","v":0},{"$f":" Time!TBK$172","v":0},{"$f":" Time!TBL$172","v":0},{"$f":" Time!TBM$172","v":0},{"$f":" Time!TBN$172","v":0},{"$f":" Time!TBO$172","v":0},{"$f":" Time!TBP$172","v":0},{"$f":" Time!TBQ$172","v":0},{"$f":" Time!TBR$172","v":0},{"$f":" Time!TBS$172","v":0},{"$f":" Time!TBT$172","v":0},{"$f":" Time!TBU$172","v":0},{"$f":" Time!TBV$172","v":0},{"$f":" Time!TBW$172","v":0},{"$f":" Time!TBX$172","v":0},{"$f":" Time!TBY$172","v":0},{"$f":" Time!TBZ$172","v":0},{"$f":" Time!TCA$172","v":0},{"$f":" Time!TCB$172","v":0},{"$f":" Time!TCC$172","v":0},{"$f":" Time!TCD$172","v":0},{"$f":" Time!TCE$172","v":0},{"$f":" Time!TCF$172","v":0},{"$f":" Time!TCG$172","v":0},{"$f":" Time!TCH$172","v":0},{"$f":" Time!TCI$172","v":0},{"$f":" Time!TCJ$172","v":0},{"$f":" Time!TCK$172","v":0},{"$f":" Time!TCL$172","v":0},{"$f":" Time!TCM$172","v":0},{"$f":" Time!TCN$172","v":0},{"$f":" Time!TCO$172","v":0},{"$f":" Time!TCP$172","v":0},{"$f":" Time!TCQ$172","v":0},{"$f":" Time!TCR$172","v":0},{"$f":" Time!TCS$172","v":0},{"$f":" Time!TCT$172","v":0},{"$f":" Time!TCU$172","v":0},{"$f":" Time!TCV$172","v":0},{"$f":" Time!TCW$172","v":0},{"$f":" Time!TCX$172","v":0},{"$f":" Time!TCY$172","v":0},{"$f":" Time!TCZ$172","v":0},{"$f":" Time!TDA$172","v":0},{"$f":" Time!TDB$172","v":0},{"$f":" Time!TDC$172","v":0},{"$f":" Time!TDD$172","v":0},{"$f":" Time!TDE$172","v":0},{"$f":" Time!TDF$172","v":0},{"$f":" Time!TDG$172","v":0},{"$f":" Time!TDH$172","v":0},{"$f":" Time!TDI$172","v":0},{"$f":" Time!TDJ$172","v":0},{"$f":" Time!TDK$172","v":0},{"$f":" Time!TDL$172","v":0},{"$f":" Time!TDM$172","v":0},{"$f":" Time!TDN$172","v":0},{"$f":" Time!TDO$172","v":0},{"$f":" Time!TDP$172","v":0},{"$f":" Time!TDQ$172","v":0},{"$f":" Time!TDR$172","v":0},{"$f":" Time!TDS$172","v":0},{"$f":" Time!TDT$172","v":0},{"$f":" Time!TDU$172","v":0},{"$f":" Time!TDV$172","v":0},{"$f":" Time!TDW$172","v":0},{"$f":" Time!TDX$172","v":0},{"$f":" Time!TDY$172","v":0},{"$f":" Time!TDZ$172","v":0},{"$f":" Time!TEA$172","v":0},{"$f":" Time!TEB$172","v":0},{"$f":" Time!TEC$172","v":0},{"$f":" Time!TED$172","v":0},{"$f":" Time!TEE$172","v":0},{"$f":" Time!TEF$172","v":0},{"$f":" Time!TEG$172","v":0},{"$f":" Time!TEH$172","v":0},{"$f":" Time!TEI$172","v":0},{"$f":" Time!TEJ$172","v":0},{"$f":" Time!TEK$172","v":0},{"$f":" Time!TEL$172","v":0},{"$f":" Time!TEM$172","v":0},{"$f":" Time!TEN$172","v":0},{"$f":" Time!TEO$172","v":0},{"$f":" Time!TEP$172","v":0},{"$f":" Time!TEQ$172","v":0},{"$f":" Time!TER$172","v":0},{"$f":" Time!TES$172","v":0},{"$f":" Time!TET$172","v":0},{"$f":" Time!TEU$172","v":0},{"$f":" Time!TEV$172","v":0},{"$f":" Time!TEW$172","v":0},{"$f":" Time!TEX$172","v":0},{"$f":" Time!TEY$172","v":0},{"$f":" Time!TEZ$172","v":0},{"$f":" Time!TFA$172","v":0},{"$f":" Time!TFB$172","v":0},{"$f":" Time!TFC$172","v":0},{"$f":" Time!TFD$172","v":0},{"$f":" Time!TFE$172","v":0},{"$f":" Time!TFF$172","v":0},{"$f":" Time!TFG$172","v":0},{"$f":" Time!TFH$172","v":0},{"$f":" Time!TFI$172","v":0},{"$f":" Time!TFJ$172","v":0},{"$f":" Time!TFK$172","v":0},{"$f":" Time!TFL$172","v":0},{"$f":" Time!TFM$172","v":0},{"$f":" Time!TFN$172","v":0},{"$f":" Time!TFO$172","v":0},{"$f":" Time!TFP$172","v":0},{"$f":" Time!TFQ$172","v":0},{"$f":" Time!TFR$172","v":0},{"$f":" Time!TFS$172","v":0},{"$f":" Time!TFT$172","v":0},{"$f":" Time!TFU$172","v":0},{"$f":" Time!TFV$172","v":0},{"$f":" Time!TFW$172","v":0},{"$f":" Time!TFX$172","v":0},{"$f":" Time!TFY$172","v":0},{"$f":" Time!TFZ$172","v":0},{"$f":" Time!TGA$172","v":0},{"$f":" Time!TGB$172","v":0},{"$f":" Time!TGC$172","v":0},{"$f":" Time!TGD$172","v":0},{"$f":" Time!TGE$172","v":0},{"$f":" Time!TGF$172","v":0},{"$f":" Time!TGG$172","v":0},{"$f":" Time!TGH$172","v":0},{"$f":" Time!TGI$172","v":0},{"$f":" Time!TGJ$172","v":0},{"$f":" Time!TGK$172","v":0},{"$f":" Time!TGL$172","v":0},{"$f":" Time!TGM$172","v":0},{"$f":" Time!TGN$172","v":0},{"$f":" Time!TGO$172","v":0},{"$f":" Time!TGP$172","v":0},{"$f":" Time!TGQ$172","v":0},{"$f":" Time!TGR$172","v":0},{"$f":" Time!TGS$172","v":0},{"$f":" Time!TGT$172","v":0},{"$f":" Time!TGU$172","v":0},{"$f":" Time!TGV$172","v":0},{"$f":" Time!TGW$172","v":0},{"$f":" Time!TGX$172","v":0},{"$f":" Time!TGY$172","v":0},{"$f":" Time!TGZ$172","v":0},{"$f":" Time!THA$172","v":0},{"$f":" Time!THB$172","v":0},{"$f":" Time!THC$172","v":0},{"$f":" Time!THD$172","v":0},{"$f":" Time!THE$172","v":0},{"$f":" Time!THF$172","v":0},{"$f":" Time!THG$172","v":0},{"$f":" Time!THH$172","v":0},{"$f":" Time!THI$172","v":0},{"$f":" Time!THJ$172","v":0},{"$f":" Time!THK$172","v":0},{"$f":" Time!THL$172","v":0},{"$f":" Time!THM$172","v":0},{"$f":" Time!THN$172","v":0},{"$f":" Time!THO$172","v":0},{"$f":" Time!THP$172","v":0},{"$f":" Time!THQ$172","v":0},{"$f":" Time!THR$172","v":0},{"$f":" Time!THS$172","v":0},{"$f":" Time!THT$172","v":0},{"$f":" Time!THU$172","v":0},{"$f":" Time!THV$172","v":0},{"$f":" Time!THW$172","v":0},{"$f":" Time!THX$172","v":0},{"$f":" Time!THY$172","v":0},{"$f":" Time!THZ$172","v":0},{"$f":" Time!TIA$172","v":0},{"$f":" Time!TIB$172","v":0},{"$f":" Time!TIC$172","v":0},{"$f":" Time!TID$172","v":0},{"$f":" Time!TIE$172","v":0},{"$f":" Time!TIF$172","v":0},{"$f":" Time!TIG$172","v":0},{"$f":" Time!TIH$172","v":0},{"$f":" Time!TII$172","v":0},{"$f":" Time!TIJ$172","v":0},{"$f":" Time!TIK$172","v":0},{"$f":" Time!TIL$172","v":0},{"$f":" Time!TIM$172","v":0},{"$f":" Time!TIN$172","v":0},{"$f":" Time!TIO$172","v":0},{"$f":" Time!TIP$172","v":0},{"$f":" Time!TIQ$172","v":0},{"$f":" Time!TIR$172","v":0},{"$f":" Time!TIS$172","v":0},{"$f":" Time!TIT$172","v":0},{"$f":" Time!TIU$172","v":0},{"$f":" Time!TIV$172","v":0},{"$f":" Time!TIW$172","v":0},{"$f":" Time!TIX$172","v":0},{"$f":" Time!TIY$172","v":0},{"$f":" Time!TIZ$172","v":0},{"$f":" Time!TJA$172","v":0},{"$f":" Time!TJB$172","v":0},{"$f":" Time!TJC$172","v":0},{"$f":" Time!TJD$172","v":0},{"$f":" Time!TJE$172","v":0},{"$f":" Time!TJF$172","v":0},{"$f":" Time!TJG$172","v":0},{"$f":" Time!TJH$172","v":0},{"$f":" Time!TJI$172","v":0},{"$f":" Time!TJJ$172","v":0},{"$f":" Time!TJK$172","v":0},{"$f":" Time!TJL$172","v":0},{"$f":" Time!TJM$172","v":0},{"$f":" Time!TJN$172","v":0},{"$f":" Time!TJO$172","v":0},{"$f":" Time!TJP$172","v":0},{"$f":" Time!TJQ$172","v":0},{"$f":" Time!TJR$172","v":0},{"$f":" Time!TJS$172","v":0},{"$f":" Time!TJT$172","v":0},{"$f":" Time!TJU$172","v":0},{"$f":" Time!TJV$172","v":0},{"$f":" Time!TJW$172","v":0},{"$f":" Time!TJX$172","v":0},{"$f":" Time!TJY$172","v":0},{"$f":" Time!TJZ$172","v":0},{"$f":" Time!TKA$172","v":0},{"$f":" Time!TKB$172","v":0},{"$f":" Time!TKC$172","v":0},{"$f":" Time!TKD$172","v":0},{"$f":" Time!TKE$172","v":0},{"$f":" Time!TKF$172","v":0},{"$f":" Time!TKG$172","v":0},{"$f":" Time!TKH$172","v":0},{"$f":" Time!TKI$172","v":0},{"$f":" Time!TKJ$172","v":0},{"$f":" Time!TKK$172","v":0},{"$f":" Time!TKL$172","v":0},{"$f":" Time!TKM$172","v":0},{"$f":" Time!TKN$172","v":0},{"$f":" Time!TKO$172","v":0},{"$f":" Time!TKP$172","v":0},{"$f":" Time!TKQ$172","v":0},{"$f":" Time!TKR$172","v":0},{"$f":" Time!TKS$172","v":0},{"$f":" Time!TKT$172","v":0},{"$f":" Time!TKU$172","v":0},{"$f":" Time!TKV$172","v":0},{"$f":" Time!TKW$172","v":0},{"$f":" Time!TKX$172","v":0},{"$f":" Time!TKY$172","v":0},{"$f":" Time!TKZ$172","v":0},{"$f":" Time!TLA$172","v":0},{"$f":" Time!TLB$172","v":0},{"$f":" Time!TLC$172","v":0},{"$f":" Time!TLD$172","v":0},{"$f":" Time!TLE$172","v":0},{"$f":" Time!TLF$172","v":0},{"$f":" Time!TLG$172","v":0},{"$f":" Time!TLH$172","v":0},{"$f":" Time!TLI$172","v":0},{"$f":" Time!TLJ$172","v":0},{"$f":" Time!TLK$172","v":0},{"$f":" Time!TLL$172","v":0},{"$f":" Time!TLM$172","v":0},{"$f":" Time!TLN$172","v":0},{"$f":" Time!TLO$172","v":0},{"$f":" Time!TLP$172","v":0},{"$f":" Time!TLQ$172","v":0},{"$f":" Time!TLR$172","v":0},{"$f":" Time!TLS$172","v":0},{"$f":" Time!TLT$172","v":0},{"$f":" Time!TLU$172","v":0},{"$f":" Time!TLV$172","v":0},{"$f":" Time!TLW$172","v":0},{"$f":" Time!TLX$172","v":0},{"$f":" Time!TLY$172","v":0},{"$f":" Time!TLZ$172","v":0},{"$f":" Time!TMA$172","v":0},{"$f":" Time!TMB$172","v":0},{"$f":" Time!TMC$172","v":0},{"$f":" Time!TMD$172","v":0},{"$f":" Time!TME$172","v":0},{"$f":" Time!TMF$172","v":0},{"$f":" Time!TMG$172","v":0},{"$f":" Time!TMH$172","v":0},{"$f":" Time!TMI$172","v":0},{"$f":" Time!TMJ$172","v":0},{"$f":" Time!TMK$172","v":0},{"$f":" Time!TML$172","v":0},{"$f":" Time!TMM$172","v":0},{"$f":" Time!TMN$172","v":0},{"$f":" Time!TMO$172","v":0},{"$f":" Time!TMP$172","v":0},{"$f":" Time!TMQ$172","v":0},{"$f":" Time!TMR$172","v":0},{"$f":" Time!TMS$172","v":0},{"$f":" Time!TMT$172","v":0},{"$f":" Time!TMU$172","v":0},{"$f":" Time!TMV$172","v":0},{"$f":" Time!TMW$172","v":0},{"$f":" Time!TMX$172","v":0},{"$f":" Time!TMY$172","v":0},{"$f":" Time!TMZ$172","v":0},{"$f":" Time!TNA$172","v":0},{"$f":" Time!TNB$172","v":0},{"$f":" Time!TNC$172","v":0},{"$f":" Time!TND$172","v":0},{"$f":" Time!TNE$172","v":0},{"$f":" Time!TNF$172","v":0},{"$f":" Time!TNG$172","v":0},{"$f":" Time!TNH$172","v":0},{"$f":" Time!TNI$172","v":0},{"$f":" Time!TNJ$172","v":0},{"$f":" Time!TNK$172","v":0},{"$f":" Time!TNL$172","v":0},{"$f":" Time!TNM$172","v":0},{"$f":" Time!TNN$172","v":0},{"$f":" Time!TNO$172","v":0},{"$f":" Time!TNP$172","v":0},{"$f":" Time!TNQ$172","v":0},{"$f":" Time!TNR$172","v":0},{"$f":" Time!TNS$172","v":0},{"$f":" Time!TNT$172","v":0},{"$f":" Time!TNU$172","v":0},{"$f":" Time!TNV$172","v":0},{"$f":" Time!TNW$172","v":0},{"$f":" Time!TNX$172","v":0},{"$f":" Time!TNY$172","v":0},{"$f":" Time!TNZ$172","v":0},{"$f":" Time!TOA$172","v":0},{"$f":" Time!TOB$172","v":0},{"$f":" Time!TOC$172","v":0},{"$f":" Time!TOD$172","v":0},{"$f":" Time!TOE$172","v":0},{"$f":" Time!TOF$172","v":0},{"$f":" Time!TOG$172","v":0},{"$f":" Time!TOH$172","v":0},{"$f":" Time!TOI$172","v":0},{"$f":" Time!TOJ$172","v":0},{"$f":" Time!TOK$172","v":0},{"$f":" Time!TOL$172","v":0},{"$f":" Time!TOM$172","v":0},{"$f":" Time!TON$172","v":0},{"$f":" Time!TOO$172","v":0},{"$f":" Time!TOP$172","v":0},{"$f":" Time!TOQ$172","v":0},{"$f":" Time!TOR$172","v":0},{"$f":" Time!TOS$172","v":0},{"$f":" Time!TOT$172","v":0},{"$f":" Time!TOU$172","v":0},{"$f":" Time!TOV$172","v":0},{"$f":" Time!TOW$172","v":0},{"$f":" Time!TOX$172","v":0},{"$f":" Time!TOY$172","v":0},{"$f":" Time!TOZ$172","v":0},{"$f":" Time!TPA$172","v":0},{"$f":" Time!TPB$172","v":0},{"$f":" Time!TPC$172","v":0},{"$f":" Time!TPD$172","v":0},{"$f":" Time!TPE$172","v":0},{"$f":" Time!TPF$172","v":0},{"$f":" Time!TPG$172","v":0},{"$f":" Time!TPH$172","v":0},{"$f":" Time!TPI$172","v":0},{"$f":" Time!TPJ$172","v":0},{"$f":" Time!TPK$172","v":0},{"$f":" Time!TPL$172","v":0},{"$f":" Time!TPM$172","v":0},{"$f":" Time!TPN$172","v":0},{"$f":" Time!TPO$172","v":0},{"$f":" Time!TPP$172","v":0},{"$f":" Time!TPQ$172","v":0},{"$f":" Time!TPR$172","v":0},{"$f":" Time!TPS$172","v":0},{"$f":" Time!TPT$172","v":0},{"$f":" Time!TPU$172","v":0},{"$f":" Time!TPV$172","v":0},{"$f":" Time!TPW$172","v":0},{"$f":" Time!TPX$172","v":0},{"$f":" Time!TPY$172","v":0},{"$f":" Time!TPZ$172","v":0},{"$f":" Time!TQA$172","v":0},{"$f":" Time!TQB$172","v":0},{"$f":" Time!TQC$172","v":0},{"$f":" Time!TQD$172","v":0},{"$f":" Time!TQE$172","v":0},{"$f":" Time!TQF$172","v":0},{"$f":" Time!TQG$172","v":0},{"$f":" Time!TQH$172","v":0},{"$f":" Time!TQI$172","v":0},{"$f":" Time!TQJ$172","v":0},{"$f":" Time!TQK$172","v":0},{"$f":" Time!TQL$172","v":0},{"$f":" Time!TQM$172","v":0},{"$f":" Time!TQN$172","v":0},{"$f":" Time!TQO$172","v":0},{"$f":" Time!TQP$172","v":0},{"$f":" Time!TQQ$172","v":0},{"$f":" Time!TQR$172","v":0},{"$f":" Time!TQS$172","v":0},{"$f":" Time!TQT$172","v":0},{"$f":" Time!TQU$172","v":0},{"$f":" Time!TQV$172","v":0},{"$f":" Time!TQW$172","v":0},{"$f":" Time!TQX$172","v":0},{"$f":" Time!TQY$172","v":0},{"$f":" Time!TQZ$172","v":0},{"$f":" Time!TRA$172","v":0},{"$f":" Time!TRB$172","v":0},{"$f":" Time!TRC$172","v":0},{"$f":" Time!TRD$172","v":0},{"$f":" Time!TRE$172","v":0},{"$f":" Time!TRF$172","v":0},{"$f":" Time!TRG$172","v":0},{"$f":" Time!TRH$172","v":0},{"$f":" Time!TRI$172","v":0},{"$f":" Time!TRJ$172","v":0},{"$f":" Time!TRK$172","v":0},{"$f":" Time!TRL$172","v":0},{"$f":" Time!TRM$172","v":0},{"$f":" Time!TRN$172","v":0},{"$f":" Time!TRO$172","v":0},{"$f":" Time!TRP$172","v":0},{"$f":" Time!TRQ$172","v":0},{"$f":" Time!TRR$172","v":0},{"$f":" Time!TRS$172","v":0},{"$f":" Time!TRT$172","v":0},{"$f":" Time!TRU$172","v":0},{"$f":" Time!TRV$172","v":0},{"$f":" Time!TRW$172","v":0},{"$f":" Time!TRX$172","v":0},{"$f":" Time!TRY$172","v":0},{"$f":" Time!TRZ$172","v":0},{"$f":" Time!TSA$172","v":0},{"$f":" Time!TSB$172","v":0},{"$f":" Time!TSC$172","v":0},{"$f":" Time!TSD$172","v":0},{"$f":" Time!TSE$172","v":0},{"$f":" Time!TSF$172","v":0},{"$f":" Time!TSG$172","v":0},{"$f":" Time!TSH$172","v":0},{"$f":" Time!TSI$172","v":0},{"$f":" Time!TSJ$172","v":0},{"$f":" Time!TSK$172","v":0},{"$f":" Time!TSL$172","v":0},{"$f":" Time!TSM$172","v":0},{"$f":" Time!TSN$172","v":0},{"$f":" Time!TSO$172","v":0},{"$f":" Time!TSP$172","v":0},{"$f":" Time!TSQ$172","v":0},{"$f":" Time!TSR$172","v":0},{"$f":" Time!TSS$172","v":0},{"$f":" Time!TST$172","v":0},{"$f":" Time!TSU$172","v":0},{"$f":" Time!TSV$172","v":0},{"$f":" Time!TSW$172","v":0},{"$f":" Time!TSX$172","v":0},{"$f":" Time!TSY$172","v":0},{"$f":" Time!TSZ$172","v":0},{"$f":" Time!TTA$172","v":0},{"$f":" Time!TTB$172","v":0},{"$f":" Time!TTC$172","v":0},{"$f":" Time!TTD$172","v":0},{"$f":" Time!TTE$172","v":0},{"$f":" Time!TTF$172","v":0},{"$f":" Time!TTG$172","v":0},{"$f":" Time!TTH$172","v":0},{"$f":" Time!TTI$172","v":0},{"$f":" Time!TTJ$172","v":0},{"$f":" Time!TTK$172","v":0},{"$f":" Time!TTL$172","v":0},{"$f":" Time!TTM$172","v":0},{"$f":" Time!TTN$172","v":0},{"$f":" Time!TTO$172","v":0},{"$f":" Time!TTP$172","v":0},{"$f":" Time!TTQ$172","v":0},{"$f":" Time!TTR$172","v":0},{"$f":" Time!TTS$172","v":0},{"$f":" Time!TTT$172","v":0},{"$f":" Time!TTU$172","v":0},{"$f":" Time!TTV$172","v":0},{"$f":" Time!TTW$172","v":0},{"$f":" Time!TTX$172","v":0},{"$f":" Time!TTY$172","v":0},{"$f":" Time!TTZ$172","v":0},{"$f":" Time!TUA$172","v":0},{"$f":" Time!TUB$172","v":0},{"$f":" Time!TUC$172","v":0},{"$f":" Time!TUD$172","v":0},{"$f":" Time!TUE$172","v":0},{"$f":" Time!TUF$172","v":0},{"$f":" Time!TUG$172","v":0},{"$f":" Time!TUH$172","v":0},{"$f":" Time!TUI$172","v":0},{"$f":" Time!TUJ$172","v":0},{"$f":" Time!TUK$172","v":0},{"$f":" Time!TUL$172","v":0},{"$f":" Time!TUM$172","v":0},{"$f":" Time!TUN$172","v":0},{"$f":" Time!TUO$172","v":0},{"$f":" Time!TUP$172","v":0},{"$f":" Time!TUQ$172","v":0},{"$f":" Time!TUR$172","v":0},{"$f":" Time!TUS$172","v":0},{"$f":" Time!TUT$172","v":0},{"$f":" Time!TUU$172","v":0},{"$f":" Time!TUV$172","v":0},{"$f":" Time!TUW$172","v":0},{"$f":" Time!TUX$172","v":0},{"$f":" Time!TUY$172","v":0},{"$f":" Time!TUZ$172","v":0},{"$f":" Time!TVA$172","v":0},{"$f":" Time!TVB$172","v":0},{"$f":" Time!TVC$172","v":0},{"$f":" Time!TVD$172","v":0},{"$f":" Time!TVE$172","v":0},{"$f":" Time!TVF$172","v":0},{"$f":" Time!TVG$172","v":0},{"$f":" Time!TVH$172","v":0},{"$f":" Time!TVI$172","v":0},{"$f":" Time!TVJ$172","v":0},{"$f":" Time!TVK$172","v":0},{"$f":" Time!TVL$172","v":0},{"$f":" Time!TVM$172","v":0},{"$f":" Time!TVN$172","v":0},{"$f":" Time!TVO$172","v":0},{"$f":" Time!TVP$172","v":0},{"$f":" Time!TVQ$172","v":0},{"$f":" Time!TVR$172","v":0},{"$f":" Time!TVS$172","v":0},{"$f":" Time!TVT$172","v":0},{"$f":" Time!TVU$172","v":0},{"$f":" Time!TVV$172","v":0},{"$f":" Time!TVW$172","v":0},{"$f":" Time!TVX$172","v":0},{"$f":" Time!TVY$172","v":0},{"$f":" Time!TVZ$172","v":0},{"$f":" Time!TWA$172","v":0},{"$f":" Time!TWB$172","v":0},{"$f":" Time!TWC$172","v":0},{"$f":" Time!TWD$172","v":0},{"$f":" Time!TWE$172","v":0},{"$f":" Time!TWF$172","v":0},{"$f":" Time!TWG$172","v":0},{"$f":" Time!TWH$172","v":0},{"$f":" Time!TWI$172","v":0},{"$f":" Time!TWJ$172","v":0},{"$f":" Time!TWK$172","v":0},{"$f":" Time!TWL$172","v":0},{"$f":" Time!TWM$172","v":0},{"$f":" Time!TWN$172","v":0},{"$f":" Time!TWO$172","v":0},{"$f":" Time!TWP$172","v":0},{"$f":" Time!TWQ$172","v":0},{"$f":" Time!TWR$172","v":0},{"$f":" Time!TWS$172","v":0},{"$f":" Time!TWT$172","v":0},{"$f":" Time!TWU$172","v":0},{"$f":" Time!TWV$172","v":0},{"$f":" Time!TWW$172","v":0},{"$f":" Time!TWX$172","v":0},{"$f":" Time!TWY$172","v":0},{"$f":" Time!TWZ$172","v":0},{"$f":" Time!TXA$172","v":0},{"$f":" Time!TXB$172","v":0},{"$f":" Time!TXC$172","v":0},{"$f":" Time!TXD$172","v":0},{"$f":" Time!TXE$172","v":0},{"$f":" Time!TXF$172","v":0},{"$f":" Time!TXG$172","v":0},{"$f":" Time!TXH$172","v":0},{"$f":" Time!TXI$172","v":0},{"$f":" Time!TXJ$172","v":0},{"$f":" Time!TXK$172","v":0},{"$f":" Time!TXL$172","v":0},{"$f":" Time!TXM$172","v":0},{"$f":" Time!TXN$172","v":0},{"$f":" Time!TXO$172","v":0},{"$f":" Time!TXP$172","v":0},{"$f":" Time!TXQ$172","v":0},{"$f":" Time!TXR$172","v":0},{"$f":" Time!TXS$172","v":0},{"$f":" Time!TXT$172","v":0},{"$f":" Time!TXU$172","v":0},{"$f":" Time!TXV$172","v":0},{"$f":" Time!TXW$172","v":0},{"$f":" Time!TXX$172","v":0},{"$f":" Time!TXY$172","v":0},{"$f":" Time!TXZ$172","v":0},{"$f":" Time!TYA$172","v":0},{"$f":" Time!TYB$172","v":0},{"$f":" Time!TYC$172","v":0},{"$f":" Time!TYD$172","v":0},{"$f":" Time!TYE$172","v":0},{"$f":" Time!TYF$172","v":0},{"$f":" Time!TYG$172","v":0},{"$f":" Time!TYH$172","v":0},{"$f":" Time!TYI$172","v":0},{"$f":" Time!TYJ$172","v":0},{"$f":" Time!TYK$172","v":0},{"$f":" Time!TYL$172","v":0},{"$f":" Time!TYM$172","v":0},{"$f":" Time!TYN$172","v":0},{"$f":" Time!TYO$172","v":0},{"$f":" Time!TYP$172","v":0},{"$f":" Time!TYQ$172","v":0},{"$f":" Time!TYR$172","v":0},{"$f":" Time!TYS$172","v":0},{"$f":" Time!TYT$172","v":0},{"$f":" Time!TYU$172","v":0},{"$f":" Time!TYV$172","v":0},{"$f":" Time!TYW$172","v":0},{"$f":" Time!TYX$172","v":0},{"$f":" Time!TYY$172","v":0},{"$f":" Time!TYZ$172","v":0},{"$f":" Time!TZA$172","v":0},{"$f":" Time!TZB$172","v":0},{"$f":" Time!TZC$172","v":0},{"$f":" Time!TZD$172","v":0},{"$f":" Time!TZE$172","v":0},{"$f":" Time!TZF$172","v":0},{"$f":" Time!TZG$172","v":0},{"$f":" Time!TZH$172","v":0},{"$f":" Time!TZI$172","v":0},{"$f":" Time!TZJ$172","v":0},{"$f":" Time!TZK$172","v":0},{"$f":" Time!TZL$172","v":0},{"$f":" Time!TZM$172","v":0},{"$f":" Time!TZN$172","v":0},{"$f":" Time!TZO$172","v":0},{"$f":" Time!TZP$172","v":0},{"$f":" Time!TZQ$172","v":0},{"$f":" Time!TZR$172","v":0},{"$f":" Time!TZS$172","v":0},{"$f":" Time!TZT$172","v":0},{"$f":" Time!TZU$172","v":0},{"$f":" Time!TZV$172","v":0},{"$f":" Time!TZW$172","v":0},{"$f":" Time!TZX$172","v":0},{"$f":" Time!TZY$172","v":0},{"$f":" Time!TZZ$172","v":0},{"$f":" Time!UAA$172","v":0},{"$f":" Time!UAB$172","v":0},{"$f":" Time!UAC$172","v":0},{"$f":" Time!UAD$172","v":0},{"$f":" Time!UAE$172","v":0},{"$f":" Time!UAF$172","v":0},{"$f":" Time!UAG$172","v":0},{"$f":" Time!UAH$172","v":0},{"$f":" Time!UAI$172","v":0},{"$f":" Time!UAJ$172","v":0},{"$f":" Time!UAK$172","v":0},{"$f":" Time!UAL$172","v":0},{"$f":" Time!UAM$172","v":0},{"$f":" Time!UAN$172","v":0},{"$f":" Time!UAO$172","v":0},{"$f":" Time!UAP$172","v":0},{"$f":" Time!UAQ$172","v":0},{"$f":" Time!UAR$172","v":0},{"$f":" Time!UAS$172","v":0},{"$f":" Time!UAT$172","v":0},{"$f":" Time!UAU$172","v":0},{"$f":" Time!UAV$172","v":0},{"$f":" Time!UAW$172","v":0},{"$f":" Time!UAX$172","v":0},{"$f":" Time!UAY$172","v":0},{"$f":" Time!UAZ$172","v":0},{"$f":" Time!UBA$172","v":0},{"$f":" Time!UBB$172","v":0},{"$f":" Time!UBC$172","v":0},{"$f":" Time!UBD$172","v":0},{"$f":" Time!UBE$172","v":0},{"$f":" Time!UBF$172","v":0},{"$f":" Time!UBG$172","v":0},{"$f":" Time!UBH$172","v":0},{"$f":" Time!UBI$172","v":0},{"$f":" Time!UBJ$172","v":0},{"$f":" Time!UBK$172","v":0},{"$f":" Time!UBL$172","v":0},{"$f":" Time!UBM$172","v":0},{"$f":" Time!UBN$172","v":0},{"$f":" Time!UBO$172","v":0},{"$f":" Time!UBP$172","v":0},{"$f":" Time!UBQ$172","v":0},{"$f":" Time!UBR$172","v":0},{"$f":" Time!UBS$172","v":0},{"$f":" Time!UBT$172","v":0},{"$f":" Time!UBU$172","v":0},{"$f":" Time!UBV$172","v":0},{"$f":" Time!UBW$172","v":0},{"$f":" Time!UBX$172","v":0},{"$f":" Time!UBY$172","v":0},{"$f":" Time!UBZ$172","v":0},{"$f":" Time!UCA$172","v":0},{"$f":" Time!UCB$172","v":0},{"$f":" Time!UCC$172","v":0},{"$f":" Time!UCD$172","v":0},{"$f":" Time!UCE$172","v":0},{"$f":" Time!UCF$172","v":0},{"$f":" Time!UCG$172","v":0},{"$f":" Time!UCH$172","v":0},{"$f":" Time!UCI$172","v":0},{"$f":" Time!UCJ$172","v":0},{"$f":" Time!UCK$172","v":0},{"$f":" Time!UCL$172","v":0},{"$f":" Time!UCM$172","v":0},{"$f":" Time!UCN$172","v":0},{"$f":" Time!UCO$172","v":0},{"$f":" Time!UCP$172","v":0},{"$f":" Time!UCQ$172","v":0},{"$f":" Time!UCR$172","v":0},{"$f":" Time!UCS$172","v":0},{"$f":" Time!UCT$172","v":0},{"$f":" Time!UCU$172","v":0},{"$f":" Time!UCV$172","v":0},{"$f":" Time!UCW$172","v":0},{"$f":" Time!UCX$172","v":0},{"$f":" Time!UCY$172","v":0},{"$f":" Time!UCZ$172","v":0},{"$f":" Time!UDA$172","v":0},{"$f":" Time!UDB$172","v":0},{"$f":" Time!UDC$172","v":0},{"$f":" Time!UDD$172","v":0},{"$f":" Time!UDE$172","v":0},{"$f":" Time!UDF$172","v":0},{"$f":" Time!UDG$172","v":0},{"$f":" Time!UDH$172","v":0},{"$f":" Time!UDI$172","v":0},{"$f":" Time!UDJ$172","v":0},{"$f":" Time!UDK$172","v":0},{"$f":" Time!UDL$172","v":0},{"$f":" Time!UDM$172","v":0},{"$f":" Time!UDN$172","v":0},{"$f":" Time!UDO$172","v":0},{"$f":" Time!UDP$172","v":0},{"$f":" Time!UDQ$172","v":0},{"$f":" Time!UDR$172","v":0},{"$f":" Time!UDS$172","v":0},{"$f":" Time!UDT$172","v":0},{"$f":" Time!UDU$172","v":0},{"$f":" Time!UDV$172","v":0},{"$f":" Time!UDW$172","v":0},{"$f":" Time!UDX$172","v":0},{"$f":" Time!UDY$172","v":0},{"$f":" Time!UDZ$172","v":0},{"$f":" Time!UEA$172","v":0},{"$f":" Time!UEB$172","v":0},{"$f":" Time!UEC$172","v":0},{"$f":" Time!UED$172","v":0},{"$f":" Time!UEE$172","v":0},{"$f":" Time!UEF$172","v":0},{"$f":" Time!UEG$172","v":0},{"$f":" Time!UEH$172","v":0},{"$f":" Time!UEI$172","v":0},{"$f":" Time!UEJ$172","v":0},{"$f":" Time!UEK$172","v":0},{"$f":" Time!UEL$172","v":0},{"$f":" Time!UEM$172","v":0},{"$f":" Time!UEN$172","v":0},{"$f":" Time!UEO$172","v":0},{"$f":" Time!UEP$172","v":0},{"$f":" Time!UEQ$172","v":0},{"$f":" Time!UER$172","v":0},{"$f":" Time!UES$172","v":0},{"$f":" Time!UET$172","v":0},{"$f":" Time!UEU$172","v":0},{"$f":" Time!UEV$172","v":0},{"$f":" Time!UEW$172","v":0},{"$f":" Time!UEX$172","v":0},{"$f":" Time!UEY$172","v":0},{"$f":" Time!UEZ$172","v":0},{"$f":" Time!UFA$172","v":0},{"$f":" Time!UFB$172","v":0},{"$f":" Time!UFC$172","v":0},{"$f":" Time!UFD$172","v":0},{"$f":" Time!UFE$172","v":0},{"$f":" Time!UFF$172","v":0},{"$f":" Time!UFG$172","v":0},{"$f":" Time!UFH$172","v":0},{"$f":" Time!UFI$172","v":0},{"$f":" Time!UFJ$172","v":0},{"$f":" Time!UFK$172","v":0},{"$f":" Time!UFL$172","v":0},{"$f":" Time!UFM$172","v":0},{"$f":" Time!UFN$172","v":0},{"$f":" Time!UFO$172","v":0},{"$f":" Time!UFP$172","v":0},{"$f":" Time!UFQ$172","v":0},{"$f":" Time!UFR$172","v":0},{"$f":" Time!UFS$172","v":0},{"$f":" Time!UFT$172","v":0},{"$f":" Time!UFU$172","v":0},{"$f":" Time!UFV$172","v":0},{"$f":" Time!UFW$172","v":0},{"$f":" Time!UFX$172","v":0},{"$f":" Time!UFY$172","v":0},{"$f":" Time!UFZ$172","v":0},{"$f":" Time!UGA$172","v":0},{"$f":" Time!UGB$172","v":0},{"$f":" Time!UGC$172","v":0},{"$f":" Time!UGD$172","v":0},{"$f":" Time!UGE$172","v":0},{"$f":" Time!UGF$172","v":0},{"$f":" Time!UGG$172","v":0},{"$f":" Time!UGH$172","v":0},{"$f":" Time!UGI$172","v":0},{"$f":" Time!UGJ$172","v":0},{"$f":" Time!UGK$172","v":0},{"$f":" Time!UGL$172","v":0},{"$f":" Time!UGM$172","v":0},{"$f":" Time!UGN$172","v":0},{"$f":" Time!UGO$172","v":0},{"$f":" Time!UGP$172","v":0},{"$f":" Time!UGQ$172","v":0},{"$f":" Time!UGR$172","v":0},{"$f":" Time!UGS$172","v":0},{"$f":" Time!UGT$172","v":0},{"$f":" Time!UGU$172","v":0},{"$f":" Time!UGV$172","v":0},{"$f":" Time!UGW$172","v":0},{"$f":" Time!UGX$172","v":0},{"$f":" Time!UGY$172","v":0},{"$f":" Time!UGZ$172","v":0},{"$f":" Time!UHA$172","v":0},{"$f":" Time!UHB$172","v":0},{"$f":" Time!UHC$172","v":0},{"$f":" Time!UHD$172","v":0},{"$f":" Time!UHE$172","v":0},{"$f":" Time!UHF$172","v":0},{"$f":" Time!UHG$172","v":0},{"$f":" Time!UHH$172","v":0},{"$f":" Time!UHI$172","v":0},{"$f":" Time!UHJ$172","v":0},{"$f":" Time!UHK$172","v":0},{"$f":" Time!UHL$172","v":0},{"$f":" Time!UHM$172","v":0},{"$f":" Time!UHN$172","v":0},{"$f":" Time!UHO$172","v":0},{"$f":" Time!UHP$172","v":0},{"$f":" Time!UHQ$172","v":0},{"$f":" Time!UHR$172","v":0},{"$f":" Time!UHS$172","v":0},{"$f":" Time!UHT$172","v":0},{"$f":" Time!UHU$172","v":0},{"$f":" Time!UHV$172","v":0},{"$f":" Time!UHW$172","v":0},{"$f":" Time!UHX$172","v":0},{"$f":" Time!UHY$172","v":0},{"$f":" Time!UHZ$172","v":0},{"$f":" Time!UIA$172","v":0},{"$f":" Time!UIB$172","v":0},{"$f":" Time!UIC$172","v":0},{"$f":" Time!UID$172","v":0},{"$f":" Time!UIE$172","v":0},{"$f":" Time!UIF$172","v":0},{"$f":" Time!UIG$172","v":0},{"$f":" Time!UIH$172","v":0},{"$f":" Time!UII$172","v":0},{"$f":" Time!UIJ$172","v":0},{"$f":" Time!UIK$172","v":0},{"$f":" Time!UIL$172","v":0},{"$f":" Time!UIM$172","v":0},{"$f":" Time!UIN$172","v":0},{"$f":" Time!UIO$172","v":0},{"$f":" Time!UIP$172","v":0},{"$f":" Time!UIQ$172","v":0},{"$f":" Time!UIR$172","v":0},{"$f":" Time!UIS$172","v":0},{"$f":" Time!UIT$172","v":0},{"$f":" Time!UIU$172","v":0},{"$f":" Time!UIV$172","v":0},{"$f":" Time!UIW$172","v":0},{"$f":" Time!UIX$172","v":0},{"$f":" Time!UIY$172","v":0},{"$f":" Time!UIZ$172","v":0},{"$f":" Time!UJA$172","v":0},{"$f":" Time!UJB$172","v":0},{"$f":" Time!UJC$172","v":0},{"$f":" Time!UJD$172","v":0},{"$f":" Time!UJE$172","v":0},{"$f":" Time!UJF$172","v":0},{"$f":" Time!UJG$172","v":0},{"$f":" Time!UJH$172","v":0},{"$f":" Time!UJI$172","v":0},{"$f":" Time!UJJ$172","v":0},{"$f":" Time!UJK$172","v":0},{"$f":" Time!UJL$172","v":0},{"$f":" Time!UJM$172","v":0},{"$f":" Time!UJN$172","v":0},{"$f":" Time!UJO$172","v":0},{"$f":" Time!UJP$172","v":0},{"$f":" Time!UJQ$172","v":0},{"$f":" Time!UJR$172","v":0},{"$f":" Time!UJS$172","v":0},{"$f":" Time!UJT$172","v":0},{"$f":" Time!UJU$172","v":0},{"$f":" Time!UJV$172","v":0},{"$f":" Time!UJW$172","v":0},{"$f":" Time!UJX$172","v":0},{"$f":" Time!UJY$172","v":0},{"$f":" Time!UJZ$172","v":0},{"$f":" Time!UKA$172","v":0},{"$f":" Time!UKB$172","v":0},{"$f":" Time!UKC$172","v":0},{"$f":" Time!UKD$172","v":0},{"$f":" Time!UKE$172","v":0},{"$f":" Time!UKF$172","v":0},{"$f":" Time!UKG$172","v":0},{"$f":" Time!UKH$172","v":0},{"$f":" Time!UKI$172","v":0},{"$f":" Time!UKJ$172","v":0},{"$f":" Time!UKK$172","v":0},{"$f":" Time!UKL$172","v":0},{"$f":" Time!UKM$172","v":0},{"$f":" Time!UKN$172","v":0},{"$f":" Time!UKO$172","v":0},{"$f":" Time!UKP$172","v":0},{"$f":" Time!UKQ$172","v":0},{"$f":" Time!UKR$172","v":0},{"$f":" Time!UKS$172","v":0},{"$f":" Time!UKT$172","v":0},{"$f":" Time!UKU$172","v":0},{"$f":" Time!UKV$172","v":0},{"$f":" Time!UKW$172","v":0},{"$f":" Time!UKX$172","v":0},{"$f":" Time!UKY$172","v":0},{"$f":" Time!UKZ$172","v":0},{"$f":" Time!ULA$172","v":0},{"$f":" Time!ULB$172","v":0},{"$f":" Time!ULC$172","v":0},{"$f":" Time!ULD$172","v":0},{"$f":" Time!ULE$172","v":0},{"$f":" Time!ULF$172","v":0},{"$f":" Time!ULG$172","v":0},{"$f":" Time!ULH$172","v":0},{"$f":" Time!ULI$172","v":0},{"$f":" Time!ULJ$172","v":0},{"$f":" Time!ULK$172","v":0},{"$f":" Time!ULL$172","v":0},{"$f":" Time!ULM$172","v":0},{"$f":" Time!ULN$172","v":0},{"$f":" Time!ULO$172","v":0},{"$f":" Time!ULP$172","v":0},{"$f":" Time!ULQ$172","v":0},{"$f":" Time!ULR$172","v":0},{"$f":" Time!ULS$172","v":0},{"$f":" Time!ULT$172","v":0},{"$f":" Time!ULU$172","v":0},{"$f":" Time!ULV$172","v":0},{"$f":" Time!ULW$172","v":0},{"$f":" Time!ULX$172","v":0},{"$f":" Time!ULY$172","v":0},{"$f":" Time!ULZ$172","v":0},{"$f":" Time!UMA$172","v":0},{"$f":" Time!UMB$172","v":0},{"$f":" Time!UMC$172","v":0},{"$f":" Time!UMD$172","v":0},{"$f":" Time!UME$172","v":0},{"$f":" Time!UMF$172","v":0},{"$f":" Time!UMG$172","v":0},{"$f":" Time!UMH$172","v":0},{"$f":" Time!UMI$172","v":0},{"$f":" Time!UMJ$172","v":0},{"$f":" Time!UMK$172","v":0},{"$f":" Time!UML$172","v":0},{"$f":" Time!UMM$172","v":0},{"$f":" Time!UMN$172","v":0},{"$f":" Time!UMO$172","v":0},{"$f":" Time!UMP$172","v":0},{"$f":" Time!UMQ$172","v":0},{"$f":" Time!UMR$172","v":0},{"$f":" Time!UMS$172","v":0},{"$f":" Time!UMT$172","v":0},{"$f":" Time!UMU$172","v":0},{"$f":" Time!UMV$172","v":0},{"$f":" Time!UMW$172","v":0},{"$f":" Time!UMX$172","v":0},{"$f":" Time!UMY$172","v":0},{"$f":" Time!UMZ$172","v":0},{"$f":" Time!UNA$172","v":0},{"$f":" Time!UNB$172","v":0},{"$f":" Time!UNC$172","v":0},{"$f":" Time!UND$172","v":0},{"$f":" Time!UNE$172","v":0},{"$f":" Time!UNF$172","v":0},{"$f":" Time!UNG$172","v":0},{"$f":" Time!UNH$172","v":0},{"$f":" Time!UNI$172","v":0},{"$f":" Time!UNJ$172","v":0},{"$f":" Time!UNK$172","v":0},{"$f":" Time!UNL$172","v":0},{"$f":" Time!UNM$172","v":0},{"$f":" Time!UNN$172","v":0},{"$f":" Time!UNO$172","v":0},{"$f":" Time!UNP$172","v":0},{"$f":" Time!UNQ$172","v":0},{"$f":" Time!UNR$172","v":0},{"$f":" Time!UNS$172","v":0},{"$f":" Time!UNT$172","v":0},{"$f":" Time!UNU$172","v":0},{"$f":" Time!UNV$172","v":0},{"$f":" Time!UNW$172","v":0},{"$f":" Time!UNX$172","v":0},{"$f":" Time!UNY$172","v":0},{"$f":" Time!UNZ$172","v":0},{"$f":" Time!UOA$172","v":0},{"$f":" Time!UOB$172","v":0},{"$f":" Time!UOC$172","v":0},{"$f":" Time!UOD$172","v":0},{"$f":" Time!UOE$172","v":0},{"$f":" Time!UOF$172","v":0},{"$f":" Time!UOG$172","v":0},{"$f":" Time!UOH$172","v":0},{"$f":" Time!UOI$172","v":0},{"$f":" Time!UOJ$172","v":0},{"$f":" Time!UOK$172","v":0},{"$f":" Time!UOL$172","v":0},{"$f":" Time!UOM$172","v":0},{"$f":" Time!UON$172","v":0},{"$f":" Time!UOO$172","v":0},{"$f":" Time!UOP$172","v":0},{"$f":" Time!UOQ$172","v":0},{"$f":" Time!UOR$172","v":0},{"$f":" Time!UOS$172","v":0},{"$f":" Time!UOT$172","v":0},{"$f":" Time!UOU$172","v":0},{"$f":" Time!UOV$172","v":0},{"$f":" Time!UOW$172","v":0},{"$f":" Time!UOX$172","v":0},{"$f":" Time!UOY$172","v":0},{"$f":" Time!UOZ$172","v":0},{"$f":" Time!UPA$172","v":0},{"$f":" Time!UPB$172","v":0},{"$f":" Time!UPC$172","v":0},{"$f":" Time!UPD$172","v":0},{"$f":" Time!UPE$172","v":0},{"$f":" Time!UPF$172","v":0},{"$f":" Time!UPG$172","v":0},{"$f":" Time!UPH$172","v":0},{"$f":" Time!UPI$172","v":0},{"$f":" Time!UPJ$172","v":0},{"$f":" Time!UPK$172","v":0},{"$f":" Time!UPL$172","v":0},{"$f":" Time!UPM$172","v":0},{"$f":" Time!UPN$172","v":0},{"$f":" Time!UPO$172","v":0},{"$f":" Time!UPP$172","v":0},{"$f":" Time!UPQ$172","v":0},{"$f":" Time!UPR$172","v":0},{"$f":" Time!UPS$172","v":0},{"$f":" Time!UPT$172","v":0},{"$f":" Time!UPU$172","v":0},{"$f":" Time!UPV$172","v":0},{"$f":" Time!UPW$172","v":0},{"$f":" Time!UPX$172","v":0},{"$f":" Time!UPY$172","v":0},{"$f":" Time!UPZ$172","v":0},{"$f":" Time!UQA$172","v":0},{"$f":" Time!UQB$172","v":0},{"$f":" Time!UQC$172","v":0},{"$f":" Time!UQD$172","v":0},{"$f":" Time!UQE$172","v":0},{"$f":" Time!UQF$172","v":0},{"$f":" Time!UQG$172","v":0},{"$f":" Time!UQH$172","v":0},{"$f":" Time!UQI$172","v":0},{"$f":" Time!UQJ$172","v":0},{"$f":" Time!UQK$172","v":0},{"$f":" Time!UQL$172","v":0},{"$f":" Time!UQM$172","v":0},{"$f":" Time!UQN$172","v":0},{"$f":" Time!UQO$172","v":0},{"$f":" Time!UQP$172","v":0},{"$f":" Time!UQQ$172","v":0},{"$f":" Time!UQR$172","v":0},{"$f":" Time!UQS$172","v":0},{"$f":" Time!UQT$172","v":0},{"$f":" Time!UQU$172","v":0},{"$f":" Time!UQV$172","v":0},{"$f":" Time!UQW$172","v":0},{"$f":" Time!UQX$172","v":0},{"$f":" Time!UQY$172","v":0},{"$f":" Time!UQZ$172","v":0},{"$f":" Time!URA$172","v":0},{"$f":" Time!URB$172","v":0},{"$f":" Time!URC$172","v":0},{"$f":" Time!URD$172","v":0},{"$f":" Time!URE$172","v":0},{"$f":" Time!URF$172","v":0},{"$f":" Time!URG$172","v":0},{"$f":" Time!URH$172","v":0},{"$f":" Time!URI$172","v":0},{"$f":" Time!URJ$172","v":0},{"$f":" Time!URK$172","v":0},{"$f":" Time!URL$172","v":0},{"$f":" Time!URM$172","v":0},{"$f":" Time!URN$172","v":0},{"$f":" Time!URO$172","v":0},{"$f":" Time!URP$172","v":0},{"$f":" Time!URQ$172","v":0},{"$f":" Time!URR$172","v":0},{"$f":" Time!URS$172","v":0},{"$f":" Time!URT$172","v":0},{"$f":" Time!URU$172","v":0},{"$f":" Time!URV$172","v":0},{"$f":" Time!URW$172","v":0},{"$f":" Time!URX$172","v":0},{"$f":" Time!URY$172","v":0},{"$f":" Time!URZ$172","v":0},{"$f":" Time!USA$172","v":0},{"$f":" Time!USB$172","v":0},{"$f":" Time!USC$172","v":0},{"$f":" Time!USD$172","v":0},{"$f":" Time!USE$172","v":0},{"$f":" Time!USF$172","v":0},{"$f":" Time!USG$172","v":0},{"$f":" Time!USH$172","v":0},{"$f":" Time!USI$172","v":0},{"$f":" Time!USJ$172","v":0},{"$f":" Time!USK$172","v":0},{"$f":" Time!USL$172","v":0},{"$f":" Time!USM$172","v":0},{"$f":" Time!USN$172","v":0},{"$f":" Time!USO$172","v":0},{"$f":" Time!USP$172","v":0},{"$f":" Time!USQ$172","v":0},{"$f":" Time!USR$172","v":0},{"$f":" Time!USS$172","v":0},{"$f":" Time!UST$172","v":0},{"$f":" Time!USU$172","v":0},{"$f":" Time!USV$172","v":0},{"$f":" Time!USW$172","v":0},{"$f":" Time!USX$172","v":0},{"$f":" Time!USY$172","v":0},{"$f":" Time!USZ$172","v":0},{"$f":" Time!UTA$172","v":0},{"$f":" Time!UTB$172","v":0},{"$f":" Time!UTC$172","v":0},{"$f":" Time!UTD$172","v":0},{"$f":" Time!UTE$172","v":0},{"$f":" Time!UTF$172","v":0},{"$f":" Time!UTG$172","v":0},{"$f":" Time!UTH$172","v":0},{"$f":" Time!UTI$172","v":0},{"$f":" Time!UTJ$172","v":0},{"$f":" Time!UTK$172","v":0},{"$f":" Time!UTL$172","v":0},{"$f":" Time!UTM$172","v":0},{"$f":" Time!UTN$172","v":0},{"$f":" Time!UTO$172","v":0},{"$f":" Time!UTP$172","v":0},{"$f":" Time!UTQ$172","v":0},{"$f":" Time!UTR$172","v":0},{"$f":" Time!UTS$172","v":0},{"$f":" Time!UTT$172","v":0},{"$f":" Time!UTU$172","v":0},{"$f":" Time!UTV$172","v":0},{"$f":" Time!UTW$172","v":0},{"$f":" Time!UTX$172","v":0},{"$f":" Time!UTY$172","v":0},{"$f":" Time!UTZ$172","v":0},{"$f":" Time!UUA$172","v":0},{"$f":" Time!UUB$172","v":0},{"$f":" Time!UUC$172","v":0},{"$f":" Time!UUD$172","v":0},{"$f":" Time!UUE$172","v":0},{"$f":" Time!UUF$172","v":0},{"$f":" Time!UUG$172","v":0},{"$f":" Time!UUH$172","v":0},{"$f":" Time!UUI$172","v":0},{"$f":" Time!UUJ$172","v":0},{"$f":" Time!UUK$172","v":0},{"$f":" Time!UUL$172","v":0},{"$f":" Time!UUM$172","v":0},{"$f":" Time!UUN$172","v":0},{"$f":" Time!UUO$172","v":0},{"$f":" Time!UUP$172","v":0},{"$f":" Time!UUQ$172","v":0},{"$f":" Time!UUR$172","v":0},{"$f":" Time!UUS$172","v":0},{"$f":" Time!UUT$172","v":0},{"$f":" Time!UUU$172","v":0},{"$f":" Time!UUV$172","v":0},{"$f":" Time!UUW$172","v":0},{"$f":" Time!UUX$172","v":0},{"$f":" Time!UUY$172","v":0},{"$f":" Time!UUZ$172","v":0},{"$f":" Time!UVA$172","v":0},{"$f":" Time!UVB$172","v":0},{"$f":" Time!UVC$172","v":0},{"$f":" Time!UVD$172","v":0},{"$f":" Time!UVE$172","v":0},{"$f":" Time!UVF$172","v":0},{"$f":" Time!UVG$172","v":0},{"$f":" Time!UVH$172","v":0},{"$f":" Time!UVI$172","v":0},{"$f":" Time!UVJ$172","v":0},{"$f":" Time!UVK$172","v":0},{"$f":" Time!UVL$172","v":0},{"$f":" Time!UVM$172","v":0},{"$f":" Time!UVN$172","v":0},{"$f":" Time!UVO$172","v":0},{"$f":" Time!UVP$172","v":0},{"$f":" Time!UVQ$172","v":0},{"$f":" Time!UVR$172","v":0},{"$f":" Time!UVS$172","v":0},{"$f":" Time!UVT$172","v":0},{"$f":" Time!UVU$172","v":0},{"$f":" Time!UVV$172","v":0},{"$f":" Time!UVW$172","v":0},{"$f":" Time!UVX$172","v":0},{"$f":" Time!UVY$172","v":0},{"$f":" Time!UVZ$172","v":0},{"$f":" Time!UWA$172","v":0},{"$f":" Time!UWB$172","v":0},{"$f":" Time!UWC$172","v":0},{"$f":" Time!UWD$172","v":0},{"$f":" Time!UWE$172","v":0},{"$f":" Time!UWF$172","v":0},{"$f":" Time!UWG$172","v":0},{"$f":" Time!UWH$172","v":0},{"$f":" Time!UWI$172","v":0},{"$f":" Time!UWJ$172","v":0},{"$f":" Time!UWK$172","v":0},{"$f":" Time!UWL$172","v":0},{"$f":" Time!UWM$172","v":0},{"$f":" Time!UWN$172","v":0},{"$f":" Time!UWO$172","v":0},{"$f":" Time!UWP$172","v":0},{"$f":" Time!UWQ$172","v":0},{"$f":" Time!UWR$172","v":0},{"$f":" Time!UWS$172","v":0},{"$f":" Time!UWT$172","v":0},{"$f":" Time!UWU$172","v":0},{"$f":" Time!UWV$172","v":0},{"$f":" Time!UWW$172","v":0},{"$f":" Time!UWX$172","v":0},{"$f":" Time!UWY$172","v":0},{"$f":" Time!UWZ$172","v":0},{"$f":" Time!UXA$172","v":0},{"$f":" Time!UXB$172","v":0},{"$f":" Time!UXC$172","v":0},{"$f":" Time!UXD$172","v":0},{"$f":" Time!UXE$172","v":0},{"$f":" Time!UXF$172","v":0},{"$f":" Time!UXG$172","v":0},{"$f":" Time!UXH$172","v":0},{"$f":" Time!UXI$172","v":0},{"$f":" Time!UXJ$172","v":0},{"$f":" Time!UXK$172","v":0},{"$f":" Time!UXL$172","v":0},{"$f":" Time!UXM$172","v":0},{"$f":" Time!UXN$172","v":0},{"$f":" Time!UXO$172","v":0},{"$f":" Time!UXP$172","v":0},{"$f":" Time!UXQ$172","v":0},{"$f":" Time!UXR$172","v":0},{"$f":" Time!UXS$172","v":0},{"$f":" Time!UXT$172","v":0},{"$f":" Time!UXU$172","v":0},{"$f":" Time!UXV$172","v":0},{"$f":" Time!UXW$172","v":0},{"$f":" Time!UXX$172","v":0},{"$f":" Time!UXY$172","v":0},{"$f":" Time!UXZ$172","v":0},{"$f":" Time!UYA$172","v":0},{"$f":" Time!UYB$172","v":0},{"$f":" Time!UYC$172","v":0},{"$f":" Time!UYD$172","v":0},{"$f":" Time!UYE$172","v":0},{"$f":" Time!UYF$172","v":0},{"$f":" Time!UYG$172","v":0},{"$f":" Time!UYH$172","v":0},{"$f":" Time!UYI$172","v":0},{"$f":" Time!UYJ$172","v":0},{"$f":" Time!UYK$172","v":0},{"$f":" Time!UYL$172","v":0},{"$f":" Time!UYM$172","v":0},{"$f":" Time!UYN$172","v":0},{"$f":" Time!UYO$172","v":0},{"$f":" Time!UYP$172","v":0},{"$f":" Time!UYQ$172","v":0},{"$f":" Time!UYR$172","v":0},{"$f":" Time!UYS$172","v":0},{"$f":" Time!UYT$172","v":0},{"$f":" Time!UYU$172","v":0},{"$f":" Time!UYV$172","v":0},{"$f":" Time!UYW$172","v":0},{"$f":" Time!UYX$172","v":0},{"$f":" Time!UYY$172","v":0},{"$f":" Time!UYZ$172","v":0},{"$f":" Time!UZA$172","v":0},{"$f":" Time!UZB$172","v":0},{"$f":" Time!UZC$172","v":0},{"$f":" Time!UZD$172","v":0},{"$f":" Time!UZE$172","v":0},{"$f":" Time!UZF$172","v":0},{"$f":" Time!UZG$172","v":0},{"$f":" Time!UZH$172","v":0},{"$f":" Time!UZI$172","v":0},{"$f":" Time!UZJ$172","v":0},{"$f":" Time!UZK$172","v":0},{"$f":" Time!UZL$172","v":0},{"$f":" Time!UZM$172","v":0},{"$f":" Time!UZN$172","v":0},{"$f":" Time!UZO$172","v":0},{"$f":" Time!UZP$172","v":0},{"$f":" Time!UZQ$172","v":0},{"$f":" Time!UZR$172","v":0},{"$f":" Time!UZS$172","v":0},{"$f":" Time!UZT$172","v":0},{"$f":" Time!UZU$172","v":0},{"$f":" Time!UZV$172","v":0},{"$f":" Time!UZW$172","v":0},{"$f":" Time!UZX$172","v":0},{"$f":" Time!UZY$172","v":0},{"$f":" Time!UZZ$172","v":0},{"$f":" Time!VAA$172","v":0},{"$f":" Time!VAB$172","v":0},{"$f":" Time!VAC$172","v":0},{"$f":" Time!VAD$172","v":0},{"$f":" Time!VAE$172","v":0},{"$f":" Time!VAF$172","v":0},{"$f":" Time!VAG$172","v":0},{"$f":" Time!VAH$172","v":0},{"$f":" Time!VAI$172","v":0},{"$f":" Time!VAJ$172","v":0},{"$f":" Time!VAK$172","v":0},{"$f":" Time!VAL$172","v":0},{"$f":" Time!VAM$172","v":0},{"$f":" Time!VAN$172","v":0},{"$f":" Time!VAO$172","v":0},{"$f":" Time!VAP$172","v":0},{"$f":" Time!VAQ$172","v":0},{"$f":" Time!VAR$172","v":0},{"$f":" Time!VAS$172","v":0},{"$f":" Time!VAT$172","v":0},{"$f":" Time!VAU$172","v":0},{"$f":" Time!VAV$172","v":0},{"$f":" Time!VAW$172","v":0},{"$f":" Time!VAX$172","v":0},{"$f":" Time!VAY$172","v":0},{"$f":" Time!VAZ$172","v":0},{"$f":" Time!VBA$172","v":0},{"$f":" Time!VBB$172","v":0},{"$f":" Time!VBC$172","v":0},{"$f":" Time!VBD$172","v":0},{"$f":" Time!VBE$172","v":0},{"$f":" Time!VBF$172","v":0},{"$f":" Time!VBG$172","v":0},{"$f":" Time!VBH$172","v":0},{"$f":" Time!VBI$172","v":0},{"$f":" Time!VBJ$172","v":0},{"$f":" Time!VBK$172","v":0},{"$f":" Time!VBL$172","v":0},{"$f":" Time!VBM$172","v":0},{"$f":" Time!VBN$172","v":0},{"$f":" Time!VBO$172","v":0},{"$f":" Time!VBP$172","v":0},{"$f":" Time!VBQ$172","v":0},{"$f":" Time!VBR$172","v":0},{"$f":" Time!VBS$172","v":0},{"$f":" Time!VBT$172","v":0},{"$f":" Time!VBU$172","v":0},{"$f":" Time!VBV$172","v":0},{"$f":" Time!VBW$172","v":0},{"$f":" Time!VBX$172","v":0},{"$f":" Time!VBY$172","v":0},{"$f":" Time!VBZ$172","v":0},{"$f":" Time!VCA$172","v":0},{"$f":" Time!VCB$172","v":0},{"$f":" Time!VCC$172","v":0},{"$f":" Time!VCD$172","v":0},{"$f":" Time!VCE$172","v":0},{"$f":" Time!VCF$172","v":0},{"$f":" Time!VCG$172","v":0},{"$f":" Time!VCH$172","v":0},{"$f":" Time!VCI$172","v":0},{"$f":" Time!VCJ$172","v":0},{"$f":" Time!VCK$172","v":0},{"$f":" Time!VCL$172","v":0},{"$f":" Time!VCM$172","v":0},{"$f":" Time!VCN$172","v":0},{"$f":" Time!VCO$172","v":0},{"$f":" Time!VCP$172","v":0},{"$f":" Time!VCQ$172","v":0},{"$f":" Time!VCR$172","v":0},{"$f":" Time!VCS$172","v":0},{"$f":" Time!VCT$172","v":0},{"$f":" Time!VCU$172","v":0},{"$f":" Time!VCV$172","v":0},{"$f":" Time!VCW$172","v":0},{"$f":" Time!VCX$172","v":0},{"$f":" Time!VCY$172","v":0},{"$f":" Time!VCZ$172","v":0},{"$f":" Time!VDA$172","v":0},{"$f":" Time!VDB$172","v":0},{"$f":" Time!VDC$172","v":0},{"$f":" Time!VDD$172","v":0},{"$f":" Time!VDE$172","v":0},{"$f":" Time!VDF$172","v":0},{"$f":" Time!VDG$172","v":0},{"$f":" Time!VDH$172","v":0},{"$f":" Time!VDI$172","v":0},{"$f":" Time!VDJ$172","v":0},{"$f":" Time!VDK$172","v":0},{"$f":" Time!VDL$172","v":0},{"$f":" Time!VDM$172","v":0},{"$f":" Time!VDN$172","v":0},{"$f":" Time!VDO$172","v":0},{"$f":" Time!VDP$172","v":0},{"$f":" Time!VDQ$172","v":0},{"$f":" Time!VDR$172","v":0},{"$f":" Time!VDS$172","v":0},{"$f":" Time!VDT$172","v":0},{"$f":" Time!VDU$172","v":0},{"$f":" Time!VDV$172","v":0},{"$f":" Time!VDW$172","v":0},{"$f":" Time!VDX$172","v":0},{"$f":" Time!VDY$172","v":0},{"$f":" Time!VDZ$172","v":0},{"$f":" Time!VEA$172","v":0},{"$f":" Time!VEB$172","v":0},{"$f":" Time!VEC$172","v":0},{"$f":" Time!VED$172","v":0},{"$f":" Time!VEE$172","v":0},{"$f":" Time!VEF$172","v":0},{"$f":" Time!VEG$172","v":0},{"$f":" Time!VEH$172","v":0},{"$f":" Time!VEI$172","v":0},{"$f":" Time!VEJ$172","v":0},{"$f":" Time!VEK$172","v":0},{"$f":" Time!VEL$172","v":0},{"$f":" Time!VEM$172","v":0},{"$f":" Time!VEN$172","v":0},{"$f":" Time!VEO$172","v":0},{"$f":" Time!VEP$172","v":0},{"$f":" Time!VEQ$172","v":0},{"$f":" Time!VER$172","v":0},{"$f":" Time!VES$172","v":0},{"$f":" Time!VET$172","v":0},{"$f":" Time!VEU$172","v":0},{"$f":" Time!VEV$172","v":0},{"$f":" Time!VEW$172","v":0},{"$f":" Time!VEX$172","v":0},{"$f":" Time!VEY$172","v":0},{"$f":" Time!VEZ$172","v":0},{"$f":" Time!VFA$172","v":0},{"$f":" Time!VFB$172","v":0},{"$f":" Time!VFC$172","v":0},{"$f":" Time!VFD$172","v":0},{"$f":" Time!VFE$172","v":0},{"$f":" Time!VFF$172","v":0},{"$f":" Time!VFG$172","v":0},{"$f":" Time!VFH$172","v":0},{"$f":" Time!VFI$172","v":0},{"$f":" Time!VFJ$172","v":0},{"$f":" Time!VFK$172","v":0},{"$f":" Time!VFL$172","v":0},{"$f":" Time!VFM$172","v":0},{"$f":" Time!VFN$172","v":0},{"$f":" Time!VFO$172","v":0},{"$f":" Time!VFP$172","v":0},{"$f":" Time!VFQ$172","v":0},{"$f":" Time!VFR$172","v":0},{"$f":" Time!VFS$172","v":0},{"$f":" Time!VFT$172","v":0},{"$f":" Time!VFU$172","v":0},{"$f":" Time!VFV$172","v":0},{"$f":" Time!VFW$172","v":0},{"$f":" Time!VFX$172","v":0},{"$f":" Time!VFY$172","v":0},{"$f":" Time!VFZ$172","v":0},{"$f":" Time!VGA$172","v":0},{"$f":" Time!VGB$172","v":0},{"$f":" Time!VGC$172","v":0},{"$f":" Time!VGD$172","v":0},{"$f":" Time!VGE$172","v":0},{"$f":" Time!VGF$172","v":0},{"$f":" Time!VGG$172","v":0},{"$f":" Time!VGH$172","v":0},{"$f":" Time!VGI$172","v":0},{"$f":" Time!VGJ$172","v":0},{"$f":" Time!VGK$172","v":0},{"$f":" Time!VGL$172","v":0},{"$f":" Time!VGM$172","v":0},{"$f":" Time!VGN$172","v":0},{"$f":" Time!VGO$172","v":0},{"$f":" Time!VGP$172","v":0},{"$f":" Time!VGQ$172","v":0},{"$f":" Time!VGR$172","v":0},{"$f":" Time!VGS$172","v":0},{"$f":" Time!VGT$172","v":0},{"$f":" Time!VGU$172","v":0},{"$f":" Time!VGV$172","v":0},{"$f":" Time!VGW$172","v":0},{"$f":" Time!VGX$172","v":0},{"$f":" Time!VGY$172","v":0},{"$f":" Time!VGZ$172","v":0},{"$f":" Time!VHA$172","v":0},{"$f":" Time!VHB$172","v":0},{"$f":" Time!VHC$172","v":0},{"$f":" Time!VHD$172","v":0},{"$f":" Time!VHE$172","v":0},{"$f":" Time!VHF$172","v":0},{"$f":" Time!VHG$172","v":0},{"$f":" Time!VHH$172","v":0},{"$f":" Time!VHI$172","v":0},{"$f":" Time!VHJ$172","v":0},{"$f":" Time!VHK$172","v":0},{"$f":" Time!VHL$172","v":0},{"$f":" Time!VHM$172","v":0},{"$f":" Time!VHN$172","v":0},{"$f":" Time!VHO$172","v":0},{"$f":" Time!VHP$172","v":0},{"$f":" Time!VHQ$172","v":0},{"$f":" Time!VHR$172","v":0},{"$f":" Time!VHS$172","v":0},{"$f":" Time!VHT$172","v":0},{"$f":" Time!VHU$172","v":0},{"$f":" Time!VHV$172","v":0},{"$f":" Time!VHW$172","v":0},{"$f":" Time!VHX$172","v":0},{"$f":" Time!VHY$172","v":0},{"$f":" Time!VHZ$172","v":0},{"$f":" Time!VIA$172","v":0},{"$f":" Time!VIB$172","v":0},{"$f":" Time!VIC$172","v":0},{"$f":" Time!VID$172","v":0},{"$f":" Time!VIE$172","v":0},{"$f":" Time!VIF$172","v":0},{"$f":" Time!VIG$172","v":0},{"$f":" Time!VIH$172","v":0},{"$f":" Time!VII$172","v":0},{"$f":" Time!VIJ$172","v":0},{"$f":" Time!VIK$172","v":0},{"$f":" Time!VIL$172","v":0},{"$f":" Time!VIM$172","v":0},{"$f":" Time!VIN$172","v":0},{"$f":" Time!VIO$172","v":0},{"$f":" Time!VIP$172","v":0},{"$f":" Time!VIQ$172","v":0},{"$f":" Time!VIR$172","v":0},{"$f":" Time!VIS$172","v":0},{"$f":" Time!VIT$172","v":0},{"$f":" Time!VIU$172","v":0},{"$f":" Time!VIV$172","v":0},{"$f":" Time!VIW$172","v":0},{"$f":" Time!VIX$172","v":0},{"$f":" Time!VIY$172","v":0},{"$f":" Time!VIZ$172","v":0},{"$f":" Time!VJA$172","v":0},{"$f":" Time!VJB$172","v":0},{"$f":" Time!VJC$172","v":0},{"$f":" Time!VJD$172","v":0},{"$f":" Time!VJE$172","v":0},{"$f":" Time!VJF$172","v":0},{"$f":" Time!VJG$172","v":0},{"$f":" Time!VJH$172","v":0},{"$f":" Time!VJI$172","v":0},{"$f":" Time!VJJ$172","v":0},{"$f":" Time!VJK$172","v":0},{"$f":" Time!VJL$172","v":0},{"$f":" Time!VJM$172","v":0},{"$f":" Time!VJN$172","v":0},{"$f":" Time!VJO$172","v":0},{"$f":" Time!VJP$172","v":0},{"$f":" Time!VJQ$172","v":0},{"$f":" Time!VJR$172","v":0},{"$f":" Time!VJS$172","v":0},{"$f":" Time!VJT$172","v":0},{"$f":" Time!VJU$172","v":0},{"$f":" Time!VJV$172","v":0},{"$f":" Time!VJW$172","v":0},{"$f":" Time!VJX$172","v":0},{"$f":" Time!VJY$172","v":0},{"$f":" Time!VJZ$172","v":0},{"$f":" Time!VKA$172","v":0},{"$f":" Time!VKB$172","v":0},{"$f":" Time!VKC$172","v":0},{"$f":" Time!VKD$172","v":0},{"$f":" Time!VKE$172","v":0},{"$f":" Time!VKF$172","v":0},{"$f":" Time!VKG$172","v":0},{"$f":" Time!VKH$172","v":0},{"$f":" Time!VKI$172","v":0},{"$f":" Time!VKJ$172","v":0},{"$f":" Time!VKK$172","v":0},{"$f":" Time!VKL$172","v":0},{"$f":" Time!VKM$172","v":0},{"$f":" Time!VKN$172","v":0},{"$f":" Time!VKO$172","v":0},{"$f":" Time!VKP$172","v":0},{"$f":" Time!VKQ$172","v":0},{"$f":" Time!VKR$172","v":0},{"$f":" Time!VKS$172","v":0},{"$f":" Time!VKT$172","v":0},{"$f":" Time!VKU$172","v":0},{"$f":" Time!VKV$172","v":0},{"$f":" Time!VKW$172","v":0},{"$f":" Time!VKX$172","v":0},{"$f":" Time!VKY$172","v":0},{"$f":" Time!VKZ$172","v":0},{"$f":" Time!VLA$172","v":0},{"$f":" Time!VLB$172","v":0},{"$f":" Time!VLC$172","v":0},{"$f":" Time!VLD$172","v":0},{"$f":" Time!VLE$172","v":0},{"$f":" Time!VLF$172","v":0},{"$f":" Time!VLG$172","v":0},{"$f":" Time!VLH$172","v":0},{"$f":" Time!VLI$172","v":0},{"$f":" Time!VLJ$172","v":0},{"$f":" Time!VLK$172","v":0},{"$f":" Time!VLL$172","v":0},{"$f":" Time!VLM$172","v":0},{"$f":" Time!VLN$172","v":0},{"$f":" Time!VLO$172","v":0},{"$f":" Time!VLP$172","v":0},{"$f":" Time!VLQ$172","v":0},{"$f":" Time!VLR$172","v":0},{"$f":" Time!VLS$172","v":0},{"$f":" Time!VLT$172","v":0},{"$f":" Time!VLU$172","v":0},{"$f":" Time!VLV$172","v":0},{"$f":" Time!VLW$172","v":0},{"$f":" Time!VLX$172","v":0},{"$f":" Time!VLY$172","v":0},{"$f":" Time!VLZ$172","v":0},{"$f":" Time!VMA$172","v":0},{"$f":" Time!VMB$172","v":0},{"$f":" Time!VMC$172","v":0},{"$f":" Time!VMD$172","v":0},{"$f":" Time!VME$172","v":0},{"$f":" Time!VMF$172","v":0},{"$f":" Time!VMG$172","v":0},{"$f":" Time!VMH$172","v":0},{"$f":" Time!VMI$172","v":0},{"$f":" Time!VMJ$172","v":0},{"$f":" Time!VMK$172","v":0},{"$f":" Time!VML$172","v":0},{"$f":" Time!VMM$172","v":0},{"$f":" Time!VMN$172","v":0},{"$f":" Time!VMO$172","v":0},{"$f":" Time!VMP$172","v":0},{"$f":" Time!VMQ$172","v":0},{"$f":" Time!VMR$172","v":0},{"$f":" Time!VMS$172","v":0},{"$f":" Time!VMT$172","v":0},{"$f":" Time!VMU$172","v":0},{"$f":" Time!VMV$172","v":0},{"$f":" Time!VMW$172","v":0},{"$f":" Time!VMX$172","v":0},{"$f":" Time!VMY$172","v":0},{"$f":" Time!VMZ$172","v":0},{"$f":" Time!VNA$172","v":0},{"$f":" Time!VNB$172","v":0},{"$f":" Time!VNC$172","v":0},{"$f":" Time!VND$172","v":0},{"$f":" Time!VNE$172","v":0},{"$f":" Time!VNF$172","v":0},{"$f":" Time!VNG$172","v":0},{"$f":" Time!VNH$172","v":0},{"$f":" Time!VNI$172","v":0},{"$f":" Time!VNJ$172","v":0},{"$f":" Time!VNK$172","v":0},{"$f":" Time!VNL$172","v":0},{"$f":" Time!VNM$172","v":0},{"$f":" Time!VNN$172","v":0},{"$f":" Time!VNO$172","v":0},{"$f":" Time!VNP$172","v":0},{"$f":" Time!VNQ$172","v":0},{"$f":" Time!VNR$172","v":0},{"$f":" Time!VNS$172","v":0},{"$f":" Time!VNT$172","v":0},{"$f":" Time!VNU$172","v":0},{"$f":" Time!VNV$172","v":0},{"$f":" Time!VNW$172","v":0},{"$f":" Time!VNX$172","v":0},{"$f":" Time!VNY$172","v":0},{"$f":" Time!VNZ$172","v":0},{"$f":" Time!VOA$172","v":0},{"$f":" Time!VOB$172","v":0},{"$f":" Time!VOC$172","v":0},{"$f":" Time!VOD$172","v":0},{"$f":" Time!VOE$172","v":0},{"$f":" Time!VOF$172","v":0},{"$f":" Time!VOG$172","v":0},{"$f":" Time!VOH$172","v":0},{"$f":" Time!VOI$172","v":0},{"$f":" Time!VOJ$172","v":0},{"$f":" Time!VOK$172","v":0},{"$f":" Time!VOL$172","v":0},{"$f":" Time!VOM$172","v":0},{"$f":" Time!VON$172","v":0},{"$f":" Time!VOO$172","v":0},{"$f":" Time!VOP$172","v":0},{"$f":" Time!VOQ$172","v":0},{"$f":" Time!VOR$172","v":0},{"$f":" Time!VOS$172","v":0},{"$f":" Time!VOT$172","v":0},{"$f":" Time!VOU$172","v":0},{"$f":" Time!VOV$172","v":0},{"$f":" Time!VOW$172","v":0},{"$f":" Time!VOX$172","v":0},{"$f":" Time!VOY$172","v":0},{"$f":" Time!VOZ$172","v":0},{"$f":" Time!VPA$172","v":0},{"$f":" Time!VPB$172","v":0},{"$f":" Time!VPC$172","v":0},{"$f":" Time!VPD$172","v":0},{"$f":" Time!VPE$172","v":0},{"$f":" Time!VPF$172","v":0},{"$f":" Time!VPG$172","v":0},{"$f":" Time!VPH$172","v":0},{"$f":" Time!VPI$172","v":0},{"$f":" Time!VPJ$172","v":0},{"$f":" Time!VPK$172","v":0},{"$f":" Time!VPL$172","v":0},{"$f":" Time!VPM$172","v":0},{"$f":" Time!VPN$172","v":0},{"$f":" Time!VPO$172","v":0},{"$f":" Time!VPP$172","v":0},{"$f":" Time!VPQ$172","v":0},{"$f":" Time!VPR$172","v":0},{"$f":" Time!VPS$172","v":0},{"$f":" Time!VPT$172","v":0},{"$f":" Time!VPU$172","v":0},{"$f":" Time!VPV$172","v":0},{"$f":" Time!VPW$172","v":0},{"$f":" Time!VPX$172","v":0},{"$f":" Time!VPY$172","v":0},{"$f":" Time!VPZ$172","v":0},{"$f":" Time!VQA$172","v":0},{"$f":" Time!VQB$172","v":0},{"$f":" Time!VQC$172","v":0},{"$f":" Time!VQD$172","v":0},{"$f":" Time!VQE$172","v":0},{"$f":" Time!VQF$172","v":0},{"$f":" Time!VQG$172","v":0},{"$f":" Time!VQH$172","v":0},{"$f":" Time!VQI$172","v":0},{"$f":" Time!VQJ$172","v":0},{"$f":" Time!VQK$172","v":0},{"$f":" Time!VQL$172","v":0},{"$f":" Time!VQM$172","v":0},{"$f":" Time!VQN$172","v":0},{"$f":" Time!VQO$172","v":0},{"$f":" Time!VQP$172","v":0},{"$f":" Time!VQQ$172","v":0},{"$f":" Time!VQR$172","v":0},{"$f":" Time!VQS$172","v":0},{"$f":" Time!VQT$172","v":0},{"$f":" Time!VQU$172","v":0},{"$f":" Time!VQV$172","v":0},{"$f":" Time!VQW$172","v":0},{"$f":" Time!VQX$172","v":0},{"$f":" Time!VQY$172","v":0},{"$f":" Time!VQZ$172","v":0},{"$f":" Time!VRA$172","v":0},{"$f":" Time!VRB$172","v":0},{"$f":" Time!VRC$172","v":0},{"$f":" Time!VRD$172","v":0},{"$f":" Time!VRE$172","v":0},{"$f":" Time!VRF$172","v":0},{"$f":" Time!VRG$172","v":0},{"$f":" Time!VRH$172","v":0},{"$f":" Time!VRI$172","v":0},{"$f":" Time!VRJ$172","v":0},{"$f":" Time!VRK$172","v":0},{"$f":" Time!VRL$172","v":0},{"$f":" Time!VRM$172","v":0},{"$f":" Time!VRN$172","v":0},{"$f":" Time!VRO$172","v":0},{"$f":" Time!VRP$172","v":0},{"$f":" Time!VRQ$172","v":0},{"$f":" Time!VRR$172","v":0},{"$f":" Time!VRS$172","v":0},{"$f":" Time!VRT$172","v":0},{"$f":" Time!VRU$172","v":0},{"$f":" Time!VRV$172","v":0},{"$f":" Time!VRW$172","v":0},{"$f":" Time!VRX$172","v":0},{"$f":" Time!VRY$172","v":0},{"$f":" Time!VRZ$172","v":0},{"$f":" Time!VSA$172","v":0},{"$f":" Time!VSB$172","v":0},{"$f":" Time!VSC$172","v":0},{"$f":" Time!VSD$172","v":0},{"$f":" Time!VSE$172","v":0},{"$f":" Time!VSF$172","v":0},{"$f":" Time!VSG$172","v":0},{"$f":" Time!VSH$172","v":0},{"$f":" Time!VSI$172","v":0},{"$f":" Time!VSJ$172","v":0},{"$f":" Time!VSK$172","v":0},{"$f":" Time!VSL$172","v":0},{"$f":" Time!VSM$172","v":0},{"$f":" Time!VSN$172","v":0},{"$f":" Time!VSO$172","v":0},{"$f":" Time!VSP$172","v":0},{"$f":" Time!VSQ$172","v":0},{"$f":" Time!VSR$172","v":0},{"$f":" Time!VSS$172","v":0},{"$f":" Time!VST$172","v":0},{"$f":" Time!VSU$172","v":0},{"$f":" Time!VSV$172","v":0},{"$f":" Time!VSW$172","v":0},{"$f":" Time!VSX$172","v":0},{"$f":" Time!VSY$172","v":0},{"$f":" Time!VSZ$172","v":0},{"$f":" Time!VTA$172","v":0},{"$f":" Time!VTB$172","v":0},{"$f":" Time!VTC$172","v":0},{"$f":" Time!VTD$172","v":0},{"$f":" Time!VTE$172","v":0},{"$f":" Time!VTF$172","v":0},{"$f":" Time!VTG$172","v":0},{"$f":" Time!VTH$172","v":0},{"$f":" Time!VTI$172","v":0},{"$f":" Time!VTJ$172","v":0},{"$f":" Time!VTK$172","v":0},{"$f":" Time!VTL$172","v":0},{"$f":" Time!VTM$172","v":0},{"$f":" Time!VTN$172","v":0},{"$f":" Time!VTO$172","v":0},{"$f":" Time!VTP$172","v":0},{"$f":" Time!VTQ$172","v":0},{"$f":" Time!VTR$172","v":0},{"$f":" Time!VTS$172","v":0},{"$f":" Time!VTT$172","v":0},{"$f":" Time!VTU$172","v":0},{"$f":" Time!VTV$172","v":0},{"$f":" Time!VTW$172","v":0},{"$f":" Time!VTX$172","v":0},{"$f":" Time!VTY$172","v":0},{"$f":" Time!VTZ$172","v":0},{"$f":" Time!VUA$172","v":0},{"$f":" Time!VUB$172","v":0},{"$f":" Time!VUC$172","v":0},{"$f":" Time!VUD$172","v":0},{"$f":" Time!VUE$172","v":0},{"$f":" Time!VUF$172","v":0},{"$f":" Time!VUG$172","v":0},{"$f":" Time!VUH$172","v":0},{"$f":" Time!VUI$172","v":0},{"$f":" Time!VUJ$172","v":0},{"$f":" Time!VUK$172","v":0},{"$f":" Time!VUL$172","v":0},{"$f":" Time!VUM$172","v":0},{"$f":" Time!VUN$172","v":0},{"$f":" Time!VUO$172","v":0},{"$f":" Time!VUP$172","v":0},{"$f":" Time!VUQ$172","v":0},{"$f":" Time!VUR$172","v":0},{"$f":" Time!VUS$172","v":0},{"$f":" Time!VUT$172","v":0},{"$f":" Time!VUU$172","v":0},{"$f":" Time!VUV$172","v":0},{"$f":" Time!VUW$172","v":0},{"$f":" Time!VUX$172","v":0},{"$f":" Time!VUY$172","v":0},{"$f":" Time!VUZ$172","v":0},{"$f":" Time!VVA$172","v":0},{"$f":" Time!VVB$172","v":0},{"$f":" Time!VVC$172","v":0},{"$f":" Time!VVD$172","v":0},{"$f":" Time!VVE$172","v":0},{"$f":" Time!VVF$172","v":0},{"$f":" Time!VVG$172","v":0},{"$f":" Time!VVH$172","v":0},{"$f":" Time!VVI$172","v":0},{"$f":" Time!VVJ$172","v":0},{"$f":" Time!VVK$172","v":0},{"$f":" Time!VVL$172","v":0},{"$f":" Time!VVM$172","v":0},{"$f":" Time!VVN$172","v":0},{"$f":" Time!VVO$172","v":0},{"$f":" Time!VVP$172","v":0},{"$f":" Time!VVQ$172","v":0},{"$f":" Time!VVR$172","v":0},{"$f":" Time!VVS$172","v":0},{"$f":" Time!VVT$172","v":0},{"$f":" Time!VVU$172","v":0},{"$f":" Time!VVV$172","v":0},{"$f":" Time!VVW$172","v":0},{"$f":" Time!VVX$172","v":0},{"$f":" Time!VVY$172","v":0},{"$f":" Time!VVZ$172","v":0},{"$f":" Time!VWA$172","v":0},{"$f":" Time!VWB$172","v":0},{"$f":" Time!VWC$172","v":0},{"$f":" Time!VWD$172","v":0},{"$f":" Time!VWE$172","v":0},{"$f":" Time!VWF$172","v":0},{"$f":" Time!VWG$172","v":0},{"$f":" Time!VWH$172","v":0},{"$f":" Time!VWI$172","v":0},{"$f":" Time!VWJ$172","v":0},{"$f":" Time!VWK$172","v":0},{"$f":" Time!VWL$172","v":0},{"$f":" Time!VWM$172","v":0},{"$f":" Time!VWN$172","v":0},{"$f":" Time!VWO$172","v":0},{"$f":" Time!VWP$172","v":0},{"$f":" Time!VWQ$172","v":0},{"$f":" Time!VWR$172","v":0},{"$f":" Time!VWS$172","v":0},{"$f":" Time!VWT$172","v":0},{"$f":" Time!VWU$172","v":0},{"$f":" Time!VWV$172","v":0},{"$f":" Time!VWW$172","v":0},{"$f":" Time!VWX$172","v":0},{"$f":" Time!VWY$172","v":0},{"$f":" Time!VWZ$172","v":0},{"$f":" Time!VXA$172","v":0},{"$f":" Time!VXB$172","v":0},{"$f":" Time!VXC$172","v":0},{"$f":" Time!VXD$172","v":0},{"$f":" Time!VXE$172","v":0},{"$f":" Time!VXF$172","v":0},{"$f":" Time!VXG$172","v":0},{"$f":" Time!VXH$172","v":0},{"$f":" Time!VXI$172","v":0},{"$f":" Time!VXJ$172","v":0},{"$f":" Time!VXK$172","v":0},{"$f":" Time!VXL$172","v":0},{"$f":" Time!VXM$172","v":0},{"$f":" Time!VXN$172","v":0},{"$f":" Time!VXO$172","v":0},{"$f":" Time!VXP$172","v":0},{"$f":" Time!VXQ$172","v":0},{"$f":" Time!VXR$172","v":0},{"$f":" Time!VXS$172","v":0},{"$f":" Time!VXT$172","v":0},{"$f":" Time!VXU$172","v":0},{"$f":" Time!VXV$172","v":0},{"$f":" Time!VXW$172","v":0},{"$f":" Time!VXX$172","v":0},{"$f":" Time!VXY$172","v":0},{"$f":" Time!VXZ$172","v":0},{"$f":" Time!VYA$172","v":0},{"$f":" Time!VYB$172","v":0},{"$f":" Time!VYC$172","v":0},{"$f":" Time!VYD$172","v":0},{"$f":" Time!VYE$172","v":0},{"$f":" Time!VYF$172","v":0},{"$f":" Time!VYG$172","v":0},{"$f":" Time!VYH$172","v":0},{"$f":" Time!VYI$172","v":0},{"$f":" Time!VYJ$172","v":0},{"$f":" Time!VYK$172","v":0},{"$f":" Time!VYL$172","v":0},{"$f":" Time!VYM$172","v":0},{"$f":" Time!VYN$172","v":0},{"$f":" Time!VYO$172","v":0},{"$f":" Time!VYP$172","v":0},{"$f":" Time!VYQ$172","v":0},{"$f":" Time!VYR$172","v":0},{"$f":" Time!VYS$172","v":0},{"$f":" Time!VYT$172","v":0},{"$f":" Time!VYU$172","v":0},{"$f":" Time!VYV$172","v":0},{"$f":" Time!VYW$172","v":0},{"$f":" Time!VYX$172","v":0},{"$f":" Time!VYY$172","v":0},{"$f":" Time!VYZ$172","v":0},{"$f":" Time!VZA$172","v":0},{"$f":" Time!VZB$172","v":0},{"$f":" Time!VZC$172","v":0},{"$f":" Time!VZD$172","v":0},{"$f":" Time!VZE$172","v":0},{"$f":" Time!VZF$172","v":0},{"$f":" Time!VZG$172","v":0},{"$f":" Time!VZH$172","v":0},{"$f":" Time!VZI$172","v":0},{"$f":" Time!VZJ$172","v":0},{"$f":" Time!VZK$172","v":0},{"$f":" Time!VZL$172","v":0},{"$f":" Time!VZM$172","v":0},{"$f":" Time!VZN$172","v":0},{"$f":" Time!VZO$172","v":0},{"$f":" Time!VZP$172","v":0},{"$f":" Time!VZQ$172","v":0},{"$f":" Time!VZR$172","v":0},{"$f":" Time!VZS$172","v":0},{"$f":" Time!VZT$172","v":0},{"$f":" Time!VZU$172","v":0},{"$f":" Time!VZV$172","v":0},{"$f":" Time!VZW$172","v":0},{"$f":" Time!VZX$172","v":0},{"$f":" Time!VZY$172","v":0},{"$f":" Time!VZZ$172","v":0},{"$f":" Time!WAA$172","v":0},{"$f":" Time!WAB$172","v":0},{"$f":" Time!WAC$172","v":0},{"$f":" Time!WAD$172","v":0},{"$f":" Time!WAE$172","v":0},{"$f":" Time!WAF$172","v":0},{"$f":" Time!WAG$172","v":0},{"$f":" Time!WAH$172","v":0},{"$f":" Time!WAI$172","v":0},{"$f":" Time!WAJ$172","v":0},{"$f":" Time!WAK$172","v":0},{"$f":" Time!WAL$172","v":0},{"$f":" Time!WAM$172","v":0},{"$f":" Time!WAN$172","v":0},{"$f":" Time!WAO$172","v":0},{"$f":" Time!WAP$172","v":0},{"$f":" Time!WAQ$172","v":0},{"$f":" Time!WAR$172","v":0},{"$f":" Time!WAS$172","v":0},{"$f":" Time!WAT$172","v":0},{"$f":" Time!WAU$172","v":0},{"$f":" Time!WAV$172","v":0},{"$f":" Time!WAW$172","v":0},{"$f":" Time!WAX$172","v":0},{"$f":" Time!WAY$172","v":0},{"$f":" Time!WAZ$172","v":0},{"$f":" Time!WBA$172","v":0},{"$f":" Time!WBB$172","v":0},{"$f":" Time!WBC$172","v":0},{"$f":" Time!WBD$172","v":0},{"$f":" Time!WBE$172","v":0},{"$f":" Time!WBF$172","v":0},{"$f":" Time!WBG$172","v":0},{"$f":" Time!WBH$172","v":0},{"$f":" Time!WBI$172","v":0},{"$f":" Time!WBJ$172","v":0},{"$f":" Time!WBK$172","v":0},{"$f":" Time!WBL$172","v":0},{"$f":" Time!WBM$172","v":0},{"$f":" Time!WBN$172","v":0},{"$f":" Time!WBO$172","v":0},{"$f":" Time!WBP$172","v":0},{"$f":" Time!WBQ$172","v":0},{"$f":" Time!WBR$172","v":0},{"$f":" Time!WBS$172","v":0},{"$f":" Time!WBT$172","v":0},{"$f":" Time!WBU$172","v":0},{"$f":" Time!WBV$172","v":0},{"$f":" Time!WBW$172","v":0},{"$f":" Time!WBX$172","v":0},{"$f":" Time!WBY$172","v":0},{"$f":" Time!WBZ$172","v":0},{"$f":" Time!WCA$172","v":0},{"$f":" Time!WCB$172","v":0},{"$f":" Time!WCC$172","v":0},{"$f":" Time!WCD$172","v":0},{"$f":" Time!WCE$172","v":0},{"$f":" Time!WCF$172","v":0},{"$f":" Time!WCG$172","v":0},{"$f":" Time!WCH$172","v":0},{"$f":" Time!WCI$172","v":0},{"$f":" Time!WCJ$172","v":0},{"$f":" Time!WCK$172","v":0},{"$f":" Time!WCL$172","v":0},{"$f":" Time!WCM$172","v":0},{"$f":" Time!WCN$172","v":0},{"$f":" Time!WCO$172","v":0},{"$f":" Time!WCP$172","v":0},{"$f":" Time!WCQ$172","v":0},{"$f":" Time!WCR$172","v":0},{"$f":" Time!WCS$172","v":0},{"$f":" Time!WCT$172","v":0},{"$f":" Time!WCU$172","v":0},{"$f":" Time!WCV$172","v":0},{"$f":" Time!WCW$172","v":0},{"$f":" Time!WCX$172","v":0},{"$f":" Time!WCY$172","v":0},{"$f":" Time!WCZ$172","v":0},{"$f":" Time!WDA$172","v":0},{"$f":" Time!WDB$172","v":0},{"$f":" Time!WDC$172","v":0},{"$f":" Time!WDD$172","v":0},{"$f":" Time!WDE$172","v":0},{"$f":" Time!WDF$172","v":0},{"$f":" Time!WDG$172","v":0},{"$f":" Time!WDH$172","v":0},{"$f":" Time!WDI$172","v":0},{"$f":" Time!WDJ$172","v":0},{"$f":" Time!WDK$172","v":0},{"$f":" Time!WDL$172","v":0},{"$f":" Time!WDM$172","v":0},{"$f":" Time!WDN$172","v":0},{"$f":" Time!WDO$172","v":0},{"$f":" Time!WDP$172","v":0},{"$f":" Time!WDQ$172","v":0},{"$f":" Time!WDR$172","v":0},{"$f":" Time!WDS$172","v":0},{"$f":" Time!WDT$172","v":0},{"$f":" Time!WDU$172","v":0},{"$f":" Time!WDV$172","v":0},{"$f":" Time!WDW$172","v":0},{"$f":" Time!WDX$172","v":0},{"$f":" Time!WDY$172","v":0},{"$f":" Time!WDZ$172","v":0},{"$f":" Time!WEA$172","v":0},{"$f":" Time!WEB$172","v":0},{"$f":" Time!WEC$172","v":0},{"$f":" Time!WED$172","v":0},{"$f":" Time!WEE$172","v":0},{"$f":" Time!WEF$172","v":0},{"$f":" Time!WEG$172","v":0},{"$f":" Time!WEH$172","v":0},{"$f":" Time!WEI$172","v":0},{"$f":" Time!WEJ$172","v":0},{"$f":" Time!WEK$172","v":0},{"$f":" Time!WEL$172","v":0},{"$f":" Time!WEM$172","v":0},{"$f":" Time!WEN$172","v":0},{"$f":" Time!WEO$172","v":0},{"$f":" Time!WEP$172","v":0},{"$f":" Time!WEQ$172","v":0},{"$f":" Time!WER$172","v":0},{"$f":" Time!WES$172","v":0},{"$f":" Time!WET$172","v":0},{"$f":" Time!WEU$172","v":0},{"$f":" Time!WEV$172","v":0},{"$f":" Time!WEW$172","v":0},{"$f":" Time!WEX$172","v":0},{"$f":" Time!WEY$172","v":0},{"$f":" Time!WEZ$172","v":0},{"$f":" Time!WFA$172","v":0},{"$f":" Time!WFB$172","v":0},{"$f":" Time!WFC$172","v":0},{"$f":" Time!WFD$172","v":0},{"$f":" Time!WFE$172","v":0},{"$f":" Time!WFF$172","v":0},{"$f":" Time!WFG$172","v":0},{"$f":" Time!WFH$172","v":0},{"$f":" Time!WFI$172","v":0},{"$f":" Time!WFJ$172","v":0},{"$f":" Time!WFK$172","v":0},{"$f":" Time!WFL$172","v":0},{"$f":" Time!WFM$172","v":0},{"$f":" Time!WFN$172","v":0},{"$f":" Time!WFO$172","v":0},{"$f":" Time!WFP$172","v":0},{"$f":" Time!WFQ$172","v":0},{"$f":" Time!WFR$172","v":0},{"$f":" Time!WFS$172","v":0},{"$f":" Time!WFT$172","v":0},{"$f":" Time!WFU$172","v":0},{"$f":" Time!WFV$172","v":0},{"$f":" Time!WFW$172","v":0},{"$f":" Time!WFX$172","v":0},{"$f":" Time!WFY$172","v":0},{"$f":" Time!WFZ$172","v":0},{"$f":" Time!WGA$172","v":0},{"$f":" Time!WGB$172","v":0},{"$f":" Time!WGC$172","v":0},{"$f":" Time!WGD$172","v":0},{"$f":" Time!WGE$172","v":0},{"$f":" Time!WGF$172","v":0},{"$f":" Time!WGG$172","v":0},{"$f":" Time!WGH$172","v":0},{"$f":" Time!WGI$172","v":0},{"$f":" Time!WGJ$172","v":0},{"$f":" Time!WGK$172","v":0},{"$f":" Time!WGL$172","v":0},{"$f":" Time!WGM$172","v":0},{"$f":" Time!WGN$172","v":0},{"$f":" Time!WGO$172","v":0},{"$f":" Time!WGP$172","v":0},{"$f":" Time!WGQ$172","v":0},{"$f":" Time!WGR$172","v":0},{"$f":" Time!WGS$172","v":0},{"$f":" Time!WGT$172","v":0},{"$f":" Time!WGU$172","v":0},{"$f":" Time!WGV$172","v":0},{"$f":" Time!WGW$172","v":0},{"$f":" Time!WGX$172","v":0},{"$f":" Time!WGY$172","v":0},{"$f":" Time!WGZ$172","v":0},{"$f":" Time!WHA$172","v":0},{"$f":" Time!WHB$172","v":0},{"$f":" Time!WHC$172","v":0},{"$f":" Time!WHD$172","v":0},{"$f":" Time!WHE$172","v":0},{"$f":" Time!WHF$172","v":0},{"$f":" Time!WHG$172","v":0},{"$f":" Time!WHH$172","v":0},{"$f":" Time!WHI$172","v":0},{"$f":" Time!WHJ$172","v":0},{"$f":" Time!WHK$172","v":0},{"$f":" Time!WHL$172","v":0},{"$f":" Time!WHM$172","v":0},{"$f":" Time!WHN$172","v":0},{"$f":" Time!WHO$172","v":0},{"$f":" Time!WHP$172","v":0},{"$f":" Time!WHQ$172","v":0},{"$f":" Time!WHR$172","v":0},{"$f":" Time!WHS$172","v":0},{"$f":" Time!WHT$172","v":0},{"$f":" Time!WHU$172","v":0},{"$f":" Time!WHV$172","v":0},{"$f":" Time!WHW$172","v":0},{"$f":" Time!WHX$172","v":0},{"$f":" Time!WHY$172","v":0},{"$f":" Time!WHZ$172","v":0},{"$f":" Time!WIA$172","v":0},{"$f":" Time!WIB$172","v":0},{"$f":" Time!WIC$172","v":0},{"$f":" Time!WID$172","v":0},{"$f":" Time!WIE$172","v":0},{"$f":" Time!WIF$172","v":0},{"$f":" Time!WIG$172","v":0},{"$f":" Time!WIH$172","v":0},{"$f":" Time!WII$172","v":0},{"$f":" Time!WIJ$172","v":0},{"$f":" Time!WIK$172","v":0},{"$f":" Time!WIL$172","v":0},{"$f":" Time!WIM$172","v":0},{"$f":" Time!WIN$172","v":0},{"$f":" Time!WIO$172","v":0},{"$f":" Time!WIP$172","v":0},{"$f":" Time!WIQ$172","v":0},{"$f":" Time!WIR$172","v":0},{"$f":" Time!WIS$172","v":0},{"$f":" Time!WIT$172","v":0},{"$f":" Time!WIU$172","v":0},{"$f":" Time!WIV$172","v":0},{"$f":" Time!WIW$172","v":0},{"$f":" Time!WIX$172","v":0},{"$f":" Time!WIY$172","v":0},{"$f":" Time!WIZ$172","v":0},{"$f":" Time!WJA$172","v":0},{"$f":" Time!WJB$172","v":0},{"$f":" Time!WJC$172","v":0},{"$f":" Time!WJD$172","v":0},{"$f":" Time!WJE$172","v":0},{"$f":" Time!WJF$172","v":0},{"$f":" Time!WJG$172","v":0},{"$f":" Time!WJH$172","v":0},{"$f":" Time!WJI$172","v":0},{"$f":" Time!WJJ$172","v":0},{"$f":" Time!WJK$172","v":0},{"$f":" Time!WJL$172","v":0},{"$f":" Time!WJM$172","v":0},{"$f":" Time!WJN$172","v":0},{"$f":" Time!WJO$172","v":0},{"$f":" Time!WJP$172","v":0},{"$f":" Time!WJQ$172","v":0},{"$f":" Time!WJR$172","v":0},{"$f":" Time!WJS$172","v":0},{"$f":" Time!WJT$172","v":0},{"$f":" Time!WJU$172","v":0},{"$f":" Time!WJV$172","v":0},{"$f":" Time!WJW$172","v":0},{"$f":" Time!WJX$172","v":0},{"$f":" Time!WJY$172","v":0},{"$f":" Time!WJZ$172","v":0},{"$f":" Time!WKA$172","v":0},{"$f":" Time!WKB$172","v":0},{"$f":" Time!WKC$172","v":0},{"$f":" Time!WKD$172","v":0},{"$f":" Time!WKE$172","v":0},{"$f":" Time!WKF$172","v":0},{"$f":" Time!WKG$172","v":0},{"$f":" Time!WKH$172","v":0},{"$f":" Time!WKI$172","v":0},{"$f":" Time!WKJ$172","v":0},{"$f":" Time!WKK$172","v":0},{"$f":" Time!WKL$172","v":0},{"$f":" Time!WKM$172","v":0},{"$f":" Time!WKN$172","v":0},{"$f":" Time!WKO$172","v":0},{"$f":" Time!WKP$172","v":0},{"$f":" Time!WKQ$172","v":0},{"$f":" Time!WKR$172","v":0},{"$f":" Time!WKS$172","v":0},{"$f":" Time!WKT$172","v":0},{"$f":" Time!WKU$172","v":0},{"$f":" Time!WKV$172","v":0},{"$f":" Time!WKW$172","v":0},{"$f":" Time!WKX$172","v":0},{"$f":" Time!WKY$172","v":0},{"$f":" Time!WKZ$172","v":0},{"$f":" Time!WLA$172","v":0},{"$f":" Time!WLB$172","v":0},{"$f":" Time!WLC$172","v":0},{"$f":" Time!WLD$172","v":0},{"$f":" Time!WLE$172","v":0},{"$f":" Time!WLF$172","v":0},{"$f":" Time!WLG$172","v":0},{"$f":" Time!WLH$172","v":0},{"$f":" Time!WLI$172","v":0},{"$f":" Time!WLJ$172","v":0},{"$f":" Time!WLK$172","v":0},{"$f":" Time!WLL$172","v":0},{"$f":" Time!WLM$172","v":0},{"$f":" Time!WLN$172","v":0},{"$f":" Time!WLO$172","v":0},{"$f":" Time!WLP$172","v":0},{"$f":" Time!WLQ$172","v":0},{"$f":" Time!WLR$172","v":0},{"$f":" Time!WLS$172","v":0},{"$f":" Time!WLT$172","v":0},{"$f":" Time!WLU$172","v":0},{"$f":" Time!WLV$172","v":0},{"$f":" Time!WLW$172","v":0},{"$f":" Time!WLX$172","v":0},{"$f":" Time!WLY$172","v":0},{"$f":" Time!WLZ$172","v":0},{"$f":" Time!WMA$172","v":0},{"$f":" Time!WMB$172","v":0},{"$f":" Time!WMC$172","v":0},{"$f":" Time!WMD$172","v":0},{"$f":" Time!WME$172","v":0},{"$f":" Time!WMF$172","v":0},{"$f":" Time!WMG$172","v":0},{"$f":" Time!WMH$172","v":0},{"$f":" Time!WMI$172","v":0},{"$f":" Time!WMJ$172","v":0},{"$f":" Time!WMK$172","v":0},{"$f":" Time!WML$172","v":0},{"$f":" Time!WMM$172","v":0},{"$f":" Time!WMN$172","v":0},{"$f":" Time!WMO$172","v":0},{"$f":" Time!WMP$172","v":0},{"$f":" Time!WMQ$172","v":0},{"$f":" Time!WMR$172","v":0},{"$f":" Time!WMS$172","v":0},{"$f":" Time!WMT$172","v":0},{"$f":" Time!WMU$172","v":0},{"$f":" Time!WMV$172","v":0},{"$f":" Time!WMW$172","v":0},{"$f":" Time!WMX$172","v":0},{"$f":" Time!WMY$172","v":0},{"$f":" Time!WMZ$172","v":0},{"$f":" Time!WNA$172","v":0},{"$f":" Time!WNB$172","v":0},{"$f":" Time!WNC$172","v":0},{"$f":" Time!WND$172","v":0},{"$f":" Time!WNE$172","v":0},{"$f":" Time!WNF$172","v":0},{"$f":" Time!WNG$172","v":0},{"$f":" Time!WNH$172","v":0},{"$f":" Time!WNI$172","v":0},{"$f":" Time!WNJ$172","v":0},{"$f":" Time!WNK$172","v":0},{"$f":" Time!WNL$172","v":0},{"$f":" Time!WNM$172","v":0},{"$f":" Time!WNN$172","v":0},{"$f":" Time!WNO$172","v":0},{"$f":" Time!WNP$172","v":0},{"$f":" Time!WNQ$172","v":0},{"$f":" Time!WNR$172","v":0},{"$f":" Time!WNS$172","v":0},{"$f":" Time!WNT$172","v":0},{"$f":" Time!WNU$172","v":0},{"$f":" Time!WNV$172","v":0},{"$f":" Time!WNW$172","v":0},{"$f":" Time!WNX$172","v":0},{"$f":" Time!WNY$172","v":0},{"$f":" Time!WNZ$172","v":0},{"$f":" Time!WOA$172","v":0},{"$f":" Time!WOB$172","v":0},{"$f":" Time!WOC$172","v":0},{"$f":" Time!WOD$172","v":0},{"$f":" Time!WOE$172","v":0},{"$f":" Time!WOF$172","v":0},{"$f":" Time!WOG$172","v":0},{"$f":" Time!WOH$172","v":0},{"$f":" Time!WOI$172","v":0},{"$f":" Time!WOJ$172","v":0},{"$f":" Time!WOK$172","v":0},{"$f":" Time!WOL$172","v":0},{"$f":" Time!WOM$172","v":0},{"$f":" Time!WON$172","v":0},{"$f":" Time!WOO$172","v":0},{"$f":" Time!WOP$172","v":0},{"$f":" Time!WOQ$172","v":0},{"$f":" Time!WOR$172","v":0},{"$f":" Time!WOS$172","v":0},{"$f":" Time!WOT$172","v":0},{"$f":" Time!WOU$172","v":0},{"$f":" Time!WOV$172","v":0},{"$f":" Time!WOW$172","v":0},{"$f":" Time!WOX$172","v":0},{"$f":" Time!WOY$172","v":0},{"$f":" Time!WOZ$172","v":0},{"$f":" Time!WPA$172","v":0},{"$f":" Time!WPB$172","v":0},{"$f":" Time!WPC$172","v":0},{"$f":" Time!WPD$172","v":0},{"$f":" Time!WPE$172","v":0},{"$f":" Time!WPF$172","v":0},{"$f":" Time!WPG$172","v":0},{"$f":" Time!WPH$172","v":0},{"$f":" Time!WPI$172","v":0},{"$f":" Time!WPJ$172","v":0},{"$f":" Time!WPK$172","v":0},{"$f":" Time!WPL$172","v":0},{"$f":" Time!WPM$172","v":0},{"$f":" Time!WPN$172","v":0},{"$f":" Time!WPO$172","v":0},{"$f":" Time!WPP$172","v":0},{"$f":" Time!WPQ$172","v":0},{"$f":" Time!WPR$172","v":0},{"$f":" Time!WPS$172","v":0},{"$f":" Time!WPT$172","v":0},{"$f":" Time!WPU$172","v":0},{"$f":" Time!WPV$172","v":0},{"$f":" Time!WPW$172","v":0},{"$f":" Time!WPX$172","v":0},{"$f":" Time!WPY$172","v":0},{"$f":" Time!WPZ$172","v":0},{"$f":" Time!WQA$172","v":0},{"$f":" Time!WQB$172","v":0},{"$f":" Time!WQC$172","v":0},{"$f":" Time!WQD$172","v":0},{"$f":" Time!WQE$172","v":0},{"$f":" Time!WQF$172","v":0},{"$f":" Time!WQG$172","v":0},{"$f":" Time!WQH$172","v":0},{"$f":" Time!WQI$172","v":0},{"$f":" Time!WQJ$172","v":0},{"$f":" Time!WQK$172","v":0},{"$f":" Time!WQL$172","v":0},{"$f":" Time!WQM$172","v":0},{"$f":" Time!WQN$172","v":0},{"$f":" Time!WQO$172","v":0},{"$f":" Time!WQP$172","v":0},{"$f":" Time!WQQ$172","v":0},{"$f":" Time!WQR$172","v":0},{"$f":" Time!WQS$172","v":0},{"$f":" Time!WQT$172","v":0},{"$f":" Time!WQU$172","v":0},{"$f":" Time!WQV$172","v":0},{"$f":" Time!WQW$172","v":0},{"$f":" Time!WQX$172","v":0},{"$f":" Time!WQY$172","v":0},{"$f":" Time!WQZ$172","v":0},{"$f":" Time!WRA$172","v":0},{"$f":" Time!WRB$172","v":0},{"$f":" Time!WRC$172","v":0},{"$f":" Time!WRD$172","v":0},{"$f":" Time!WRE$172","v":0},{"$f":" Time!WRF$172","v":0},{"$f":" Time!WRG$172","v":0},{"$f":" Time!WRH$172","v":0},{"$f":" Time!WRI$172","v":0},{"$f":" Time!WRJ$172","v":0},{"$f":" Time!WRK$172","v":0},{"$f":" Time!WRL$172","v":0},{"$f":" Time!WRM$172","v":0},{"$f":" Time!WRN$172","v":0},{"$f":" Time!WRO$172","v":0},{"$f":" Time!WRP$172","v":0},{"$f":" Time!WRQ$172","v":0},{"$f":" Time!WRR$172","v":0},{"$f":" Time!WRS$172","v":0},{"$f":" Time!WRT$172","v":0},{"$f":" Time!WRU$172","v":0},{"$f":" Time!WRV$172","v":0},{"$f":" Time!WRW$172","v":0},{"$f":" Time!WRX$172","v":0},{"$f":" Time!WRY$172","v":0},{"$f":" Time!WRZ$172","v":0},{"$f":" Time!WSA$172","v":0},{"$f":" Time!WSB$172","v":0},{"$f":" Time!WSC$172","v":0},{"$f":" Time!WSD$172","v":0},{"$f":" Time!WSE$172","v":0},{"$f":" Time!WSF$172","v":0},{"$f":" Time!WSG$172","v":0},{"$f":" Time!WSH$172","v":0},{"$f":" Time!WSI$172","v":0},{"$f":" Time!WSJ$172","v":0},{"$f":" Time!WSK$172","v":0},{"$f":" Time!WSL$172","v":0},{"$f":" Time!WSM$172","v":0},{"$f":" Time!WSN$172","v":0},{"$f":" Time!WSO$172","v":0},{"$f":" Time!WSP$172","v":0},{"$f":" Time!WSQ$172","v":0},{"$f":" Time!WSR$172","v":0},{"$f":" Time!WSS$172","v":0},{"$f":" Time!WST$172","v":0},{"$f":" Time!WSU$172","v":0},{"$f":" Time!WSV$172","v":0},{"$f":" Time!WSW$172","v":0},{"$f":" Time!WSX$172","v":0},{"$f":" Time!WSY$172","v":0},{"$f":" Time!WSZ$172","v":0},{"$f":" Time!WTA$172","v":0},{"$f":" Time!WTB$172","v":0},{"$f":" Time!WTC$172","v":0},{"$f":" Time!WTD$172","v":0},{"$f":" Time!WTE$172","v":0},{"$f":" Time!WTF$172","v":0},{"$f":" Time!WTG$172","v":0},{"$f":" Time!WTH$172","v":0},{"$f":" Time!WTI$172","v":0},{"$f":" Time!WTJ$172","v":0},{"$f":" Time!WTK$172","v":0},{"$f":" Time!WTL$172","v":0},{"$f":" Time!WTM$172","v":0},{"$f":" Time!WTN$172","v":0},{"$f":" Time!WTO$172","v":0},{"$f":" Time!WTP$172","v":0},{"$f":" Time!WTQ$172","v":0},{"$f":" Time!WTR$172","v":0},{"$f":" Time!WTS$172","v":0},{"$f":" Time!WTT$172","v":0},{"$f":" Time!WTU$172","v":0},{"$f":" Time!WTV$172","v":0},{"$f":" Time!WTW$172","v":0},{"$f":" Time!WTX$172","v":0},{"$f":" Time!WTY$172","v":0},{"$f":" Time!WTZ$172","v":0},{"$f":" Time!WUA$172","v":0},{"$f":" Time!WUB$172","v":0},{"$f":" Time!WUC$172","v":0},{"$f":" Time!WUD$172","v":0},{"$f":" Time!WUE$172","v":0},{"$f":" Time!WUF$172","v":0},{"$f":" Time!WUG$172","v":0},{"$f":" Time!WUH$172","v":0},{"$f":" Time!WUI$172","v":0},{"$f":" Time!WUJ$172","v":0},{"$f":" Time!WUK$172","v":0},{"$f":" Time!WUL$172","v":0},{"$f":" Time!WUM$172","v":0},{"$f":" Time!WUN$172","v":0},{"$f":" Time!WUO$172","v":0},{"$f":" Time!WUP$172","v":0},{"$f":" Time!WUQ$172","v":0},{"$f":" Time!WUR$172","v":0},{"$f":" Time!WUS$172","v":0},{"$f":" Time!WUT$172","v":0},{"$f":" Time!WUU$172","v":0},{"$f":" Time!WUV$172","v":0},{"$f":" Time!WUW$172","v":0},{"$f":" Time!WUX$172","v":0},{"$f":" Time!WUY$172","v":0},{"$f":" Time!WUZ$172","v":0},{"$f":" Time!WVA$172","v":0},{"$f":" Time!WVB$172","v":0},{"$f":" Time!WVC$172","v":0},{"$f":" Time!WVD$172","v":0},{"$f":" Time!WVE$172","v":0},{"$f":" Time!WVF$172","v":0},{"$f":" Time!WVG$172","v":0},{"$f":" Time!WVH$172","v":0},{"$f":" Time!WVI$172","v":0},{"$f":" Time!WVJ$172","v":0},{"$f":" Time!WVK$172","v":0},{"$f":" Time!WVL$172","v":0},{"$f":" Time!WVM$172","v":0},{"$f":" Time!WVN$172","v":0},{"$f":" Time!WVO$172","v":0},{"$f":" Time!WVP$172","v":0},{"$f":" Time!WVQ$172","v":0},{"$f":" Time!WVR$172","v":0},{"$f":" Time!WVS$172","v":0},{"$f":" Time!WVT$172","v":0},{"$f":" Time!WVU$172","v":0},{"$f":" Time!WVV$172","v":0},{"$f":" Time!WVW$172","v":0},{"$f":" Time!WVX$172","v":0},{"$f":" Time!WVY$172","v":0},{"$f":" Time!WVZ$172","v":0},{"$f":" Time!WWA$172","v":0},{"$f":" Time!WWB$172","v":0},{"$f":" Time!WWC$172","v":0},{"$f":" Time!WWD$172","v":0},{"$f":" Time!WWE$172","v":0},{"$f":" Time!WWF$172","v":0},{"$f":" Time!WWG$172","v":0},{"$f":" Time!WWH$172","v":0},{"$f":" Time!WWI$172","v":0},{"$f":" Time!WWJ$172","v":0},{"$f":" Time!WWK$172","v":0},{"$f":" Time!WWL$172","v":0},{"$f":" Time!WWM$172","v":0},{"$f":" Time!WWN$172","v":0},{"$f":" Time!WWO$172","v":0},{"$f":" Time!WWP$172","v":0},{"$f":" Time!WWQ$172","v":0},{"$f":" Time!WWR$172","v":0},{"$f":" Time!WWS$172","v":0},{"$f":" Time!WWT$172","v":0},{"$f":" Time!WWU$172","v":0},{"$f":" Time!WWV$172","v":0},{"$f":" Time!WWW$172","v":0},{"$f":" Time!WWX$172","v":0},{"$f":" Time!WWY$172","v":0},{"$f":" Time!WWZ$172","v":0},{"$f":" Time!WXA$172","v":0},{"$f":" Time!WXB$172","v":0},{"$f":" Time!WXC$172","v":0},{"$f":" Time!WXD$172","v":0},{"$f":" Time!WXE$172","v":0},{"$f":" Time!WXF$172","v":0},{"$f":" Time!WXG$172","v":0},{"$f":" Time!WXH$172","v":0},{"$f":" Time!WXI$172","v":0},{"$f":" Time!WXJ$172","v":0},{"$f":" Time!WXK$172","v":0},{"$f":" Time!WXL$172","v":0},{"$f":" Time!WXM$172","v":0},{"$f":" Time!WXN$172","v":0},{"$f":" Time!WXO$172","v":0},{"$f":" Time!WXP$172","v":0},{"$f":" Time!WXQ$172","v":0},{"$f":" Time!WXR$172","v":0},{"$f":" Time!WXS$172","v":0},{"$f":" Time!WXT$172","v":0},{"$f":" Time!WXU$172","v":0},{"$f":" Time!WXV$172","v":0},{"$f":" Time!WXW$172","v":0},{"$f":" Time!WXX$172","v":0},{"$f":" Time!WXY$172","v":0},{"$f":" Time!WXZ$172","v":0},{"$f":" Time!WYA$172","v":0},{"$f":" Time!WYB$172","v":0},{"$f":" Time!WYC$172","v":0},{"$f":" Time!WYD$172","v":0},{"$f":" Time!WYE$172","v":0},{"$f":" Time!WYF$172","v":0},{"$f":" Time!WYG$172","v":0},{"$f":" Time!WYH$172","v":0},{"$f":" Time!WYI$172","v":0},{"$f":" Time!WYJ$172","v":0},{"$f":" Time!WYK$172","v":0},{"$f":" Time!WYL$172","v":0},{"$f":" Time!WYM$172","v":0},{"$f":" Time!WYN$172","v":0},{"$f":" Time!WYO$172","v":0},{"$f":" Time!WYP$172","v":0},{"$f":" Time!WYQ$172","v":0},{"$f":" Time!WYR$172","v":0},{"$f":" Time!WYS$172","v":0},{"$f":" Time!WYT$172","v":0},{"$f":" Time!WYU$172","v":0},{"$f":" Time!WYV$172","v":0},{"$f":" Time!WYW$172","v":0},{"$f":" Time!WYX$172","v":0},{"$f":" Time!WYY$172","v":0},{"$f":" Time!WYZ$172","v":0},{"$f":" Time!WZA$172","v":0},{"$f":" Time!WZB$172","v":0},{"$f":" Time!WZC$172","v":0},{"$f":" Time!WZD$172","v":0},{"$f":" Time!WZE$172","v":0},{"$f":" Time!WZF$172","v":0},{"$f":" Time!WZG$172","v":0},{"$f":" Time!WZH$172","v":0},{"$f":" Time!WZI$172","v":0},{"$f":" Time!WZJ$172","v":0},{"$f":" Time!WZK$172","v":0},{"$f":" Time!WZL$172","v":0},{"$f":" Time!WZM$172","v":0},{"$f":" Time!WZN$172","v":0},{"$f":" Time!WZO$172","v":0},{"$f":" Time!WZP$172","v":0},{"$f":" Time!WZQ$172","v":0},{"$f":" Time!WZR$172","v":0},{"$f":" Time!WZS$172","v":0},{"$f":" Time!WZT$172","v":0},{"$f":" Time!WZU$172","v":0},{"$f":" Time!WZV$172","v":0},{"$f":" Time!WZW$172","v":0},{"$f":" Time!WZX$172","v":0},{"$f":" Time!WZY$172","v":0},{"$f":" Time!WZZ$172","v":0},{"$f":" Time!XAA$172","v":0},{"$f":" Time!XAB$172","v":0},{"$f":" Time!XAC$172","v":0},{"$f":" Time!XAD$172","v":0},{"$f":" Time!XAE$172","v":0},{"$f":" Time!XAF$172","v":0},{"$f":" Time!XAG$172","v":0},{"$f":" Time!XAH$172","v":0},{"$f":" Time!XAI$172","v":0},{"$f":" Time!XAJ$172","v":0},{"$f":" Time!XAK$172","v":0},{"$f":" Time!XAL$172","v":0},{"$f":" Time!XAM$172","v":0},{"$f":" Time!XAN$172","v":0},{"$f":" Time!XAO$172","v":0},{"$f":" Time!XAP$172","v":0},{"$f":" Time!XAQ$172","v":0},{"$f":" Time!XAR$172","v":0},{"$f":" Time!XAS$172","v":0},{"$f":" Time!XAT$172","v":0},{"$f":" Time!XAU$172","v":0},{"$f":" Time!XAV$172","v":0},{"$f":" Time!XAW$172","v":0},{"$f":" Time!XAX$172","v":0},{"$f":" Time!XAY$172","v":0},{"$f":" Time!XAZ$172","v":0},{"$f":" Time!XBA$172","v":0},{"$f":" Time!XBB$172","v":0},{"$f":" Time!XBC$172","v":0},{"$f":" Time!XBD$172","v":0},{"$f":" Time!XBE$172","v":0},{"$f":" Time!XBF$172","v":0},{"$f":" Time!XBG$172","v":0},{"$f":" Time!XBH$172","v":0},{"$f":" Time!XBI$172","v":0},{"$f":" Time!XBJ$172","v":0},{"$f":" Time!XBK$172","v":0},{"$f":" Time!XBL$172","v":0},{"$f":" Time!XBM$172","v":0},{"$f":" Time!XBN$172","v":0},{"$f":" Time!XBO$172","v":0},{"$f":" Time!XBP$172","v":0},{"$f":" Time!XBQ$172","v":0},{"$f":" Time!XBR$172","v":0},{"$f":" Time!XBS$172","v":0},{"$f":" Time!XBT$172","v":0},{"$f":" Time!XBU$172","v":0},{"$f":" Time!XBV$172","v":0},{"$f":" Time!XBW$172","v":0},{"$f":" Time!XBX$172","v":0},{"$f":" Time!XBY$172","v":0},{"$f":" Time!XBZ$172","v":0},{"$f":" Time!XCA$172","v":0},{"$f":" Time!XCB$172","v":0},{"$f":" Time!XCC$172","v":0},{"$f":" Time!XCD$172","v":0},{"$f":" Time!XCE$172","v":0},{"$f":" Time!XCF$172","v":0},{"$f":" Time!XCG$172","v":0},{"$f":" Time!XCH$172","v":0},{"$f":" Time!XCI$172","v":0},{"$f":" Time!XCJ$172","v":0},{"$f":" Time!XCK$172","v":0},{"$f":" Time!XCL$172","v":0},{"$f":" Time!XCM$172","v":0},{"$f":" Time!XCN$172","v":0},{"$f":" Time!XCO$172","v":0},{"$f":" Time!XCP$172","v":0},{"$f":" Time!XCQ$172","v":0},{"$f":" Time!XCR$172","v":0},{"$f":" Time!XCS$172","v":0},{"$f":" Time!XCT$172","v":0},{"$f":" Time!XCU$172","v":0},{"$f":" Time!XCV$172","v":0},{"$f":" Time!XCW$172","v":0},{"$f":" Time!XCX$172","v":0},{"$f":" Time!XCY$172","v":0},{"$f":" Time!XCZ$172","v":0},{"$f":" Time!XDA$172","v":0},{"$f":" Time!XDB$172","v":0},{"$f":" Time!XDC$172","v":0},{"$f":" Time!XDD$172","v":0},{"$f":" Time!XDE$172","v":0},{"$f":" Time!XDF$172","v":0},{"$f":" Time!XDG$172","v":0},{"$f":" Time!XDH$172","v":0},{"$f":" Time!XDI$172","v":0},{"$f":" Time!XDJ$172","v":0},{"$f":" Time!XDK$172","v":0},{"$f":" Time!XDL$172","v":0},{"$f":" Time!XDM$172","v":0},{"$f":" Time!XDN$172","v":0},{"$f":" Time!XDO$172","v":0},{"$f":" Time!XDP$172","v":0},{"$f":" Time!XDQ$172","v":0},{"$f":" Time!XDR$172","v":0},{"$f":" Time!XDS$172","v":0},{"$f":" Time!XDT$172","v":0},{"$f":" Time!XDU$172","v":0},{"$f":" Time!XDV$172","v":0},{"$f":" Time!XDW$172","v":0},{"$f":" Time!XDX$172","v":0},{"$f":" Time!XDY$172","v":0},{"$f":" Time!XDZ$172","v":0},{"$f":" Time!XEA$172","v":0},{"$f":" Time!XEB$172","v":0},{"$f":" Time!XEC$172","v":0},{"$f":" Time!XED$172","v":0},{"$f":" Time!XEE$172","v":0},{"$f":" Time!XEF$172","v":0},{"$f":" Time!XEG$172","v":0},{"$f":" Time!XEH$172","v":0},{"$f":" Time!XEI$172","v":0},{"$f":" Time!XEJ$172","v":0},{"$f":" Time!XEK$172","v":0},{"$f":" Time!XEL$172","v":0},{"$f":" Time!XEM$172","v":0},{"$f":" Time!XEN$172","v":0},{"$f":" Time!XEO$172","v":0},{"$f":" Time!XEP$172","v":0},{"$f":" Time!XEQ$172","v":0},{"$f":" Time!XER$172","v":0},{"$f":" Time!XES$172","v":0},{"$f":" Time!XET$172","v":0},{"$f":" Time!XEU$172","v":0},{"$f":" Time!XEV$172","v":0},{"$f":" Time!XEW$172","v":0},{"$f":" Time!XEX$172","v":0},{"$f":" Time!XEY$172","v":0},{"$f":" Time!XEZ$172","v":0},{"$f":" Time!XFA$172","v":0},{"$f":" Time!XFB$172","v":0},{"$f":" Time!XFC$172","v":0},{"$f":" Time!XFD$172","v":0}]
[null,null,null,null,"DSRA sufficiently funded check",{"$f":" IF(SUM(J86:GJ86) > 0, 1, 0)","v":0},"check",{"$f":" SUM( J86:GJ86 )","v":0},null,{"$f":" IF((J84 - J83) > CHK_TOL, 1, 0) * J85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF((AK84 - AK83) > CHK_TOL, 1, 0) * AK85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF((CW84 - CW83) > CHK_TOL, 1, 0) * CW85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF((FI84 - FI83) > CHK_TOL, 1, 0) * FI85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["END"]

{"sheet":"Equity","index":15,"n_rows":104,"n_cols":192,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Equity - Seasonal - Leverage Method"}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Check!$F$9","v":4},"Error chks",null,null,{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,{"$f":" Time!E$66","v":"Timeline label"},{"$f":" Output!J2","v":55},"Track chgs",null,null,{"$f":" Time!J$66","v":"Pre-fcst"},{"$f":" Time!K$66","v":"Pre-fcst"},{"$f":" Time!L$66","v":"Fin Close"},{"$f":" Time!M$66","v":"Construction"},{"$f":" Time!N$66","v":"Construction"},{"$f":" Time!O$66","v":"Construction"},{"$f":" Time!P$66","v":"Construction"},{"$f":" Time!Q$66","v":"Operations"},{"$f":" Time!R$66","v":"Operations"},{"$f":" Time!S$66","v":"Operations"},{"$f":" Time!T$66","v":"Operations"},{"$f":" Time!U$66","v":"Operations"},{"$f":" Time!V$66","v":"Operations"},{"$f":" Time!W$66","v":"Operations"},{"$f":" Time!X$66","v":"Operations"},{"$f":" Time!Y$66","v":"Operations"},{"$f":" Time!Z$66","v":"Operations"},{"$f":" Time!AA$66","v":"Operations"},{"$f":" Time!AB$66","v":"Operations"},{"$f":" Time!AC$66","v":"Operations"},{"$f":" Time!AD$66","v":"Operations"},{"$f":" Time!AE$66","v":"Operations"},{"$f":" Time!AF$66","v":"Operations"},{"$f":" Time!AG$66","v":"Operations"},{"$f":" Time!AH$66","v":"Operations"},{"$f":" Time!AI$66","v":"Operations"},{"$f":" Time!AJ$66","v":"Operations"},{"$f":" Time!AK$66","v":"Operations"},{"$f":" Time!AL$66","v":"Operations"},{"$f":" Time!AM$66","v":"Operations"},{"$f":" Time!AN$66","v":"Operations"},{"$f":" Time!AO$66","v":"Operations"},{"$f":" Time!AP$66","v":"Operations"},{"$f":" Time!AQ$66","v":"Operations"},{"$f":" Time!AR$66","v":"Operations"},{"$f":" Time!AS$66","v":"Operations"},{"$f":" Time!AT$66","v":"Operations"},{"$f":" Time!AU$66","v":"Operations"},{"$f":" Time!AV$66","v":"Operations"},{"$f":" Time!AW$66","v":"Operations"},{"$f":" Time!AX$66","v":"Operations"},{"$f":" Time!AY$66","v":"Operations"},{"$f":" Time!AZ$66","v":"Operations"},{"$f":" Time!BA$66","v":"Operations"},{"$f":" Time!BB$66","v":"Operations"},{"$f":" Time!BC$66","v":"Operations"},{"$f":" Time!BD$66","v":"Operations"},{"$f":" Time!BE$66","v":"Post ops"},{"$f":" Time!BF$66","v":"Post ops"},{"$f":" Time!BG$66","v":"Post ops"},{"$f":" Time!BH$66","v":"Post ops"},{"$f":" Time!BI$66","v":"Post ops"},{"$f":" Time!BJ$66","v":"Post ops"},{"$f":" Time!BK$66","v":"Post ops"},{"$f":" Time!BL$66","v":"Post ops"},{"$f":" Time!BM$66","v":"Post ops"},{"$f":" Time!BN$66","v":"Post ops"},{"$f":" Time!BO$66","v":"Post ops"},{"$f":" Time!BP$66","v":"Post ops"},{"$f":" Time!BQ$66","v":"Post ops"},{"$f":" Time!BR$66","v":"Post ops"},{"$f":" Time!BS$66","v":"Post ops"},{"$f":" Time!BT$66","v":"Post ops"},{"$f":" Time!BU$66","v":"Post ops"},{"$f":" Time!BV$66","v":"Post ops"},{"$f":" Time!BW$66","v":"Post ops"},{"$f":" Time!BX$66","v":"Post ops"},{"$f":" Time!BY$66","v":"Post ops"},{"$f":" Time!BZ$66","v":"Post ops"},{"$f":" Time!CA$66","v":"Post ops"},{"$f":" Time!CB$66","v":"Post ops"},{"$f":" Time!CC$66","v":"Post ops"},{"$f":" Time!CD$66","v":"Post ops"},{"$f":" Time!CE$66","v":"Post ops"},{"$f":" Time!CF$66","v":"Post ops"},{"$f":" Time!CG$66","v":"Post ops"},{"$f":" Time!CH$66","v":"Post ops"},{"$f":" Time!CI$66","v":"Post ops"},{"$f":" Time!CJ$66","v":"Post ops"},{"$f":" Time!CK$66","v":"Post ops"},{"$f":" Time!CL$66","v":"Post ops"},{"$f":" Time!CM$66","v":"Post ops"},{"$f":" Time!CN$66","v":"Post ops"},{"$f":" Time!CO$66","v":"Post ops"},{"$f":" Time!CP$66","v":"Post ops"},{"$f":" Time!CQ$66","v":"Post ops"},{"$f":" Time!CR$66","v":"Post ops"},{"$f":" Time!CS$66","v":"Post ops"},{"$f":" Time!CT$66","v":"Post ops"},{"$f":" Time!CU$66","v":"Post ops"},{"$f":" Time!CV$66","v":"Post ops"},{"$f":" Time!CW$66","v":"Post ops"},{"$f":" Time!CX$66","v":"Post ops"},{"$f":" Time!CY$66","v":"Post ops"},{"$f":" Time!CZ$66","v":"Post ops"},{"$f":" Time!DA$66","v":"Post ops"},{"$f":" Time!DB$66","v":"Post ops"},{"$f":" Time!DC$66","v":"Post ops"},{"$f":" Time!DD$66","v":"Post ops"},{"$f":" Time!DE$66","v":"Post ops"},{"$f":" Time!DF$66","v":"Post ops"},{"$f":" Time!DG$66","v":"Post ops"},{"$f":" Time!DH$66","v":"Post ops"},{"$f":" Time!DI$66","v":"Post ops"},{"$f":" Time!DJ$66","v":"Post ops"},{"$f":" Time!DK$66","v":"Post ops"},{"$f":" Time!DL$66","v":"Post ops"},{"$f":" Time!DM$66","v":"Post ops"},{"$f":" Time!DN$66","v":"Post ops"},{"$f":" Time!DO$66","v":"Post ops"},{"$f":" Time!DP$66","v":"Post ops"},{"$f":" Time!DQ$66","v":"Post ops"},{"$f":" Time!DR$66","v":"Post ops"},{"$f":" Time!DS$66","v":"Post ops"},{"$f":" Time!DT$66","v":"Post ops"},{"$f":" Time!DU$66","v":"Post ops"},{"$f":" Time!DV$66","v":"Post ops"},{"$f":" Time!DW$66","v":"Post ops"},{"$f":" Time!DX$66","v":"Post ops"},{"$f":" Time!DY$66","v":"Post ops"},{"$f":" Time!DZ$66","v":"Post ops"},{"$f":" Time!EA$66","v":"Post ops"},{"$f":" Time!EB$66","v":"Post ops"},{"$f":" Time!EC$66","v":"Post ops"},{"$f":" Time!ED$66","v":"Post ops"},{"$f":" Time!EE$66","v":"Post ops"},{"$f":" Time!EF$66","v":"Post ops"},{"$f":" Time!EG$66","v":"Post ops"},{"$f":" Time!EH$66","v":"Post ops"},{"$f":" Time!EI$66","v":"Post ops"},{"$f":" Time!EJ$66","v":"Post ops"},{"$f":" Time!EK$66","v":"Post ops"},{"$f":" Time!EL$66","v":"Post ops"},{"$f":" Time!EM$66","v":"Post ops"},{"$f":" Time!EN$66","v":"Post ops"},{"$f":" Time!EO$66","v":"Post ops"},{"$f":" Time!EP$66","v":"Post ops"},{"$f":" Time!EQ$66","v":"Post ops"},{"$f":" Time!ER$66","v":"Post ops"},{"$f":" Time!ES$66","v":"Post ops"},{"$f":" Time!ET$66","v":"Post ops"},{"$f":" Time!EU$66","v":"Post ops"},{"$f":" Time!EV$66","v":"Post ops"},{"$f":" Time!EW$66","v":"Post ops"},{"$f":" Time!EX$66","v":"Post ops"},{"$f":" Time!EY$66","v":"Post ops"},{"$f":" Time!EZ$66","v":"Post ops"},{"$f":" Time!FA$66","v":"Post ops"},{"$f":" Time!FB$66","v":"Post ops"},{"$f":" Time!FC$66","v":"Post ops"},{"$f":" Time!FD$66","v":"Post ops"},{"$f":" Time!FE$66","v":"Post ops"},{"$f":" Time!FF$66","v":"Post ops"},{"$f":" Time!FG$66","v":"Post ops"},{"$f":" Time!FH$66","v":"Post ops"},{"$f":" Time!FI$66","v":"Post ops"},{"$f":" Time!FJ$66","v":"Post ops"},{"$f":" Time!FK$66","v":"Post ops"},{"$f":" Time!FL$66","v":"Post ops"},{"$f":" Time!FM$66","v":"Post ops"},{"$f":" Time!FN$66","v":"Post ops"},{"$f":" Time!FO$66","v":"Post ops"},{"$f":" Time!FP$66","v":"Post ops"},{"$f":" Time!FQ$66","v":"Post ops"},{"$f":" Time!FR$66","v":"Post ops"},{"$f":" Time!FS$66","v":"Post ops"},{"$f":" Time!FT$66","v":"Post ops"},{"$f":" Time!FU$66","v":"Post ops"},{"$f":" Time!FV$66","v":"Post ops"},{"$f":" Time!FW$66","v":"Post ops"},{"$f":" Time!FX$66","v":"Post ops"},{"$f":" Time!FY$66","v":"Post ops"},{"$f":" Time!FZ$66","v":"Post ops"},{"$f":" Time!GA$66","v":"Post ops"},{"$f":" Time!GB$66","v":"Post ops"},{"$f":" Time!GC$66","v":"Post ops"},{"$f":" Time!GD$66","v":"Post ops"},{"$f":" Time!GE$66","v":"Post ops"},{"$f":" Time!GF$66","v":"Post ops"},{"$f":" Time!GG$66","v":"Post ops"},{"$f":" Time!GH$66","v":"Post ops"},{"$f":" Time!GI$66","v":"Post ops"},{"$f":" Time!GJ$66","v":"Post ops"}]
[null,null,null,null,{"$f":" Time!E$39","v":"Financial year"},{"$f":" Check!$F$28","v":0},"Alerts",null,null,{"$f":" Time!J$39","v":2021},{"$f":" Time!K$39","v":2021},{"$f":" Time!L$39","v":2022},{"$f":" Time!M$39","v":2022},{"$f":" Time!N$39","v":2023},{"$f":" Time!O$39","v":2023},{"$f":" Time!P$39","v":2024},{"$f":" Time!Q$39","v":2024},{"$f":" Time!R$39","v":2025},{"$f":" Time!S$39","v":2025},{"$f":" Time!T$39","v":2026},{"$f":" Time!U$39","v":2026},{"$f":" Time!V$39","v":2027},{"$f":" Time!W$39","v":2027},{"$f":" Time!X$39","v":2028},{"$f":" Time!Y$39","v":2028},{"$f":" Time!Z$39","v":2029},{"$f":" Time!AA$39","v":2029},{"$f":" Time!AB$39","v":2030},{"$f":" Time!AC$39","v":2030},{"$f":" Time!AD$39","v":2031},{"$f":" Time!AE$39","v":2031},{"$f":" Time!AF$39","v":2032},{"$f":" Time!AG$39","v":2032},{"$f":" Time!AH$39","v":2033},{"$f":" Time!AI$39","v":2033},{"$f":" Time!AJ$39","v":2034},{"$f":" Time!AK$39","v":2034},{"$f":" Time!AL$39","v":2035},{"$f":" Time!AM$39","v":2035},{"$f":" Time!AN$39","v":2036},{"$f":" Time!AO$39","v":2036},{"$f":" Time!AP$39","v":2037},{"$f":" Time!AQ$39","v":2037},{"$f":" Time!AR$39","v":2038},{"$f":" Time!AS$39","v":2038},{"$f":" Time!AT$39","v":2039},{"$f":" Time!AU$39","v":2039},{"$f":" Time!AV$39","v":2040},{"$f":" Time!AW$39","v":2040},{"$f":" Time!AX$39","v":2041},{"$f":" Time!AY$39","v":2041},{"$f":" Time!AZ$39","v":2042},{"$f":" Time!BA$39","v":2042},{"$f":" Time!BB$39","v":2043},{"$f":" Time!BC$39","v":2043},{"$f":" Time!BD$39","v":2044},{"$f":" Time!BE$39","v":2044},{"$f":" Time!BF$39","v":2045},{"$f":" Time!BG$39","v":2045},{"$f":" Time!BH$39","v":2046},{"$f":" Time!BI$39","v":2046},{"$f":" Time!BJ$39","v":2047},{"$f":" Time!BK$39","v":2047},{"$f":" Time!BL$39","v":2048},{"$f":" Time!BM$39","v":2048},{"$f":" Time!BN$39","v":2049},{"$f":" Time!BO$39","v":2049},{"$f":" Time!BP$39","v":2050},{"$f":" Time!BQ$39","v":2050},{"$f":" Time!BR$39","v":2051},{"$f":" Time!BS$39","v":2051},{"$f":" Time!BT$39","v":2052},{"$f":" Time!BU$39","v":2052},{"$f":" Time!BV$39","v":2053},{"$f":" Time!BW$39","v":2053},{"$f":" Time!BX$39","v":2054},{"$f":" Time!BY$39","v":2054},{"$f":" Time!BZ$39","v":2055},{"$f":" Time!CA$39","v":2055},{"$f":" Time!CB$39","v":2056},{"$f":" Time!CC$39","v":2056},{"$f":" Time!CD$39","v":2057},{"$f":" Time!CE$39","v":2057},{"$f":" Time!CF$39","v":2058},{"$f":" Time!CG$39","v":2058},{"$f":" Time!CH$39","v":2059},{"$f":" Time!CI$39","v":2059},{"$f":" Time!CJ$39","v":2060},{"$f":" Time!CK$39","v":2060},{"$f":" Time!CL$39","v":2061},{"$f":" Time!CM$39","v":2061},{"$f":" Time!CN$39","v":2062},{"$f":" Time!CO$39","v":2062},{"$f":" Time!CP$39","v":2063},{"$f":" Time!CQ$39","v":2063},{"$f":" Time!CR$39","v":2064},{"$f":" Time!CS$39","v":2064},{"$f":" Time!CT$39","v":2065},{"$f":" Time!CU$39","v":2065},{"$f":" Time!CV$39","v":2066},{"$f":" Time!CW$39","v":2066},{"$f":" Time!CX$39","v":2067},{"$f":" Time!CY$39","v":2067},{"$f":" Time!CZ$39","v":2068},{"$f":" Time!DA$39","v":2068},{"$f":" Time!DB$39","v":2069},{"$f":" Time!DC$39","v":2069},{"$f":" Time!DD$39","v":2070},{"$f":" Time!DE$39","v":2070},{"$f":" Time!DF$39","v":2071},{"$f":" Time!DG$39","v":2071},{"$f":" Time!DH$39","v":2072},{"$f":" Time!DI$39","v":2072},{"$f":" Time!DJ$39","v":2073},{"$f":" Time!DK$39","v":2073},{"$f":" Time!DL$39","v":2074},{"$f":" Time!DM$39","v":2074},{"$f":" Time!DN$39","v":2075},{"$f":" Time!DO$39","v":2075},{"$f":" Time!DP$39","v":2076},{"$f":" Time!DQ$39","v":2076},{"$f":" Time!DR$39","v":2077},{"$f":" Time!DS$39","v":2077},{"$f":" Time!DT$39","v":2078},{"$f":" Time!DU$39","v":2078},{"$f":" Time!DV$39","v":2079},{"$f":" Time!DW$39","v":2079},{"$f":" Time!DX$39","v":2080},{"$f":" Time!DY$39","v":2080},{"$f":" Time!DZ$39","v":2081},{"$f":" Time!EA$39","v":2081},{"$f":" Time!EB$39","v":2082},{"$f":" Time!EC$39","v":2082},{"$f":" Time!ED$39","v":2083},{"$f":" Time!EE$39","v":2083},{"$f":" Time!EF$39","v":2084},{"$f":" Time!EG$39","v":2084},{"$f":" Time!EH$39","v":2085},{"$f":" Time!EI$39","v":2085},{"$f":" Time!EJ$39","v":2086},{"$f":" Time!EK$39","v":2086},{"$f":" Time!EL$39","v":2087},{"$f":" Time!EM$39","v":2087},{"$f":" Time!EN$39","v":2088},{"$f":" Time!EO$39","v":2088},{"$f":" Time!EP$39","v":2089},{"$f":" Time!EQ$39","v":2089},{"$f":" Time!ER$39","v":2090},{"$f":" Time!ES$39","v":2090},{"$f":" Time!ET$39","v":2091},{"$f":" Time!EU$39","v":2091},{"$f":" Time!EV$39","v":2092},{"$f":" Time!EW$39","v":2092},{"$f":" Time!EX$39","v":2093},{"$f":" Time!EY$39","v":2093},{"$f":" Time!EZ$39","v":2094},{"$f":" Time!FA$39","v":2094},{"$f":" Time!FB$39","v":2095},{"$f":" Time!FC$39","v":2095},{"$f":" Time!FD$39","v":2096},{"$f":" Time!FE$39","v":2096},{"$f":" Time!FF$39","v":2097},{"$f":" Time!FG$39","v":2097},{"$f":" Time!FH$39","v":2098},{"$f":" Time!FI$39","v":2098},{"$f":" Time!FJ$39","v":2099},{"$f":" Time!FK$39","v":2099},{"$f":" Time!FL$39","v":2100},{"$f":" Time!FM$39","v":2100},{"$f":" Time!FN$39","v":2101},{"$f":" Time!FO$39","v":2101},{"$f":" Time!FP$39","v":2102},{"$f":" Time!FQ$39","v":2102},{"$f":" Time!FR$39","v":2103},{"$f":" Time!FS$39","v":2103},{"$f":" Time!FT$39","v":2104},{"$f":" Time!FU$39","v":2104},{"$f":" Time!FV$39","v":2105},{"$f":" Time!FW$39","v":2105},{"$f":" Time!FX$39","v":2106},{"$f":" Time!FY$39","v":2106},{"$f":" Time!FZ$39","v":2107},{"$f":" Time!GA$39","v":2107},{"$f":" Time!GB$39","v":2108},{"$f":" Time!GC$39","v":2108},{"$f":" Time!GD$39","v":2109},{"$f":" Time!GE$39","v":2109},{"$f":" Time!GF$39","v":2110},{"$f":" Time!GG$39","v":2110},{"$f":" Time!GH$39","v":2111},{"$f":" Time!GI$39","v":2111},{"$f":" Time!GJ$39","v":2112}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48},{"$f":" Time!BF$10","v":49},{"$f":" Time!BG$10","v":50},{"$f":" Time!BH$10","v":51},{"$f":" Time!BI$10","v":52},{"$f":" Time!BJ$10","v":53},{"$f":" Time!BK$10","v":54},{"$f":" Time!BL$10","v":55},{"$f":" Time!BM$10","v":56},{"$f":" Time!BN$10","v":57},{"$f":" Time!BO$10","v":58},{"$f":" Time!BP$10","v":59},{"$f":" Time!BQ$10","v":60},{"$f":" Time!BR$10","v":61},{"$f":" Time!BS$10","v":62},{"$f":" Time!BT$10","v":63},{"$f":" Time!BU$10","v":64},{"$f":" Time!BV$10","v":65},{"$f":" Time!BW$10","v":66},{"$f":" Time!BX$10","v":67},{"$f":" Time!BY$10","v":68},{"$f":" Time!BZ$10","v":69},{"$f":" Time!CA$10","v":70},{"$f":" Time!CB$10","v":71},{"$f":" Time!CC$10","v":72},{"$f":" Time!CD$10","v":73},{"$f":" Time!CE$10","v":74},{"$f":" Time!CF$10","v":75},{"$f":" Time!CG$10","v":76},{"$f":" Time!CH$10","v":77},{"$f":" Time!CI$10","v":78},{"$f":" Time!CJ$10","v":79},{"$f":" Time!CK$10","v":80},{"$f":" Time!CL$10","v":81},{"$f":" Time!CM$10","v":82},{"$f":" Time!CN$10","v":83},{"$f":" Time!CO$10","v":84},{"$f":" Time!CP$10","v":85},{"$f":" Time!CQ$10","v":86},{"$f":" Time!CR$10","v":87},{"$f":" Time!CS$10","v":88},{"$f":" Time!CT$10","v":89},{"$f":" Time!CU$10","v":90},{"$f":" Time!CV$10","v":91},{"$f":" Time!CW$10","v":92},{"$f":" Time!CX$10","v":93},{"$f":" Time!CY$10","v":94},{"$f":" Time!CZ$10","v":95},{"$f":" Time!DA$10","v":96},{"$f":" Time!DB$10","v":97},{"$f":" Time!DC$10","v":98},{"$f":" Time!DD$10","v":99},{"$f":" Time!DE$10","v":100},{"$f":" Time!DF$10","v":101},{"$f":" Time!DG$10","v":102},{"$f":" Time!DH$10","v":103},{"$f":" Time!DI$10","v":104},{"$f":" Time!DJ$10","v":105},{"$f":" Time!DK$10","v":106},{"$f":" Time!DL$10","v":107},{"$f":" Time!DM$10","v":108},{"$f":" Time!DN$10","v":109},{"$f":" Time!DO$10","v":110},{"$f":" Time!DP$10","v":111},{"$f":" Time!DQ$10","v":112},{"$f":" Time!DR$10","v":113},{"$f":" Time!DS$10","v":114},{"$f":" Time!DT$10","v":115},{"$f":" Time!DU$10","v":116},{"$f":" Time!DV$10","v":117},{"$f":" Time!DW$10","v":118},{"$f":" Time!DX$10","v":119},{"$f":" Time!DY$10","v":120},{"$f":" Time!DZ$10","v":121},{"$f":" Time!EA$10","v":122},{"$f":" Time!EB$10","v":123},{"$f":" Time!EC$10","v":124},{"$f":" Time!ED$10","v":125},{"$f":" Time!EE$10","v":126},{"$f":" Time!EF$10","v":127},{"$f":" Time!EG$10","v":128},{"$f":" Time!EH$10","v":129},{"$f":" Time!EI$10","v":130},{"$f":" Time!EJ$10","v":131},{"$f":" Time!EK$10","v":132},{"$f":" Time!EL$10","v":133},{"$f":" Time!EM$10","v":134},{"$f":" Time!EN$10","v":135},{"$f":" Time!EO$10","v":136},{"$f":" Time!EP$10","v":137},{"$f":" Time!EQ$10","v":138},{"$f":" Time!ER$10","v":139},{"$f":" Time!ES$10","v":140},{"$f":" Time!ET$10","v":141},{"$f":" Time!EU$10","v":142},{"$f":" Time!EV$10","v":143},{"$f":" Time!EW$10","v":144},{"$f":" Time!EX$10","v":145},{"$f":" Time!EY$10","v":146},{"$f":" Time!EZ$10","v":147},{"$f":" Time!FA$10","v":148},{"$f":" Time!FB$10","v":149},{"$f":" Time!FC$10","v":150},{"$f":" Time!FD$10","v":151},{"$f":" Time!FE$10","v":152},{"$f":" Time!FF$10","v":153},{"$f":" Time!FG$10","v":154},{"$f":" Time!FH$10","v":155},{"$f":" Time!FI$10","v":156},{"$f":" Time!FJ$10","v":157},{"$f":" Time!FK$10","v":158},{"$f":" Time!FL$10","v":159},{"$f":" Time!FM$10","v":160},{"$f":" Time!FN$10","v":161},{"$f":" Time!FO$10","v":162},{"$f":" Time!FP$10","v":163},{"$f":" Time!FQ$10","v":164},{"$f":" Time!FR$10","v":165},{"$f":" Time!FS$10","v":166},{"$f":" Time!FT$10","v":167},{"$f":" Time!FU$10","v":168},{"$f":" Time!FV$10","v":169},{"$f":" Time!FW$10","v":170},{"$f":" Time!FX$10","v":171},{"$f":" Time!FY$10","v":172},{"$f":" Time!FZ$10","v":173},{"$f":" Time!GA$10","v":174},{"$f":" Time!GB$10","v":175},{"$f":" Time!GC$10","v":176},{"$f":" Time!GD$10","v":177},{"$f":" Time!GE$10","v":178},{"$f":" Time!GF$10","v":179},{"$f":" Time!GG$10","v":180},{"$f":" Time!GH$10","v":181},{"$f":" Time!GI$10","v":182},{"$f":" Time!GJ$10","v":183}]
[]
["SHARE CAPITAL P50"]
[]
[null,null,null,null,{"$f":" E$14","v":"Share capital balance BEG"},0,"$ 000s",0,0,0,0,0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":" AK$14","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$114","v":"Last operating period flag "},{"$f":" Time!F$114","v":0},{"$f":" Time!G$114","v":"flag"},{"$f":" Time!H$114","v":1},{"$f":" Time!I$114","v":0},{"$f":" Time!J$114","v":0},{"$f":" Time!K$114","v":0},{"$f":" Time!L$114","v":0},{"$f":" Time!M$114","v":0},{"$f":" Time!N$114","v":0},{"$f":" Time!O$114","v":0},{"$f":" Time!P$114","v":0},{"$f":" Time!Q$114","v":0},{"$f":" Time!R$114","v":0},{"$f":" Time!S$114","v":0},{"$f":" Time!T$114","v":0},{"$f":" Time!U$114","v":0},{"$f":" Time!V$114","v":0},{"$f":" Time!W$114","v":0},{"$f":" Time!X$114","v":0},{"$f":" Time!Y$114","v":0},{"$f":" Time!Z$114","v":0},{"$f":" Time!AA$114","v":0},{"$f":" Time!AB$114","v":0},{"$f":" Time!AC$114","v":0},{"$f":" Time!AD$114","v":0},{"$f":" Time!AE$114","v":0},{"$f":" Time!AF$114","v":0},{"$f":" Time!AG$114","v":0},{"$f":" Time!AH$114","v":0},{"$f":" Time!AI$114","v":0},{"$f":" Time!AJ$114","v":0},{"$f":" Time!AK$114","v":0},{"$f":" Time!AL$114","v":0},{"$f":" Time!AM$114","v":0},{"$f":" Time!AN$114","v":0},{"$f":" Time!AO$114","v":0},{"$f":" Time!AP$114","v":0},{"$f":" Time!AQ$114","v":0},{"$f":" Time!AR$114","v":0},{"$f":" Time!AS$114","v":0},{"$f":" Time!AT$114","v":0},{"$f":" Time!AU$114","v":0},{"$f":" Time!AV$114","v":0},{"$f":" Time!AW$114","v":0},{"$f":" Time!AX$114","v":0},{"$f":" Time!AY$114","v":0},{"$f":" Time!AZ$114","v":0},{"$f":" Time!BA$114","v":0},{"$f":" Time!BB$114","v":0},{"$f":" Time!BC$114","v":0},{"$f":" Time!BD$114","v":1},{"$f":" Time!BE$114","v":0},{"$f":" Time!BF$114","v":0},{"$f":" Time!BG$114","v":0},{"$f":" Time!BH$114","v":0},{"$f":" Time!BI$114","v":0},{"$f":" Time!BJ$114","v":0},{"$f":" Time!BK$114","v":0},{"$f":" Time!BL$114","v":0},{"$f":" Time!BM$114","v":0},{"$f":" Time!BN$114","v":0},{"$f":" Time!BO$114","v":0},{"$f":" Time!BP$114","v":0},{"$f":" Time!BQ$114","v":0},{"$f":" Time!BR$114","v":0},{"$f":" Time!BS$114","v":0},{"$f":" Time!BT$114","v":0},{"$f":" Time!BU$114","v":0},{"$f":" Time!BV$114","v":0},{"$f":" Time!BW$114","v":0},{"$f":" Time!BX$114","v":0},{"$f":" Time!BY$114","v":0},{"$f":" Time!BZ$114","v":0},{"$f":" Time!CA$114","v":0},{"$f":" Time!CB$114","v":0},{"$f":" Time!CC$114","v":0},{"$f":" Time!CD$114","v":0},{"$f":" Time!CE$114","v":0},{"$f":" Time!CF$114","v":0},{"$f":" Time!CG$114","v":0},{"$f":" Time!CH$114","v":0},{"$f":" Time!CI$114","v":0},{"$f":" Time!CJ$114","v":0},{"$f":" Time!CK$114","v":0},{"$f":" Time!CL$114","v":0},{"$f":" Time!CM$114","v":0},{"$f":" Time!CN$114","v":0},{"$f":" Time!CO$114","v":0},{"$f":" Time!CP$114","v":0},{"$f":" Time!CQ$114","v":0},{"$f":" Time!CR$114","v":0},{"$f":" Time!CS$114","v":0},{"$f":" Time!CT$114","v":0},{"$f":" Time!CU$114","v":0},{"$f":" Time!CV$114","v":0},{"$f":" Time!CW$114","v":0},{"$f":" Time!CX$114","v":0},{"$f":" Time!CY$114","v":0},{"$f":" Time!CZ$114","v":0},{"$f":" Time!DA$114","v":0},{"$f":" Time!DB$114","v":0},{"$f":" Time!DC$114","v":0},{"$f":" Time!DD$114","v":0},{"$f":" Time!DE$114","v":0},{"$f":" Time!DF$114","v":0},{"$f":" Time!DG$114","v":0},{"$f":" Time!DH$114","v":0},{"$f":" Time!DI$114","v":0},{"$f":" Time!DJ$114","v":0},{"$f":" Time!DK$114","v":0},{"$f":" Time!DL$114","v":0},{"$f":" Time!DM$114","v":0},{"$f":" Time!DN$114","v":0},{"$f":" Time!DO$114","v":0},{"$f":" Time!DP$114","v":0},{"$f":" Time!DQ$114","v":0},{"$f":" Time!DR$114","v":0},{"$f":" Time!DS$114","v":0},{"$f":" Time!DT$114","v":0},{"$f":" Time!DU$114","v":0},{"$f":" Time!DV$114","v":0},{"$f":" Time!DW$114","v":0},{"$f":" Time!DX$114","v":0},{"$f":" Time!DY$114","v":0},{"$f":" Time!DZ$114","v":0},{"$f":" Time!EA$114","v":0},{"$f":" Time!EB$114","v":0},{"$f":" Time!EC$114","v":0},{"$f":" Time!ED$114","v":0},{"$f":" Time!EE$114","v":0},{"$f":" Time!EF$114","v":0},{"$f":" Time!EG$114","v":0},{"$f":" Time!EH$114","v":0},{"$f":" Time!EI$114","v":0},{"$f":" Time!EJ$114","v":0},{"$f":" Time!EK$114","v":0},{"$f":" Time!EL$114","v":0},{"$f":" Time!EM$114","v":0},{"$f":" Time!EN$114","v":0},{"$f":" Time!EO$114","v":0},{"$f":" Time!EP$114","v":0},{"$f":" Time!EQ$114","v":0},{"$f":" Time!ER$114","v":0},{"$f":" Time!ES$114","v":0},{"$f":" Time!ET$114","v":0},{"$f":" Time!EU$114","v":0},{"$f":" Time!EV$114","v":0},{"$f":" Time!EW$114","v":0},{"$f":" Time!EX$114","v":0},{"$f":" Time!EY$114","v":0},{"$f":" Time!EZ$114","v":0},{"$f":" Time!FA$114","v":0},{"$f":" Time!FB$114","v":0},{"$f":" Time!FC$114","v":0},{"$f":" Time!FD$114","v":0},{"$f":" Time!FE$114","v":0},{"$f":" Time!FF$114","v":0},{"$f":" Time!FG$114","v":0},{"$f":" Time!FH$114","v":0},{"$f":" Time!FI$114","v":0},{"$f":" Time!FJ$114","v":0},{"$f":" Time!FK$114","v":0},{"$f":" Time!FL$114","v":0},{"$f":" Time!FM$114","v":0},{"$f":" Time!FN$114","v":0},{"$f":" Time!FO$114","v":0},{"$f":" Time!FP$114","v":0},{"$f":" Time!FQ$114","v":0},{"$f":" Time!FR$114","v":0},{"$f":" Time!FS$114","v":0},{"$f":" Time!FT$114","v":0},{"$f":" Time!FU$114","v":0},{"$f":" Time!FV$114","v":0},{"$f":" Time!FW$114","v":0},{"$f":" Time!FX$114","v":0},{"$f":" Time!FY$114","v":0},{"$f":" Time!FZ$114","v":0},{"$f":" Time!GA$114","v":0},{"$f":" Time!GB$114","v":0},{"$f":" Time!GC$114","v":0},{"$f":" Time!GD$114","v":0},{"$f":" Time!GE$114","v":0},{"$f":" Time!GF$114","v":0},{"$f":" Time!GG$114","v":0},{"$f":" Time!GH$114","v":0},{"$f":" Time!GI$114","v":0},{"$f":" Time!GJ$114","v":0}]
[null,null,null,null,"Share capital redemption POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J11:GJ11)","v":100},null,{"$f":" J9 * J10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP9 * AP10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BD9 * BD10","v":100},{"$f":" BE9 * BE10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DQ9 * DQ10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GC9 * GC10","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E11, LEN(E11) - 4)","v":"Share capital redemption"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J12:GJ12)","v":-100},null,{"$f":" -1 * J11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BD11","v":-100},{"$f":" -1 * BE11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * DQ11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * GC11","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,"Share capital balance BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I17","v":0},0,0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"BC17","v":100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DO17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EU17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GA17","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConFin!E$557","v":"Share capital drawdown"},{"$f":" ConFin!F$557","v":0},{"$f":" ConFin!G$557","v":"$ 000s"},{"$f":" ConFin!H$557","v":100},{"$f":" ConFin!I$557","v":0},{"$f":" ConFin!J$557","v":0},{"$f":" ConFin!K$557","v":0},{"$f":" ConFin!L$557","v":100},{"$f":" ConFin!M$557","v":0},{"$f":" ConFin!N$557","v":0},{"$f":" ConFin!O$557","v":0},{"$f":" ConFin!P$557","v":0},{"$f":" ConFin!Q$557","v":0},{"$f":" ConFin!R$557","v":0},{"$f":" ConFin!S$557","v":0},{"$f":" ConFin!T$557","v":0},{"$f":" ConFin!U$557","v":0},{"$f":" ConFin!V$557","v":0},{"$f":" ConFin!W$557","v":0},{"$f":" ConFin!X$557","v":0},{"$f":" ConFin!Y$557","v":0},{"$f":" ConFin!Z$557","v":0},{"$f":" ConFin!AA$557","v":0},{"$f":" ConFin!AB$557","v":0},{"$f":" ConFin!AC$557","v":0},{"$f":" ConFin!AD$557","v":0},{"$f":" ConFin!AE$557","v":0},{"$f":" ConFin!AF$557","v":0},{"$f":" ConFin!AG$557","v":0},{"$f":" ConFin!AH$557","v":0},{"$f":" ConFin!AI$557","v":0},{"$f":" ConFin!AJ$557","v":0},{"$f":" ConFin!AK$557","v":0},{"$f":" ConFin!AL$557","v":0},{"$f":" ConFin!AM$557","v":0},{"$f":" ConFin!AN$557","v":0},{"$f":" ConFin!AO$557","v":0},{"$f":" ConFin!AP$557","v":0},{"$f":" ConFin!AQ$557","v":0},{"$f":" ConFin!AR$557","v":0},{"$f":" ConFin!AS$557","v":0},{"$f":" ConFin!AT$557","v":0},{"$f":" ConFin!AU$557","v":0},{"$f":" ConFin!AV$557","v":0},{"$f":" ConFin!AW$557","v":0},{"$f":" ConFin!AX$557","v":0},{"$f":" ConFin!AY$557","v":0},{"$f":" ConFin!AZ$557","v":0},{"$f":" ConFin!BA$557","v":0},{"$f":" ConFin!BB$557","v":0},{"$f":" ConFin!BC$557","v":0},{"$f":" ConFin!BD$557","v":0},{"$f":" ConFin!BE$557","v":0},{"$f":" ConFin!BF$557","v":0},{"$f":" ConFin!BG$557","v":0},{"$f":" ConFin!BH$557","v":0},{"$f":" ConFin!BI$557","v":0},{"$f":" ConFin!BJ$557","v":0},{"$f":" ConFin!BK$557","v":0},{"$f":" ConFin!BL$557","v":0},{"$f":" ConFin!BM$557","v":0},{"$f":" ConFin!BN$557","v":0},{"$f":" ConFin!BO$557","v":0},{"$f":" ConFin!BP$557","v":0},{"$f":" ConFin!BQ$557","v":0},{"$f":" ConFin!BR$557","v":0},{"$f":" ConFin!BS$557","v":0},{"$f":" ConFin!BT$557","v":0},{"$f":" ConFin!BU$557","v":0},{"$f":" ConFin!BV$557","v":0},{"$f":" ConFin!BW$557","v":0},{"$f":" ConFin!BX$557","v":0},{"$f":" ConFin!BY$557","v":0},{"$f":" ConFin!BZ$557","v":0},{"$f":" ConFin!CA$557","v":0},{"$f":" ConFin!CB$557","v":0},{"$f":" ConFin!CC$557","v":0},{"$f":" ConFin!CD$557","v":0},{"$f":" ConFin!CE$557","v":0},{"$f":" ConFin!CF$557","v":0},{"$f":" ConFin!CG$557","v":0},{"$f":" ConFin!CH$557","v":0},{"$f":" ConFin!CI$557","v":0},{"$f":" ConFin!CJ$557","v":0},{"$f":" ConFin!CK$557","v":0},{"$f":" ConFin!CL$557","v":0},{"$f":" ConFin!CM$557","v":0},{"$f":" ConFin!CN$557","v":0},{"$f":" ConFin!CO$557","v":0},{"$f":" ConFin!CP$557","v":0},{"$f":" ConFin!CQ$557","v":0},{"$f":" ConFin!CR$557","v":0},{"$f":" ConFin!CS$557","v":0},{"$f":" ConFin!CT$557","v":0},{"$f":" ConFin!CU$557","v":0},{"$f":" ConFin!CV$557","v":0},{"$f":" ConFin!CW$557","v":0},{"$f":" ConFin!CX$557","v":0},{"$f":" ConFin!CY$557","v":0},{"$f":" ConFin!CZ$557","v":0},{"$f":" ConFin!DA$557","v":0},{"$f":" ConFin!DB$557","v":0},{"$f":" ConFin!DC$557","v":0},{"$f":" ConFin!DD$557","v":0},{"$f":" ConFin!DE$557","v":0},{"$f":" ConFin!DF$557","v":0},{"$f":" ConFin!DG$557","v":0},{"$f":" ConFin!DH$557","v":0},{"$f":" ConFin!DI$557","v":0},{"$f":" ConFin!DJ$557","v":0},{"$f":" ConFin!DK$557","v":0},{"$f":" ConFin!DL$557","v":0},{"$f":" ConFin!DM$557","v":0},{"$f":" ConFin!DN$557","v":0},{"$f":" ConFin!DO$557","v":0},{"$f":" ConFin!DP$557","v":0},{"$f":" ConFin!DQ$557","v":0},{"$f":" ConFin!DR$557","v":0},{"$f":" ConFin!DS$557","v":0},{"$f":" ConFin!DT$557","v":0},{"$f":" ConFin!DU$557","v":0},{"$f":" ConFin!DV$557","v":0},{"$f":" ConFin!DW$557","v":0},{"$f":" ConFin!DX$557","v":0},{"$f":" ConFin!DY$557","v":0},{"$f":" ConFin!DZ$557","v":0},{"$f":" ConFin!EA$557","v":0},{"$f":" ConFin!EB$557","v":0},{"$f":" ConFin!EC$557","v":0},{"$f":" ConFin!ED$557","v":0},{"$f":" ConFin!EE$557","v":0},{"$f":" ConFin!EF$557","v":0},{"$f":" ConFin!EG$557","v":0},{"$f":" ConFin!EH$557","v":0},{"$f":" ConFin!EI$557","v":0},{"$f":" ConFin!EJ$557","v":0},{"$f":" ConFin!EK$557","v":0},{"$f":" ConFin!EL$557","v":0},{"$f":" ConFin!EM$557","v":0},{"$f":" ConFin!EN$557","v":0},{"$f":" ConFin!EO$557","v":0},{"$f":" ConFin!EP$557","v":0},{"$f":" ConFin!EQ$557","v":0},{"$f":" ConFin!ER$557","v":0},{"$f":" ConFin!ES$557","v":0},{"$f":" ConFin!ET$557","v":0},{"$f":" ConFin!EU$557","v":0},{"$f":" ConFin!EV$557","v":0},{"$f":" ConFin!EW$557","v":0},{"$f":" ConFin!EX$557","v":0},{"$f":" ConFin!EY$557","v":0},{"$f":" ConFin!EZ$557","v":0},{"$f":" ConFin!FA$557","v":0},{"$f":" ConFin!FB$557","v":0},{"$f":" ConFin!FC$557","v":0},{"$f":" ConFin!FD$557","v":0},{"$f":" ConFin!FE$557","v":0},{"$f":" ConFin!FF$557","v":0},{"$f":" ConFin!FG$557","v":0},{"$f":" ConFin!FH$557","v":0},{"$f":" ConFin!FI$557","v":0},{"$f":" ConFin!FJ$557","v":0},{"$f":" ConFin!FK$557","v":0},{"$f":" ConFin!FL$557","v":0},{"$f":" ConFin!FM$557","v":0},{"$f":" ConFin!FN$557","v":0},{"$f":" ConFin!FO$557","v":0},{"$f":" ConFin!FP$557","v":0},{"$f":" ConFin!FQ$557","v":0},{"$f":" ConFin!FR$557","v":0},{"$f":" ConFin!FS$557","v":0},{"$f":" ConFin!FT$557","v":0},{"$f":" ConFin!FU$557","v":0},{"$f":" ConFin!FV$557","v":0},{"$f":" ConFin!FW$557","v":0},{"$f":" ConFin!FX$557","v":0},{"$f":" ConFin!FY$557","v":0},{"$f":" ConFin!FZ$557","v":0},{"$f":" ConFin!GA$557","v":0},{"$f":" ConFin!GB$557","v":0},{"$f":" ConFin!GC$557","v":0},{"$f":" ConFin!GD$557","v":0},{"$f":" ConFin!GE$557","v":0},{"$f":" ConFin!GF$557","v":0},{"$f":" ConFin!GG$557","v":0},{"$f":" ConFin!GH$557","v":0},{"$f":" ConFin!GI$557","v":0},{"$f":" ConFin!GJ$557","v":0}]
[null,null,null,null,{"$f":" E$11","v":"Share capital redemption POS"},0,"$ 000s",100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Share capital balance",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J14 + J15 - J16","v":0},0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":" AP14 + AP15 - AP16","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV14 + BV15 - BV16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DB14 + DB15 - DB16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH14 + EH15 - EH16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FN14 + FN15 - FN16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["RETAINED EARNINGS P50"]
[]
[null,null,null,null,"Retained earnings balance P50 BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I25","v":0},0,0,0,-1713.7879620187657,-6746.9980396699948,-12462.990971447834,-12252.936229087823,-13412.417138065679,-14280.964458428736,-15102.223377802386,-15698.928006999096,-16233.722142071383,-16537.878886491588,-16765.778684029548,-16773.768965057778,-16670.948576559142,-16323.980399356322,-16003.644193008535,-15424.601274532906,-14719.705847903508,-13745.811022922666,-12627.077076683843,-11240.893631553354,-9683.9477628470631,-7849.0062701868719,-5843.2576391176408,-3550.6702670778673,-1162.4900632181862,1529.9702017159971,4435.3171915370549,7648.5997105113083,11104.385027225842,14885.559911492641,18922.647264407406,23297.883624698225,27951.93473083221,32957.059448601998,38264.974586079923,43938.170898209741,49940.989030202036,56474.200545914893,63338.860011462719,62470.328905816961,54492.717591341083,46668.283253728747,{"$f":"BC25","v":38690.770852175723},30942.424861973061,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,{"$f":"CI25","v":26650.255960618455},26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,{"$f":"DO25","v":26650.255960618455},26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,{"$f":"EU25","v":26650.255960618455},26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,{"$f":"GA25","v":26650.255960618455},26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455]
[null,null,null,null,{"$f":" 'FS semi'!E$29","v":"Profit after tax P50"},{"$f":" 'FS semi'!F$29","v":0},{"$f":" 'FS semi'!G$29","v":"$ 000s"},{"$f":" 'FS semi'!H$29","v":101102.20680147372},{"$f":" 'FS semi'!I$29","v":0},{"$f":" 'FS semi'!J$29","v":0},{"$f":" 'FS semi'!K$29","v":0},{"$f":" 'FS semi'!L$29","v":0},{"$f":" 'FS semi'!M$29","v":-1713.7879620187657},{"$f":" 'FS semi'!N$29","v":-5033.2100776512289},{"$f":" 'FS semi'!O$29","v":-5715.9929317778397},{"$f":" 'FS semi'!P$29","v":210.0547423600101},{"$f":" 'FS semi'!Q$29","v":-1159.480908977856},{"$f":" 'FS semi'!R$29","v":-868.54732036305791},{"$f":" 'FS semi'!S$29","v":-821.25891937364941},{"$f":" 'FS semi'!T$29","v":-596.70462919671115},{"$f":" 'FS semi'!U$29","v":-534.79413507228742},{"$f":" 'FS semi'!V$29","v":-304.15674442020389},{"$f":" 'FS semi'!W$29","v":-227.89979753795924},{"$f":" 'FS semi'!X$29","v":-7.9902810282277645},{"$f":" 'FS semi'!Y$29","v":102.82038849863747},{"$f":" 'FS semi'!Z$29","v":346.96817720281979},{"$f":" 'FS semi'!AA$29","v":320.33620634778634},{"$f":" 'FS semi'!AB$29","v":579.04291847562854},{"$f":" 'FS semi'!AC$29","v":704.89542662939925},{"$f":" 'FS semi'!AD$29","v":973.89482498084112},{"$f":" 'FS semi'!AE$29","v":1118.7339462388234},{"$f":" 'FS semi'!AF$29","v":1386.1834451304894},{"$f":" 'FS semi'!AG$29","v":1556.9458687062913},{"$f":" 'FS semi'!AH$29","v":1834.9414926601908},{"$f":" 'FS semi'!AI$29","v":2005.7486310692316},{"$f":" 'FS semi'!AJ$29","v":2292.5873720397735},{"$f":" 'FS semi'!AK$29","v":2388.1802038596811},{"$f":" 'FS semi'!AL$29","v":2692.4602649341832},{"$f":" 'FS semi'!AM$29","v":2905.3469898210578},{"$f":" 'FS semi'!AN$29","v":3213.2825189742534},{"$f":" 'FS semi'!AO$29","v":3455.7853167145345},{"$f":" 'FS semi'!AP$29","v":3781.1748842667976},{"$f":" 'FS semi'!AQ$29","v":4037.0873529147648},{"$f":" 'FS semi'!AR$29","v":4375.2363602908172},{"$f":" 'FS semi'!AS$29","v":4654.0511061339876},{"$f":" 'FS semi'!AT$29","v":5005.1247177697878},{"$f":" 'FS semi'!AU$29","v":5307.9151374779231},{"$f":" 'FS semi'!AV$29","v":5673.1963121298186},{"$f":" 'FS semi'!AW$29","v":6002.8181319922987},{"$f":" 'FS semi'!AX$29","v":6533.2115157128592},{"$f":" 'FS semi'!AY$29","v":6864.6594655478284},{"$f":" 'FS semi'!AZ$29","v":7398.9848309175695},{"$f":" 'FS semi'!BA$29","v":7610.630045386034},{"$f":" 'FS semi'!BB$29","v":7610.630045386034},{"$f":" 'FS semi'!BC$29","v":7571.5509341606812},{"$f":" 'FS semi'!BD$29","v":7571.5509341606812},{"$f":" 'FS semi'!BE$29","v":0},{"$f":" 'FS semi'!BF$29","v":0},{"$f":" 'FS semi'!BG$29","v":0},{"$f":" 'FS semi'!BH$29","v":0},{"$f":" 'FS semi'!BI$29","v":0},{"$f":" 'FS semi'!BJ$29","v":0},{"$f":" 'FS semi'!BK$29","v":0},{"$f":" 'FS semi'!BL$29","v":0},{"$f":" 'FS semi'!BM$29","v":0},{"$f":" 'FS semi'!BN$29","v":0},{"$f":" 'FS semi'!BO$29","v":0},{"$f":" 'FS semi'!BP$29","v":0},{"$f":" 'FS semi'!BQ$29","v":0},{"$f":" 'FS semi'!BR$29","v":0},{"$f":" 'FS semi'!BS$29","v":0},{"$f":" 'FS semi'!BT$29","v":0},{"$f":" 'FS semi'!BU$29","v":0},{"$f":" 'FS semi'!BV$29","v":0},{"$f":" 'FS semi'!BW$29","v":0},{"$f":" 'FS semi'!BX$29","v":0},{"$f":" 'FS semi'!BY$29","v":0},{"$f":" 'FS semi'!BZ$29","v":0},{"$f":" 'FS semi'!CA$29","v":0},{"$f":" 'FS semi'!CB$29","v":0},{"$f":" 'FS semi'!CC$29","v":0},{"$f":" 'FS semi'!CD$29","v":0},{"$f":" 'FS semi'!CE$29","v":0},{"$f":" 'FS semi'!CF$29","v":0},{"$f":" 'FS semi'!CG$29","v":0},{"$f":" 'FS semi'!CH$29","v":0},{"$f":" 'FS semi'!CI$29","v":0},{"$f":" 'FS semi'!CJ$29","v":0},{"$f":" 'FS semi'!CK$29","v":0},{"$f":" 'FS semi'!CL$29","v":0},{"$f":" 'FS semi'!CM$29","v":0},{"$f":" 'FS semi'!CN$29","v":0},{"$f":" 'FS semi'!CO$29","v":0},{"$f":" 'FS semi'!CP$29","v":0},{"$f":" 'FS semi'!CQ$29","v":0},{"$f":" 'FS semi'!CR$29","v":0},{"$f":" 'FS semi'!CS$29","v":0},{"$f":" 'FS semi'!CT$29","v":0},{"$f":" 'FS semi'!CU$29","v":0},{"$f":" 'FS semi'!CV$29","v":0},{"$f":" 'FS semi'!CW$29","v":0},{"$f":" 'FS semi'!CX$29","v":0},{"$f":" 'FS semi'!CY$29","v":0},{"$f":" 'FS semi'!CZ$29","v":0},{"$f":" 'FS semi'!DA$29","v":0},{"$f":" 'FS semi'!DB$29","v":0},{"$f":" 'FS semi'!DC$29","v":0},{"$f":" 'FS semi'!DD$29","v":0},{"$f":" 'FS semi'!DE$29","v":0},{"$f":" 'FS semi'!DF$29","v":0},{"$f":" 'FS semi'!DG$29","v":0},{"$f":" 'FS semi'!DH$29","v":0},{"$f":" 'FS semi'!DI$29","v":0},{"$f":" 'FS semi'!DJ$29","v":0},{"$f":" 'FS semi'!DK$29","v":0},{"$f":" 'FS semi'!DL$29","v":0},{"$f":" 'FS semi'!DM$29","v":0},{"$f":" 'FS semi'!DN$29","v":0},{"$f":" 'FS semi'!DO$29","v":0},{"$f":" 'FS semi'!DP$29","v":0},{"$f":" 'FS semi'!DQ$29","v":0},{"$f":" 'FS semi'!DR$29","v":0},{"$f":" 'FS semi'!DS$29","v":0},{"$f":" 'FS semi'!DT$29","v":0},{"$f":" 'FS semi'!DU$29","v":0},{"$f":" 'FS semi'!DV$29","v":0},{"$f":" 'FS semi'!DW$29","v":0},{"$f":" 'FS semi'!DX$29","v":0},{"$f":" 'FS semi'!DY$29","v":0},{"$f":" 'FS semi'!DZ$29","v":0},{"$f":" 'FS semi'!EA$29","v":0},{"$f":" 'FS semi'!EB$29","v":0},{"$f":" 'FS semi'!EC$29","v":0},{"$f":" 'FS semi'!ED$29","v":0},{"$f":" 'FS semi'!EE$29","v":0},{"$f":" 'FS semi'!EF$29","v":0},{"$f":" 'FS semi'!EG$29","v":0},{"$f":" 'FS semi'!EH$29","v":0},{"$f":" 'FS semi'!EI$29","v":0},{"$f":" 'FS semi'!EJ$29","v":0},{"$f":" 'FS semi'!EK$29","v":0},{"$f":" 'FS semi'!EL$29","v":0},{"$f":" 'FS semi'!EM$29","v":0},{"$f":" 'FS semi'!EN$29","v":0},{"$f":" 'FS semi'!EO$29","v":0},{"$f":" 'FS semi'!EP$29","v":0},{"$f":" 'FS semi'!EQ$29","v":0},{"$f":" 'FS semi'!ER$29","v":0},{"$f":" 'FS semi'!ES$29","v":0},{"$f":" 'FS semi'!ET$29","v":0},{"$f":" 'FS semi'!EU$29","v":0},{"$f":" 'FS semi'!EV$29","v":0},{"$f":" 'FS semi'!EW$29","v":0},{"$f":" 'FS semi'!EX$29","v":0},{"$f":" 'FS semi'!EY$29","v":0},{"$f":" 'FS semi'!EZ$29","v":0},{"$f":" 'FS semi'!FA$29","v":0},{"$f":" 'FS semi'!FB$29","v":0},{"$f":" 'FS semi'!FC$29","v":0},{"$f":" 'FS semi'!FD$29","v":0},{"$f":" 'FS semi'!FE$29","v":0},{"$f":" 'FS semi'!FF$29","v":0},{"$f":" 'FS semi'!FG$29","v":0},{"$f":" 'FS semi'!FH$29","v":0},{"$f":" 'FS semi'!FI$29","v":0},{"$f":" 'FS semi'!FJ$29","v":0},{"$f":" 'FS semi'!FK$29","v":0},{"$f":" 'FS semi'!FL$29","v":0},{"$f":" 'FS semi'!FM$29","v":0},{"$f":" 'FS semi'!FN$29","v":0},{"$f":" 'FS semi'!FO$29","v":0},{"$f":" 'FS semi'!FP$29","v":0},{"$f":" 'FS semi'!FQ$29","v":0},{"$f":" 'FS semi'!FR$29","v":0},{"$f":" 'FS semi'!FS$29","v":0},{"$f":" 'FS semi'!FT$29","v":0},{"$f":" 'FS semi'!FU$29","v":0},{"$f":" 'FS semi'!FV$29","v":0},{"$f":" 'FS semi'!FW$29","v":0},{"$f":" 'FS semi'!FX$29","v":0},{"$f":" 'FS semi'!FY$29","v":0},{"$f":" 'FS semi'!FZ$29","v":0},{"$f":" 'FS semi'!GA$29","v":0},{"$f":" 'FS semi'!GB$29","v":0},{"$f":" 'FS semi'!GC$29","v":0},{"$f":" 'FS semi'!GD$29","v":0},{"$f":" 'FS semi'!GE$29","v":0},{"$f":" 'FS semi'!GF$29","v":0},{"$f":" 'FS semi'!GG$29","v":0},{"$f":" 'FS semi'!GH$29","v":0},{"$f":" 'FS semi'!GI$29","v":0},{"$f":" 'FS semi'!GJ$29","v":0}]
[null,null,null,null,{"$f":" E$57","v":"Dividends paid P50 POS"},0,"$ 000s",74451.950840855265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,8267.5159365633262,15588.24135986191,15435.064382998364,15549.063335713705,15319.896924363344,4292.1689013546065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings balance P50",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J22 + J23 - J24","v":0},0,0,-1713.7879620187657,-6746.9980396699948,-12462.990971447834,-12252.936229087823,-13412.417138065679,-14280.964458428736,-15102.223377802386,-15698.928006999096,-16233.722142071383,-16537.878886491588,-16765.778684029548,-16773.768965057778,-16670.948576559142,-16323.980399356322,-16003.644193008535,-15424.601274532906,-14719.705847903508,-13745.811022922666,-12627.077076683843,-11240.893631553354,-9683.9477628470631,-7849.0062701868719,-5843.2576391176408,-3550.6702670778673,-1162.4900632181862,1529.9702017159971,4435.3171915370549,7648.5997105113083,11104.385027225842,{"$f":" AP22 + AP23 - AP24","v":14885.559911492641},18922.647264407406,23297.883624698225,27951.93473083221,32957.059448601998,38264.974586079923,43938.170898209741,49940.989030202036,56474.200545914893,63338.860011462719,62470.328905816961,54492.717591341083,46668.283253728747,38690.770852175723,30942.424861973061,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,{"$f":" BV22 + BV23 - BV24","v":26650.255960618455},26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,{"$f":" DB22 + DB23 - DB24","v":26650.255960618455},26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,{"$f":" EH22 + EH23 - EH24","v":26650.255960618455},26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,{"$f":" FN22 + FN23 - FN24","v":26650.255960618455},26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455]
[]
[]
["RETAINED CASH P50"]
[]
[null,null,null,null,"Retained cash balance P50 BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I33","v":0},0,0,-5.1476730732247233E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DO33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EU33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GA33","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'FS semi'!E$77","v":"Cash flow available for dividends P50"},{"$f":" 'FS semi'!F$77","v":0},{"$f":" 'FS semi'!G$77","v":"$ 000s"},{"$f":" 'FS semi'!H$77","v":74451.950840855265},{"$f":" 'FS semi'!I$77","v":0},{"$f":" 'FS semi'!J$77","v":0},{"$f":" 'FS semi'!K$77","v":0},{"$f":" 'FS semi'!L$77","v":-5.1476730732247233E-5},{"$f":" 'FS semi'!M$77","v":5.1476730732247233E-5},{"$f":" 'FS semi'!N$77","v":0},{"$f":" 'FS semi'!O$77","v":0},{"$f":" 'FS semi'!P$77","v":0},{"$f":" 'FS semi'!Q$77","v":0},{"$f":" 'FS semi'!R$77","v":0},{"$f":" 'FS semi'!S$77","v":0},{"$f":" 'FS semi'!T$77","v":0},{"$f":" 'FS semi'!U$77","v":0},{"$f":" 'FS semi'!V$77","v":0},{"$f":" 'FS semi'!W$77","v":0},{"$f":" 'FS semi'!X$77","v":0},{"$f":" 'FS semi'!Y$77","v":0},{"$f":" 'FS semi'!Z$77","v":0},{"$f":" 'FS semi'!AA$77","v":0},{"$f":" 'FS semi'!AB$77","v":0},{"$f":" 'FS semi'!AC$77","v":0},{"$f":" 'FS semi'!AD$77","v":0},{"$f":" 'FS semi'!AE$77","v":0},{"$f":" 'FS semi'!AF$77","v":0},{"$f":" 'FS semi'!AG$77","v":0},{"$f":" 'FS semi'!AH$77","v":0},{"$f":" 'FS semi'!AI$77","v":0},{"$f":" 'FS semi'!AJ$77","v":0},{"$f":" 'FS semi'!AK$77","v":0},{"$f":" 'FS semi'!AL$77","v":0},{"$f":" 'FS semi'!AM$77","v":0},{"$f":" 'FS semi'!AN$77","v":0},{"$f":" 'FS semi'!AO$77","v":0},{"$f":" 'FS semi'!AP$77","v":0},{"$f":" 'FS semi'!AQ$77","v":0},{"$f":" 'FS semi'!AR$77","v":0},{"$f":" 'FS semi'!AS$77","v":0},{"$f":" 'FS semi'!AT$77","v":0},{"$f":" 'FS semi'!AU$77","v":0},{"$f":" 'FS semi'!AV$77","v":0},{"$f":" 'FS semi'!AW$77","v":0},{"$f":" 'FS semi'!AX$77","v":0},{"$f":" 'FS semi'!AY$77","v":0},{"$f":" 'FS semi'!AZ$77","v":8267.5159365633262},{"$f":" 'FS semi'!BA$77","v":15588.24135986191},{"$f":" 'FS semi'!BB$77","v":15435.064382998364},{"$f":" 'FS semi'!BC$77","v":15549.063335713705},{"$f":" 'FS semi'!BD$77","v":15319.896924363344},{"$f":" 'FS semi'!BE$77","v":4292.1689013546065},{"$f":" 'FS semi'!BF$77","v":0},{"$f":" 'FS semi'!BG$77","v":0},{"$f":" 'FS semi'!BH$77","v":0},{"$f":" 'FS semi'!BI$77","v":0},{"$f":" 'FS semi'!BJ$77","v":0},{"$f":" 'FS semi'!BK$77","v":0},{"$f":" 'FS semi'!BL$77","v":0},{"$f":" 'FS semi'!BM$77","v":0},{"$f":" 'FS semi'!BN$77","v":0},{"$f":" 'FS semi'!BO$77","v":0},{"$f":" 'FS semi'!BP$77","v":0},{"$f":" 'FS semi'!BQ$77","v":0},{"$f":" 'FS semi'!BR$77","v":0},{"$f":" 'FS semi'!BS$77","v":0},{"$f":" 'FS semi'!BT$77","v":0},{"$f":" 'FS semi'!BU$77","v":0},{"$f":" 'FS semi'!BV$77","v":0},{"$f":" 'FS semi'!BW$77","v":0},{"$f":" 'FS semi'!BX$77","v":0},{"$f":" 'FS semi'!BY$77","v":0},{"$f":" 'FS semi'!BZ$77","v":0},{"$f":" 'FS semi'!CA$77","v":0},{"$f":" 'FS semi'!CB$77","v":0},{"$f":" 'FS semi'!CC$77","v":0},{"$f":" 'FS semi'!CD$77","v":0},{"$f":" 'FS semi'!CE$77","v":0},{"$f":" 'FS semi'!CF$77","v":0},{"$f":" 'FS semi'!CG$77","v":0},{"$f":" 'FS semi'!CH$77","v":0},{"$f":" 'FS semi'!CI$77","v":0},{"$f":" 'FS semi'!CJ$77","v":0},{"$f":" 'FS semi'!CK$77","v":0},{"$f":" 'FS semi'!CL$77","v":0},{"$f":" 'FS semi'!CM$77","v":0},{"$f":" 'FS semi'!CN$77","v":0},{"$f":" 'FS semi'!CO$77","v":0},{"$f":" 'FS semi'!CP$77","v":0},{"$f":" 'FS semi'!CQ$77","v":0},{"$f":" 'FS semi'!CR$77","v":0},{"$f":" 'FS semi'!CS$77","v":0},{"$f":" 'FS semi'!CT$77","v":0},{"$f":" 'FS semi'!CU$77","v":0},{"$f":" 'FS semi'!CV$77","v":0},{"$f":" 'FS semi'!CW$77","v":0},{"$f":" 'FS semi'!CX$77","v":0},{"$f":" 'FS semi'!CY$77","v":0},{"$f":" 'FS semi'!CZ$77","v":0},{"$f":" 'FS semi'!DA$77","v":0},{"$f":" 'FS semi'!DB$77","v":0},{"$f":" 'FS semi'!DC$77","v":0},{"$f":" 'FS semi'!DD$77","v":0},{"$f":" 'FS semi'!DE$77","v":0},{"$f":" 'FS semi'!DF$77","v":0},{"$f":" 'FS semi'!DG$77","v":0},{"$f":" 'FS semi'!DH$77","v":0},{"$f":" 'FS semi'!DI$77","v":0},{"$f":" 'FS semi'!DJ$77","v":0},{"$f":" 'FS semi'!DK$77","v":0},{"$f":" 'FS semi'!DL$77","v":0},{"$f":" 'FS semi'!DM$77","v":0},{"$f":" 'FS semi'!DN$77","v":0},{"$f":" 'FS semi'!DO$77","v":0},{"$f":" 'FS semi'!DP$77","v":0},{"$f":" 'FS semi'!DQ$77","v":0},{"$f":" 'FS semi'!DR$77","v":0},{"$f":" 'FS semi'!DS$77","v":0},{"$f":" 'FS semi'!DT$77","v":0},{"$f":" 'FS semi'!DU$77","v":0},{"$f":" 'FS semi'!DV$77","v":0},{"$f":" 'FS semi'!DW$77","v":0},{"$f":" 'FS semi'!DX$77","v":0},{"$f":" 'FS semi'!DY$77","v":0},{"$f":" 'FS semi'!DZ$77","v":0},{"$f":" 'FS semi'!EA$77","v":0},{"$f":" 'FS semi'!EB$77","v":0},{"$f":" 'FS semi'!EC$77","v":0},{"$f":" 'FS semi'!ED$77","v":0},{"$f":" 'FS semi'!EE$77","v":0},{"$f":" 'FS semi'!EF$77","v":0},{"$f":" 'FS semi'!EG$77","v":0},{"$f":" 'FS semi'!EH$77","v":0},{"$f":" 'FS semi'!EI$77","v":0},{"$f":" 'FS semi'!EJ$77","v":0},{"$f":" 'FS semi'!EK$77","v":0},{"$f":" 'FS semi'!EL$77","v":0},{"$f":" 'FS semi'!EM$77","v":0},{"$f":" 'FS semi'!EN$77","v":0},{"$f":" 'FS semi'!EO$77","v":0},{"$f":" 'FS semi'!EP$77","v":0},{"$f":" 'FS semi'!EQ$77","v":0},{"$f":" 'FS semi'!ER$77","v":0},{"$f":" 'FS semi'!ES$77","v":0},{"$f":" 'FS semi'!ET$77","v":0},{"$f":" 'FS semi'!EU$77","v":0},{"$f":" 'FS semi'!EV$77","v":0},{"$f":" 'FS semi'!EW$77","v":0},{"$f":" 'FS semi'!EX$77","v":0},{"$f":" 'FS semi'!EY$77","v":0},{"$f":" 'FS semi'!EZ$77","v":0},{"$f":" 'FS semi'!FA$77","v":0},{"$f":" 'FS semi'!FB$77","v":0},{"$f":" 'FS semi'!FC$77","v":0},{"$f":" 'FS semi'!FD$77","v":0},{"$f":" 'FS semi'!FE$77","v":0},{"$f":" 'FS semi'!FF$77","v":0},{"$f":" 'FS semi'!FG$77","v":0},{"$f":" 'FS semi'!FH$77","v":0},{"$f":" 'FS semi'!FI$77","v":0},{"$f":" 'FS semi'!FJ$77","v":0},{"$f":" 'FS semi'!FK$77","v":0},{"$f":" 'FS semi'!FL$77","v":0},{"$f":" 'FS semi'!FM$77","v":0},{"$f":" 'FS semi'!FN$77","v":0},{"$f":" 'FS semi'!FO$77","v":0},{"$f":" 'FS semi'!FP$77","v":0},{"$f":" 'FS semi'!FQ$77","v":0},{"$f":" 'FS semi'!FR$77","v":0},{"$f":" 'FS semi'!FS$77","v":0},{"$f":" 'FS semi'!FT$77","v":0},{"$f":" 'FS semi'!FU$77","v":0},{"$f":" 'FS semi'!FV$77","v":0},{"$f":" 'FS semi'!FW$77","v":0},{"$f":" 'FS semi'!FX$77","v":0},{"$f":" 'FS semi'!FY$77","v":0},{"$f":" 'FS semi'!FZ$77","v":0},{"$f":" 'FS semi'!GA$77","v":0},{"$f":" 'FS semi'!GB$77","v":0},{"$f":" 'FS semi'!GC$77","v":0},{"$f":" 'FS semi'!GD$77","v":0},{"$f":" 'FS semi'!GE$77","v":0},{"$f":" 'FS semi'!GF$77","v":0},{"$f":" 'FS semi'!GG$77","v":0},{"$f":" 'FS semi'!GH$77","v":0},{"$f":" 'FS semi'!GI$77","v":0},{"$f":" 'FS semi'!GJ$77","v":0}]
[null,null,null,null,{"$f":" E$57","v":"Dividends paid P50 POS"},0,"$ 000s",74451.950840855265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8267.5159365633262,15588.24135986191,15435.064382998364,15549.063335713705,15319.896924363344,4292.1689013546065,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash balance P50",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J30 + J31 - J32","v":0},0,-5.1476730732247233E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP30 + AP31 - AP32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV30 + BV31 - BV32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DB30 + DB31 - DB32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH30 + EH31 - EH32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FN30 + FN31 - FN32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$33","v":"Retained cash balance P50"},0,"$ 000s",0,0,0,0,-5.1476730732247233E-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":" AK$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Max cash balance P50",{"$f":" MAX(J35:GJ35)","v":0},{"$f":" SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" InpC!E$24","v":"Length of PPA"},{"$f":" InpC!F$24","v":20},{"$f":" InpC!G$24","v":"years"}]
[null,null,null,null,{"$f":" InpC!E$281","v":"Number of periods in a year"},{"$f":" InpC!F$281","v":2},{"$f":" InpC!G$281","v":"periods"}]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,{"$f":" E$33","v":"Retained cash balance P50"},0,"$ 000s",0,0,0,0,-5.1476730732247233E-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":" AK$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Average cash balance P50",{"$f":" SUMPRODUCT(J40:GJ40, J41:GJ41) / ( F38 * F39)","v":0},{"$f":" SMU","v":"$ 000s"}]
[]
[]
["DIVIDENDS P50"]
[]
[null,null,null,null,{"$f":" E$22","v":"Retained earnings balance P50 BEG"},0,"$ 000s",0,0,0,0,0,0,-1713.7879620187657,-6746.9980396699948,-12462.990971447834,-12252.936229087823,-13412.417138065679,-14280.964458428736,-15102.223377802386,-15698.928006999096,-16233.722142071383,-16537.878886491588,-16765.778684029548,-16773.768965057778,-16670.948576559142,-16323.980399356322,-16003.644193008535,-15424.601274532906,-14719.705847903508,-13745.811022922666,-12627.077076683843,-11240.893631553354,-9683.9477628470631,-7849.0062701868719,-5843.2576391176408,{"$f":" AK$22","v":-3550.6702670778673},-1162.4900632181862,1529.9702017159971,4435.3171915370549,7648.5997105113083,11104.385027225842,14885.559911492641,18922.647264407406,23297.883624698225,27951.93473083221,32957.059448601998,38264.974586079923,43938.170898209741,49940.989030202036,56474.200545914893,63338.860011462719,62470.328905816961,54492.717591341083,46668.283253728747,38690.770852175723,30942.424861973061,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,{"$f":" CW$22","v":26650.255960618455},26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,{"$f":" FI$22","v":26650.255960618455},26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455]
[null,null,null,null,{"$f":" 'FS semi'!E$29","v":"Profit after tax P50"},{"$f":" 'FS semi'!F$29","v":0},{"$f":" 'FS semi'!G$29","v":"$ 000s"},{"$f":" 'FS semi'!H$29","v":101102.20680147372},{"$f":" 'FS semi'!I$29","v":0},{"$f":" 'FS semi'!J$29","v":0},{"$f":" 'FS semi'!K$29","v":0},{"$f":" 'FS semi'!L$29","v":0},{"$f":" 'FS semi'!M$29","v":-1713.7879620187657},{"$f":" 'FS semi'!N$29","v":-5033.2100776512289},{"$f":" 'FS semi'!O$29","v":-5715.9929317778397},{"$f":" 'FS semi'!P$29","v":210.0547423600101},{"$f":" 'FS semi'!Q$29","v":-1159.480908977856},{"$f":" 'FS semi'!R$29","v":-868.54732036305791},{"$f":" 'FS semi'!S$29","v":-821.25891937364941},{"$f":" 'FS semi'!T$29","v":-596.70462919671115},{"$f":" 'FS semi'!U$29","v":-534.79413507228742},{"$f":" 'FS semi'!V$29","v":-304.15674442020389},{"$f":" 'FS semi'!W$29","v":-227.89979753795924},{"$f":" 'FS semi'!X$29","v":-7.9902810282277645},{"$f":" 'FS semi'!Y$29","v":102.82038849863747},{"$f":" 'FS semi'!Z$29","v":346.96817720281979},{"$f":" 'FS semi'!AA$29","v":320.33620634778634},{"$f":" 'FS semi'!AB$29","v":579.04291847562854},{"$f":" 'FS semi'!AC$29","v":704.89542662939925},{"$f":" 'FS semi'!AD$29","v":973.89482498084112},{"$f":" 'FS semi'!AE$29","v":1118.7339462388234},{"$f":" 'FS semi'!AF$29","v":1386.1834451304894},{"$f":" 'FS semi'!AG$29","v":1556.9458687062913},{"$f":" 'FS semi'!AH$29","v":1834.9414926601908},{"$f":" 'FS semi'!AI$29","v":2005.7486310692316},{"$f":" 'FS semi'!AJ$29","v":2292.5873720397735},{"$f":" 'FS semi'!AK$29","v":2388.1802038596811},{"$f":" 'FS semi'!AL$29","v":2692.4602649341832},{"$f":" 'FS semi'!AM$29","v":2905.3469898210578},{"$f":" 'FS semi'!AN$29","v":3213.2825189742534},{"$f":" 'FS semi'!AO$29","v":3455.7853167145345},{"$f":" 'FS semi'!AP$29","v":3781.1748842667976},{"$f":" 'FS semi'!AQ$29","v":4037.0873529147648},{"$f":" 'FS semi'!AR$29","v":4375.2363602908172},{"$f":" 'FS semi'!AS$29","v":4654.0511061339876},{"$f":" 'FS semi'!AT$29","v":5005.1247177697878},{"$f":" 'FS semi'!AU$29","v":5307.9151374779231},{"$f":" 'FS semi'!AV$29","v":5673.1963121298186},{"$f":" 'FS semi'!AW$29","v":6002.8181319922987},{"$f":" 'FS semi'!AX$29","v":6533.2115157128592},{"$f":" 'FS semi'!AY$29","v":6864.6594655478284},{"$f":" 'FS semi'!AZ$29","v":7398.9848309175695},{"$f":" 'FS semi'!BA$29","v":7610.630045386034},{"$f":" 'FS semi'!BB$29","v":7610.630045386034},{"$f":" 'FS semi'!BC$29","v":7571.5509341606812},{"$f":" 'FS semi'!BD$29","v":7571.5509341606812},{"$f":" 'FS semi'!BE$29","v":0},{"$f":" 'FS semi'!BF$29","v":0},{"$f":" 'FS semi'!BG$29","v":0},{"$f":" 'FS semi'!BH$29","v":0},{"$f":" 'FS semi'!BI$29","v":0},{"$f":" 'FS semi'!BJ$29","v":0},{"$f":" 'FS semi'!BK$29","v":0},{"$f":" 'FS semi'!BL$29","v":0},{"$f":" 'FS semi'!BM$29","v":0},{"$f":" 'FS semi'!BN$29","v":0},{"$f":" 'FS semi'!BO$29","v":0},{"$f":" 'FS semi'!BP$29","v":0},{"$f":" 'FS semi'!BQ$29","v":0},{"$f":" 'FS semi'!BR$29","v":0},{"$f":" 'FS semi'!BS$29","v":0},{"$f":" 'FS semi'!BT$29","v":0},{"$f":" 'FS semi'!BU$29","v":0},{"$f":" 'FS semi'!BV$29","v":0},{"$f":" 'FS semi'!BW$29","v":0},{"$f":" 'FS semi'!BX$29","v":0},{"$f":" 'FS semi'!BY$29","v":0},{"$f":" 'FS semi'!BZ$29","v":0},{"$f":" 'FS semi'!CA$29","v":0},{"$f":" 'FS semi'!CB$29","v":0},{"$f":" 'FS semi'!CC$29","v":0},{"$f":" 'FS semi'!CD$29","v":0},{"$f":" 'FS semi'!CE$29","v":0},{"$f":" 'FS semi'!CF$29","v":0},{"$f":" 'FS semi'!CG$29","v":0},{"$f":" 'FS semi'!CH$29","v":0},{"$f":" 'FS semi'!CI$29","v":0},{"$f":" 'FS semi'!CJ$29","v":0},{"$f":" 'FS semi'!CK$29","v":0},{"$f":" 'FS semi'!CL$29","v":0},{"$f":" 'FS semi'!CM$29","v":0},{"$f":" 'FS semi'!CN$29","v":0},{"$f":" 'FS semi'!CO$29","v":0},{"$f":" 'FS semi'!CP$29","v":0},{"$f":" 'FS semi'!CQ$29","v":0},{"$f":" 'FS semi'!CR$29","v":0},{"$f":" 'FS semi'!CS$29","v":0},{"$f":" 'FS semi'!CT$29","v":0},{"$f":" 'FS semi'!CU$29","v":0},{"$f":" 'FS semi'!CV$29","v":0},{"$f":" 'FS semi'!CW$29","v":0},{"$f":" 'FS semi'!CX$29","v":0},{"$f":" 'FS semi'!CY$29","v":0},{"$f":" 'FS semi'!CZ$29","v":0},{"$f":" 'FS semi'!DA$29","v":0},{"$f":" 'FS semi'!DB$29","v":0},{"$f":" 'FS semi'!DC$29","v":0},{"$f":" 'FS semi'!DD$29","v":0},{"$f":" 'FS semi'!DE$29","v":0},{"$f":" 'FS semi'!DF$29","v":0},{"$f":" 'FS semi'!DG$29","v":0},{"$f":" 'FS semi'!DH$29","v":0},{"$f":" 'FS semi'!DI$29","v":0},{"$f":" 'FS semi'!DJ$29","v":0},{"$f":" 'FS semi'!DK$29","v":0},{"$f":" 'FS semi'!DL$29","v":0},{"$f":" 'FS semi'!DM$29","v":0},{"$f":" 'FS semi'!DN$29","v":0},{"$f":" 'FS semi'!DO$29","v":0},{"$f":" 'FS semi'!DP$29","v":0},{"$f":" 'FS semi'!DQ$29","v":0},{"$f":" 'FS semi'!DR$29","v":0},{"$f":" 'FS semi'!DS$29","v":0},{"$f":" 'FS semi'!DT$29","v":0},{"$f":" 'FS semi'!DU$29","v":0},{"$f":" 'FS semi'!DV$29","v":0},{"$f":" 'FS semi'!DW$29","v":0},{"$f":" 'FS semi'!DX$29","v":0},{"$f":" 'FS semi'!DY$29","v":0},{"$f":" 'FS semi'!DZ$29","v":0},{"$f":" 'FS semi'!EA$29","v":0},{"$f":" 'FS semi'!EB$29","v":0},{"$f":" 'FS semi'!EC$29","v":0},{"$f":" 'FS semi'!ED$29","v":0},{"$f":" 'FS semi'!EE$29","v":0},{"$f":" 'FS semi'!EF$29","v":0},{"$f":" 'FS semi'!EG$29","v":0},{"$f":" 'FS semi'!EH$29","v":0},{"$f":" 'FS semi'!EI$29","v":0},{"$f":" 'FS semi'!EJ$29","v":0},{"$f":" 'FS semi'!EK$29","v":0},{"$f":" 'FS semi'!EL$29","v":0},{"$f":" 'FS semi'!EM$29","v":0},{"$f":" 'FS semi'!EN$29","v":0},{"$f":" 'FS semi'!EO$29","v":0},{"$f":" 'FS semi'!EP$29","v":0},{"$f":" 'FS semi'!EQ$29","v":0},{"$f":" 'FS semi'!ER$29","v":0},{"$f":" 'FS semi'!ES$29","v":0},{"$f":" 'FS semi'!ET$29","v":0},{"$f":" 'FS semi'!EU$29","v":0},{"$f":" 'FS semi'!EV$29","v":0},{"$f":" 'FS semi'!EW$29","v":0},{"$f":" 'FS semi'!EX$29","v":0},{"$f":" 'FS semi'!EY$29","v":0},{"$f":" 'FS semi'!EZ$29","v":0},{"$f":" 'FS semi'!FA$29","v":0},{"$f":" 'FS semi'!FB$29","v":0},{"$f":" 'FS semi'!FC$29","v":0},{"$f":" 'FS semi'!FD$29","v":0},{"$f":" 'FS semi'!FE$29","v":0},{"$f":" 'FS semi'!FF$29","v":0},{"$f":" 'FS semi'!FG$29","v":0},{"$f":" 'FS semi'!FH$29","v":0},{"$f":" 'FS semi'!FI$29","v":0},{"$f":" 'FS semi'!FJ$29","v":0},{"$f":" 'FS semi'!FK$29","v":0},{"$f":" 'FS semi'!FL$29","v":0},{"$f":" 'FS semi'!FM$29","v":0},{"$f":" 'FS semi'!FN$29","v":0},{"$f":" 'FS semi'!FO$29","v":0},{"$f":" 'FS semi'!FP$29","v":0},{"$f":" 'FS semi'!FQ$29","v":0},{"$f":" 'FS semi'!FR$29","v":0},{"$f":" 'FS semi'!FS$29","v":0},{"$f":" 'FS semi'!FT$29","v":0},{"$f":" 'FS semi'!FU$29","v":0},{"$f":" 'FS semi'!FV$29","v":0},{"$f":" 'FS semi'!FW$29","v":0},{"$f":" 'FS semi'!FX$29","v":0},{"$f":" 'FS semi'!FY$29","v":0},{"$f":" 'FS semi'!FZ$29","v":0},{"$f":" 'FS semi'!GA$29","v":0},{"$f":" 'FS semi'!GB$29","v":0},{"$f":" 'FS semi'!GC$29","v":0},{"$f":" 'FS semi'!GD$29","v":0},{"$f":" 'FS semi'!GE$29","v":0},{"$f":" 'FS semi'!GF$29","v":0},{"$f":" 'FS semi'!GG$29","v":0},{"$f":" 'FS semi'!GH$29","v":0},{"$f":" 'FS semi'!GI$29","v":0},{"$f":" 'FS semi'!GJ$29","v":0}]
[null,null,null,null,"Earnings available for dividend P50",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" MAX(0, SUM(J47:J48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1529.9702017159971,4435.3171915370549,7648.5997105113083,11104.385027225842,{"$f":" MAX(0, SUM(AP47:AP48))","v":14885.559911492641},18922.647264407406,23297.883624698225,27951.93473083221,32957.059448601998,38264.974586079923,43938.170898209741,49940.989030202036,56474.200545914893,63338.860011462719,70737.844842380291,70080.958951202992,62103.347636727114,54239.834187889428,{"$f":" MAX(0, SUM(BD47:BD48))","v":46262.321786336404},{"$f":" MAX(0, SUM(BE47:BE48))","v":30942.424861973061},26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,{"$f":" MAX(0, SUM(DQ47:DQ48))","v":26650.255960618455},26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,{"$f":" MAX(0, SUM(GC47:GC48))","v":26650.255960618455},26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455]
[]
[null,null,null,null,{"$f":" E$30","v":"Retained cash balance P50 BEG"},0,"$ 000s",0,0,0,0,0,-5.1476730732247233E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'FS semi'!E$77","v":"Cash flow available for dividends P50"},{"$f":" 'FS semi'!F$77","v":0},{"$f":" 'FS semi'!G$77","v":"$ 000s"},{"$f":" 'FS semi'!H$77","v":74451.950840855265},{"$f":" 'FS semi'!I$77","v":0},{"$f":" 'FS semi'!J$77","v":0},{"$f":" 'FS semi'!K$77","v":0},{"$f":" 'FS semi'!L$77","v":-5.1476730732247233E-5},{"$f":" 'FS semi'!M$77","v":5.1476730732247233E-5},{"$f":" 'FS semi'!N$77","v":0},{"$f":" 'FS semi'!O$77","v":0},{"$f":" 'FS semi'!P$77","v":0},{"$f":" 'FS semi'!Q$77","v":0},{"$f":" 'FS semi'!R$77","v":0},{"$f":" 'FS semi'!S$77","v":0},{"$f":" 'FS semi'!T$77","v":0},{"$f":" 'FS semi'!U$77","v":0},{"$f":" 'FS semi'!V$77","v":0},{"$f":" 'FS semi'!W$77","v":0},{"$f":" 'FS semi'!X$77","v":0},{"$f":" 'FS semi'!Y$77","v":0},{"$f":" 'FS semi'!Z$77","v":0},{"$f":" 'FS semi'!AA$77","v":0},{"$f":" 'FS semi'!AB$77","v":0},{"$f":" 'FS semi'!AC$77","v":0},{"$f":" 'FS semi'!AD$77","v":0},{"$f":" 'FS semi'!AE$77","v":0},{"$f":" 'FS semi'!AF$77","v":0},{"$f":" 'FS semi'!AG$77","v":0},{"$f":" 'FS semi'!AH$77","v":0},{"$f":" 'FS semi'!AI$77","v":0},{"$f":" 'FS semi'!AJ$77","v":0},{"$f":" 'FS semi'!AK$77","v":0},{"$f":" 'FS semi'!AL$77","v":0},{"$f":" 'FS semi'!AM$77","v":0},{"$f":" 'FS semi'!AN$77","v":0},{"$f":" 'FS semi'!AO$77","v":0},{"$f":" 'FS semi'!AP$77","v":0},{"$f":" 'FS semi'!AQ$77","v":0},{"$f":" 'FS semi'!AR$77","v":0},{"$f":" 'FS semi'!AS$77","v":0},{"$f":" 'FS semi'!AT$77","v":0},{"$f":" 'FS semi'!AU$77","v":0},{"$f":" 'FS semi'!AV$77","v":0},{"$f":" 'FS semi'!AW$77","v":0},{"$f":" 'FS semi'!AX$77","v":0},{"$f":" 'FS semi'!AY$77","v":0},{"$f":" 'FS semi'!AZ$77","v":8267.5159365633262},{"$f":" 'FS semi'!BA$77","v":15588.24135986191},{"$f":" 'FS semi'!BB$77","v":15435.064382998364},{"$f":" 'FS semi'!BC$77","v":15549.063335713705},{"$f":" 'FS semi'!BD$77","v":15319.896924363344},{"$f":" 'FS semi'!BE$77","v":4292.1689013546065},{"$f":" 'FS semi'!BF$77","v":0},{"$f":" 'FS semi'!BG$77","v":0},{"$f":" 'FS semi'!BH$77","v":0},{"$f":" 'FS semi'!BI$77","v":0},{"$f":" 'FS semi'!BJ$77","v":0},{"$f":" 'FS semi'!BK$77","v":0},{"$f":" 'FS semi'!BL$77","v":0},{"$f":" 'FS semi'!BM$77","v":0},{"$f":" 'FS semi'!BN$77","v":0},{"$f":" 'FS semi'!BO$77","v":0},{"$f":" 'FS semi'!BP$77","v":0},{"$f":" 'FS semi'!BQ$77","v":0},{"$f":" 'FS semi'!BR$77","v":0},{"$f":" 'FS semi'!BS$77","v":0},{"$f":" 'FS semi'!BT$77","v":0},{"$f":" 'FS semi'!BU$77","v":0},{"$f":" 'FS semi'!BV$77","v":0},{"$f":" 'FS semi'!BW$77","v":0},{"$f":" 'FS semi'!BX$77","v":0},{"$f":" 'FS semi'!BY$77","v":0},{"$f":" 'FS semi'!BZ$77","v":0},{"$f":" 'FS semi'!CA$77","v":0},{"$f":" 'FS semi'!CB$77","v":0},{"$f":" 'FS semi'!CC$77","v":0},{"$f":" 'FS semi'!CD$77","v":0},{"$f":" 'FS semi'!CE$77","v":0},{"$f":" 'FS semi'!CF$77","v":0},{"$f":" 'FS semi'!CG$77","v":0},{"$f":" 'FS semi'!CH$77","v":0},{"$f":" 'FS semi'!CI$77","v":0},{"$f":" 'FS semi'!CJ$77","v":0},{"$f":" 'FS semi'!CK$77","v":0},{"$f":" 'FS semi'!CL$77","v":0},{"$f":" 'FS semi'!CM$77","v":0},{"$f":" 'FS semi'!CN$77","v":0},{"$f":" 'FS semi'!CO$77","v":0},{"$f":" 'FS semi'!CP$77","v":0},{"$f":" 'FS semi'!CQ$77","v":0},{"$f":" 'FS semi'!CR$77","v":0},{"$f":" 'FS semi'!CS$77","v":0},{"$f":" 'FS semi'!CT$77","v":0},{"$f":" 'FS semi'!CU$77","v":0},{"$f":" 'FS semi'!CV$77","v":0},{"$f":" 'FS semi'!CW$77","v":0},{"$f":" 'FS semi'!CX$77","v":0},{"$f":" 'FS semi'!CY$77","v":0},{"$f":" 'FS semi'!CZ$77","v":0},{"$f":" 'FS semi'!DA$77","v":0},{"$f":" 'FS semi'!DB$77","v":0},{"$f":" 'FS semi'!DC$77","v":0},{"$f":" 'FS semi'!DD$77","v":0},{"$f":" 'FS semi'!DE$77","v":0},{"$f":" 'FS semi'!DF$77","v":0},{"$f":" 'FS semi'!DG$77","v":0},{"$f":" 'FS semi'!DH$77","v":0},{"$f":" 'FS semi'!DI$77","v":0},{"$f":" 'FS semi'!DJ$77","v":0},{"$f":" 'FS semi'!DK$77","v":0},{"$f":" 'FS semi'!DL$77","v":0},{"$f":" 'FS semi'!DM$77","v":0},{"$f":" 'FS semi'!DN$77","v":0},{"$f":" 'FS semi'!DO$77","v":0},{"$f":" 'FS semi'!DP$77","v":0},{"$f":" 'FS semi'!DQ$77","v":0},{"$f":" 'FS semi'!DR$77","v":0},{"$f":" 'FS semi'!DS$77","v":0},{"$f":" 'FS semi'!DT$77","v":0},{"$f":" 'FS semi'!DU$77","v":0},{"$f":" 'FS semi'!DV$77","v":0},{"$f":" 'FS semi'!DW$77","v":0},{"$f":" 'FS semi'!DX$77","v":0},{"$f":" 'FS semi'!DY$77","v":0},{"$f":" 'FS semi'!DZ$77","v":0},{"$f":" 'FS semi'!EA$77","v":0},{"$f":" 'FS semi'!EB$77","v":0},{"$f":" 'FS semi'!EC$77","v":0},{"$f":" 'FS semi'!ED$77","v":0},{"$f":" 'FS semi'!EE$77","v":0},{"$f":" 'FS semi'!EF$77","v":0},{"$f":" 'FS semi'!EG$77","v":0},{"$f":" 'FS semi'!EH$77","v":0},{"$f":" 'FS semi'!EI$77","v":0},{"$f":" 'FS semi'!EJ$77","v":0},{"$f":" 'FS semi'!EK$77","v":0},{"$f":" 'FS semi'!EL$77","v":0},{"$f":" 'FS semi'!EM$77","v":0},{"$f":" 'FS semi'!EN$77","v":0},{"$f":" 'FS semi'!EO$77","v":0},{"$f":" 'FS semi'!EP$77","v":0},{"$f":" 'FS semi'!EQ$77","v":0},{"$f":" 'FS semi'!ER$77","v":0},{"$f":" 'FS semi'!ES$77","v":0},{"$f":" 'FS semi'!ET$77","v":0},{"$f":" 'FS semi'!EU$77","v":0},{"$f":" 'FS semi'!EV$77","v":0},{"$f":" 'FS semi'!EW$77","v":0},{"$f":" 'FS semi'!EX$77","v":0},{"$f":" 'FS semi'!EY$77","v":0},{"$f":" 'FS semi'!EZ$77","v":0},{"$f":" 'FS semi'!FA$77","v":0},{"$f":" 'FS semi'!FB$77","v":0},{"$f":" 'FS semi'!FC$77","v":0},{"$f":" 'FS semi'!FD$77","v":0},{"$f":" 'FS semi'!FE$77","v":0},{"$f":" 'FS semi'!FF$77","v":0},{"$f":" 'FS semi'!FG$77","v":0},{"$f":" 'FS semi'!FH$77","v":0},{"$f":" 'FS semi'!FI$77","v":0},{"$f":" 'FS semi'!FJ$77","v":0},{"$f":" 'FS semi'!FK$77","v":0},{"$f":" 'FS semi'!FL$77","v":0},{"$f":" 'FS semi'!FM$77","v":0},{"$f":" 'FS semi'!FN$77","v":0},{"$f":" 'FS semi'!FO$77","v":0},{"$f":" 'FS semi'!FP$77","v":0},{"$f":" 'FS semi'!FQ$77","v":0},{"$f":" 'FS semi'!FR$77","v":0},{"$f":" 'FS semi'!FS$77","v":0},{"$f":" 'FS semi'!FT$77","v":0},{"$f":" 'FS semi'!FU$77","v":0},{"$f":" 'FS semi'!FV$77","v":0},{"$f":" 'FS semi'!FW$77","v":0},{"$f":" 'FS semi'!FX$77","v":0},{"$f":" 'FS semi'!FY$77","v":0},{"$f":" 'FS semi'!FZ$77","v":0},{"$f":" 'FS semi'!GA$77","v":0},{"$f":" 'FS semi'!GB$77","v":0},{"$f":" 'FS semi'!GC$77","v":0},{"$f":" 'FS semi'!GD$77","v":0},{"$f":" 'FS semi'!GE$77","v":0},{"$f":" 'FS semi'!GF$77","v":0},{"$f":" 'FS semi'!GG$77","v":0},{"$f":" 'FS semi'!GH$77","v":0},{"$f":" 'FS semi'!GI$77","v":0},{"$f":" 'FS semi'!GJ$77","v":0}]
[null,null,null,null,"Cash available for dividends P50",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"MAX(0, SUM(J51:J52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0, SUM(AP51:AP52))","v":0},0,0,0,0,0,0,0,0,0,8267.5159365633262,15588.24135986191,15435.064382998364,15549.063335713705,{"$f":"MAX(0, SUM(BD51:BD52))","v":15319.896924363344},{"$f":"MAX(0, SUM(BE51:BE52))","v":4292.1689013546065},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0, SUM(DQ51:DQ52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0, SUM(GC51:GC52))","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$49","v":"Earnings available for dividend P50"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$49","v":0},1529.9702017159971,4435.3171915370549,7648.5997105113083,11104.385027225842,14885.559911492641,18922.647264407406,23297.883624698225,27951.93473083221,32957.059448601998,38264.974586079923,43938.170898209741,49940.989030202036,56474.200545914893,63338.860011462719,70737.844842380291,70080.958951202992,62103.347636727114,54239.834187889428,46262.321786336404,30942.424861973061,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,{"$f":" CW$49","v":26650.255960618455},26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,{"$f":" FI$49","v":26650.255960618455},26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455,26650.255960618455]
[null,null,null,null,{"$f":" E$53","v":"Cash available for dividends P50"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,8267.5159365633262,15588.24135986191,15435.064382998364,15549.063335713705,15319.896924363344,4292.1689013546065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Dividends paid P50 POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J57:GJ57)","v":74451.950840855265},null,{"$f":" MIN(J55:J56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(AP55:AP56)","v":0},0,0,0,0,0,0,0,0,0,8267.5159365633262,15588.24135986191,15435.064382998364,15549.063335713705,{"$f":" MIN(BD55:BD56)","v":15319.896924363344},{"$f":" MIN(BE55:BE56)","v":4292.1689013546065},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(DQ55:DQ56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(GC55:GC56)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E57, LEN(E57) - 4)","v":"Dividends paid P50"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J58:GJ58)","v":-74451.950840855265},null,{"$f":" -1 * 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,-8267.5159365633262,-15588.24135986191,-15435.064382998364,-15549.063335713705,{"$f":" -1 * BD57","v":-15319.896924363344},{"$f":" -1 * BE57","v":-4292.1689013546065},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * DQ57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * GC57","v":0},0,0,0,0,0,0,0]
[]
[]
["SHARE CAPITAL P99"]
[]
["RETAINED EARNINGS P99"]
[]
[null,null,null,null,"Retained earnings balance P99 BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I68","v":0},{"$f":"J68","v":0},{"$f":"K68","v":0},{"$f":"L68","v":0},{"$f":"M68","v":-1713.7879620187657},{"$f":"N68","v":-6753.4820972604994},{"$f":"O68","v":-12513.945994793557},{"$f":"P68","v":-13507.730995023085},{"$f":"Q68","v":-17506.619464640102},{"$f":"R68","v":-21561.057208742568},{"$f":"S68","v":-25837.428679938414},{"$f":"T68","v":-30185.132233381155},{"$f":"U68","v":-34770.783922679613},{"$f":"V68","v":-39450.73535295824},{"$f":"W68","v":-44387.363751397243},{"$f":"X68","v":-49462.180576330109},{"$f":"Y68","v":-54795.407737501198},{"$f":"Z68","v":-60277.177158319995},{"$f":"AA68","v":-66191.566265817877},{"$f":"AB68","v":-72279.359016897957},{"$f":"AC68","v":-78688.089458598304},{"$f":"AD68","v":-85303.794095137302},{"$f":"AE68","v":-92267.113625464044},{"$f":"AF68","v":-99487.29758489193},{"$f":"AG68","v":-107071.41910467423},{"$f":"AH68","v":-114939.32067949059},{"$f":"AI68","v":-123217.41928341967},{"$f":"AJ68","v":-131822.56964657732},{"$f":"AK68","v":-140967.15903215174},{"$f":"AL68","v":-150478.45843753876},{"$f":"AM68","v":-160471.38173115556},{"$f":"AN68","v":-170889.98329894143},{"$f":"AO68","v":-181826.83168178593},{"$f":"AP68","v":-193238.64879688589},{"$f":"AQ68","v":-205224.94849310032},{"$f":"AR68","v":-217746.85143994604},{"$f":"AS68","v":-230896.07743717564},{"$f":"AT68","v":-244646.90888020492},{"$f":"AU68","v":-259083.37312185104},{"$f":"AV68","v":-274193.50565270009},{"$f":"AW68","v":-290053.29521282401},{"$f":"AX68","v":-306665.64711013524},{"$f":"AY68","v":-324282.46637876768},{"$f":"AZ68","v":-342910.74029890983},{"$f":"BA68","v":-362642.43745309813},{"$f":"BB68","v":-383478.66837310127},{"$f":"BC68","v":-405516.13194114616},{"$f":"BD68","v":-428759.773994805},{"$f":"BE68","v":-465348.02568237745},{"$f":"BF68","v":-503582.74869589065},{"$f":"BG68","v":-543538.03424501198},{"$f":"BH68","v":-585291.3076438437},{"$f":"BI68","v":-628923.47834562289},{"$f":"BJ68","v":-674519.09672898217},{"$f":"BK68","v":-722166.5179395926},{"$f":"BL68","v":-771958.07310468052},{"$f":"BM68","v":-823990.2482521974},{"$f":"BN68","v":-878363.87128135248},{"$f":"BO68","v":-935184.30734681955},{"$f":"BP68","v":-994561.66303523269},{"$f":"BQ68","v":-1056610.9997296245},{"$f":"BR68","v":-1121452.5565752639},{"$f":"BS68","v":-1189211.9834789569},{"$f":"BT68","v":-1260020.5845933161},{"$f":"BU68","v":-1334015.5727578215},{"$f":"BV68","v":-1411340.3353897296},{"$f":"BW68","v":-1492144.7123400737},{"$f":"BX68","v":-1576585.2862531831},{"$f":"BY68","v":-1664825.6859923827},{"$f":"BZ68","v":-1757036.9037198462},{"$f":"CA68","v":-1853397.6262450456},{"$f":"CB68","v":-1954094.5812838788},{"$f":"CC68","v":-2059322.8992994595},{"$f":"CD68","v":-2169286.4916257416},{"$f":"CE68","v":-2284198.4456067062},{"$f":"CF68","v":-2404281.4375168141},{"$f":"CG68","v":-2529768.1640628772},{"$f":"CH68","v":-2660901.793303513},{"$f":"CI68","v":-2797936.4358599773},{"$f":"CJ68","v":-2941137.6373314825},{"$f":"CK68","v":-3090782.8928692052},{"$f":"CL68","v":-3247162.1849061255},{"$f":"CM68","v":-3410578.5450847074},{"$f":"CN68","v":-3581348.6414713254},{"$f":"CO68","v":-3759803.3921953412},{"$f":"CP68","v":-3946288.606701938},{"$f":"CQ68","v":-4141165.6558613311},{"$f":"CR68","v":-4344812.172232897},{"$f":"CS68","v":-4557622.781841184},{"$f":"CT68","v":-4780009.868881844},{"$f":"CU68","v":-5012404.3748393329},{"$f":"CV68","v":-5255256.633564909},{"$f":"CW68","v":-5509037.2439331356},{"$f":"CX68","v":-5774237.9817679329},{"$f":"CY68","v":-6051372.7528052963},{"$f":"CZ68","v":-6340978.5885393405},{"$f":"DA68","v":-6643616.6868814174},{"$f":"DB68","v":-6959873.4996488877},{"$f":"DC68","v":-7290361.8689908935},{"$f":"DD68","v":-7635722.2149532903},{"$f":"DE68","v":-7996623.7764839949},{"$f":"DF68","v":-8373765.908283581},{"$f":"DG68","v":-8767879.4360141475},{"$f":"DH68","v":-9179728.0724925902},{"$f":"DI68","v":-9610109.8976125624},{"$f":"DJ68","v":-10059858.904862935},{"$f":"DK68","v":-10529846.617439574},{"$f":"DL68","v":-11020983.77708216},{"$f":"DM68","v":-11534222.108908664},{"$f":"DN68","v":-12070556.165667361},{"$f":"DO68","v":-12631025.254980199},{"$f":"DP68","v":-13216715.453312114},{"$f":"DQ68","v":-13828761.710568964},{"$f":"DR68","v":-14468350.049402375},{"$f":"DS68","v":-15136719.863483287},{"$f":"DT68","v":-15835166.319197841},{"$f":"DU68","v":-16565042.86541955},{"$f":"DV68","v":-17327763.856221236},{"$f":"DW68","v":-18124807.291608997},{"$f":"DX68","v":-18957717.681589209},{"$f":"DY68","v":-19828109.039118528},{"$f":"DZ68","v":-20737668.007736668},{"$f":"EA68","v":-21688157.129942626},{"$f":"EB68","v":-22681418.262647849},{"$f":"EC68","v":-23719376.146324806},{"$f":"ED68","v":-24804042.134767227},{"$f":"EE68","v":-25937518.092689559},{"$f":"EF68","v":-27122000.468718395},{"$f":"EG68","v":-28359784.551668528},{"$f":"EH68","v":-29653268.918351419},{"$f":"EI68","v":-31004960.081535038},{"$f":"EJ68","v":-32417477.347061921},{"$f":"EK68","v":-33893557.889537513},{"$f":"EL68","v":-35436062.056424506},{"$f":"EM68","v":-37047978.910821415},{"$f":"EN68","v":-38732432.023666188},{"$f":"EO68","v":-40492685.526588969},{"$f":"EP68","v":-42332150.437143281},{"$f":"EQ68","v":-44254391.268672533},{"$f":"ER68","v":-46263132.937620603},{"$f":"ES68","v":-48362267.981671333},{"$f":"ET68","v":-50555864.102704346},{"$f":"EU68","v":-52848172.049183846},{"$f":"EV68","v":-55243633.853254922},{"$f":"EW68","v":-57746891.438509196},{"$f":"EX68","v":-60362795.615099914},{"$f":"EY68","v":-63096415.479637213},{"$f":"EZ68","v":-65953048.238078691},{"$f":"FA68","v":-68938229.470650032},{"$f":"FB68","v":-72057743.858687088},{"$f":"FC68","v":-75317636.394185811},{"$f":"FD68","v":-78724224.093781978},{"$f":"FE68","v":-82284108.239859968},{"$f":"FF68","v":-86004187.172511473},{"$f":"FG68","v":-89891669.657132298},{"$f":"FH68","v":-93954088.853561059},{"$f":"FI68","v":-98199316.913829103},{"$f":"FJ68","v":-102635580.23680922},{"$f":"FK68","v":-107271475.40932344},{"$f":"FL68","v":-112115985.86460079},{"$f":"FM68","v":-117178499.29036564},{"$f":"FN68","v":-122468825.82028989},{"$f":"FO68","v":-127997217.04406074},{"$f":"FP68","v":-133774385.87290128},{"$f":"FQ68","v":-139811527.29903963},{"$f":"FR68","v":-146120340.08935422},{"$f":"FS68","v":-152713049.45523295},{"$f":"FT68","v":-159602430.74257624},{"$f":"FU68","v":-166801834.18784997},{"$f":"FV68","v":-174325210.78816101},{"$f":"FW68","v":-182187139.33548605},{"$f":"FX68","v":-190402854.66744074},{"$f":"FY68","v":-198988277.18933338},{"$f":"FZ68","v":-207960043.72471118},{"$f":"GA68","v":-217335539.75418097},{"$f":"GB68","v":-227132933.10497692},{"$f":"GC68","v":-237371209.15655869},{"$f":"GD68","v":-248070207.63046163},{"$f":"GE68","v":-259250661.03569022},{"$f":"GF68","v":-270934234.84415406},{"$f":"GG68","v":-283143569.47399879},{"$f":"GH68","v":-295902324.1621865},{"$f":"GI68","v":-309235222.81134272}]
[null,null,null,null,{"$f":" 'FS semi - P99'!E$29","v":"Profit after tax P99"},{"$f":" 'FS semi - P99'!F$29","v":0},{"$f":" 'FS semi - P99'!G$29","v":"$ 000s"},{"$f":" 'FS semi - P99'!H$29","v":-323168101.89971095},{"$f":" 'FS semi - P99'!I$29","v":0},{"$f":" 'FS semi - P99'!J$29","v":0},{"$f":" 'FS semi - P99'!K$29","v":0},{"$f":" 'FS semi - P99'!L$29","v":0},{"$f":" 'FS semi - P99'!M$29","v":-1713.7879620187657},{"$f":" 'FS semi - P99'!N$29","v":-5039.6941352417334},{"$f":" 'FS semi - P99'!O$29","v":-5760.463897533059},{"$f":" 'FS semi - P99'!P$29","v":-993.78500022952812},{"$f":" 'FS semi - P99'!Q$29","v":-3998.8884696170162},{"$f":" 'FS semi - P99'!R$29","v":-4054.4377441024653},{"$f":" 'FS semi - P99'!S$29","v":-4276.3714711958455},{"$f":" 'FS semi - P99'!T$29","v":-4347.7035534427432},{"$f":" 'FS semi - P99'!U$29","v":-4585.6516892984582},{"$f":" 'FS semi - P99'!V$29","v":-4679.9514302786265},{"$f":" 'FS semi - P99'!W$29","v":-4936.6283984390002},{"$f":" 'FS semi - P99'!X$29","v":-5074.8168249328637},{"$f":" 'FS semi - P99'!Y$29","v":-5333.2271611710876},{"$f":" 'FS semi - P99'!Z$29","v":-5481.769420818795},{"$f":" 'FS semi - P99'!AA$29","v":-5914.3891074978847},{"$f":" 'FS semi - P99'!AB$29","v":-6087.7927510800755},{"$f":" 'FS semi - P99'!AC$29","v":-6408.7304417003452},{"$f":" 'FS semi - P99'!AD$29","v":-6615.7046365390006},{"$f":" 'FS semi - P99'!AE$29","v":-6963.3195303267403},{"$f":" 'FS semi - P99'!AF$29","v":-7220.1839594278936},{"$f":" 'FS semi - P99'!AG$29","v":-7584.1215197823085},{"$f":" 'FS semi - P99'!AH$29","v":-7867.9015748163492},{"$f":" 'FS semi - P99'!AI$29","v":-8278.0986039290892},{"$f":" 'FS semi - P99'!AJ$29","v":-8605.1503631576561},{"$f":" 'FS semi - P99'!AK$29","v":-9144.5893855744253},{"$f":" 'FS semi - P99'!AL$29","v":-9511.2994053870352},{"$f":" 'FS semi - P99'!AM$29","v":-9992.9232936167937},{"$f":" 'FS semi - P99'!AN$29","v":-10418.601567785863},{"$f":" 'FS semi - P99'!AO$29","v":-10936.84838284449},{"$f":" 'FS semi - P99'!AP$29","v":-11411.817115099944},{"$f":" 'FS semi - P99'!AQ$29","v":-11986.29969621445},{"$f":" 'FS semi - P99'!AR$29","v":-12521.902946845727},{"$f":" 'FS semi - P99'!AS$29","v":-13149.225997229607},{"$f":" 'FS semi - P99'!AT$29","v":-13750.831443029281},{"$f":" 'FS semi - P99'!AU$29","v":-14436.464241646108},{"$f":" 'FS semi - P99'!AV$29","v":-15110.132530849072},{"$f":" 'FS semi - P99'!AW$29","v":-15859.789560123952},{"$f":" 'FS semi - P99'!AX$29","v":-16612.351897311204},{"$f":" 'FS semi - P99'!AY$29","v":-17616.819268632433},{"$f":" 'FS semi - P99'!AZ$29","v":-18628.273920142121},{"$f":" 'FS semi - P99'!BA$29","v":-19731.697154188289},{"$f":" 'FS semi - P99'!BB$29","v":-20836.230920003156},{"$f":" 'FS semi - P99'!BC$29","v":-22037.463568044888},{"$f":" 'FS semi - P99'!BD$29","v":-23243.642053658867},{"$f":" 'FS semi - P99'!BE$29","v":-36588.251687572447},{"$f":" 'FS semi - P99'!BF$29","v":-38234.723013513205},{"$f":" 'FS semi - P99'!BG$29","v":-39955.285549121305},{"$f":" 'FS semi - P99'!BH$29","v":-41753.273398831763},{"$f":" 'FS semi - P99'!BI$29","v":-43632.170701779185},{"$f":" 'FS semi - P99'!BJ$29","v":-45595.618383359251},{"$f":" 'FS semi - P99'!BK$29","v":-47647.421210610417},{"$f":" 'FS semi - P99'!BL$29","v":-49791.555165087877},{"$f":" 'FS semi - P99'!BM$29","v":-52032.175147516828},{"$f":" 'FS semi - P99'!BN$29","v":-54373.623029155089},{"$f":" 'FS semi - P99'!BO$29","v":-56820.436065467075},{"$f":" 'FS semi - P99'!BP$29","v":-59377.355688413089},{"$f":" 'FS semi - P99'!BQ$29","v":-62049.336694391684},{"$f":" 'FS semi - P99'!BR$29","v":-64841.556845639308},{"$f":" 'FS semi - P99'!BS$29","v":-67759.426903693078},{"$f":" 'FS semi - P99'!BT$29","v":-70808.601114359262},{"$f":" 'FS semi - P99'!BU$29","v":-73994.988164505427},{"$f":" 'FS semi - P99'!BV$29","v":-77324.762631908176},{"$f":" 'FS semi - P99'!BW$29","v":-80804.376950344042},{"$f":" 'FS semi - P99'!BX$29","v":-84440.573913109532},{"$f":" 'FS semi - P99'!BY$29","v":-88240.399739199464},{"$f":" 'FS semi - P99'!BZ$29","v":-92211.21772746343},{"$f":" 'FS semi - P99'!CA$29","v":-96360.722525199293},{"$f":" 'FS semi - P99'!CB$29","v":-100696.95503883327},{"$f":" 'FS semi - P99'!CC$29","v":-105228.31801558076},{"$f":" 'FS semi - P99'!CD$29","v":-109963.59232628191},{"$f":" 'FS semi - P99'!CE$29","v":-114911.95398096461},{"$f":" 'FS semi - P99'!CF$29","v":-120082.99191010802},{"$f":" 'FS semi - P99'!CG$29","v":-125486.72654606287},{"$f":" 'FS semi - P99'!CH$29","v":-131133.6292406357},{"$f":" 'FS semi - P99'!CI$29","v":-137034.64255646433},{"$f":" 'FS semi - P99'!CJ$29","v":-143201.20147150522},{"$f":" 'FS semi - P99'!CK$29","v":-149645.25553772296},{"$f":" 'FS semi - P99'!CL$29","v":-156379.29203692047},{"$f":" 'FS semi - P99'!CM$29","v":-163416.36017858188},{"$f":" 'FS semi - P99'!CN$29","v":-170770.09638661807},{"$f":" 'FS semi - P99'!CO$29","v":-178454.75072401587},{"$f":" 'FS semi - P99'!CP$29","v":-186485.21450659659},{"$f":" 'FS semi - P99'!CQ$29","v":-194877.04915939341},{"$f":" 'FS semi - P99'!CR$29","v":-203646.51637156613},{"$f":" 'FS semi - P99'!CS$29","v":-212810.60960828658},{"$f":" 'FS semi - P99'!CT$29","v":-222387.08704065951},{"$f":" 'FS semi - P99'!CU$29","v":-232394.50595748922},{"$f":" 'FS semi - P99'!CV$29","v":-242852.25872557622},{"$f":" 'FS semi - P99'!CW$29","v":-253780.61036822712},{"$f":" 'FS semi - P99'!CX$29","v":-265200.73783479736},{"$f":" 'FS semi - P99'!CY$29","v":-277134.77103736321},{"$f":" 'FS semi - P99'!CZ$29","v":-289605.83573404455},{"$f":" 'FS semi - P99'!DA$29","v":-302638.09834207653},{"$f":" 'FS semi - P99'!DB$29","v":-316256.81276747002},{"$f":" 'FS semi - P99'!DC$29","v":-330488.36934200616},{"$f":" 'FS semi - P99'!DD$29","v":-345360.34596239642},{"$f":" 'FS semi - P99'!DE$29","v":-360901.56153070426},{"$f":" 'FS semi - P99'!DF$29","v":-377142.131799586},{"$f":" 'FS semi - P99'!DG$29","v":-394113.52773056732},{"$f":" 'FS semi - P99'!DH$29","v":-411848.63647844287},{"$f":" 'FS semi - P99'!DI$29","v":-430381.82511997275},{"$f":" 'FS semi - P99'!DJ$29","v":-449749.00725037151},{"$f":" 'FS semi - P99'!DK$29","v":-469987.71257663827},{"$f":" 'FS semi - P99'!DL$29","v":-491137.15964258701},{"$f":" 'FS semi - P99'!DM$29","v":-513238.33182650345},{"$f":" 'FS semi - P99'!DN$29","v":-536334.0567586961},{"$f":" 'FS semi - P99'!DO$29","v":-560469.08931283746},{"$f":" 'FS semi - P99'!DP$29","v":-585690.19833191519},{"$f":" 'FS semi - P99'!DQ$29","v":-612046.2572568513},{"$f":" 'FS semi - P99'!DR$29","v":-639588.33883340959},{"$f":" 'FS semi - P99'!DS$29","v":-668369.81408091309},{"$f":" 'FS semi - P99'!DT$29","v":-698446.45571455418},{"$f":" 'FS semi - P99'!DU$29","v":-729876.54622170911},{"$f":" 'FS semi - P99'!DV$29","v":-762720.99080168584},{"$f":" 'FS semi - P99'!DW$29","v":-797043.43538776168},{"$f":" 'FS semi - P99'!DX$29","v":-832910.38998021092},{"$f":" 'FS semi - P99'!DY$29","v":-870391.3575293204},{"$f":" 'FS semi - P99'!DZ$29","v":-909558.96861813986},{"$f":" 'FS semi - P99'!EA$29","v":-950489.12220595614},{"$f":" 'FS semi - P99'!EB$29","v":-993261.13270522421},{"$f":" 'FS semi - P99'!EC$29","v":-1037957.8836769592},{"$f":" 'FS semi - P99'!ED$29","v":-1084665.9884424224},{"$f":" 'FS semi - P99'!EE$29","v":-1133475.9579223313},{"$f":" 'FS semi - P99'!EF$29","v":-1184482.3760288362},{"$f":" 'FS semi - P99'!EG$29","v":-1237784.0829501341},{"$f":" 'FS semi - P99'!EH$29","v":-1293484.3666828899},{"$f":" 'FS semi - P99'!EI$29","v":-1351691.16318362},{"$f":" 'FS semi - P99'!EJ$29","v":-1412517.2655268828},{"$f":" 'FS semi - P99'!EK$29","v":-1476080.5424755926},{"$f":" 'FS semi - P99'!EL$29","v":-1542504.1668869941},{"$f":" 'FS semi - P99'!EM$29","v":-1611916.8543969088},{"$f":" 'FS semi - P99'!EN$29","v":-1684453.1128447694},{"$f":" 'FS semi - P99'!EO$29","v":-1760253.5029227838},{"$f":" 'FS semi - P99'!EP$29","v":-1839464.9105543089},{"$f":" 'FS semi - P99'!EQ$29","v":-1922240.8315292527},{"$f":" 'FS semi - P99'!ER$29","v":-2008741.668948069},{"$f":" 'FS semi - P99'!ES$29","v":-2099135.0440507317},{"$f":" 'FS semi - P99'!ET$29","v":-2193596.1210330147},{"$f":" 'FS semi - P99'!EU$29","v":-2292307.9464795003},{"$f":" 'FS semi - P99'!EV$29","v":-2395461.8040710776},{"$f":" 'FS semi - P99'!EW$29","v":-2503257.5852542762},{"$f":" 'FS semi - P99'!EX$29","v":-2615904.1765907183},{"$f":" 'FS semi - P99'!EY$29","v":-2733619.8645373005},{"$f":" 'FS semi - P99'!EZ$29","v":-2856632.7584414789},{"$f":" 'FS semi - P99'!FA$29","v":-2985181.2325713453},{"$f":" 'FS semi - P99'!FB$29","v":-3119514.3880370562},{"$f":" 'FS semi - P99'!FC$29","v":-3259892.5354987234},{"$f":" 'FS semi - P99'!FD$29","v":-3406587.6995961661},{"$f":" 'FS semi - P99'!FE$29","v":-3559884.1460779938},{"$f":" 'FS semi - P99'!FF$29","v":-3720078.932651503},{"$f":" 'FS semi - P99'!FG$29","v":-3887482.4846208207},{"$f":" 'FS semi - P99'!FH$29","v":-4062419.1964287572},{"$f":" 'FS semi - P99'!FI$29","v":-4245228.060268051},{"$f":" 'FS semi - P99'!FJ$29","v":-4436263.3229801133},{"$f":" 'FS semi - P99'!FK$29","v":-4635895.1725142179},{"$f":" 'FS semi - P99'!FL$29","v":-4844510.4552773573},{"$f":" 'FS semi - P99'!FM$29","v":-5062513.4257648382},{"$f":" 'FS semi - P99'!FN$29","v":-5290326.5299242558},{"$f":" 'FS semi - P99'!FO$29","v":-5528391.2237708475},{"$f":" 'FS semi - P99'!FP$29","v":-5777168.8288405351},{"$f":" 'FS semi - P99'!FQ$29","v":-6037141.4261383591},{"$f":" 'FS semi - P99'!FR$29","v":-6308812.790314585},{"$f":" 'FS semi - P99'!FS$29","v":-6592709.3658787413},{"$f":" 'FS semi - P99'!FT$29","v":-6889381.2873432841},{"$f":" 'FS semi - P99'!FU$29","v":-7199403.4452737318},{"$f":" 'FS semi - P99'!FV$29","v":-7523376.6003110493},{"$f":" 'FS semi - P99'!FW$29","v":-7861928.5473250467},{"$f":" 'FS semi - P99'!FX$29","v":-8215715.3319546739},{"$f":" 'FS semi - P99'!FY$29","v":-8585422.5218926333},{"$f":" 'FS semi - P99'!FZ$29","v":-8971766.5353778023},{"$f":" 'FS semi - P99'!GA$29","v":-9375496.029469803},{"$f":" 'FS semi - P99'!GB$29","v":-9797393.3507959433},{"$f":" 'FS semi - P99'!GC$29","v":-10238276.051581761},{"$f":" 'FS semi - P99'!GD$29","v":-10698998.473902941},{"$f":" 'FS semi - P99'!GE$29","v":-11180453.405228574},{"$f":" 'FS semi - P99'!GF$29","v":-11683573.80846386},{"$f":" 'FS semi - P99'!GG$29","v":-12209334.629844734},{"$f":" 'FS semi - P99'!GH$29","v":-12758754.688187746},{"$f":" 'FS semi - P99'!GI$29","v":-13332898.649156194},{"$f":" 'FS semi - P99'!GJ$29","v":-13932879.088368224}]
[null,null,null,null,{"$f":" E$100","v":"Dividends paid P99 POS"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained earnings balance P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J65 + J66 - J67","v":0},0,0,-1713.7879620187657,-6753.4820972604994,-12513.945994793557,-13507.730995023085,-17506.619464640102,-21561.057208742568,-25837.428679938414,-30185.132233381155,-34770.783922679613,-39450.73535295824,-44387.363751397243,-49462.180576330109,-54795.407737501198,-60277.177158319995,-66191.566265817877,-72279.359016897957,-78688.089458598304,-85303.794095137302,-92267.113625464044,-99487.29758489193,-107071.41910467423,-114939.32067949059,-123217.41928341967,-131822.56964657732,-140967.15903215174,-150478.45843753876,-160471.38173115556,-170889.98329894143,-181826.83168178593,-193238.64879688589,-205224.94849310032,-217746.85143994604,-230896.07743717564,-244646.90888020492,-259083.37312185104,-274193.50565270009,-290053.29521282401,-306665.64711013524,-324282.46637876768,-342910.74029890983,-362642.43745309813,-383478.66837310127,-405516.13194114616,-428759.773994805,-465348.02568237745,-503582.74869589065,-543538.03424501198,-585291.3076438437,-628923.47834562289,-674519.09672898217,-722166.5179395926,-771958.07310468052,-823990.2482521974,-878363.87128135248,-935184.30734681955,-994561.66303523269,-1056610.9997296245,-1121452.5565752639,-1189211.9834789569,-1260020.5845933161,-1334015.5727578215,{"$f":" BV65 + BV66 - BV67","v":-1411340.3353897296},-1492144.7123400737,-1576585.2862531831,-1664825.6859923827,-1757036.9037198462,-1853397.6262450456,-1954094.5812838788,-2059322.8992994595,-2169286.4916257416,-2284198.4456067062,-2404281.4375168141,-2529768.1640628772,-2660901.793303513,-2797936.4358599773,-2941137.6373314825,-3090782.8928692052,-3247162.1849061255,-3410578.5450847074,-3581348.6414713254,-3759803.3921953412,-3946288.606701938,-4141165.6558613311,-4344812.172232897,-4557622.781841184,-4780009.868881844,-5012404.3748393329,-5255256.633564909,-5509037.2439331356,-5774237.9817679329,-6051372.7528052963,-6340978.5885393405,-6643616.6868814174,-6959873.4996488877,-7290361.8689908935,-7635722.2149532903,-7996623.7764839949,-8373765.908283581,-8767879.4360141475,-9179728.0724925902,-9610109.8976125624,-10059858.904862935,-10529846.617439574,-11020983.77708216,-11534222.108908664,-12070556.165667361,-12631025.254980199,-13216715.453312114,-13828761.710568964,-14468350.049402375,-15136719.863483287,-15835166.319197841,-16565042.86541955,-17327763.856221236,-18124807.291608997,-18957717.681589209,-19828109.039118528,-20737668.007736668,-21688157.129942626,-22681418.262647849,-23719376.146324806,-24804042.134767227,-25937518.092689559,-27122000.468718395,-28359784.551668528,{"$f":" EH65 + EH66 - EH67","v":-29653268.918351419},-31004960.081535038,-32417477.347061921,-33893557.889537513,-35436062.056424506,-37047978.910821415,-38732432.023666188,-40492685.526588969,-42332150.437143281,-44254391.268672533,-46263132.937620603,-48362267.981671333,-50555864.102704346,-52848172.049183846,-55243633.853254922,-57746891.438509196,-60362795.615099914,-63096415.479637213,-65953048.238078691,-68938229.470650032,-72057743.858687088,-75317636.394185811,-78724224.093781978,-82284108.239859968,-86004187.172511473,-89891669.657132298,-93954088.853561059,-98199316.913829103,-102635580.23680922,-107271475.40932344,-112115985.86460079,-117178499.29036564,-122468825.82028989,-127997217.04406074,-133774385.87290128,-139811527.29903963,-146120340.08935422,-152713049.45523295,-159602430.74257624,-166801834.18784997,-174325210.78816101,-182187139.33548605,-190402854.66744074,-198988277.18933338,-207960043.72471118,-217335539.75418097,-227132933.10497692,-237371209.15655869,-248070207.63046163,-259250661.03569022,-270934234.84415406,-283143569.47399879,-295902324.1621865,-309235222.81134272,-323168101.89971095]
[]
[]
["RETAINED CASH P99"]
[]
[null,null,null,null,"Retained cash balance P99 BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I76","v":0},{"$f":"J76","v":0},{"$f":"K76","v":0},{"$f":"L76","v":-5.1476730732247233E-5},{"$f":"M76","v":144.09016867786704},{"$f":"N76","v":981.75962585880916},{"$f":"O76","v":1868.8202345032842},{"$f":"P76","v":4112.9696450396059},{"$f":"Q76","v":9813.7042724608909},{"$f":"R76","v":13200.372329519878},{"$f":"S76","v":17088.27476675222},{"$f":"T76","v":20614.951176451908},{"$f":"U76","v":24565.166551605616},{"$f":"V76","v":28224.908521195328},{"$f":"W76","v":32273.947412113514},{"$f":"X76","v":36067.687797025086},{"$f":"Y76","v":40173.122808462678},{"$f":"Z76","v":44036.310216907958},{"$f":"AA76","v":48233.81098944087},{"$f":"AB76","v":52177.838583908437},{"$f":"AC76","v":56495.165662360283},{"$f":"AD76","v":60549.154852962783},{"$f":"AE76","v":64998.763257572195},{"$f":"AF76","v":69197.690298344954},{"$f":"AG76","v":73758.061297165332},{"$f":"AH76","v":78078.640140723146},{"$f":"AI76","v":82765.739226477977},{"$f":"AJ76","v":87202.597405931505},{"$f":"AK76","v":92010.279741428298},{"$f":"AL76","v":96561.393911344378},{"$f":"AM76","v":101531.06878592048},{"$f":"AN76","v":106256.13366775792},{"$f":"AO76","v":111354.20843011038},{"$f":"AP76","v":116204.49154882399},{"$f":"AQ76","v":121443.49824468121},{"$f":"AR76","v":126410.42602059263},{"$f":"AS76","v":131771.25114207799},{"$f":"AT76","v":136852.08799904663},{"$f":"AU76","v":142346.43045663368},{"$f":"AV76","v":147572.26926889474},{"$f":"AW76","v":157375.28140642642},{"$f":"AX76","v":166991.87954156357},{"$f":"AY76","v":181032.71847527206},{"$f":"AZ76","v":194946.02884795648},{"$f":"BA76","v":208928.73000626246},{"$f":"BB76","v":222784.20935099095},{"$f":"BC76","v":236708.09716808569},{"$f":"BD76","v":250423.99494530389},{"$f":"BE76","v":253849.21901846296},{"$f":"BF76","v":253849.21901846296},{"$f":"BG76","v":253849.21901846296},{"$f":"BH76","v":253849.21901846296},{"$f":"BI76","v":253849.21901846296},{"$f":"BJ76","v":253849.21901846296},{"$f":"BK76","v":253849.21901846296},{"$f":"BL76","v":253849.21901846296},{"$f":"BM76","v":253849.21901846296},{"$f":"BN76","v":253849.21901846296},{"$f":"BO76","v":253849.21901846296},{"$f":"BP76","v":253849.21901846296},{"$f":"BQ76","v":253849.21901846296},{"$f":"BR76","v":253849.21901846296},{"$f":"BS76","v":253849.21901846296},{"$f":"BT76","v":253849.21901846296},{"$f":"BU76","v":253849.21901846296},{"$f":"BV76","v":253849.21901846296},{"$f":"BW76","v":253849.21901846296},{"$f":"BX76","v":253849.21901846296},{"$f":"BY76","v":253849.21901846296},{"$f":"BZ76","v":253849.21901846296},{"$f":"CA76","v":253849.21901846296},{"$f":"CB76","v":253849.21901846296},{"$f":"CC76","v":253849.21901846296},{"$f":"CD76","v":253849.21901846296},{"$f":"CE76","v":253849.21901846296},{"$f":"CF76","v":253849.21901846296},{"$f":"CG76","v":253849.21901846296},{"$f":"CH76","v":253849.21901846296},{"$f":"CI76","v":253849.21901846296},{"$f":"CJ76","v":253849.21901846296},{"$f":"CK76","v":253849.21901846296},{"$f":"CL76","v":253849.21901846296},{"$f":"CM76","v":253849.21901846296},{"$f":"CN76","v":253849.21901846296},{"$f":"CO76","v":253849.21901846296},{"$f":"CP76","v":253849.21901846296},{"$f":"CQ76","v":253849.21901846296},{"$f":"CR76","v":253849.21901846296},{"$f":"CS76","v":253849.21901846296},{"$f":"CT76","v":253849.21901846296},{"$f":"CU76","v":253849.21901846296},{"$f":"CV76","v":253849.21901846296},{"$f":"CW76","v":253849.21901846296},{"$f":"CX76","v":253849.21901846296},{"$f":"CY76","v":253849.21901846296},{"$f":"CZ76","v":253849.21901846296},{"$f":"DA76","v":253849.21901846296},{"$f":"DB76","v":253849.21901846296},{"$f":"DC76","v":253849.21901846296},{"$f":"DD76","v":253849.21901846296},{"$f":"DE76","v":253849.21901846296},{"$f":"DF76","v":253849.21901846296},{"$f":"DG76","v":253849.21901846296},{"$f":"DH76","v":253849.21901846296},{"$f":"DI76","v":253849.21901846296},{"$f":"DJ76","v":253849.21901846296},{"$f":"DK76","v":253849.21901846296},{"$f":"DL76","v":253849.21901846296},{"$f":"DM76","v":253849.21901846296},{"$f":"DN76","v":253849.21901846296},{"$f":"DO76","v":253849.21901846296},{"$f":"DP76","v":253849.21901846296},{"$f":"DQ76","v":253849.21901846296},{"$f":"DR76","v":253849.21901846296},{"$f":"DS76","v":253849.21901846296},{"$f":"DT76","v":253849.21901846296},{"$f":"DU76","v":253849.21901846296},{"$f":"DV76","v":253849.21901846296},{"$f":"DW76","v":253849.21901846296},{"$f":"DX76","v":253849.21901846296},{"$f":"DY76","v":253849.21901846296},{"$f":"DZ76","v":253849.21901846296},{"$f":"EA76","v":253849.21901846296},{"$f":"EB76","v":253849.21901846296},{"$f":"EC76","v":253849.21901846296},{"$f":"ED76","v":253849.21901846296},{"$f":"EE76","v":253849.21901846296},{"$f":"EF76","v":253849.21901846296},{"$f":"EG76","v":253849.21901846296},{"$f":"EH76","v":253849.21901846296},{"$f":"EI76","v":253849.21901846296},{"$f":"EJ76","v":253849.21901846296},{"$f":"EK76","v":253849.21901846296},{"$f":"EL76","v":253849.21901846296},{"$f":"EM76","v":253849.21901846296},{"$f":"EN76","v":253849.21901846296},{"$f":"EO76","v":253849.21901846296},{"$f":"EP76","v":253849.21901846296},{"$f":"EQ76","v":253849.21901846296},{"$f":"ER76","v":253849.21901846296},{"$f":"ES76","v":253849.21901846296},{"$f":"ET76","v":253849.21901846296},{"$f":"EU76","v":253849.21901846296},{"$f":"EV76","v":253849.21901846296},{"$f":"EW76","v":253849.21901846296},{"$f":"EX76","v":253849.21901846296},{"$f":"EY76","v":253849.21901846296},{"$f":"EZ76","v":253849.21901846296},{"$f":"FA76","v":253849.21901846296},{"$f":"FB76","v":253849.21901846296},{"$f":"FC76","v":253849.21901846296},{"$f":"FD76","v":253849.21901846296},{"$f":"FE76","v":253849.21901846296},{"$f":"FF76","v":253849.21901846296},{"$f":"FG76","v":253849.21901846296},{"$f":"FH76","v":253849.21901846296},{"$f":"FI76","v":253849.21901846296},{"$f":"FJ76","v":253849.21901846296},{"$f":"FK76","v":253849.21901846296},{"$f":"FL76","v":253849.21901846296},{"$f":"FM76","v":253849.21901846296},{"$f":"FN76","v":253849.21901846296},{"$f":"FO76","v":253849.21901846296},{"$f":"FP76","v":253849.21901846296},{"$f":"FQ76","v":253849.21901846296},{"$f":"FR76","v":253849.21901846296},{"$f":"FS76","v":253849.21901846296},{"$f":"FT76","v":253849.21901846296},{"$f":"FU76","v":253849.21901846296},{"$f":"FV76","v":253849.21901846296},{"$f":"FW76","v":253849.21901846296},{"$f":"FX76","v":253849.21901846296},{"$f":"FY76","v":253849.21901846296},{"$f":"FZ76","v":253849.21901846296},{"$f":"GA76","v":253849.21901846296},{"$f":"GB76","v":253849.21901846296},{"$f":"GC76","v":253849.21901846296},{"$f":"GD76","v":253849.21901846296},{"$f":"GE76","v":253849.21901846296},{"$f":"GF76","v":253849.21901846296},{"$f":"GG76","v":253849.21901846296},{"$f":"GH76","v":253849.21901846296},{"$f":"GI76","v":253849.21901846296}]
[null,null,null,null,{"$f":" 'FS semi - P99'!E$77","v":"Cash flow available for dividends P99"},{"$f":" 'FS semi - P99'!F$77","v":0},{"$f":" 'FS semi - P99'!G$77","v":"$ 000s"},{"$f":" 'FS semi - P99'!H$77","v":253849.21901846296},{"$f":" 'FS semi - P99'!I$77","v":0},{"$f":" 'FS semi - P99'!J$77","v":0},{"$f":" 'FS semi - P99'!K$77","v":0},{"$f":" 'FS semi - P99'!L$77","v":-5.1476730732247233E-5},{"$f":" 'FS semi - P99'!M$77","v":144.09022015459777},{"$f":" 'FS semi - P99'!N$77","v":837.66945718094212},{"$f":" 'FS semi - P99'!O$77","v":887.060608644475},{"$f":" 'FS semi - P99'!P$77","v":2244.1494105363217},{"$f":" 'FS semi - P99'!Q$77","v":5700.734627421285},{"$f":" 'FS semi - P99'!R$77","v":3386.668057058987},{"$f":" 'FS semi - P99'!S$77","v":3887.9024372323402},{"$f":" 'FS semi - P99'!T$77","v":3526.6764096996885},{"$f":" 'FS semi - P99'!U$77","v":3950.2153751537098},{"$f":" 'FS semi - P99'!V$77","v":3659.7419695897133},{"$f":" 'FS semi - P99'!W$77","v":4049.0388909181838},{"$f":" 'FS semi - P99'!X$77","v":3793.7403849115708},{"$f":" 'FS semi - P99'!Y$77","v":4105.435011437592},{"$f":" 'FS semi - P99'!Z$77","v":3863.1874084452811},{"$f":" 'FS semi - P99'!AA$77","v":4197.500772532916},{"$f":" 'FS semi - P99'!AB$77","v":3944.0275944675632},{"$f":" 'FS semi - P99'!AC$77","v":4317.3270784518481},{"$f":" 'FS semi - P99'!AD$77","v":4053.9891906025023},{"$f":" 'FS semi - P99'!AE$77","v":4449.6084046094111},{"$f":" 'FS semi - P99'!AF$77","v":4198.9270407727563},{"$f":" 'FS semi - P99'!AG$77","v":4560.3709988203755},{"$f":" 'FS semi - P99'!AH$77","v":4320.5788435578179},{"$f":" 'FS semi - P99'!AI$77","v":4687.0990857548386},{"$f":" 'FS semi - P99'!AJ$77","v":4436.8581794535221},{"$f":" 'FS semi - P99'!AK$77","v":4807.6823354967873},{"$f":" 'FS semi - P99'!AL$77","v":4551.1141699160726},{"$f":" 'FS semi - P99'!AM$77","v":4969.6748745761015},{"$f":" 'FS semi - P99'!AN$77","v":4725.0648818374448},{"$f":" 'FS semi - P99'!AO$77","v":5098.074762352453},{"$f":" 'FS semi - P99'!AP$77","v":4850.2831187136198},{"$f":" 'FS semi - P99'!AQ$77","v":5239.0066958572079},{"$f":" 'FS semi - P99'!AR$77","v":4966.9277759114266},{"$f":" 'FS semi - P99'!AS$77","v":5360.8251214853535},{"$f":" 'FS semi - P99'!AT$77","v":5080.8368569686554},{"$f":" 'FS semi - P99'!AU$77","v":5494.3424575870358},{"$f":" 'FS semi - P99'!AV$77","v":5225.8388122610704},{"$f":" 'FS semi - P99'!AW$77","v":9803.0121375316885},{"$f":" 'FS semi - P99'!AX$77","v":9616.598135137152},{"$f":" 'FS semi - P99'!AY$77","v":14040.838933708501},{"$f":" 'FS semi - P99'!AZ$77","v":13913.310372684426},{"$f":" 'FS semi - P99'!BA$77","v":13982.701158305978},{"$f":" 'FS semi - P99'!BB$77","v":13855.479344728483},{"$f":" 'FS semi - P99'!BC$77","v":13923.887817094752},{"$f":" 'FS semi - P99'!BD$77","v":13715.897777218212},{"$f":" 'FS semi - P99'!BE$77","v":3425.2240731590764},{"$f":" 'FS semi - P99'!BF$77","v":0},{"$f":" 'FS semi - P99'!BG$77","v":0},{"$f":" 'FS semi - P99'!BH$77","v":0},{"$f":" 'FS semi - P99'!BI$77","v":0},{"$f":" 'FS semi - P99'!BJ$77","v":0},{"$f":" 'FS semi - P99'!BK$77","v":0},{"$f":" 'FS semi - P99'!BL$77","v":0},{"$f":" 'FS semi - P99'!BM$77","v":0},{"$f":" 'FS semi - P99'!BN$77","v":0},{"$f":" 'FS semi - P99'!BO$77","v":0},{"$f":" 'FS semi - P99'!BP$77","v":0},{"$f":" 'FS semi - P99'!BQ$77","v":0},{"$f":" 'FS semi - P99'!BR$77","v":0},{"$f":" 'FS semi - P99'!BS$77","v":0},{"$f":" 'FS semi - P99'!BT$77","v":0},{"$f":" 'FS semi - P99'!BU$77","v":0},{"$f":" 'FS semi - P99'!BV$77","v":0},{"$f":" 'FS semi - P99'!BW$77","v":0},{"$f":" 'FS semi - P99'!BX$77","v":0},{"$f":" 'FS semi - P99'!BY$77","v":0},{"$f":" 'FS semi - P99'!BZ$77","v":0},{"$f":" 'FS semi - P99'!CA$77","v":0},{"$f":" 'FS semi - P99'!CB$77","v":0},{"$f":" 'FS semi - P99'!CC$77","v":0},{"$f":" 'FS semi - P99'!CD$77","v":0},{"$f":" 'FS semi - P99'!CE$77","v":0},{"$f":" 'FS semi - P99'!CF$77","v":0},{"$f":" 'FS semi - P99'!CG$77","v":0},{"$f":" 'FS semi - P99'!CH$77","v":0},{"$f":" 'FS semi - P99'!CI$77","v":0},{"$f":" 'FS semi - P99'!CJ$77","v":0},{"$f":" 'FS semi - P99'!CK$77","v":0},{"$f":" 'FS semi - P99'!CL$77","v":0},{"$f":" 'FS semi - P99'!CM$77","v":0},{"$f":" 'FS semi - P99'!CN$77","v":0},{"$f":" 'FS semi - P99'!CO$77","v":0},{"$f":" 'FS semi - P99'!CP$77","v":0},{"$f":" 'FS semi - P99'!CQ$77","v":0},{"$f":" 'FS semi - P99'!CR$77","v":0},{"$f":" 'FS semi - P99'!CS$77","v":0},{"$f":" 'FS semi - P99'!CT$77","v":0},{"$f":" 'FS semi - P99'!CU$77","v":0},{"$f":" 'FS semi - P99'!CV$77","v":0},{"$f":" 'FS semi - P99'!CW$77","v":0},{"$f":" 'FS semi - P99'!CX$77","v":0},{"$f":" 'FS semi - P99'!CY$77","v":0},{"$f":" 'FS semi - P99'!CZ$77","v":0},{"$f":" 'FS semi - P99'!DA$77","v":0},{"$f":" 'FS semi - P99'!DB$77","v":0},{"$f":" 'FS semi - P99'!DC$77","v":0},{"$f":" 'FS semi - P99'!DD$77","v":0},{"$f":" 'FS semi - P99'!DE$77","v":0},{"$f":" 'FS semi - P99'!DF$77","v":0},{"$f":" 'FS semi - P99'!DG$77","v":0},{"$f":" 'FS semi - P99'!DH$77","v":0},{"$f":" 'FS semi - P99'!DI$77","v":0},{"$f":" 'FS semi - P99'!DJ$77","v":0},{"$f":" 'FS semi - P99'!DK$77","v":0},{"$f":" 'FS semi - P99'!DL$77","v":0},{"$f":" 'FS semi - P99'!DM$77","v":0},{"$f":" 'FS semi - P99'!DN$77","v":0},{"$f":" 'FS semi - P99'!DO$77","v":0},{"$f":" 'FS semi - P99'!DP$77","v":0},{"$f":" 'FS semi - P99'!DQ$77","v":0},{"$f":" 'FS semi - P99'!DR$77","v":0},{"$f":" 'FS semi - P99'!DS$77","v":0},{"$f":" 'FS semi - P99'!DT$77","v":0},{"$f":" 'FS semi - P99'!DU$77","v":0},{"$f":" 'FS semi - P99'!DV$77","v":0},{"$f":" 'FS semi - P99'!DW$77","v":0},{"$f":" 'FS semi - P99'!DX$77","v":0},{"$f":" 'FS semi - P99'!DY$77","v":0},{"$f":" 'FS semi - P99'!DZ$77","v":0},{"$f":" 'FS semi - P99'!EA$77","v":0},{"$f":" 'FS semi - P99'!EB$77","v":0},{"$f":" 'FS semi - P99'!EC$77","v":0},{"$f":" 'FS semi - P99'!ED$77","v":0},{"$f":" 'FS semi - P99'!EE$77","v":0},{"$f":" 'FS semi - P99'!EF$77","v":0},{"$f":" 'FS semi - P99'!EG$77","v":0},{"$f":" 'FS semi - P99'!EH$77","v":0},{"$f":" 'FS semi - P99'!EI$77","v":0},{"$f":" 'FS semi - P99'!EJ$77","v":0},{"$f":" 'FS semi - P99'!EK$77","v":0},{"$f":" 'FS semi - P99'!EL$77","v":0},{"$f":" 'FS semi - P99'!EM$77","v":0},{"$f":" 'FS semi - P99'!EN$77","v":0},{"$f":" 'FS semi - P99'!EO$77","v":0},{"$f":" 'FS semi - P99'!EP$77","v":0},{"$f":" 'FS semi - P99'!EQ$77","v":0},{"$f":" 'FS semi - P99'!ER$77","v":0},{"$f":" 'FS semi - P99'!ES$77","v":0},{"$f":" 'FS semi - P99'!ET$77","v":0},{"$f":" 'FS semi - P99'!EU$77","v":0},{"$f":" 'FS semi - P99'!EV$77","v":0},{"$f":" 'FS semi - P99'!EW$77","v":0},{"$f":" 'FS semi - P99'!EX$77","v":0},{"$f":" 'FS semi - P99'!EY$77","v":0},{"$f":" 'FS semi - P99'!EZ$77","v":0},{"$f":" 'FS semi - P99'!FA$77","v":0},{"$f":" 'FS semi - P99'!FB$77","v":0},{"$f":" 'FS semi - P99'!FC$77","v":0},{"$f":" 'FS semi - P99'!FD$77","v":0},{"$f":" 'FS semi - P99'!FE$77","v":0},{"$f":" 'FS semi - P99'!FF$77","v":0},{"$f":" 'FS semi - P99'!FG$77","v":0},{"$f":" 'FS semi - P99'!FH$77","v":0},{"$f":" 'FS semi - P99'!FI$77","v":0},{"$f":" 'FS semi - P99'!FJ$77","v":0},{"$f":" 'FS semi - P99'!FK$77","v":0},{"$f":" 'FS semi - P99'!FL$77","v":0},{"$f":" 'FS semi - P99'!FM$77","v":0},{"$f":" 'FS semi - P99'!FN$77","v":0},{"$f":" 'FS semi - P99'!FO$77","v":0},{"$f":" 'FS semi - P99'!FP$77","v":0},{"$f":" 'FS semi - P99'!FQ$77","v":0},{"$f":" 'FS semi - P99'!FR$77","v":0},{"$f":" 'FS semi - P99'!FS$77","v":0},{"$f":" 'FS semi - P99'!FT$77","v":0},{"$f":" 'FS semi - P99'!FU$77","v":0},{"$f":" 'FS semi - P99'!FV$77","v":0},{"$f":" 'FS semi - P99'!FW$77","v":0},{"$f":" 'FS semi - P99'!FX$77","v":0},{"$f":" 'FS semi - P99'!FY$77","v":0},{"$f":" 'FS semi - P99'!FZ$77","v":0},{"$f":" 'FS semi - P99'!GA$77","v":0},{"$f":" 'FS semi - P99'!GB$77","v":0},{"$f":" 'FS semi - P99'!GC$77","v":0},{"$f":" 'FS semi - P99'!GD$77","v":0},{"$f":" 'FS semi - P99'!GE$77","v":0},{"$f":" 'FS semi - P99'!GF$77","v":0},{"$f":" 'FS semi - P99'!GG$77","v":0},{"$f":" 'FS semi - P99'!GH$77","v":0},{"$f":" 'FS semi - P99'!GI$77","v":0},{"$f":" 'FS semi - P99'!GJ$77","v":0}]
[null,null,null,null,{"$f":" E$100","v":"Dividends paid P99 POS"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained cash balance P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J73 + J74 - J75","v":0},0,-5.1476730732247233E-5,144.09016867786704,981.75962585880916,1868.8202345032842,4112.9696450396059,9813.7042724608909,13200.372329519878,17088.27476675222,20614.951176451908,24565.166551605616,28224.908521195328,32273.947412113514,36067.687797025086,40173.122808462678,44036.310216907958,48233.81098944087,52177.838583908437,56495.165662360283,60549.154852962783,64998.763257572195,69197.690298344954,73758.061297165332,78078.640140723146,82765.739226477977,87202.597405931505,92010.279741428298,96561.393911344378,101531.06878592048,106256.13366775792,111354.20843011038,116204.49154882399,121443.49824468121,126410.42602059263,131771.25114207799,136852.08799904663,142346.43045663368,147572.26926889474,157375.28140642642,166991.87954156357,181032.71847527206,194946.02884795648,208928.73000626246,222784.20935099095,236708.09716808569,250423.99494530389,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" BV73 + BV74 - BV75","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" EH73 + EH74 - EH75","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296]
[]
[null,null,null,null,{"$f":" E$76","v":"Retained cash balance P99"},0,"$ 000s",0,0,0,0,-5.1476730732247233E-5,144.09016867786704,981.75962585880916,1868.8202345032842,4112.9696450396059,9813.7042724608909,13200.372329519878,17088.27476675222,20614.951176451908,24565.166551605616,28224.908521195328,32273.947412113514,36067.687797025086,40173.122808462678,44036.310216907958,48233.81098944087,52177.838583908437,56495.165662360283,60549.154852962783,64998.763257572195,69197.690298344954,73758.061297165332,78078.640140723146,82765.739226477977,87202.597405931505,{"$f":" AK$76","v":92010.279741428298},96561.393911344378,101531.06878592048,106256.13366775792,111354.20843011038,116204.49154882399,121443.49824468121,126410.42602059263,131771.25114207799,136852.08799904663,142346.43045663368,147572.26926889474,157375.28140642642,166991.87954156357,181032.71847527206,194946.02884795648,208928.73000626246,222784.20935099095,236708.09716808569,250423.99494530389,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" BQ$76","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" CW$76","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" EC$76","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" FI$76","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296]
[null,null,null,null,"Max cash balance P99",{"$f":" MAX(J78:GJ78)","v":253849.21901846296},{"$f":" SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" InpC!E$24","v":"Length of PPA"},{"$f":" InpC!F$24","v":20},{"$f":" InpC!G$24","v":"years"}]
[null,null,null,null,{"$f":" InpC!E$281","v":"Number of periods in a year"},{"$f":" InpC!F$281","v":2},{"$f":" InpC!G$281","v":"periods"}]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,{"$f":" E$76","v":"Retained cash balance P99"},0,"$ 000s",0,0,0,0,-5.1476730732247233E-5,144.09016867786704,981.75962585880916,1868.8202345032842,4112.9696450396059,9813.7042724608909,13200.372329519878,17088.27476675222,20614.951176451908,24565.166551605616,28224.908521195328,32273.947412113514,36067.687797025086,40173.122808462678,44036.310216907958,48233.81098944087,52177.838583908437,56495.165662360283,60549.154852962783,64998.763257572195,69197.690298344954,73758.061297165332,78078.640140723146,82765.739226477977,87202.597405931505,{"$f":" AK$76","v":92010.279741428298},96561.393911344378,101531.06878592048,106256.13366775792,111354.20843011038,116204.49154882399,121443.49824468121,126410.42602059263,131771.25114207799,136852.08799904663,142346.43045663368,147572.26926889474,157375.28140642642,166991.87954156357,181032.71847527206,194946.02884795648,208928.73000626246,222784.20935099095,236708.09716808569,250423.99494530389,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" BQ$76","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" CW$76","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" EC$76","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" FI$76","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296]
[null,null,null,null,"Average cash balance P99",{"$f":" SUMPRODUCT(J83:GJ83, J84:GJ84) / ( F81 * F82)","v":99725.509663163903},{"$f":" SMU","v":"$ 000s"}]
[]
[]
["DIVIDENDS P99"]
[]
[null,null,null,null,{"$f":" E$65","v":"Retained earnings balance P99 BEG"},0,"$ 000s",0,0,0,0,0,0,-1713.7879620187657,-6753.4820972604994,-12513.945994793557,-13507.730995023085,-17506.619464640102,-21561.057208742568,-25837.428679938414,-30185.132233381155,-34770.783922679613,-39450.73535295824,-44387.363751397243,-49462.180576330109,-54795.407737501198,-60277.177158319995,-66191.566265817877,-72279.359016897957,-78688.089458598304,-85303.794095137302,-92267.113625464044,-99487.29758489193,-107071.41910467423,-114939.32067949059,-123217.41928341967,{"$f":" AK$65","v":-131822.56964657732},-140967.15903215174,-150478.45843753876,-160471.38173115556,-170889.98329894143,-181826.83168178593,-193238.64879688589,-205224.94849310032,-217746.85143994604,-230896.07743717564,-244646.90888020492,-259083.37312185104,-274193.50565270009,-290053.29521282401,-306665.64711013524,-324282.46637876768,-342910.74029890983,-362642.43745309813,-383478.66837310127,-405516.13194114616,-428759.773994805,-465348.02568237745,-503582.74869589065,-543538.03424501198,-585291.3076438437,-628923.47834562289,-674519.09672898217,-722166.5179395926,-771958.07310468052,-823990.2482521974,-878363.87128135248,-935184.30734681955,{"$f":" BQ$65","v":-994561.66303523269},-1056610.9997296245,-1121452.5565752639,-1189211.9834789569,-1260020.5845933161,-1334015.5727578215,-1411340.3353897296,-1492144.7123400737,-1576585.2862531831,-1664825.6859923827,-1757036.9037198462,-1853397.6262450456,-1954094.5812838788,-2059322.8992994595,-2169286.4916257416,-2284198.4456067062,-2404281.4375168141,-2529768.1640628772,-2660901.793303513,-2797936.4358599773,-2941137.6373314825,-3090782.8928692052,-3247162.1849061255,-3410578.5450847074,-3581348.6414713254,-3759803.3921953412,-3946288.606701938,-4141165.6558613311,-4344812.172232897,-4557622.781841184,-4780009.868881844,-5012404.3748393329,{"$f":" CW$65","v":-5255256.633564909},-5509037.2439331356,-5774237.9817679329,-6051372.7528052963,-6340978.5885393405,-6643616.6868814174,-6959873.4996488877,-7290361.8689908935,-7635722.2149532903,-7996623.7764839949,-8373765.908283581,-8767879.4360141475,-9179728.0724925902,-9610109.8976125624,-10059858.904862935,-10529846.617439574,-11020983.77708216,-11534222.108908664,-12070556.165667361,-12631025.254980199,-13216715.453312114,-13828761.710568964,-14468350.049402375,-15136719.863483287,-15835166.319197841,-16565042.86541955,-17327763.856221236,-18124807.291608997,-18957717.681589209,-19828109.039118528,-20737668.007736668,-21688157.129942626,{"$f":" EC$65","v":-22681418.262647849},-23719376.146324806,-24804042.134767227,-25937518.092689559,-27122000.468718395,-28359784.551668528,-29653268.918351419,-31004960.081535038,-32417477.347061921,-33893557.889537513,-35436062.056424506,-37047978.910821415,-38732432.023666188,-40492685.526588969,-42332150.437143281,-44254391.268672533,-46263132.937620603,-48362267.981671333,-50555864.102704346,-52848172.049183846,-55243633.853254922,-57746891.438509196,-60362795.615099914,-63096415.479637213,-65953048.238078691,-68938229.470650032,-72057743.858687088,-75317636.394185811,-78724224.093781978,-82284108.239859968,-86004187.172511473,-89891669.657132298,{"$f":" FI$65","v":-93954088.853561059},-98199316.913829103,-102635580.23680922,-107271475.40932344,-112115985.86460079,-117178499.29036564,-122468825.82028989,-127997217.04406074,-133774385.87290128,-139811527.29903963,-146120340.08935422,-152713049.45523295,-159602430.74257624,-166801834.18784997,-174325210.78816101,-182187139.33548605,-190402854.66744074,-198988277.18933338,-207960043.72471118,-217335539.75418097,-227132933.10497692,-237371209.15655869,-248070207.63046163,-259250661.03569022,-270934234.84415406,-283143569.47399879,-295902324.1621865,-309235222.81134272]
[null,null,null,null,{"$f":" 'FS semi - P99'!E$29","v":"Profit after tax P99"},{"$f":" 'FS semi - P99'!F$29","v":0},{"$f":" 'FS semi - P99'!G$29","v":"$ 000s"},{"$f":" 'FS semi - P99'!H$29","v":-323168101.89971095},{"$f":" 'FS semi - P99'!I$29","v":0},{"$f":" 'FS semi - P99'!J$29","v":0},{"$f":" 'FS semi - P99'!K$29","v":0},{"$f":" 'FS semi - P99'!L$29","v":0},{"$f":" 'FS semi - P99'!M$29","v":-1713.7879620187657},{"$f":" 'FS semi - P99'!N$29","v":-5039.6941352417334},{"$f":" 'FS semi - P99'!O$29","v":-5760.463897533059},{"$f":" 'FS semi - P99'!P$29","v":-993.78500022952812},{"$f":" 'FS semi - P99'!Q$29","v":-3998.8884696170162},{"$f":" 'FS semi - P99'!R$29","v":-4054.4377441024653},{"$f":" 'FS semi - P99'!S$29","v":-4276.3714711958455},{"$f":" 'FS semi - P99'!T$29","v":-4347.7035534427432},{"$f":" 'FS semi - P99'!U$29","v":-4585.6516892984582},{"$f":" 'FS semi - P99'!V$29","v":-4679.9514302786265},{"$f":" 'FS semi - P99'!W$29","v":-4936.6283984390002},{"$f":" 'FS semi - P99'!X$29","v":-5074.8168249328637},{"$f":" 'FS semi - P99'!Y$29","v":-5333.2271611710876},{"$f":" 'FS semi - P99'!Z$29","v":-5481.769420818795},{"$f":" 'FS semi - P99'!AA$29","v":-5914.3891074978847},{"$f":" 'FS semi - P99'!AB$29","v":-6087.7927510800755},{"$f":" 'FS semi - P99'!AC$29","v":-6408.7304417003452},{"$f":" 'FS semi - P99'!AD$29","v":-6615.7046365390006},{"$f":" 'FS semi - P99'!AE$29","v":-6963.3195303267403},{"$f":" 'FS semi - P99'!AF$29","v":-7220.1839594278936},{"$f":" 'FS semi - P99'!AG$29","v":-7584.1215197823085},{"$f":" 'FS semi - P99'!AH$29","v":-7867.9015748163492},{"$f":" 'FS semi - P99'!AI$29","v":-8278.0986039290892},{"$f":" 'FS semi - P99'!AJ$29","v":-8605.1503631576561},{"$f":" 'FS semi - P99'!AK$29","v":-9144.5893855744253},{"$f":" 'FS semi - P99'!AL$29","v":-9511.2994053870352},{"$f":" 'FS semi - P99'!AM$29","v":-9992.9232936167937},{"$f":" 'FS semi - P99'!AN$29","v":-10418.601567785863},{"$f":" 'FS semi - P99'!AO$29","v":-10936.84838284449},{"$f":" 'FS semi - P99'!AP$29","v":-11411.817115099944},{"$f":" 'FS semi - P99'!AQ$29","v":-11986.29969621445},{"$f":" 'FS semi - P99'!AR$29","v":-12521.902946845727},{"$f":" 'FS semi - P99'!AS$29","v":-13149.225997229607},{"$f":" 'FS semi - P99'!AT$29","v":-13750.831443029281},{"$f":" 'FS semi - P99'!AU$29","v":-14436.464241646108},{"$f":" 'FS semi - P99'!AV$29","v":-15110.132530849072},{"$f":" 'FS semi - P99'!AW$29","v":-15859.789560123952},{"$f":" 'FS semi - P99'!AX$29","v":-16612.351897311204},{"$f":" 'FS semi - P99'!AY$29","v":-17616.819268632433},{"$f":" 'FS semi - P99'!AZ$29","v":-18628.273920142121},{"$f":" 'FS semi - P99'!BA$29","v":-19731.697154188289},{"$f":" 'FS semi - P99'!BB$29","v":-20836.230920003156},{"$f":" 'FS semi - P99'!BC$29","v":-22037.463568044888},{"$f":" 'FS semi - P99'!BD$29","v":-23243.642053658867},{"$f":" 'FS semi - P99'!BE$29","v":-36588.251687572447},{"$f":" 'FS semi - P99'!BF$29","v":-38234.723013513205},{"$f":" 'FS semi - P99'!BG$29","v":-39955.285549121305},{"$f":" 'FS semi - P99'!BH$29","v":-41753.273398831763},{"$f":" 'FS semi - P99'!BI$29","v":-43632.170701779185},{"$f":" 'FS semi - P99'!BJ$29","v":-45595.618383359251},{"$f":" 'FS semi - P99'!BK$29","v":-47647.421210610417},{"$f":" 'FS semi - P99'!BL$29","v":-49791.555165087877},{"$f":" 'FS semi - P99'!BM$29","v":-52032.175147516828},{"$f":" 'FS semi - P99'!BN$29","v":-54373.623029155089},{"$f":" 'FS semi - P99'!BO$29","v":-56820.436065467075},{"$f":" 'FS semi - P99'!BP$29","v":-59377.355688413089},{"$f":" 'FS semi - P99'!BQ$29","v":-62049.336694391684},{"$f":" 'FS semi - P99'!BR$29","v":-64841.556845639308},{"$f":" 'FS semi - P99'!BS$29","v":-67759.426903693078},{"$f":" 'FS semi - P99'!BT$29","v":-70808.601114359262},{"$f":" 'FS semi - P99'!BU$29","v":-73994.988164505427},{"$f":" 'FS semi - P99'!BV$29","v":-77324.762631908176},{"$f":" 'FS semi - P99'!BW$29","v":-80804.376950344042},{"$f":" 'FS semi - P99'!BX$29","v":-84440.573913109532},{"$f":" 'FS semi - P99'!BY$29","v":-88240.399739199464},{"$f":" 'FS semi - P99'!BZ$29","v":-92211.21772746343},{"$f":" 'FS semi - P99'!CA$29","v":-96360.722525199293},{"$f":" 'FS semi - P99'!CB$29","v":-100696.95503883327},{"$f":" 'FS semi - P99'!CC$29","v":-105228.31801558076},{"$f":" 'FS semi - P99'!CD$29","v":-109963.59232628191},{"$f":" 'FS semi - P99'!CE$29","v":-114911.95398096461},{"$f":" 'FS semi - P99'!CF$29","v":-120082.99191010802},{"$f":" 'FS semi - P99'!CG$29","v":-125486.72654606287},{"$f":" 'FS semi - P99'!CH$29","v":-131133.6292406357},{"$f":" 'FS semi - P99'!CI$29","v":-137034.64255646433},{"$f":" 'FS semi - P99'!CJ$29","v":-143201.20147150522},{"$f":" 'FS semi - P99'!CK$29","v":-149645.25553772296},{"$f":" 'FS semi - P99'!CL$29","v":-156379.29203692047},{"$f":" 'FS semi - P99'!CM$29","v":-163416.36017858188},{"$f":" 'FS semi - P99'!CN$29","v":-170770.09638661807},{"$f":" 'FS semi - P99'!CO$29","v":-178454.75072401587},{"$f":" 'FS semi - P99'!CP$29","v":-186485.21450659659},{"$f":" 'FS semi - P99'!CQ$29","v":-194877.04915939341},{"$f":" 'FS semi - P99'!CR$29","v":-203646.51637156613},{"$f":" 'FS semi - P99'!CS$29","v":-212810.60960828658},{"$f":" 'FS semi - P99'!CT$29","v":-222387.08704065951},{"$f":" 'FS semi - P99'!CU$29","v":-232394.50595748922},{"$f":" 'FS semi - P99'!CV$29","v":-242852.25872557622},{"$f":" 'FS semi - P99'!CW$29","v":-253780.61036822712},{"$f":" 'FS semi - P99'!CX$29","v":-265200.73783479736},{"$f":" 'FS semi - P99'!CY$29","v":-277134.77103736321},{"$f":" 'FS semi - P99'!CZ$29","v":-289605.83573404455},{"$f":" 'FS semi - P99'!DA$29","v":-302638.09834207653},{"$f":" 'FS semi - P99'!DB$29","v":-316256.81276747002},{"$f":" 'FS semi - P99'!DC$29","v":-330488.36934200616},{"$f":" 'FS semi - P99'!DD$29","v":-345360.34596239642},{"$f":" 'FS semi - P99'!DE$29","v":-360901.56153070426},{"$f":" 'FS semi - P99'!DF$29","v":-377142.131799586},{"$f":" 'FS semi - P99'!DG$29","v":-394113.52773056732},{"$f":" 'FS semi - P99'!DH$29","v":-411848.63647844287},{"$f":" 'FS semi - P99'!DI$29","v":-430381.82511997275},{"$f":" 'FS semi - P99'!DJ$29","v":-449749.00725037151},{"$f":" 'FS semi - P99'!DK$29","v":-469987.71257663827},{"$f":" 'FS semi - P99'!DL$29","v":-491137.15964258701},{"$f":" 'FS semi - P99'!DM$29","v":-513238.33182650345},{"$f":" 'FS semi - P99'!DN$29","v":-536334.0567586961},{"$f":" 'FS semi - P99'!DO$29","v":-560469.08931283746},{"$f":" 'FS semi - P99'!DP$29","v":-585690.19833191519},{"$f":" 'FS semi - P99'!DQ$29","v":-612046.2572568513},{"$f":" 'FS semi - P99'!DR$29","v":-639588.33883340959},{"$f":" 'FS semi - P99'!DS$29","v":-668369.81408091309},{"$f":" 'FS semi - P99'!DT$29","v":-698446.45571455418},{"$f":" 'FS semi - P99'!DU$29","v":-729876.54622170911},{"$f":" 'FS semi - P99'!DV$29","v":-762720.99080168584},{"$f":" 'FS semi - P99'!DW$29","v":-797043.43538776168},{"$f":" 'FS semi - P99'!DX$29","v":-832910.38998021092},{"$f":" 'FS semi - P99'!DY$29","v":-870391.3575293204},{"$f":" 'FS semi - P99'!DZ$29","v":-909558.96861813986},{"$f":" 'FS semi - P99'!EA$29","v":-950489.12220595614},{"$f":" 'FS semi - P99'!EB$29","v":-993261.13270522421},{"$f":" 'FS semi - P99'!EC$29","v":-1037957.8836769592},{"$f":" 'FS semi - P99'!ED$29","v":-1084665.9884424224},{"$f":" 'FS semi - P99'!EE$29","v":-1133475.9579223313},{"$f":" 'FS semi - P99'!EF$29","v":-1184482.3760288362},{"$f":" 'FS semi - P99'!EG$29","v":-1237784.0829501341},{"$f":" 'FS semi - P99'!EH$29","v":-1293484.3666828899},{"$f":" 'FS semi - P99'!EI$29","v":-1351691.16318362},{"$f":" 'FS semi - P99'!EJ$29","v":-1412517.2655268828},{"$f":" 'FS semi - P99'!EK$29","v":-1476080.5424755926},{"$f":" 'FS semi - P99'!EL$29","v":-1542504.1668869941},{"$f":" 'FS semi - P99'!EM$29","v":-1611916.8543969088},{"$f":" 'FS semi - P99'!EN$29","v":-1684453.1128447694},{"$f":" 'FS semi - P99'!EO$29","v":-1760253.5029227838},{"$f":" 'FS semi - P99'!EP$29","v":-1839464.9105543089},{"$f":" 'FS semi - P99'!EQ$29","v":-1922240.8315292527},{"$f":" 'FS semi - P99'!ER$29","v":-2008741.668948069},{"$f":" 'FS semi - P99'!ES$29","v":-2099135.0440507317},{"$f":" 'FS semi - P99'!ET$29","v":-2193596.1210330147},{"$f":" 'FS semi - P99'!EU$29","v":-2292307.9464795003},{"$f":" 'FS semi - P99'!EV$29","v":-2395461.8040710776},{"$f":" 'FS semi - P99'!EW$29","v":-2503257.5852542762},{"$f":" 'FS semi - P99'!EX$29","v":-2615904.1765907183},{"$f":" 'FS semi - P99'!EY$29","v":-2733619.8645373005},{"$f":" 'FS semi - P99'!EZ$29","v":-2856632.7584414789},{"$f":" 'FS semi - P99'!FA$29","v":-2985181.2325713453},{"$f":" 'FS semi - P99'!FB$29","v":-3119514.3880370562},{"$f":" 'FS semi - P99'!FC$29","v":-3259892.5354987234},{"$f":" 'FS semi - P99'!FD$29","v":-3406587.6995961661},{"$f":" 'FS semi - P99'!FE$29","v":-3559884.1460779938},{"$f":" 'FS semi - P99'!FF$29","v":-3720078.932651503},{"$f":" 'FS semi - P99'!FG$29","v":-3887482.4846208207},{"$f":" 'FS semi - P99'!FH$29","v":-4062419.1964287572},{"$f":" 'FS semi - P99'!FI$29","v":-4245228.060268051},{"$f":" 'FS semi - P99'!FJ$29","v":-4436263.3229801133},{"$f":" 'FS semi - P99'!FK$29","v":-4635895.1725142179},{"$f":" 'FS semi - P99'!FL$29","v":-4844510.4552773573},{"$f":" 'FS semi - P99'!FM$29","v":-5062513.4257648382},{"$f":" 'FS semi - P99'!FN$29","v":-5290326.5299242558},{"$f":" 'FS semi - P99'!FO$29","v":-5528391.2237708475},{"$f":" 'FS semi - P99'!FP$29","v":-5777168.8288405351},{"$f":" 'FS semi - P99'!FQ$29","v":-6037141.4261383591},{"$f":" 'FS semi - P99'!FR$29","v":-6308812.790314585},{"$f":" 'FS semi - P99'!FS$29","v":-6592709.3658787413},{"$f":" 'FS semi - P99'!FT$29","v":-6889381.2873432841},{"$f":" 'FS semi - P99'!FU$29","v":-7199403.4452737318},{"$f":" 'FS semi - P99'!FV$29","v":-7523376.6003110493},{"$f":" 'FS semi - P99'!FW$29","v":-7861928.5473250467},{"$f":" 'FS semi - P99'!FX$29","v":-8215715.3319546739},{"$f":" 'FS semi - P99'!FY$29","v":-8585422.5218926333},{"$f":" 'FS semi - P99'!FZ$29","v":-8971766.5353778023},{"$f":" 'FS semi - P99'!GA$29","v":-9375496.029469803},{"$f":" 'FS semi - P99'!GB$29","v":-9797393.3507959433},{"$f":" 'FS semi - P99'!GC$29","v":-10238276.051581761},{"$f":" 'FS semi - P99'!GD$29","v":-10698998.473902941},{"$f":" 'FS semi - P99'!GE$29","v":-11180453.405228574},{"$f":" 'FS semi - P99'!GF$29","v":-11683573.80846386},{"$f":" 'FS semi - P99'!GG$29","v":-12209334.629844734},{"$f":" 'FS semi - P99'!GH$29","v":-12758754.688187746},{"$f":" 'FS semi - P99'!GI$29","v":-13332898.649156194},{"$f":" 'FS semi - P99'!GJ$29","v":-13932879.088368224}]
[null,null,null,null,"Earnings available for dividend P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" MAX(0, SUM(J90:J91))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(0, SUM(AP90:AP91))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(0, SUM(BD90:BD91))","v":0},{"$f":" MAX(0, SUM(BE90:BE91))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(0, SUM(DQ90:DQ91))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(0, SUM(GC90:GC91))","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$73","v":"Retained cash balance P99 BEG"},0,"$ 000s",0,0,0,0,0,-5.1476730732247233E-5,144.09016867786704,981.75962585880916,1868.8202345032842,4112.9696450396059,9813.7042724608909,13200.372329519878,17088.27476675222,20614.951176451908,24565.166551605616,28224.908521195328,32273.947412113514,36067.687797025086,40173.122808462678,44036.310216907958,48233.81098944087,52177.838583908437,56495.165662360283,60549.154852962783,64998.763257572195,69197.690298344954,73758.061297165332,78078.640140723146,82765.739226477977,{"$f":" AK$73","v":87202.597405931505},92010.279741428298,96561.393911344378,101531.06878592048,106256.13366775792,111354.20843011038,116204.49154882399,121443.49824468121,126410.42602059263,131771.25114207799,136852.08799904663,142346.43045663368,147572.26926889474,157375.28140642642,166991.87954156357,181032.71847527206,194946.02884795648,208928.73000626246,222784.20935099095,236708.09716808569,250423.99494530389,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" BQ$73","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" CW$73","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" EC$73","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" FI$73","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296]
[null,null,null,null,{"$f":" 'FS semi - P99'!E$77","v":"Cash flow available for dividends P99"},{"$f":" 'FS semi - P99'!F$77","v":0},{"$f":" 'FS semi - P99'!G$77","v":"$ 000s"},{"$f":" 'FS semi - P99'!H$77","v":253849.21901846296},{"$f":" 'FS semi - P99'!I$77","v":0},{"$f":" 'FS semi - P99'!J$77","v":0},{"$f":" 'FS semi - P99'!K$77","v":0},{"$f":" 'FS semi - P99'!L$77","v":-5.1476730732247233E-5},{"$f":" 'FS semi - P99'!M$77","v":144.09022015459777},{"$f":" 'FS semi - P99'!N$77","v":837.66945718094212},{"$f":" 'FS semi - P99'!O$77","v":887.060608644475},{"$f":" 'FS semi - P99'!P$77","v":2244.1494105363217},{"$f":" 'FS semi - P99'!Q$77","v":5700.734627421285},{"$f":" 'FS semi - P99'!R$77","v":3386.668057058987},{"$f":" 'FS semi - P99'!S$77","v":3887.9024372323402},{"$f":" 'FS semi - P99'!T$77","v":3526.6764096996885},{"$f":" 'FS semi - P99'!U$77","v":3950.2153751537098},{"$f":" 'FS semi - P99'!V$77","v":3659.7419695897133},{"$f":" 'FS semi - P99'!W$77","v":4049.0388909181838},{"$f":" 'FS semi - P99'!X$77","v":3793.7403849115708},{"$f":" 'FS semi - P99'!Y$77","v":4105.435011437592},{"$f":" 'FS semi - P99'!Z$77","v":3863.1874084452811},{"$f":" 'FS semi - P99'!AA$77","v":4197.500772532916},{"$f":" 'FS semi - P99'!AB$77","v":3944.0275944675632},{"$f":" 'FS semi - P99'!AC$77","v":4317.3270784518481},{"$f":" 'FS semi - P99'!AD$77","v":4053.9891906025023},{"$f":" 'FS semi - P99'!AE$77","v":4449.6084046094111},{"$f":" 'FS semi - P99'!AF$77","v":4198.9270407727563},{"$f":" 'FS semi - P99'!AG$77","v":4560.3709988203755},{"$f":" 'FS semi - P99'!AH$77","v":4320.5788435578179},{"$f":" 'FS semi - P99'!AI$77","v":4687.0990857548386},{"$f":" 'FS semi - P99'!AJ$77","v":4436.8581794535221},{"$f":" 'FS semi - P99'!AK$77","v":4807.6823354967873},{"$f":" 'FS semi - P99'!AL$77","v":4551.1141699160726},{"$f":" 'FS semi - P99'!AM$77","v":4969.6748745761015},{"$f":" 'FS semi - P99'!AN$77","v":4725.0648818374448},{"$f":" 'FS semi - P99'!AO$77","v":5098.074762352453},{"$f":" 'FS semi - P99'!AP$77","v":4850.2831187136198},{"$f":" 'FS semi - P99'!AQ$77","v":5239.0066958572079},{"$f":" 'FS semi - P99'!AR$77","v":4966.9277759114266},{"$f":" 'FS semi - P99'!AS$77","v":5360.8251214853535},{"$f":" 'FS semi - P99'!AT$77","v":5080.8368569686554},{"$f":" 'FS semi - P99'!AU$77","v":5494.3424575870358},{"$f":" 'FS semi - P99'!AV$77","v":5225.8388122610704},{"$f":" 'FS semi - P99'!AW$77","v":9803.0121375316885},{"$f":" 'FS semi - P99'!AX$77","v":9616.598135137152},{"$f":" 'FS semi - P99'!AY$77","v":14040.838933708501},{"$f":" 'FS semi - P99'!AZ$77","v":13913.310372684426},{"$f":" 'FS semi - P99'!BA$77","v":13982.701158305978},{"$f":" 'FS semi - P99'!BB$77","v":13855.479344728483},{"$f":" 'FS semi - P99'!BC$77","v":13923.887817094752},{"$f":" 'FS semi - P99'!BD$77","v":13715.897777218212},{"$f":" 'FS semi - P99'!BE$77","v":3425.2240731590764},{"$f":" 'FS semi - P99'!BF$77","v":0},{"$f":" 'FS semi - P99'!BG$77","v":0},{"$f":" 'FS semi - P99'!BH$77","v":0},{"$f":" 'FS semi - P99'!BI$77","v":0},{"$f":" 'FS semi - P99'!BJ$77","v":0},{"$f":" 'FS semi - P99'!BK$77","v":0},{"$f":" 'FS semi - P99'!BL$77","v":0},{"$f":" 'FS semi - P99'!BM$77","v":0},{"$f":" 'FS semi - P99'!BN$77","v":0},{"$f":" 'FS semi - P99'!BO$77","v":0},{"$f":" 'FS semi - P99'!BP$77","v":0},{"$f":" 'FS semi - P99'!BQ$77","v":0},{"$f":" 'FS semi - P99'!BR$77","v":0},{"$f":" 'FS semi - P99'!BS$77","v":0},{"$f":" 'FS semi - P99'!BT$77","v":0},{"$f":" 'FS semi - P99'!BU$77","v":0},{"$f":" 'FS semi - P99'!BV$77","v":0},{"$f":" 'FS semi - P99'!BW$77","v":0},{"$f":" 'FS semi - P99'!BX$77","v":0},{"$f":" 'FS semi - P99'!BY$77","v":0},{"$f":" 'FS semi - P99'!BZ$77","v":0},{"$f":" 'FS semi - P99'!CA$77","v":0},{"$f":" 'FS semi - P99'!CB$77","v":0},{"$f":" 'FS semi - P99'!CC$77","v":0},{"$f":" 'FS semi - P99'!CD$77","v":0},{"$f":" 'FS semi - P99'!CE$77","v":0},{"$f":" 'FS semi - P99'!CF$77","v":0},{"$f":" 'FS semi - P99'!CG$77","v":0},{"$f":" 'FS semi - P99'!CH$77","v":0},{"$f":" 'FS semi - P99'!CI$77","v":0},{"$f":" 'FS semi - P99'!CJ$77","v":0},{"$f":" 'FS semi - P99'!CK$77","v":0},{"$f":" 'FS semi - P99'!CL$77","v":0},{"$f":" 'FS semi - P99'!CM$77","v":0},{"$f":" 'FS semi - P99'!CN$77","v":0},{"$f":" 'FS semi - P99'!CO$77","v":0},{"$f":" 'FS semi - P99'!CP$77","v":0},{"$f":" 'FS semi - P99'!CQ$77","v":0},{"$f":" 'FS semi - P99'!CR$77","v":0},{"$f":" 'FS semi - P99'!CS$77","v":0},{"$f":" 'FS semi - P99'!CT$77","v":0},{"$f":" 'FS semi - P99'!CU$77","v":0},{"$f":" 'FS semi - P99'!CV$77","v":0},{"$f":" 'FS semi - P99'!CW$77","v":0},{"$f":" 'FS semi - P99'!CX$77","v":0},{"$f":" 'FS semi - P99'!CY$77","v":0},{"$f":" 'FS semi - P99'!CZ$77","v":0},{"$f":" 'FS semi - P99'!DA$77","v":0},{"$f":" 'FS semi - P99'!DB$77","v":0},{"$f":" 'FS semi - P99'!DC$77","v":0},{"$f":" 'FS semi - P99'!DD$77","v":0},{"$f":" 'FS semi - P99'!DE$77","v":0},{"$f":" 'FS semi - P99'!DF$77","v":0},{"$f":" 'FS semi - P99'!DG$77","v":0},{"$f":" 'FS semi - P99'!DH$77","v":0},{"$f":" 'FS semi - P99'!DI$77","v":0},{"$f":" 'FS semi - P99'!DJ$77","v":0},{"$f":" 'FS semi - P99'!DK$77","v":0},{"$f":" 'FS semi - P99'!DL$77","v":0},{"$f":" 'FS semi - P99'!DM$77","v":0},{"$f":" 'FS semi - P99'!DN$77","v":0},{"$f":" 'FS semi - P99'!DO$77","v":0},{"$f":" 'FS semi - P99'!DP$77","v":0},{"$f":" 'FS semi - P99'!DQ$77","v":0},{"$f":" 'FS semi - P99'!DR$77","v":0},{"$f":" 'FS semi - P99'!DS$77","v":0},{"$f":" 'FS semi - P99'!DT$77","v":0},{"$f":" 'FS semi - P99'!DU$77","v":0},{"$f":" 'FS semi - P99'!DV$77","v":0},{"$f":" 'FS semi - P99'!DW$77","v":0},{"$f":" 'FS semi - P99'!DX$77","v":0},{"$f":" 'FS semi - P99'!DY$77","v":0},{"$f":" 'FS semi - P99'!DZ$77","v":0},{"$f":" 'FS semi - P99'!EA$77","v":0},{"$f":" 'FS semi - P99'!EB$77","v":0},{"$f":" 'FS semi - P99'!EC$77","v":0},{"$f":" 'FS semi - P99'!ED$77","v":0},{"$f":" 'FS semi - P99'!EE$77","v":0},{"$f":" 'FS semi - P99'!EF$77","v":0},{"$f":" 'FS semi - P99'!EG$77","v":0},{"$f":" 'FS semi - P99'!EH$77","v":0},{"$f":" 'FS semi - P99'!EI$77","v":0},{"$f":" 'FS semi - P99'!EJ$77","v":0},{"$f":" 'FS semi - P99'!EK$77","v":0},{"$f":" 'FS semi - P99'!EL$77","v":0},{"$f":" 'FS semi - P99'!EM$77","v":0},{"$f":" 'FS semi - P99'!EN$77","v":0},{"$f":" 'FS semi - P99'!EO$77","v":0},{"$f":" 'FS semi - P99'!EP$77","v":0},{"$f":" 'FS semi - P99'!EQ$77","v":0},{"$f":" 'FS semi - P99'!ER$77","v":0},{"$f":" 'FS semi - P99'!ES$77","v":0},{"$f":" 'FS semi - P99'!ET$77","v":0},{"$f":" 'FS semi - P99'!EU$77","v":0},{"$f":" 'FS semi - P99'!EV$77","v":0},{"$f":" 'FS semi - P99'!EW$77","v":0},{"$f":" 'FS semi - P99'!EX$77","v":0},{"$f":" 'FS semi - P99'!EY$77","v":0},{"$f":" 'FS semi - P99'!EZ$77","v":0},{"$f":" 'FS semi - P99'!FA$77","v":0},{"$f":" 'FS semi - P99'!FB$77","v":0},{"$f":" 'FS semi - P99'!FC$77","v":0},{"$f":" 'FS semi - P99'!FD$77","v":0},{"$f":" 'FS semi - P99'!FE$77","v":0},{"$f":" 'FS semi - P99'!FF$77","v":0},{"$f":" 'FS semi - P99'!FG$77","v":0},{"$f":" 'FS semi - P99'!FH$77","v":0},{"$f":" 'FS semi - P99'!FI$77","v":0},{"$f":" 'FS semi - P99'!FJ$77","v":0},{"$f":" 'FS semi - P99'!FK$77","v":0},{"$f":" 'FS semi - P99'!FL$77","v":0},{"$f":" 'FS semi - P99'!FM$77","v":0},{"$f":" 'FS semi - P99'!FN$77","v":0},{"$f":" 'FS semi - P99'!FO$77","v":0},{"$f":" 'FS semi - P99'!FP$77","v":0},{"$f":" 'FS semi - P99'!FQ$77","v":0},{"$f":" 'FS semi - P99'!FR$77","v":0},{"$f":" 'FS semi - P99'!FS$77","v":0},{"$f":" 'FS semi - P99'!FT$77","v":0},{"$f":" 'FS semi - P99'!FU$77","v":0},{"$f":" 'FS semi - P99'!FV$77","v":0},{"$f":" 'FS semi - P99'!FW$77","v":0},{"$f":" 'FS semi - P99'!FX$77","v":0},{"$f":" 'FS semi - P99'!FY$77","v":0},{"$f":" 'FS semi - P99'!FZ$77","v":0},{"$f":" 'FS semi - P99'!GA$77","v":0},{"$f":" 'FS semi - P99'!GB$77","v":0},{"$f":" 'FS semi - P99'!GC$77","v":0},{"$f":" 'FS semi - P99'!GD$77","v":0},{"$f":" 'FS semi - P99'!GE$77","v":0},{"$f":" 'FS semi - P99'!GF$77","v":0},{"$f":" 'FS semi - P99'!GG$77","v":0},{"$f":" 'FS semi - P99'!GH$77","v":0},{"$f":" 'FS semi - P99'!GI$77","v":0},{"$f":" 'FS semi - P99'!GJ$77","v":0}]
[null,null,null,null,"Cash available for dividends P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"MAX(0, SUM(J94:J95))","v":0},0,0,144.09016867786704,981.75962585880916,1868.8202345032842,4112.9696450396059,9813.7042724608909,13200.372329519878,17088.27476675222,20614.951176451908,24565.166551605616,28224.908521195328,32273.947412113514,36067.687797025086,40173.122808462678,44036.310216907958,48233.81098944087,52177.838583908437,56495.165662360283,60549.154852962783,64998.763257572195,69197.690298344954,73758.061297165332,78078.640140723146,82765.739226477977,87202.597405931505,92010.279741428298,96561.393911344378,101531.06878592048,106256.13366775792,111354.20843011038,{"$f":"MAX(0, SUM(AP94:AP95))","v":116204.49154882399},121443.49824468121,126410.42602059263,131771.25114207799,136852.08799904663,142346.43045663368,147572.26926889474,157375.28140642642,166991.87954156357,181032.71847527206,194946.02884795648,208928.73000626246,222784.20935099095,236708.09716808569,{"$f":"MAX(0, SUM(BD94:BD95))","v":250423.99494530389},{"$f":"MAX(0, SUM(BE94:BE95))","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":"MAX(0, SUM(DQ94:DQ95))","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":"MAX(0, SUM(GC94:GC95))","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296]
[]
[null,null,null,null,{"$f":" E$92","v":"Earnings available for dividend P99"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$96","v":"Cash available for dividends P99"},0,"$ 000s",0,0,0,0,0,144.09016867786704,981.75962585880916,1868.8202345032842,4112.9696450396059,9813.7042724608909,13200.372329519878,17088.27476675222,20614.951176451908,24565.166551605616,28224.908521195328,32273.947412113514,36067.687797025086,40173.122808462678,44036.310216907958,48233.81098944087,52177.838583908437,56495.165662360283,60549.154852962783,64998.763257572195,69197.690298344954,73758.061297165332,78078.640140723146,82765.739226477977,87202.597405931505,{"$f":" AK$96","v":92010.279741428298},96561.393911344378,101531.06878592048,106256.13366775792,111354.20843011038,116204.49154882399,121443.49824468121,126410.42602059263,131771.25114207799,136852.08799904663,142346.43045663368,147572.26926889474,157375.28140642642,166991.87954156357,181032.71847527206,194946.02884795648,208928.73000626246,222784.20935099095,236708.09716808569,250423.99494530389,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" BQ$96","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" CW$96","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" EC$96","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":" FI$96","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296]
[null,null,null,null,"Dividends paid P99 POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J100:GJ100)","v":0},null,{"$f":" MIN(J98:J99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(BD98:BD99)","v":0},{"$f":" MIN(BE98:BE99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(DQ98:DQ99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(GC98:GC99)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E100, LEN(E100) - 4)","v":"Dividends paid P99"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J101:GJ101)","v":0},null,{"$f":" -1 * J100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BD100","v":0},{"$f":" -1 * BE100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * DQ100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * GC100","v":0},0,0,0,0,0,0,0]
[]
[]
["END"]

{"sheet":"Tax","index":16,"n_rows":175,"n_cols":192,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Tax - Seasonal - Leverage Method"}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Check!$F$9","v":4},"Error chks",null,null,{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,{"$f":" Time!E$66","v":"Timeline label"},{"$f":" Output!J2","v":55},"Track chgs",null,null,{"$f":" Time!J$66","v":"Pre-fcst"},{"$f":" Time!K$66","v":"Pre-fcst"},{"$f":" Time!L$66","v":"Fin Close"},{"$f":" Time!M$66","v":"Construction"},{"$f":" Time!N$66","v":"Construction"},{"$f":" Time!O$66","v":"Construction"},{"$f":" Time!P$66","v":"Construction"},{"$f":" Time!Q$66","v":"Operations"},{"$f":" Time!R$66","v":"Operations"},{"$f":" Time!S$66","v":"Operations"},{"$f":" Time!T$66","v":"Operations"},{"$f":" Time!U$66","v":"Operations"},{"$f":" Time!V$66","v":"Operations"},{"$f":" Time!W$66","v":"Operations"},{"$f":" Time!X$66","v":"Operations"},{"$f":" Time!Y$66","v":"Operations"},{"$f":" Time!Z$66","v":"Operations"},{"$f":" Time!AA$66","v":"Operations"},{"$f":" Time!AB$66","v":"Operations"},{"$f":" Time!AC$66","v":"Operations"},{"$f":" Time!AD$66","v":"Operations"},{"$f":" Time!AE$66","v":"Operations"},{"$f":" Time!AF$66","v":"Operations"},{"$f":" Time!AG$66","v":"Operations"},{"$f":" Time!AH$66","v":"Operations"},{"$f":" Time!AI$66","v":"Operations"},{"$f":" Time!AJ$66","v":"Operations"},{"$f":" Time!AK$66","v":"Operations"},{"$f":" Time!AL$66","v":"Operations"},{"$f":" Time!AM$66","v":"Operations"},{"$f":" Time!AN$66","v":"Operations"},{"$f":" Time!AO$66","v":"Operations"},{"$f":" Time!AP$66","v":"Operations"},{"$f":" Time!AQ$66","v":"Operations"},{"$f":" Time!AR$66","v":"Operations"},{"$f":" Time!AS$66","v":"Operations"},{"$f":" Time!AT$66","v":"Operations"},{"$f":" Time!AU$66","v":"Operations"},{"$f":" Time!AV$66","v":"Operations"},{"$f":" Time!AW$66","v":"Operations"},{"$f":" Time!AX$66","v":"Operations"},{"$f":" Time!AY$66","v":"Operations"},{"$f":" Time!AZ$66","v":"Operations"},{"$f":" Time!BA$66","v":"Operations"},{"$f":" Time!BB$66","v":"Operations"},{"$f":" Time!BC$66","v":"Operations"},{"$f":" Time!BD$66","v":"Operations"},{"$f":" Time!BE$66","v":"Post ops"},{"$f":" Time!BF$66","v":"Post ops"},{"$f":" Time!BG$66","v":"Post ops"},{"$f":" Time!BH$66","v":"Post ops"},{"$f":" Time!BI$66","v":"Post ops"},{"$f":" Time!BJ$66","v":"Post ops"},{"$f":" Time!BK$66","v":"Post ops"},{"$f":" Time!BL$66","v":"Post ops"},{"$f":" Time!BM$66","v":"Post ops"},{"$f":" Time!BN$66","v":"Post ops"},{"$f":" Time!BO$66","v":"Post ops"},{"$f":" Time!BP$66","v":"Post ops"},{"$f":" Time!BQ$66","v":"Post ops"},{"$f":" Time!BR$66","v":"Post ops"},{"$f":" Time!BS$66","v":"Post ops"},{"$f":" Time!BT$66","v":"Post ops"},{"$f":" Time!BU$66","v":"Post ops"},{"$f":" Time!BV$66","v":"Post ops"},{"$f":" Time!BW$66","v":"Post ops"},{"$f":" Time!BX$66","v":"Post ops"},{"$f":" Time!BY$66","v":"Post ops"},{"$f":" Time!BZ$66","v":"Post ops"},{"$f":" Time!CA$66","v":"Post ops"},{"$f":" Time!CB$66","v":"Post ops"},{"$f":" Time!CC$66","v":"Post ops"},{"$f":" Time!CD$66","v":"Post ops"},{"$f":" Time!CE$66","v":"Post ops"},{"$f":" Time!CF$66","v":"Post ops"},{"$f":" Time!CG$66","v":"Post ops"},{"$f":" Time!CH$66","v":"Post ops"},{"$f":" Time!CI$66","v":"Post ops"},{"$f":" Time!CJ$66","v":"Post ops"},{"$f":" Time!CK$66","v":"Post ops"},{"$f":" Time!CL$66","v":"Post ops"},{"$f":" Time!CM$66","v":"Post ops"},{"$f":" Time!CN$66","v":"Post ops"},{"$f":" Time!CO$66","v":"Post ops"},{"$f":" Time!CP$66","v":"Post ops"},{"$f":" Time!CQ$66","v":"Post ops"},{"$f":" Time!CR$66","v":"Post ops"},{"$f":" Time!CS$66","v":"Post ops"},{"$f":" Time!CT$66","v":"Post ops"},{"$f":" Time!CU$66","v":"Post ops"},{"$f":" Time!CV$66","v":"Post ops"},{"$f":" Time!CW$66","v":"Post ops"},{"$f":" Time!CX$66","v":"Post ops"},{"$f":" Time!CY$66","v":"Post ops"},{"$f":" Time!CZ$66","v":"Post ops"},{"$f":" Time!DA$66","v":"Post ops"},{"$f":" Time!DB$66","v":"Post ops"},{"$f":" Time!DC$66","v":"Post ops"},{"$f":" Time!DD$66","v":"Post ops"},{"$f":" Time!DE$66","v":"Post ops"},{"$f":" Time!DF$66","v":"Post ops"},{"$f":" Time!DG$66","v":"Post ops"},{"$f":" Time!DH$66","v":"Post ops"},{"$f":" Time!DI$66","v":"Post ops"},{"$f":" Time!DJ$66","v":"Post ops"},{"$f":" Time!DK$66","v":"Post ops"},{"$f":" Time!DL$66","v":"Post ops"},{"$f":" Time!DM$66","v":"Post ops"},{"$f":" Time!DN$66","v":"Post ops"},{"$f":" Time!DO$66","v":"Post ops"},{"$f":" Time!DP$66","v":"Post ops"},{"$f":" Time!DQ$66","v":"Post ops"},{"$f":" Time!DR$66","v":"Post ops"},{"$f":" Time!DS$66","v":"Post ops"},{"$f":" Time!DT$66","v":"Post ops"},{"$f":" Time!DU$66","v":"Post ops"},{"$f":" Time!DV$66","v":"Post ops"},{"$f":" Time!DW$66","v":"Post ops"},{"$f":" Time!DX$66","v":"Post ops"},{"$f":" Time!DY$66","v":"Post ops"},{"$f":" Time!DZ$66","v":"Post ops"},{"$f":" Time!EA$66","v":"Post ops"},{"$f":" Time!EB$66","v":"Post ops"},{"$f":" Time!EC$66","v":"Post ops"},{"$f":" Time!ED$66","v":"Post ops"},{"$f":" Time!EE$66","v":"Post ops"},{"$f":" Time!EF$66","v":"Post ops"},{"$f":" Time!EG$66","v":"Post ops"},{"$f":" Time!EH$66","v":"Post ops"},{"$f":" Time!EI$66","v":"Post ops"},{"$f":" Time!EJ$66","v":"Post ops"},{"$f":" Time!EK$66","v":"Post ops"},{"$f":" Time!EL$66","v":"Post ops"},{"$f":" Time!EM$66","v":"Post ops"},{"$f":" Time!EN$66","v":"Post ops"},{"$f":" Time!EO$66","v":"Post ops"},{"$f":" Time!EP$66","v":"Post ops"},{"$f":" Time!EQ$66","v":"Post ops"},{"$f":" Time!ER$66","v":"Post ops"},{"$f":" Time!ES$66","v":"Post ops"},{"$f":" Time!ET$66","v":"Post ops"},{"$f":" Time!EU$66","v":"Post ops"},{"$f":" Time!EV$66","v":"Post ops"},{"$f":" Time!EW$66","v":"Post ops"},{"$f":" Time!EX$66","v":"Post ops"},{"$f":" Time!EY$66","v":"Post ops"},{"$f":" Time!EZ$66","v":"Post ops"},{"$f":" Time!FA$66","v":"Post ops"},{"$f":" Time!FB$66","v":"Post ops"},{"$f":" Time!FC$66","v":"Post ops"},{"$f":" Time!FD$66","v":"Post ops"},{"$f":" Time!FE$66","v":"Post ops"},{"$f":" Time!FF$66","v":"Post ops"},{"$f":" Time!FG$66","v":"Post ops"},{"$f":" Time!FH$66","v":"Post ops"},{"$f":" Time!FI$66","v":"Post ops"},{"$f":" Time!FJ$66","v":"Post ops"},{"$f":" Time!FK$66","v":"Post ops"},{"$f":" Time!FL$66","v":"Post ops"},{"$f":" Time!FM$66","v":"Post ops"},{"$f":" Time!FN$66","v":"Post ops"},{"$f":" Time!FO$66","v":"Post ops"},{"$f":" Time!FP$66","v":"Post ops"},{"$f":" Time!FQ$66","v":"Post ops"},{"$f":" Time!FR$66","v":"Post ops"},{"$f":" Time!FS$66","v":"Post ops"},{"$f":" Time!FT$66","v":"Post ops"},{"$f":" Time!FU$66","v":"Post ops"},{"$f":" Time!FV$66","v":"Post ops"},{"$f":" Time!FW$66","v":"Post ops"},{"$f":" Time!FX$66","v":"Post ops"},{"$f":" Time!FY$66","v":"Post ops"},{"$f":" Time!FZ$66","v":"Post ops"},{"$f":" Time!GA$66","v":"Post ops"},{"$f":" Time!GB$66","v":"Post ops"},{"$f":" Time!GC$66","v":"Post ops"},{"$f":" Time!GD$66","v":"Post ops"},{"$f":" Time!GE$66","v":"Post ops"},{"$f":" Time!GF$66","v":"Post ops"},{"$f":" Time!GG$66","v":"Post ops"},{"$f":" Time!GH$66","v":"Post ops"},{"$f":" Time!GI$66","v":"Post ops"},{"$f":" Time!GJ$66","v":"Post ops"}]
[null,null,null,null,{"$f":" Time!E$39","v":"Financial year"},{"$f":" Check!$F$28","v":0},"Alerts",null,null,{"$f":" Time!J$39","v":2021},{"$f":" Time!K$39","v":2021},{"$f":" Time!L$39","v":2022},{"$f":" Time!M$39","v":2022},{"$f":" Time!N$39","v":2023},{"$f":" Time!O$39","v":2023},{"$f":" Time!P$39","v":2024},{"$f":" Time!Q$39","v":2024},{"$f":" Time!R$39","v":2025},{"$f":" Time!S$39","v":2025},{"$f":" Time!T$39","v":2026},{"$f":" Time!U$39","v":2026},{"$f":" Time!V$39","v":2027},{"$f":" Time!W$39","v":2027},{"$f":" Time!X$39","v":2028},{"$f":" Time!Y$39","v":2028},{"$f":" Time!Z$39","v":2029},{"$f":" Time!AA$39","v":2029},{"$f":" Time!AB$39","v":2030},{"$f":" Time!AC$39","v":2030},{"$f":" Time!AD$39","v":2031},{"$f":" Time!AE$39","v":2031},{"$f":" Time!AF$39","v":2032},{"$f":" Time!AG$39","v":2032},{"$f":" Time!AH$39","v":2033},{"$f":" Time!AI$39","v":2033},{"$f":" Time!AJ$39","v":2034},{"$f":" Time!AK$39","v":2034},{"$f":" Time!AL$39","v":2035},{"$f":" Time!AM$39","v":2035},{"$f":" Time!AN$39","v":2036},{"$f":" Time!AO$39","v":2036},{"$f":" Time!AP$39","v":2037},{"$f":" Time!AQ$39","v":2037},{"$f":" Time!AR$39","v":2038},{"$f":" Time!AS$39","v":2038},{"$f":" Time!AT$39","v":2039},{"$f":" Time!AU$39","v":2039},{"$f":" Time!AV$39","v":2040},{"$f":" Time!AW$39","v":2040},{"$f":" Time!AX$39","v":2041},{"$f":" Time!AY$39","v":2041},{"$f":" Time!AZ$39","v":2042},{"$f":" Time!BA$39","v":2042},{"$f":" Time!BB$39","v":2043},{"$f":" Time!BC$39","v":2043},{"$f":" Time!BD$39","v":2044},{"$f":" Time!BE$39","v":2044},{"$f":" Time!BF$39","v":2045},{"$f":" Time!BG$39","v":2045},{"$f":" Time!BH$39","v":2046},{"$f":" Time!BI$39","v":2046},{"$f":" Time!BJ$39","v":2047},{"$f":" Time!BK$39","v":2047},{"$f":" Time!BL$39","v":2048},{"$f":" Time!BM$39","v":2048},{"$f":" Time!BN$39","v":2049},{"$f":" Time!BO$39","v":2049},{"$f":" Time!BP$39","v":2050},{"$f":" Time!BQ$39","v":2050},{"$f":" Time!BR$39","v":2051},{"$f":" Time!BS$39","v":2051},{"$f":" Time!BT$39","v":2052},{"$f":" Time!BU$39","v":2052},{"$f":" Time!BV$39","v":2053},{"$f":" Time!BW$39","v":2053},{"$f":" Time!BX$39","v":2054},{"$f":" Time!BY$39","v":2054},{"$f":" Time!BZ$39","v":2055},{"$f":" Time!CA$39","v":2055},{"$f":" Time!CB$39","v":2056},{"$f":" Time!CC$39","v":2056},{"$f":" Time!CD$39","v":2057},{"$f":" Time!CE$39","v":2057},{"$f":" Time!CF$39","v":2058},{"$f":" Time!CG$39","v":2058},{"$f":" Time!CH$39","v":2059},{"$f":" Time!CI$39","v":2059},{"$f":" Time!CJ$39","v":2060},{"$f":" Time!CK$39","v":2060},{"$f":" Time!CL$39","v":2061},{"$f":" Time!CM$39","v":2061},{"$f":" Time!CN$39","v":2062},{"$f":" Time!CO$39","v":2062},{"$f":" Time!CP$39","v":2063},{"$f":" Time!CQ$39","v":2063},{"$f":" Time!CR$39","v":2064},{"$f":" Time!CS$39","v":2064},{"$f":" Time!CT$39","v":2065},{"$f":" Time!CU$39","v":2065},{"$f":" Time!CV$39","v":2066},{"$f":" Time!CW$39","v":2066},{"$f":" Time!CX$39","v":2067},{"$f":" Time!CY$39","v":2067},{"$f":" Time!CZ$39","v":2068},{"$f":" Time!DA$39","v":2068},{"$f":" Time!DB$39","v":2069},{"$f":" Time!DC$39","v":2069},{"$f":" Time!DD$39","v":2070},{"$f":" Time!DE$39","v":2070},{"$f":" Time!DF$39","v":2071},{"$f":" Time!DG$39","v":2071},{"$f":" Time!DH$39","v":2072},{"$f":" Time!DI$39","v":2072},{"$f":" Time!DJ$39","v":2073},{"$f":" Time!DK$39","v":2073},{"$f":" Time!DL$39","v":2074},{"$f":" Time!DM$39","v":2074},{"$f":" Time!DN$39","v":2075},{"$f":" Time!DO$39","v":2075},{"$f":" Time!DP$39","v":2076},{"$f":" Time!DQ$39","v":2076},{"$f":" Time!DR$39","v":2077},{"$f":" Time!DS$39","v":2077},{"$f":" Time!DT$39","v":2078},{"$f":" Time!DU$39","v":2078},{"$f":" Time!DV$39","v":2079},{"$f":" Time!DW$39","v":2079},{"$f":" Time!DX$39","v":2080},{"$f":" Time!DY$39","v":2080},{"$f":" Time!DZ$39","v":2081},{"$f":" Time!EA$39","v":2081},{"$f":" Time!EB$39","v":2082},{"$f":" Time!EC$39","v":2082},{"$f":" Time!ED$39","v":2083},{"$f":" Time!EE$39","v":2083},{"$f":" Time!EF$39","v":2084},{"$f":" Time!EG$39","v":2084},{"$f":" Time!EH$39","v":2085},{"$f":" Time!EI$39","v":2085},{"$f":" Time!EJ$39","v":2086},{"$f":" Time!EK$39","v":2086},{"$f":" Time!EL$39","v":2087},{"$f":" Time!EM$39","v":2087},{"$f":" Time!EN$39","v":2088},{"$f":" Time!EO$39","v":2088},{"$f":" Time!EP$39","v":2089},{"$f":" Time!EQ$39","v":2089},{"$f":" Time!ER$39","v":2090},{"$f":" Time!ES$39","v":2090},{"$f":" Time!ET$39","v":2091},{"$f":" Time!EU$39","v":2091},{"$f":" Time!EV$39","v":2092},{"$f":" Time!EW$39","v":2092},{"$f":" Time!EX$39","v":2093},{"$f":" Time!EY$39","v":2093},{"$f":" Time!EZ$39","v":2094},{"$f":" Time!FA$39","v":2094},{"$f":" Time!FB$39","v":2095},{"$f":" Time!FC$39","v":2095},{"$f":" Time!FD$39","v":2096},{"$f":" Time!FE$39","v":2096},{"$f":" Time!FF$39","v":2097},{"$f":" Time!FG$39","v":2097},{"$f":" Time!FH$39","v":2098},{"$f":" Time!FI$39","v":2098},{"$f":" Time!FJ$39","v":2099},{"$f":" Time!FK$39","v":2099},{"$f":" Time!FL$39","v":2100},{"$f":" Time!FM$39","v":2100},{"$f":" Time!FN$39","v":2101},{"$f":" Time!FO$39","v":2101},{"$f":" Time!FP$39","v":2102},{"$f":" Time!FQ$39","v":2102},{"$f":" Time!FR$39","v":2103},{"$f":" Time!FS$39","v":2103},{"$f":" Time!FT$39","v":2104},{"$f":" Time!FU$39","v":2104},{"$f":" Time!FV$39","v":2105},{"$f":" Time!FW$39","v":2105},{"$f":" Time!FX$39","v":2106},{"$f":" Time!FY$39","v":2106},{"$f":" Time!FZ$39","v":2107},{"$f":" Time!GA$39","v":2107},{"$f":" Time!GB$39","v":2108},{"$f":" Time!GC$39","v":2108},{"$f":" Time!GD$39","v":2109},{"$f":" Time!GE$39","v":2109},{"$f":" Time!GF$39","v":2110},{"$f":" Time!GG$39","v":2110},{"$f":" Time!GH$39","v":2111},{"$f":" Time!GI$39","v":2111},{"$f":" Time!GJ$39","v":2112}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48},{"$f":" Time!BF$10","v":49},{"$f":" Time!BG$10","v":50},{"$f":" Time!BH$10","v":51},{"$f":" Time!BI$10","v":52},{"$f":" Time!BJ$10","v":53},{"$f":" Time!BK$10","v":54},{"$f":" Time!BL$10","v":55},{"$f":" Time!BM$10","v":56},{"$f":" Time!BN$10","v":57},{"$f":" Time!BO$10","v":58},{"$f":" Time!BP$10","v":59},{"$f":" Time!BQ$10","v":60},{"$f":" Time!BR$10","v":61},{"$f":" Time!BS$10","v":62},{"$f":" Time!BT$10","v":63},{"$f":" Time!BU$10","v":64},{"$f":" Time!BV$10","v":65},{"$f":" Time!BW$10","v":66},{"$f":" Time!BX$10","v":67},{"$f":" Time!BY$10","v":68},{"$f":" Time!BZ$10","v":69},{"$f":" Time!CA$10","v":70},{"$f":" Time!CB$10","v":71},{"$f":" Time!CC$10","v":72},{"$f":" Time!CD$10","v":73},{"$f":" Time!CE$10","v":74},{"$f":" Time!CF$10","v":75},{"$f":" Time!CG$10","v":76},{"$f":" Time!CH$10","v":77},{"$f":" Time!CI$10","v":78},{"$f":" Time!CJ$10","v":79},{"$f":" Time!CK$10","v":80},{"$f":" Time!CL$10","v":81},{"$f":" Time!CM$10","v":82},{"$f":" Time!CN$10","v":83},{"$f":" Time!CO$10","v":84},{"$f":" Time!CP$10","v":85},{"$f":" Time!CQ$10","v":86},{"$f":" Time!CR$10","v":87},{"$f":" Time!CS$10","v":88},{"$f":" Time!CT$10","v":89},{"$f":" Time!CU$10","v":90},{"$f":" Time!CV$10","v":91},{"$f":" Time!CW$10","v":92},{"$f":" Time!CX$10","v":93},{"$f":" Time!CY$10","v":94},{"$f":" Time!CZ$10","v":95},{"$f":" Time!DA$10","v":96},{"$f":" Time!DB$10","v":97},{"$f":" Time!DC$10","v":98},{"$f":" Time!DD$10","v":99},{"$f":" Time!DE$10","v":100},{"$f":" Time!DF$10","v":101},{"$f":" Time!DG$10","v":102},{"$f":" Time!DH$10","v":103},{"$f":" Time!DI$10","v":104},{"$f":" Time!DJ$10","v":105},{"$f":" Time!DK$10","v":106},{"$f":" Time!DL$10","v":107},{"$f":" Time!DM$10","v":108},{"$f":" Time!DN$10","v":109},{"$f":" Time!DO$10","v":110},{"$f":" Time!DP$10","v":111},{"$f":" Time!DQ$10","v":112},{"$f":" Time!DR$10","v":113},{"$f":" Time!DS$10","v":114},{"$f":" Time!DT$10","v":115},{"$f":" Time!DU$10","v":116},{"$f":" Time!DV$10","v":117},{"$f":" Time!DW$10","v":118},{"$f":" Time!DX$10","v":119},{"$f":" Time!DY$10","v":120},{"$f":" Time!DZ$10","v":121},{"$f":" Time!EA$10","v":122},{"$f":" Time!EB$10","v":123},{"$f":" Time!EC$10","v":124},{"$f":" Time!ED$10","v":125},{"$f":" Time!EE$10","v":126},{"$f":" Time!EF$10","v":127},{"$f":" Time!EG$10","v":128},{"$f":" Time!EH$10","v":129},{"$f":" Time!EI$10","v":130},{"$f":" Time!EJ$10","v":131},{"$f":" Time!EK$10","v":132},{"$f":" Time!EL$10","v":133},{"$f":" Time!EM$10","v":134},{"$f":" Time!EN$10","v":135},{"$f":" Time!EO$10","v":136},{"$f":" Time!EP$10","v":137},{"$f":" Time!EQ$10","v":138},{"$f":" Time!ER$10","v":139},{"$f":" Time!ES$10","v":140},{"$f":" Time!ET$10","v":141},{"$f":" Time!EU$10","v":142},{"$f":" Time!EV$10","v":143},{"$f":" Time!EW$10","v":144},{"$f":" Time!EX$10","v":145},{"$f":" Time!EY$10","v":146},{"$f":" Time!EZ$10","v":147},{"$f":" Time!FA$10","v":148},{"$f":" Time!FB$10","v":149},{"$f":" Time!FC$10","v":150},{"$f":" Time!FD$10","v":151},{"$f":" Time!FE$10","v":152},{"$f":" Time!FF$10","v":153},{"$f":" Time!FG$10","v":154},{"$f":" Time!FH$10","v":155},{"$f":" Time!FI$10","v":156},{"$f":" Time!FJ$10","v":157},{"$f":" Time!FK$10","v":158},{"$f":" Time!FL$10","v":159},{"$f":" Time!FM$10","v":160},{"$f":" Time!FN$10","v":161},{"$f":" Time!FO$10","v":162},{"$f":" Time!FP$10","v":163},{"$f":" Time!FQ$10","v":164},{"$f":" Time!FR$10","v":165},{"$f":" Time!FS$10","v":166},{"$f":" Time!FT$10","v":167},{"$f":" Time!FU$10","v":168},{"$f":" Time!FV$10","v":169},{"$f":" Time!FW$10","v":170},{"$f":" Time!FX$10","v":171},{"$f":" Time!FY$10","v":172},{"$f":" Time!FZ$10","v":173},{"$f":" Time!GA$10","v":174},{"$f":" Time!GB$10","v":175},{"$f":" Time!GC$10","v":176},{"$f":" Time!GD$10","v":177},{"$f":" Time!GE$10","v":178},{"$f":" Time!GF$10","v":179},{"$f":" Time!GG$10","v":180},{"$f":" Time!GH$10","v":181},{"$f":" Time!GI$10","v":182},{"$f":" Time!GJ$10","v":183}]
[]
["ACCOUNTING FOR TAX P50"]
[]
[null,null,null,null,{"$f":" InpC!E$266","v":"Corporate income tax rate"},{"$f":" InpC!F$266","v":0.2},{"$f":" InpC!G$266","v":"%"}]
[null,null,null,null,{"$f":" 'FS semi'!E$26","v":"Profit before tax P50"},{"$f":" 'FS semi'!F$26","v":0},{"$f":" 'FS semi'!G$26","v":"$ 000s"},{"$f":" 'FS semi'!H$26","v":129440.99255911412},{"$f":" 'FS semi'!I$26","v":0},{"$f":" 'FS semi'!J$26","v":0},{"$f":" 'FS semi'!K$26","v":0},{"$f":" 'FS semi'!L$26","v":0},{"$f":" 'FS semi'!M$26","v":-1713.7879620187657},{"$f":" 'FS semi'!N$26","v":-5033.2100776512289},{"$f":" 'FS semi'!O$26","v":-5715.9929317778397},{"$f":" 'FS semi'!P$26","v":210.0547423600101},{"$f":" 'FS semi'!Q$26","v":-1449.3511362223198},{"$f":" 'FS semi'!R$26","v":-1085.6841504538224},{"$f":" 'FS semi'!S$26","v":-1026.5736492170618},{"$f":" 'FS semi'!T$26","v":-745.88078649588897},{"$f":" 'FS semi'!U$26","v":-668.49266884035933},{"$f":" 'FS semi'!V$26","v":-380.19593052525488},{"$f":" 'FS semi'!W$26","v":-284.87474692244905},{"$f":" 'FS semi'!X$26","v":-9.9878512852847052},{"$f":" 'FS semi'!Y$26","v":128.52548562329685},{"$f":" 'FS semi'!Z$26","v":433.71022150352474},{"$f":" 'FS semi'!AA$26","v":400.42025793473294},{"$f":" 'FS semi'!AB$26","v":723.80364809453567},{"$f":" 'FS semi'!AC$26","v":881.11928328674912},{"$f":" 'FS semi'!AD$26","v":1217.3685312260513},{"$f":" 'FS semi'!AE$26","v":1398.4174327985293},{"$f":" 'FS semi'!AF$26","v":1732.7293064131118},{"$f":" 'FS semi'!AG$26","v":1946.1823358828642},{"$f":" 'FS semi'!AH$26","v":2293.6768658252386},{"$f":" 'FS semi'!AI$26","v":2507.1857888365394},{"$f":" 'FS semi'!AJ$26","v":2865.734215049717},{"$f":" 'FS semi'!AK$26","v":2985.2252548246015},{"$f":" 'FS semi'!AL$26","v":3365.575331167729},{"$f":" 'FS semi'!AM$26","v":3631.6837372763221},{"$f":" 'FS semi'!AN$26","v":4016.603148717817},{"$f":" 'FS semi'!AO$26","v":4319.7316458931682},{"$f":" 'FS semi'!AP$26","v":4726.4686053334972},{"$f":" 'FS semi'!AQ$26","v":5046.359191143456},{"$f":" 'FS semi'!AR$26","v":5469.045450363521},{"$f":" 'FS semi'!AS$26","v":5817.5638826674849},{"$f":" 'FS semi'!AT$26","v":6256.4058972122348},{"$f":" 'FS semi'!AU$26","v":6634.8939218474043},{"$f":" 'FS semi'!AV$26","v":7091.495390162273},{"$f":" 'FS semi'!AW$26","v":7503.5226649903734},{"$f":" 'FS semi'!AX$26","v":8166.5143946410744},{"$f":" 'FS semi'!AY$26","v":8580.8243319347857},{"$f":" 'FS semi'!AZ$26","v":9248.7310386469617},{"$f":" 'FS semi'!BA$26","v":9513.2875567325427},{"$f":" 'FS semi'!BB$26","v":9513.2875567325427},{"$f":" 'FS semi'!BC$26","v":9464.4386677008515},{"$f":" 'FS semi'!BD$26","v":9464.4386677008515},{"$f":" 'FS semi'!BE$26","v":0},{"$f":" 'FS semi'!BF$26","v":0},{"$f":" 'FS semi'!BG$26","v":0},{"$f":" 'FS semi'!BH$26","v":0},{"$f":" 'FS semi'!BI$26","v":0},{"$f":" 'FS semi'!BJ$26","v":0},{"$f":" 'FS semi'!BK$26","v":0},{"$f":" 'FS semi'!BL$26","v":0},{"$f":" 'FS semi'!BM$26","v":0},{"$f":" 'FS semi'!BN$26","v":0},{"$f":" 'FS semi'!BO$26","v":0},{"$f":" 'FS semi'!BP$26","v":0},{"$f":" 'FS semi'!BQ$26","v":0},{"$f":" 'FS semi'!BR$26","v":0},{"$f":" 'FS semi'!BS$26","v":0},{"$f":" 'FS semi'!BT$26","v":0},{"$f":" 'FS semi'!BU$26","v":0},{"$f":" 'FS semi'!BV$26","v":0},{"$f":" 'FS semi'!BW$26","v":0},{"$f":" 'FS semi'!BX$26","v":0},{"$f":" 'FS semi'!BY$26","v":0},{"$f":" 'FS semi'!BZ$26","v":0},{"$f":" 'FS semi'!CA$26","v":0},{"$f":" 'FS semi'!CB$26","v":0},{"$f":" 'FS semi'!CC$26","v":0},{"$f":" 'FS semi'!CD$26","v":0},{"$f":" 'FS semi'!CE$26","v":0},{"$f":" 'FS semi'!CF$26","v":0},{"$f":" 'FS semi'!CG$26","v":0},{"$f":" 'FS semi'!CH$26","v":0},{"$f":" 'FS semi'!CI$26","v":0},{"$f":" 'FS semi'!CJ$26","v":0},{"$f":" 'FS semi'!CK$26","v":0},{"$f":" 'FS semi'!CL$26","v":0},{"$f":" 'FS semi'!CM$26","v":0},{"$f":" 'FS semi'!CN$26","v":0},{"$f":" 'FS semi'!CO$26","v":0},{"$f":" 'FS semi'!CP$26","v":0},{"$f":" 'FS semi'!CQ$26","v":0},{"$f":" 'FS semi'!CR$26","v":0},{"$f":" 'FS semi'!CS$26","v":0},{"$f":" 'FS semi'!CT$26","v":0},{"$f":" 'FS semi'!CU$26","v":0},{"$f":" 'FS semi'!CV$26","v":0},{"$f":" 'FS semi'!CW$26","v":0},{"$f":" 'FS semi'!CX$26","v":0},{"$f":" 'FS semi'!CY$26","v":0},{"$f":" 'FS semi'!CZ$26","v":0},{"$f":" 'FS semi'!DA$26","v":0},{"$f":" 'FS semi'!DB$26","v":0},{"$f":" 'FS semi'!DC$26","v":0},{"$f":" 'FS semi'!DD$26","v":0},{"$f":" 'FS semi'!DE$26","v":0},{"$f":" 'FS semi'!DF$26","v":0},{"$f":" 'FS semi'!DG$26","v":0},{"$f":" 'FS semi'!DH$26","v":0},{"$f":" 'FS semi'!DI$26","v":0},{"$f":" 'FS semi'!DJ$26","v":0},{"$f":" 'FS semi'!DK$26","v":0},{"$f":" 'FS semi'!DL$26","v":0},{"$f":" 'FS semi'!DM$26","v":0},{"$f":" 'FS semi'!DN$26","v":0},{"$f":" 'FS semi'!DO$26","v":0},{"$f":" 'FS semi'!DP$26","v":0},{"$f":" 'FS semi'!DQ$26","v":0},{"$f":" 'FS semi'!DR$26","v":0},{"$f":" 'FS semi'!DS$26","v":0},{"$f":" 'FS semi'!DT$26","v":0},{"$f":" 'FS semi'!DU$26","v":0},{"$f":" 'FS semi'!DV$26","v":0},{"$f":" 'FS semi'!DW$26","v":0},{"$f":" 'FS semi'!DX$26","v":0},{"$f":" 'FS semi'!DY$26","v":0},{"$f":" 'FS semi'!DZ$26","v":0},{"$f":" 'FS semi'!EA$26","v":0},{"$f":" 'FS semi'!EB$26","v":0},{"$f":" 'FS semi'!EC$26","v":0},{"$f":" 'FS semi'!ED$26","v":0},{"$f":" 'FS semi'!EE$26","v":0},{"$f":" 'FS semi'!EF$26","v":0},{"$f":" 'FS semi'!EG$26","v":0},{"$f":" 'FS semi'!EH$26","v":0},{"$f":" 'FS semi'!EI$26","v":0},{"$f":" 'FS semi'!EJ$26","v":0},{"$f":" 'FS semi'!EK$26","v":0},{"$f":" 'FS semi'!EL$26","v":0},{"$f":" 'FS semi'!EM$26","v":0},{"$f":" 'FS semi'!EN$26","v":0},{"$f":" 'FS semi'!EO$26","v":0},{"$f":" 'FS semi'!EP$26","v":0},{"$f":" 'FS semi'!EQ$26","v":0},{"$f":" 'FS semi'!ER$26","v":0},{"$f":" 'FS semi'!ES$26","v":0},{"$f":" 'FS semi'!ET$26","v":0},{"$f":" 'FS semi'!EU$26","v":0},{"$f":" 'FS semi'!EV$26","v":0},{"$f":" 'FS semi'!EW$26","v":0},{"$f":" 'FS semi'!EX$26","v":0},{"$f":" 'FS semi'!EY$26","v":0},{"$f":" 'FS semi'!EZ$26","v":0},{"$f":" 'FS semi'!FA$26","v":0},{"$f":" 'FS semi'!FB$26","v":0},{"$f":" 'FS semi'!FC$26","v":0},{"$f":" 'FS semi'!FD$26","v":0},{"$f":" 'FS semi'!FE$26","v":0},{"$f":" 'FS semi'!FF$26","v":0},{"$f":" 'FS semi'!FG$26","v":0},{"$f":" 'FS semi'!FH$26","v":0},{"$f":" 'FS semi'!FI$26","v":0},{"$f":" 'FS semi'!FJ$26","v":0},{"$f":" 'FS semi'!FK$26","v":0},{"$f":" 'FS semi'!FL$26","v":0},{"$f":" 'FS semi'!FM$26","v":0},{"$f":" 'FS semi'!FN$26","v":0},{"$f":" 'FS semi'!FO$26","v":0},{"$f":" 'FS semi'!FP$26","v":0},{"$f":" 'FS semi'!FQ$26","v":0},{"$f":" 'FS semi'!FR$26","v":0},{"$f":" 'FS semi'!FS$26","v":0},{"$f":" 'FS semi'!FT$26","v":0},{"$f":" 'FS semi'!FU$26","v":0},{"$f":" 'FS semi'!FV$26","v":0},{"$f":" 'FS semi'!FW$26","v":0},{"$f":" 'FS semi'!FX$26","v":0},{"$f":" 'FS semi'!FY$26","v":0},{"$f":" 'FS semi'!FZ$26","v":0},{"$f":" 'FS semi'!GA$26","v":0},{"$f":" 'FS semi'!GB$26","v":0},{"$f":" 'FS semi'!GC$26","v":0},{"$f":" 'FS semi'!GD$26","v":0},{"$f":" 'FS semi'!GE$26","v":0},{"$f":" 'FS semi'!GF$26","v":0},{"$f":" 'FS semi'!GG$26","v":0},{"$f":" 'FS semi'!GH$26","v":0},{"$f":" 'FS semi'!GI$26","v":0},{"$f":" 'FS semi'!GJ$26","v":0}]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"Corporate income tax expense P50 POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J12:GJ12)","v":28338.785757640388},null,{"$f":" $F9 * J10 * J11","v":0},0,0,0,0,0,0,-289.87022724446399,-217.13683009076451,-205.31472984341235,-149.17615729917779,-133.69853376807188,-76.039186105050973,-56.974949384489811,-1.9975702570569411,25.705097124659371,86.742044300704947,80.0840515869466,144.76072961890713,176.22385665734984,243.47370624521028,279.68348655970584,346.54586128262235,389.23646717657289,458.73537316504775,501.43715776730789,573.14684300994338,597.04505096492028,673.1150662335458,726.33674745526446,803.32062974356347,863.94632917863373,{"$f":" $F9 * AP10 * AP11","v":945.2937210666995},1009.2718382286912,1093.8090900727043,1163.5127765334971,1251.281179442447,1326.978784369481,1418.2990780324546,1500.7045329980747,1633.302878928215,1716.1648663869573,1849.7462077293924,1902.6575113465087,1902.6575113465087,1892.8877335401703,1892.8877335401703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F9 * BV10 * BV11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F9 * DB10 * DB11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F9 * EH10 * EH11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F9 * FN10 * FN11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E12, LEN(E12) - 4)","v":"Corporate income tax expense P50"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J13:GJ13)","v":-28338.785757640388},null,{"$f":" -1 * J12","v":0},0,0,0,0,0,0,289.87022724446399,217.13683009076451,205.31472984341235,149.17615729917779,133.69853376807188,76.039186105050973,56.974949384489811,1.9975702570569411,-25.705097124659371,-86.742044300704947,-80.0840515869466,-144.76072961890713,-176.22385665734984,-243.47370624521028,-279.68348655970584,-346.54586128262235,-389.23646717657289,-458.73537316504775,-501.43715776730789,-573.14684300994338,-597.04505096492028,-673.1150662335458,-726.33674745526446,-803.32062974356347,-863.94632917863373,{"$f":" -1 * AP12","v":-945.2937210666995},-1009.2718382286912,-1093.8090900727043,-1163.5127765334971,-1251.281179442447,-1326.978784369481,-1418.2990780324546,-1500.7045329980747,-1633.302878928215,-1716.1648663869573,-1849.7462077293924,-1902.6575113465087,-1902.6575113465087,-1892.8877335401703,-1892.8877335401703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * DB12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * EH12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * FN12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["ACCOUNTING FOR TAX P99"]
[]
[null,null,null,null,{"$f":" InpC!E$266","v":"Corporate income tax rate"},{"$f":" InpC!F$266","v":0.2},{"$f":" InpC!G$266","v":"%"}]
[null,null,null,null,{"$f":" 'FS semi - P99'!E$26","v":"Profit before tax P99"},{"$f":" 'FS semi - P99'!F$26","v":0},{"$f":" 'FS semi - P99'!G$26","v":"$ 000s"},{"$f":" 'FS semi - P99'!H$26","v":-323271914.91046089},{"$f":" 'FS semi - P99'!I$26","v":0},{"$f":" 'FS semi - P99'!J$26","v":0},{"$f":" 'FS semi - P99'!K$26","v":0},{"$f":" 'FS semi - P99'!L$26","v":0},{"$f":" 'FS semi - P99'!M$26","v":-1713.7879620187657},{"$f":" 'FS semi - P99'!N$26","v":-5039.6941352417334},{"$f":" 'FS semi - P99'!O$26","v":-5760.463897533059},{"$f":" 'FS semi - P99'!P$26","v":-993.78500022952812},{"$f":" 'FS semi - P99'!Q$26","v":-4998.6105870212705},{"$f":" 'FS semi - P99'!R$26","v":-5068.0471801280819},{"$f":" 'FS semi - P99'!S$26","v":-5345.4643389948069},{"$f":" 'FS semi - P99'!T$26","v":-5434.6294418034286},{"$f":" 'FS semi - P99'!U$26","v":-5732.0646116230728},{"$f":" 'FS semi - P99'!V$26","v":-5849.9392878482831},{"$f":" 'FS semi - P99'!W$26","v":-6170.78549804875},{"$f":" 'FS semi - P99'!X$26","v":-6343.5210311660794},{"$f":" 'FS semi - P99'!Y$26","v":-6666.5339514638599},{"$f":" 'FS semi - P99'!Z$26","v":-6852.2117760234942},{"$f":" 'FS semi - P99'!AA$26","v":-7392.986384372356},{"$f":" 'FS semi - P99'!AB$26","v":-7609.7409388500946},{"$f":" 'FS semi - P99'!AC$26","v":-8010.9130521254319},{"$f":" 'FS semi - P99'!AD$26","v":-8269.630795673751},{"$f":" 'FS semi - P99'!AE$26","v":-8704.1494129084258},{"$f":" 'FS semi - P99'!AF$26","v":-9025.229949284867},{"$f":" 'FS semi - P99'!AG$26","v":-9480.1518997278854},{"$f":" 'FS semi - P99'!AH$26","v":-9834.876968520437},{"$f":" 'FS semi - P99'!AI$26","v":-10347.623254911361},{"$f":" 'FS semi - P99'!AJ$26","v":-10756.43795394707},{"$f":" 'FS semi - P99'!AK$26","v":-11430.736731968031},{"$f":" 'FS semi - P99'!AL$26","v":-11889.124256733794},{"$f":" 'FS semi - P99'!AM$26","v":-12491.154117020991},{"$f":" 'FS semi - P99'!AN$26","v":-13023.251959732328},{"$f":" 'FS semi - P99'!AO$26","v":-13671.060478555612},{"$f":" 'FS semi - P99'!AP$26","v":-14264.771393874931},{"$f":" 'FS semi - P99'!AQ$26","v":-14982.874620268061},{"$f":" 'FS semi - P99'!AR$26","v":-15652.378683557157},{"$f":" 'FS semi - P99'!AS$26","v":-16436.532496537009},{"$f":" 'FS semi - P99'!AT$26","v":-17188.539303786602},{"$f":" 'FS semi - P99'!AU$26","v":-18045.580302057635},{"$f":" 'FS semi - P99'!AV$26","v":-18887.66566356134},{"$f":" 'FS semi - P99'!AW$26","v":-19824.73695015494},{"$f":" 'FS semi - P99'!AX$26","v":-20765.439871639006},{"$f":" 'FS semi - P99'!AY$26","v":-22021.024085790541},{"$f":" 'FS semi - P99'!AZ$26","v":-23285.342400177651},{"$f":" 'FS semi - P99'!BA$26","v":-24664.621442735363},{"$f":" 'FS semi - P99'!BB$26","v":-26045.288650003946},{"$f":" 'FS semi - P99'!BC$26","v":-27546.829460056109},{"$f":" 'FS semi - P99'!BD$26","v":-29054.552567073584},{"$f":" 'FS semi - P99'!BE$26","v":-36588.251687572447},{"$f":" 'FS semi - P99'!BF$26","v":-38234.723013513205},{"$f":" 'FS semi - P99'!BG$26","v":-39955.285549121305},{"$f":" 'FS semi - P99'!BH$26","v":-41753.273398831763},{"$f":" 'FS semi - P99'!BI$26","v":-43632.170701779185},{"$f":" 'FS semi - P99'!BJ$26","v":-45595.618383359251},{"$f":" 'FS semi - P99'!BK$26","v":-47647.421210610417},{"$f":" 'FS semi - P99'!BL$26","v":-49791.555165087877},{"$f":" 'FS semi - P99'!BM$26","v":-52032.175147516828},{"$f":" 'FS semi - P99'!BN$26","v":-54373.623029155089},{"$f":" 'FS semi - P99'!BO$26","v":-56820.436065467075},{"$f":" 'FS semi - P99'!BP$26","v":-59377.355688413089},{"$f":" 'FS semi - P99'!BQ$26","v":-62049.336694391684},{"$f":" 'FS semi - P99'!BR$26","v":-64841.556845639308},{"$f":" 'FS semi - P99'!BS$26","v":-67759.426903693078},{"$f":" 'FS semi - P99'!BT$26","v":-70808.601114359262},{"$f":" 'FS semi - P99'!BU$26","v":-73994.988164505427},{"$f":" 'FS semi - P99'!BV$26","v":-77324.762631908176},{"$f":" 'FS semi - P99'!BW$26","v":-80804.376950344042},{"$f":" 'FS semi - P99'!BX$26","v":-84440.573913109532},{"$f":" 'FS semi - P99'!BY$26","v":-88240.399739199464},{"$f":" 'FS semi - P99'!BZ$26","v":-92211.21772746343},{"$f":" 'FS semi - P99'!CA$26","v":-96360.722525199293},{"$f":" 'FS semi - P99'!CB$26","v":-100696.95503883327},{"$f":" 'FS semi - P99'!CC$26","v":-105228.31801558076},{"$f":" 'FS semi - P99'!CD$26","v":-109963.59232628191},{"$f":" 'FS semi - P99'!CE$26","v":-114911.95398096461},{"$f":" 'FS semi - P99'!CF$26","v":-120082.99191010802},{"$f":" 'FS semi - P99'!CG$26","v":-125486.72654606287},{"$f":" 'FS semi - P99'!CH$26","v":-131133.6292406357},{"$f":" 'FS semi - P99'!CI$26","v":-137034.64255646433},{"$f":" 'FS semi - P99'!CJ$26","v":-143201.20147150522},{"$f":" 'FS semi - P99'!CK$26","v":-149645.25553772296},{"$f":" 'FS semi - P99'!CL$26","v":-156379.29203692047},{"$f":" 'FS semi - P99'!CM$26","v":-163416.36017858188},{"$f":" 'FS semi - P99'!CN$26","v":-170770.09638661807},{"$f":" 'FS semi - P99'!CO$26","v":-178454.75072401587},{"$f":" 'FS semi - P99'!CP$26","v":-186485.21450659659},{"$f":" 'FS semi - P99'!CQ$26","v":-194877.04915939341},{"$f":" 'FS semi - P99'!CR$26","v":-203646.51637156613},{"$f":" 'FS semi - P99'!CS$26","v":-212810.60960828658},{"$f":" 'FS semi - P99'!CT$26","v":-222387.08704065951},{"$f":" 'FS semi - P99'!CU$26","v":-232394.50595748922},{"$f":" 'FS semi - P99'!CV$26","v":-242852.25872557622},{"$f":" 'FS semi - P99'!CW$26","v":-253780.61036822712},{"$f":" 'FS semi - P99'!CX$26","v":-265200.73783479736},{"$f":" 'FS semi - P99'!CY$26","v":-277134.77103736321},{"$f":" 'FS semi - P99'!CZ$26","v":-289605.83573404455},{"$f":" 'FS semi - P99'!DA$26","v":-302638.09834207653},{"$f":" 'FS semi - P99'!DB$26","v":-316256.81276747002},{"$f":" 'FS semi - P99'!DC$26","v":-330488.36934200616},{"$f":" 'FS semi - P99'!DD$26","v":-345360.34596239642},{"$f":" 'FS semi - P99'!DE$26","v":-360901.56153070426},{"$f":" 'FS semi - P99'!DF$26","v":-377142.131799586},{"$f":" 'FS semi - P99'!DG$26","v":-394113.52773056732},{"$f":" 'FS semi - P99'!DH$26","v":-411848.63647844287},{"$f":" 'FS semi - P99'!DI$26","v":-430381.82511997275},{"$f":" 'FS semi - P99'!DJ$26","v":-449749.00725037151},{"$f":" 'FS semi - P99'!DK$26","v":-469987.71257663827},{"$f":" 'FS semi - P99'!DL$26","v":-491137.15964258701},{"$f":" 'FS semi - P99'!DM$26","v":-513238.33182650345},{"$f":" 'FS semi - P99'!DN$26","v":-536334.0567586961},{"$f":" 'FS semi - P99'!DO$26","v":-560469.08931283746},{"$f":" 'FS semi - P99'!DP$26","v":-585690.19833191519},{"$f":" 'FS semi - P99'!DQ$26","v":-612046.2572568513},{"$f":" 'FS semi - P99'!DR$26","v":-639588.33883340959},{"$f":" 'FS semi - P99'!DS$26","v":-668369.81408091309},{"$f":" 'FS semi - P99'!DT$26","v":-698446.45571455418},{"$f":" 'FS semi - P99'!DU$26","v":-729876.54622170911},{"$f":" 'FS semi - P99'!DV$26","v":-762720.99080168584},{"$f":" 'FS semi - P99'!DW$26","v":-797043.43538776168},{"$f":" 'FS semi - P99'!DX$26","v":-832910.38998021092},{"$f":" 'FS semi - P99'!DY$26","v":-870391.3575293204},{"$f":" 'FS semi - P99'!DZ$26","v":-909558.96861813986},{"$f":" 'FS semi - P99'!EA$26","v":-950489.12220595614},{"$f":" 'FS semi - P99'!EB$26","v":-993261.13270522421},{"$f":" 'FS semi - P99'!EC$26","v":-1037957.8836769592},{"$f":" 'FS semi - P99'!ED$26","v":-1084665.9884424224},{"$f":" 'FS semi - P99'!EE$26","v":-1133475.9579223313},{"$f":" 'FS semi - P99'!EF$26","v":-1184482.3760288362},{"$f":" 'FS semi - P99'!EG$26","v":-1237784.0829501341},{"$f":" 'FS semi - P99'!EH$26","v":-1293484.3666828899},{"$f":" 'FS semi - P99'!EI$26","v":-1351691.16318362},{"$f":" 'FS semi - P99'!EJ$26","v":-1412517.2655268828},{"$f":" 'FS semi - P99'!EK$26","v":-1476080.5424755926},{"$f":" 'FS semi - P99'!EL$26","v":-1542504.1668869941},{"$f":" 'FS semi - P99'!EM$26","v":-1611916.8543969088},{"$f":" 'FS semi - P99'!EN$26","v":-1684453.1128447694},{"$f":" 'FS semi - P99'!EO$26","v":-1760253.5029227838},{"$f":" 'FS semi - P99'!EP$26","v":-1839464.9105543089},{"$f":" 'FS semi - P99'!EQ$26","v":-1922240.8315292527},{"$f":" 'FS semi - P99'!ER$26","v":-2008741.668948069},{"$f":" 'FS semi - P99'!ES$26","v":-2099135.0440507317},{"$f":" 'FS semi - P99'!ET$26","v":-2193596.1210330147},{"$f":" 'FS semi - P99'!EU$26","v":-2292307.9464795003},{"$f":" 'FS semi - P99'!EV$26","v":-2395461.8040710776},{"$f":" 'FS semi - P99'!EW$26","v":-2503257.5852542762},{"$f":" 'FS semi - P99'!EX$26","v":-2615904.1765907183},{"$f":" 'FS semi - P99'!EY$26","v":-2733619.8645373005},{"$f":" 'FS semi - P99'!EZ$26","v":-2856632.7584414789},{"$f":" 'FS semi - P99'!FA$26","v":-2985181.2325713453},{"$f":" 'FS semi - P99'!FB$26","v":-3119514.3880370562},{"$f":" 'FS semi - P99'!FC$26","v":-3259892.5354987234},{"$f":" 'FS semi - P99'!FD$26","v":-3406587.6995961661},{"$f":" 'FS semi - P99'!FE$26","v":-3559884.1460779938},{"$f":" 'FS semi - P99'!FF$26","v":-3720078.932651503},{"$f":" 'FS semi - P99'!FG$26","v":-3887482.4846208207},{"$f":" 'FS semi - P99'!FH$26","v":-4062419.1964287572},{"$f":" 'FS semi - P99'!FI$26","v":-4245228.060268051},{"$f":" 'FS semi - P99'!FJ$26","v":-4436263.3229801133},{"$f":" 'FS semi - P99'!FK$26","v":-4635895.1725142179},{"$f":" 'FS semi - P99'!FL$26","v":-4844510.4552773573},{"$f":" 'FS semi - P99'!FM$26","v":-5062513.4257648382},{"$f":" 'FS semi - P99'!FN$26","v":-5290326.5299242558},{"$f":" 'FS semi - P99'!FO$26","v":-5528391.2237708475},{"$f":" 'FS semi - P99'!FP$26","v":-5777168.8288405351},{"$f":" 'FS semi - P99'!FQ$26","v":-6037141.4261383591},{"$f":" 'FS semi - P99'!FR$26","v":-6308812.790314585},{"$f":" 'FS semi - P99'!FS$26","v":-6592709.3658787413},{"$f":" 'FS semi - P99'!FT$26","v":-6889381.2873432841},{"$f":" 'FS semi - P99'!FU$26","v":-7199403.4452737318},{"$f":" 'FS semi - P99'!FV$26","v":-7523376.6003110493},{"$f":" 'FS semi - P99'!FW$26","v":-7861928.5473250467},{"$f":" 'FS semi - P99'!FX$26","v":-8215715.3319546739},{"$f":" 'FS semi - P99'!FY$26","v":-8585422.5218926333},{"$f":" 'FS semi - P99'!FZ$26","v":-8971766.5353778023},{"$f":" 'FS semi - P99'!GA$26","v":-9375496.029469803},{"$f":" 'FS semi - P99'!GB$26","v":-9797393.3507959433},{"$f":" 'FS semi - P99'!GC$26","v":-10238276.051581761},{"$f":" 'FS semi - P99'!GD$26","v":-10698998.473902941},{"$f":" 'FS semi - P99'!GE$26","v":-11180453.405228574},{"$f":" 'FS semi - P99'!GF$26","v":-11683573.80846386},{"$f":" 'FS semi - P99'!GG$26","v":-12209334.629844734},{"$f":" 'FS semi - P99'!GH$26","v":-12758754.688187746},{"$f":" 'FS semi - P99'!GI$26","v":-13332898.649156194},{"$f":" 'FS semi - P99'!GJ$26","v":-13932879.088368224}]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"Corporate income tax expense P99 POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J20:GJ20)","v":-103813.0107499455},null,{"$f":" $F17 * J18 * J19","v":0},0,0,0,0,0,0,-999.72211740425416,-1013.6094360256164,-1069.0928677989614,-1086.9258883606858,-1146.4129223246146,-1169.9878575696566,-1234.15709960975,-1268.7042062332159,-1333.3067902927721,-1370.442355204699,-1478.5972768744714,-1521.9481877700191,-1602.1826104250865,-1653.9261591347504,-1740.8298825816853,-1805.0459898569734,-1896.0303799455771,-1966.9753937040875,-2069.5246509822723,-2151.287590789414,-2286.1473463936063,-2377.8248513467588,-2498.2308234041984,-2604.6503919464658,-2734.2120957111224,-2852.9542787749865,-2996.5749240536124,-3130.4757367114316,-3287.3064993074022,-3437.7078607573203,-3609.1160604115271,-3777.5331327122681,-3964.9473900309881,-4153.087974327801,-4404.2048171581082,-4657.0684800355302,-4932.924288547073,-5209.0577300007899,-5509.3658920112221,-5810.9105134147176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F17 * BV18 * BV19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F17 * EH18 * EH19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E20, LEN(E20) - 4)","v":"Corporate income tax expense P99"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J21:GJ21)","v":103813.0107499455},null,{"$f":" -1 * J20","v":0},0,0,0,0,0,0,999.72211740425416,1013.6094360256164,1069.0928677989614,1086.9258883606858,1146.4129223246146,1169.9878575696566,1234.15709960975,1268.7042062332159,1333.3067902927721,1370.442355204699,1478.5972768744714,1521.9481877700191,1602.1826104250865,1653.9261591347504,1740.8298825816853,1805.0459898569734,1896.0303799455771,1966.9753937040875,2069.5246509822723,2151.287590789414,2286.1473463936063,2377.8248513467588,2498.2308234041984,2604.6503919464658,2734.2120957111224,2852.9542787749865,2996.5749240536124,3130.4757367114316,3287.3064993074022,3437.7078607573203,3609.1160604115271,3777.5331327122681,3964.9473900309881,4153.087974327801,4404.2048171581082,4657.0684800355302,4932.924288547073,5209.0577300007899,5509.3658920112221,5810.9105134147176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * EH20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["CASH TAX P50"]
[]
[null,"Tax depreciation"]
[null,null,null,null,{"$f":" InpC!E$267","v":"Tax depreciation rate"},{"$f":" InpC!F$267","v":0.05},{"$f":" InpC!G$267","v":"per period"}]
[null,null,null,null,{"$f":" E$49","v":"Asset value for tax balance BEG"},0,"$ 000s",0,0,0,0,0,0,0,0,0,331150.11535877886,322803.64137763833,314457.1673964978,306110.69341535727,297764.21943421673,289417.7454530762,281071.27147193567,272724.79749079514,264378.32350965461,256031.84952851405,247685.37554737349,239338.90156623293,230992.42758509237,222645.95360395181,214299.47962281125,205953.00564167069,197606.53166053013,189260.05767938957,180913.58369824901,172567.10971710845,{"$f":" AK$49","v":164220.6357359679},155874.16175482734,147527.68777368678,139181.21379254622,130834.73981140566,122488.2658302651,114141.79184912454,105795.31786798398,97448.843886843417,89102.369905702857,80755.895924562297,72409.421943421738,64062.947962281185,55716.473981140633,47370.00000000008,39475.000000000087,31580.000000000091,23685.000000000095,15790.000000000098,7895.0000000001028,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,{"$f":" CW$49","v":1.0732037480920553E-10},1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,{"$f":" FI$49","v":1.0732037480920553E-10},1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10]
[null,null,null,null,{"$f":" Time!E$114","v":"Last operating period flag "},{"$f":" Time!F$114","v":0},{"$f":" Time!G$114","v":"flag"},{"$f":" Time!H$114","v":1},{"$f":" Time!I$114","v":0},{"$f":" Time!J$114","v":0},{"$f":" Time!K$114","v":0},{"$f":" Time!L$114","v":0},{"$f":" Time!M$114","v":0},{"$f":" Time!N$114","v":0},{"$f":" Time!O$114","v":0},{"$f":" Time!P$114","v":0},{"$f":" Time!Q$114","v":0},{"$f":" Time!R$114","v":0},{"$f":" Time!S$114","v":0},{"$f":" Time!T$114","v":0},{"$f":" Time!U$114","v":0},{"$f":" Time!V$114","v":0},{"$f":" Time!W$114","v":0},{"$f":" Time!X$114","v":0},{"$f":" Time!Y$114","v":0},{"$f":" Time!Z$114","v":0},{"$f":" Time!AA$114","v":0},{"$f":" Time!AB$114","v":0},{"$f":" Time!AC$114","v":0},{"$f":" Time!AD$114","v":0},{"$f":" Time!AE$114","v":0},{"$f":" Time!AF$114","v":0},{"$f":" Time!AG$114","v":0},{"$f":" Time!AH$114","v":0},{"$f":" Time!AI$114","v":0},{"$f":" Time!AJ$114","v":0},{"$f":" Time!AK$114","v":0},{"$f":" Time!AL$114","v":0},{"$f":" Time!AM$114","v":0},{"$f":" Time!AN$114","v":0},{"$f":" Time!AO$114","v":0},{"$f":" Time!AP$114","v":0},{"$f":" Time!AQ$114","v":0},{"$f":" Time!AR$114","v":0},{"$f":" Time!AS$114","v":0},{"$f":" Time!AT$114","v":0},{"$f":" Time!AU$114","v":0},{"$f":" Time!AV$114","v":0},{"$f":" Time!AW$114","v":0},{"$f":" Time!AX$114","v":0},{"$f":" Time!AY$114","v":0},{"$f":" Time!AZ$114","v":0},{"$f":" Time!BA$114","v":0},{"$f":" Time!BB$114","v":0},{"$f":" Time!BC$114","v":0},{"$f":" Time!BD$114","v":1},{"$f":" Time!BE$114","v":0},{"$f":" Time!BF$114","v":0},{"$f":" Time!BG$114","v":0},{"$f":" Time!BH$114","v":0},{"$f":" Time!BI$114","v":0},{"$f":" Time!BJ$114","v":0},{"$f":" Time!BK$114","v":0},{"$f":" Time!BL$114","v":0},{"$f":" Time!BM$114","v":0},{"$f":" Time!BN$114","v":0},{"$f":" Time!BO$114","v":0},{"$f":" Time!BP$114","v":0},{"$f":" Time!BQ$114","v":0},{"$f":" Time!BR$114","v":0},{"$f":" Time!BS$114","v":0},{"$f":" Time!BT$114","v":0},{"$f":" Time!BU$114","v":0},{"$f":" Time!BV$114","v":0},{"$f":" Time!BW$114","v":0},{"$f":" Time!BX$114","v":0},{"$f":" Time!BY$114","v":0},{"$f":" Time!BZ$114","v":0},{"$f":" Time!CA$114","v":0},{"$f":" Time!CB$114","v":0},{"$f":" Time!CC$114","v":0},{"$f":" Time!CD$114","v":0},{"$f":" Time!CE$114","v":0},{"$f":" Time!CF$114","v":0},{"$f":" Time!CG$114","v":0},{"$f":" Time!CH$114","v":0},{"$f":" Time!CI$114","v":0},{"$f":" Time!CJ$114","v":0},{"$f":" Time!CK$114","v":0},{"$f":" Time!CL$114","v":0},{"$f":" Time!CM$114","v":0},{"$f":" Time!CN$114","v":0},{"$f":" Time!CO$114","v":0},{"$f":" Time!CP$114","v":0},{"$f":" Time!CQ$114","v":0},{"$f":" Time!CR$114","v":0},{"$f":" Time!CS$114","v":0},{"$f":" Time!CT$114","v":0},{"$f":" Time!CU$114","v":0},{"$f":" Time!CV$114","v":0},{"$f":" Time!CW$114","v":0},{"$f":" Time!CX$114","v":0},{"$f":" Time!CY$114","v":0},{"$f":" Time!CZ$114","v":0},{"$f":" Time!DA$114","v":0},{"$f":" Time!DB$114","v":0},{"$f":" Time!DC$114","v":0},{"$f":" Time!DD$114","v":0},{"$f":" Time!DE$114","v":0},{"$f":" Time!DF$114","v":0},{"$f":" Time!DG$114","v":0},{"$f":" Time!DH$114","v":0},{"$f":" Time!DI$114","v":0},{"$f":" Time!DJ$114","v":0},{"$f":" Time!DK$114","v":0},{"$f":" Time!DL$114","v":0},{"$f":" Time!DM$114","v":0},{"$f":" Time!DN$114","v":0},{"$f":" Time!DO$114","v":0},{"$f":" Time!DP$114","v":0},{"$f":" Time!DQ$114","v":0},{"$f":" Time!DR$114","v":0},{"$f":" Time!DS$114","v":0},{"$f":" Time!DT$114","v":0},{"$f":" Time!DU$114","v":0},{"$f":" Time!DV$114","v":0},{"$f":" Time!DW$114","v":0},{"$f":" Time!DX$114","v":0},{"$f":" Time!DY$114","v":0},{"$f":" Time!DZ$114","v":0},{"$f":" Time!EA$114","v":0},{"$f":" Time!EB$114","v":0},{"$f":" Time!EC$114","v":0},{"$f":" Time!ED$114","v":0},{"$f":" Time!EE$114","v":0},{"$f":" Time!EF$114","v":0},{"$f":" Time!EG$114","v":0},{"$f":" Time!EH$114","v":0},{"$f":" Time!EI$114","v":0},{"$f":" Time!EJ$114","v":0},{"$f":" Time!EK$114","v":0},{"$f":" Time!EL$114","v":0},{"$f":" Time!EM$114","v":0},{"$f":" Time!EN$114","v":0},{"$f":" Time!EO$114","v":0},{"$f":" Time!EP$114","v":0},{"$f":" Time!EQ$114","v":0},{"$f":" Time!ER$114","v":0},{"$f":" Time!ES$114","v":0},{"$f":" Time!ET$114","v":0},{"$f":" Time!EU$114","v":0},{"$f":" Time!EV$114","v":0},{"$f":" Time!EW$114","v":0},{"$f":" Time!EX$114","v":0},{"$f":" Time!EY$114","v":0},{"$f":" Time!EZ$114","v":0},{"$f":" Time!FA$114","v":0},{"$f":" Time!FB$114","v":0},{"$f":" Time!FC$114","v":0},{"$f":" Time!FD$114","v":0},{"$f":" Time!FE$114","v":0},{"$f":" Time!FF$114","v":0},{"$f":" Time!FG$114","v":0},{"$f":" Time!FH$114","v":0},{"$f":" Time!FI$114","v":0},{"$f":" Time!FJ$114","v":0},{"$f":" Time!FK$114","v":0},{"$f":" Time!FL$114","v":0},{"$f":" Time!FM$114","v":0},{"$f":" Time!FN$114","v":0},{"$f":" Time!FO$114","v":0},{"$f":" Time!FP$114","v":0},{"$f":" Time!FQ$114","v":0},{"$f":" Time!FR$114","v":0},{"$f":" Time!FS$114","v":0},{"$f":" Time!FT$114","v":0},{"$f":" Time!FU$114","v":0},{"$f":" Time!FV$114","v":0},{"$f":" Time!FW$114","v":0},{"$f":" Time!FX$114","v":0},{"$f":" Time!FY$114","v":0},{"$f":" Time!FZ$114","v":0},{"$f":" Time!GA$114","v":0},{"$f":" Time!GB$114","v":0},{"$f":" Time!GC$114","v":0},{"$f":" Time!GD$114","v":0},{"$f":" Time!GE$114","v":0},{"$f":" Time!GF$114","v":0},{"$f":" Time!GG$114","v":0},{"$f":" Time!GH$114","v":0},{"$f":" Time!GI$114","v":0},{"$f":" Time!GJ$114","v":0}]
[null,null,null,null,"Tax depreciation per period rate",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J30:GJ30)","v":344626.60093893186},null,{"$f":" IF( J29 = 1, J28, $F27 * J28)","v":0},0,0,0,0,0,0,16557.505767938943,16140.182068881917,15722.858369824891,15305.534670767864,14888.210971710838,14470.88727265381,14053.563573596784,13636.239874539759,13218.916175482731,12801.592476425703,12384.268777368676,11966.945078311648,11549.621379254619,11132.297680197591,10714.973981140563,10297.650282083536,9880.3265830265082,9463.0028839694787,9045.6791849124511,8628.3554858554235,8211.0317867983958,7793.7080877413673,7376.3843886843388,6959.0606896273111,6541.7369905702835,{"$f":" IF( AP29 = 1, AP28, $F27 * AP28)","v":6124.413291513255},5707.0895924562274,5289.7658933991988,4872.4421943421712,4455.1184952851427,4037.794796228115,3620.471097171087,3203.1473981140593,2785.8236990570317,2368.5000000000041,1973.7500000000045,1579.0000000000045,1184.2500000000048,789.500000000005,7895.0000000001028,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,{"$f":" IF( BV29 = 1, BV28, $F27 * BV28)","v":5.3660187404602769E-12},5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,{"$f":" IF( DB29 = 1, DB28, $F27 * DB28)","v":5.3660187404602769E-12},5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,{"$f":" IF( EH29 = 1, EH28, $F27 * EH28)","v":5.3660187404602769E-12},5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,{"$f":" IF( FN29 = 1, FN28, $F27 * FN28)","v":5.3660187404602769E-12},5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12]
[]
[]
[null,null,null,null,{"$f":" Acct!E$13","v":"Wind asset depreciation POS"},{"$f":" Acct!F$13","v":0},{"$f":" Acct!G$13","v":"$ 000s"},{"$f":" Acct!H$13","v":315799.99999999994},{"$f":" Acct!I$13","v":0},{"$f":" Acct!J$13","v":0},{"$f":" Acct!K$13","v":0},{"$f":" Acct!L$13","v":0},{"$f":" Acct!M$13","v":0},{"$f":" Acct!N$13","v":0},{"$f":" Acct!O$13","v":0},{"$f":" Acct!P$13","v":0},{"$f":" Acct!Q$13","v":7894.9999999999955},{"$f":" Acct!R$13","v":7894.9999999999955},{"$f":" Acct!S$13","v":7894.9999999999955},{"$f":" Acct!T$13","v":7894.9999999999955},{"$f":" Acct!U$13","v":7894.9999999999955},{"$f":" Acct!V$13","v":7894.9999999999955},{"$f":" Acct!W$13","v":7894.9999999999955},{"$f":" Acct!X$13","v":7894.9999999999955},{"$f":" Acct!Y$13","v":7894.9999999999955},{"$f":" Acct!Z$13","v":7894.9999999999955},{"$f":" Acct!AA$13","v":7894.9999999999955},{"$f":" Acct!AB$13","v":7894.9999999999955},{"$f":" Acct!AC$13","v":7894.9999999999955},{"$f":" Acct!AD$13","v":7894.9999999999955},{"$f":" Acct!AE$13","v":7894.9999999999955},{"$f":" Acct!AF$13","v":7894.9999999999955},{"$f":" Acct!AG$13","v":7894.9999999999955},{"$f":" Acct!AH$13","v":7894.9999999999955},{"$f":" Acct!AI$13","v":7894.9999999999955},{"$f":" Acct!AJ$13","v":7894.9999999999955},{"$f":" Acct!AK$13","v":7894.9999999999955},{"$f":" Acct!AL$13","v":7894.9999999999955},{"$f":" Acct!AM$13","v":7894.9999999999955},{"$f":" Acct!AN$13","v":7894.9999999999955},{"$f":" Acct!AO$13","v":7894.9999999999955},{"$f":" Acct!AP$13","v":7894.9999999999955},{"$f":" Acct!AQ$13","v":7894.9999999999955},{"$f":" Acct!AR$13","v":7894.9999999999955},{"$f":" Acct!AS$13","v":7894.9999999999955},{"$f":" Acct!AT$13","v":7894.9999999999955},{"$f":" Acct!AU$13","v":7894.9999999999955},{"$f":" Acct!AV$13","v":7894.9999999999955},{"$f":" Acct!AW$13","v":7894.9999999999955},{"$f":" Acct!AX$13","v":7894.9999999999955},{"$f":" Acct!AY$13","v":7894.9999999999955},{"$f":" Acct!AZ$13","v":7894.9999999999955},{"$f":" Acct!BA$13","v":7894.9999999999955},{"$f":" Acct!BB$13","v":7894.9999999999955},{"$f":" Acct!BC$13","v":7894.9999999999955},{"$f":" Acct!BD$13","v":7894.9999999999955},{"$f":" Acct!BE$13","v":0},{"$f":" Acct!BF$13","v":0},{"$f":" Acct!BG$13","v":0},{"$f":" Acct!BH$13","v":0},{"$f":" Acct!BI$13","v":0},{"$f":" Acct!BJ$13","v":0},{"$f":" Acct!BK$13","v":0},{"$f":" Acct!BL$13","v":0},{"$f":" Acct!BM$13","v":0},{"$f":" Acct!BN$13","v":0},{"$f":" Acct!BO$13","v":0},{"$f":" Acct!BP$13","v":0},{"$f":" Acct!BQ$13","v":0},{"$f":" Acct!BR$13","v":0},{"$f":" Acct!BS$13","v":0},{"$f":" Acct!BT$13","v":0},{"$f":" Acct!BU$13","v":0},{"$f":" Acct!BV$13","v":0},{"$f":" Acct!BW$13","v":0},{"$f":" Acct!BX$13","v":0},{"$f":" Acct!BY$13","v":0},{"$f":" Acct!BZ$13","v":0},{"$f":" Acct!CA$13","v":0},{"$f":" Acct!CB$13","v":0},{"$f":" Acct!CC$13","v":0},{"$f":" Acct!CD$13","v":0},{"$f":" Acct!CE$13","v":0},{"$f":" Acct!CF$13","v":0},{"$f":" Acct!CG$13","v":0},{"$f":" Acct!CH$13","v":0},{"$f":" Acct!CI$13","v":0},{"$f":" Acct!CJ$13","v":0},{"$f":" Acct!CK$13","v":0},{"$f":" Acct!CL$13","v":0},{"$f":" Acct!CM$13","v":0},{"$f":" Acct!CN$13","v":0},{"$f":" Acct!CO$13","v":0},{"$f":" Acct!CP$13","v":0},{"$f":" Acct!CQ$13","v":0},{"$f":" Acct!CR$13","v":0},{"$f":" Acct!CS$13","v":0},{"$f":" Acct!CT$13","v":0},{"$f":" Acct!CU$13","v":0},{"$f":" Acct!CV$13","v":0},{"$f":" Acct!CW$13","v":0},{"$f":" Acct!CX$13","v":0},{"$f":" Acct!CY$13","v":0},{"$f":" Acct!CZ$13","v":0},{"$f":" Acct!DA$13","v":0},{"$f":" Acct!DB$13","v":0},{"$f":" Acct!DC$13","v":0},{"$f":" Acct!DD$13","v":0},{"$f":" Acct!DE$13","v":0},{"$f":" Acct!DF$13","v":0},{"$f":" Acct!DG$13","v":0},{"$f":" Acct!DH$13","v":0},{"$f":" Acct!DI$13","v":0},{"$f":" Acct!DJ$13","v":0},{"$f":" Acct!DK$13","v":0},{"$f":" Acct!DL$13","v":0},{"$f":" Acct!DM$13","v":0},{"$f":" Acct!DN$13","v":0},{"$f":" Acct!DO$13","v":0},{"$f":" Acct!DP$13","v":0},{"$f":" Acct!DQ$13","v":0},{"$f":" Acct!DR$13","v":0},{"$f":" Acct!DS$13","v":0},{"$f":" Acct!DT$13","v":0},{"$f":" Acct!DU$13","v":0},{"$f":" Acct!DV$13","v":0},{"$f":" Acct!DW$13","v":0},{"$f":" Acct!DX$13","v":0},{"$f":" Acct!DY$13","v":0},{"$f":" Acct!DZ$13","v":0},{"$f":" Acct!EA$13","v":0},{"$f":" Acct!EB$13","v":0},{"$f":" Acct!EC$13","v":0},{"$f":" Acct!ED$13","v":0},{"$f":" Acct!EE$13","v":0},{"$f":" Acct!EF$13","v":0},{"$f":" Acct!EG$13","v":0},{"$f":" Acct!EH$13","v":0},{"$f":" Acct!EI$13","v":0},{"$f":" Acct!EJ$13","v":0},{"$f":" Acct!EK$13","v":0},{"$f":" Acct!EL$13","v":0},{"$f":" Acct!EM$13","v":0},{"$f":" Acct!EN$13","v":0},{"$f":" Acct!EO$13","v":0},{"$f":" Acct!EP$13","v":0},{"$f":" Acct!EQ$13","v":0},{"$f":" Acct!ER$13","v":0},{"$f":" Acct!ES$13","v":0},{"$f":" Acct!ET$13","v":0},{"$f":" Acct!EU$13","v":0},{"$f":" Acct!EV$13","v":0},{"$f":" Acct!EW$13","v":0},{"$f":" Acct!EX$13","v":0},{"$f":" Acct!EY$13","v":0},{"$f":" Acct!EZ$13","v":0},{"$f":" Acct!FA$13","v":0},{"$f":" Acct!FB$13","v":0},{"$f":" Acct!FC$13","v":0},{"$f":" Acct!FD$13","v":0},{"$f":" Acct!FE$13","v":0},{"$f":" Acct!FF$13","v":0},{"$f":" Acct!FG$13","v":0},{"$f":" Acct!FH$13","v":0},{"$f":" Acct!FI$13","v":0},{"$f":" Acct!FJ$13","v":0},{"$f":" Acct!FK$13","v":0},{"$f":" Acct!FL$13","v":0},{"$f":" Acct!FM$13","v":0},{"$f":" Acct!FN$13","v":0},{"$f":" Acct!FO$13","v":0},{"$f":" Acct!FP$13","v":0},{"$f":" Acct!FQ$13","v":0},{"$f":" Acct!FR$13","v":0},{"$f":" Acct!FS$13","v":0},{"$f":" Acct!FT$13","v":0},{"$f":" Acct!FU$13","v":0},{"$f":" Acct!FV$13","v":0},{"$f":" Acct!FW$13","v":0},{"$f":" Acct!FX$13","v":0},{"$f":" Acct!FY$13","v":0},{"$f":" Acct!FZ$13","v":0},{"$f":" Acct!GA$13","v":0},{"$f":" Acct!GB$13","v":0},{"$f":" Acct!GC$13","v":0},{"$f":" Acct!GD$13","v":0},{"$f":" Acct!GE$13","v":0},{"$f":" Acct!GF$13","v":0},{"$f":" Acct!GG$13","v":0},{"$f":" Acct!GH$13","v":0},{"$f":" Acct!GI$13","v":0},{"$f":" Acct!GJ$13","v":0}]
[null,null,null,null,{"$f":" Acct!E$30","v":"Amortisation of capitalised finance costs POS"},{"$f":" Acct!F$30","v":0},{"$f":" Acct!G$30","v":"$ 000s"},{"$f":" Acct!H$30","v":15350.115358779016},{"$f":" Acct!I$30","v":0},{"$f":" Acct!J$30","v":0},{"$f":" Acct!K$30","v":0},{"$f":" Acct!L$30","v":0},{"$f":" Acct!M$30","v":0},{"$f":" Acct!N$30","v":0},{"$f":" Acct!O$30","v":0},{"$f":" Acct!P$30","v":0},{"$f":" Acct!Q$30","v":451.47398114055909},{"$f":" Acct!R$30","v":451.47398114055909},{"$f":" Acct!S$30","v":451.47398114055909},{"$f":" Acct!T$30","v":451.47398114055909},{"$f":" Acct!U$30","v":451.47398114055909},{"$f":" Acct!V$30","v":451.47398114055909},{"$f":" Acct!W$30","v":451.47398114055909},{"$f":" Acct!X$30","v":451.47398114055909},{"$f":" Acct!Y$30","v":451.47398114055909},{"$f":" Acct!Z$30","v":451.47398114055909},{"$f":" Acct!AA$30","v":451.47398114055909},{"$f":" Acct!AB$30","v":451.47398114055909},{"$f":" Acct!AC$30","v":451.47398114055909},{"$f":" Acct!AD$30","v":451.47398114055909},{"$f":" Acct!AE$30","v":451.47398114055909},{"$f":" Acct!AF$30","v":451.47398114055909},{"$f":" Acct!AG$30","v":451.47398114055909},{"$f":" Acct!AH$30","v":451.47398114055909},{"$f":" Acct!AI$30","v":451.47398114055909},{"$f":" Acct!AJ$30","v":451.47398114055909},{"$f":" Acct!AK$30","v":451.47398114055909},{"$f":" Acct!AL$30","v":451.47398114055909},{"$f":" Acct!AM$30","v":451.47398114055909},{"$f":" Acct!AN$30","v":451.47398114055909},{"$f":" Acct!AO$30","v":451.47398114055909},{"$f":" Acct!AP$30","v":451.47398114055909},{"$f":" Acct!AQ$30","v":451.47398114055909},{"$f":" Acct!AR$30","v":451.47398114055909},{"$f":" Acct!AS$30","v":451.47398114055909},{"$f":" Acct!AT$30","v":451.47398114055909},{"$f":" Acct!AU$30","v":451.47398114055909},{"$f":" Acct!AV$30","v":451.47398114055909},{"$f":" Acct!AW$30","v":451.47398114055909},{"$f":" Acct!AX$30","v":451.47398114055909},{"$f":" Acct!AY$30","v":0},{"$f":" Acct!AZ$30","v":0},{"$f":" Acct!BA$30","v":0},{"$f":" Acct!BB$30","v":0},{"$f":" Acct!BC$30","v":0},{"$f":" Acct!BD$30","v":0},{"$f":" Acct!BE$30","v":0},{"$f":" Acct!BF$30","v":0},{"$f":" Acct!BG$30","v":0},{"$f":" Acct!BH$30","v":0},{"$f":" Acct!BI$30","v":0},{"$f":" Acct!BJ$30","v":0},{"$f":" Acct!BK$30","v":0},{"$f":" Acct!BL$30","v":0},{"$f":" Acct!BM$30","v":0},{"$f":" Acct!BN$30","v":0},{"$f":" Acct!BO$30","v":0},{"$f":" Acct!BP$30","v":0},{"$f":" Acct!BQ$30","v":0},{"$f":" Acct!BR$30","v":0},{"$f":" Acct!BS$30","v":0},{"$f":" Acct!BT$30","v":0},{"$f":" Acct!BU$30","v":0},{"$f":" Acct!BV$30","v":0},{"$f":" Acct!BW$30","v":0},{"$f":" Acct!BX$30","v":0},{"$f":" Acct!BY$30","v":0},{"$f":" Acct!BZ$30","v":0},{"$f":" Acct!CA$30","v":0},{"$f":" Acct!CB$30","v":0},{"$f":" Acct!CC$30","v":0},{"$f":" Acct!CD$30","v":0},{"$f":" Acct!CE$30","v":0},{"$f":" Acct!CF$30","v":0},{"$f":" Acct!CG$30","v":0},{"$f":" Acct!CH$30","v":0},{"$f":" Acct!CI$30","v":0},{"$f":" Acct!CJ$30","v":0},{"$f":" Acct!CK$30","v":0},{"$f":" Acct!CL$30","v":0},{"$f":" Acct!CM$30","v":0},{"$f":" Acct!CN$30","v":0},{"$f":" Acct!CO$30","v":0},{"$f":" Acct!CP$30","v":0},{"$f":" Acct!CQ$30","v":0},{"$f":" Acct!CR$30","v":0},{"$f":" Acct!CS$30","v":0},{"$f":" Acct!CT$30","v":0},{"$f":" Acct!CU$30","v":0},{"$f":" Acct!CV$30","v":0},{"$f":" Acct!CW$30","v":0},{"$f":" Acct!CX$30","v":0},{"$f":" Acct!CY$30","v":0},{"$f":" Acct!CZ$30","v":0},{"$f":" Acct!DA$30","v":0},{"$f":" Acct!DB$30","v":0},{"$f":" Acct!DC$30","v":0},{"$f":" Acct!DD$30","v":0},{"$f":" Acct!DE$30","v":0},{"$f":" Acct!DF$30","v":0},{"$f":" Acct!DG$30","v":0},{"$f":" Acct!DH$30","v":0},{"$f":" Acct!DI$30","v":0},{"$f":" Acct!DJ$30","v":0},{"$f":" Acct!DK$30","v":0},{"$f":" Acct!DL$30","v":0},{"$f":" Acct!DM$30","v":0},{"$f":" Acct!DN$30","v":0},{"$f":" Acct!DO$30","v":0},{"$f":" Acct!DP$30","v":0},{"$f":" Acct!DQ$30","v":0},{"$f":" Acct!DR$30","v":0},{"$f":" Acct!DS$30","v":0},{"$f":" Acct!DT$30","v":0},{"$f":" Acct!DU$30","v":0},{"$f":" Acct!DV$30","v":0},{"$f":" Acct!DW$30","v":0},{"$f":" Acct!DX$30","v":0},{"$f":" Acct!DY$30","v":0},{"$f":" Acct!DZ$30","v":0},{"$f":" Acct!EA$30","v":0},{"$f":" Acct!EB$30","v":0},{"$f":" Acct!EC$30","v":0},{"$f":" Acct!ED$30","v":0},{"$f":" Acct!EE$30","v":0},{"$f":" Acct!EF$30","v":0},{"$f":" Acct!EG$30","v":0},{"$f":" Acct!EH$30","v":0},{"$f":" Acct!EI$30","v":0},{"$f":" Acct!EJ$30","v":0},{"$f":" Acct!EK$30","v":0},{"$f":" Acct!EL$30","v":0},{"$f":" Acct!EM$30","v":0},{"$f":" Acct!EN$30","v":0},{"$f":" Acct!EO$30","v":0},{"$f":" Acct!EP$30","v":0},{"$f":" Acct!EQ$30","v":0},{"$f":" Acct!ER$30","v":0},{"$f":" Acct!ES$30","v":0},{"$f":" Acct!ET$30","v":0},{"$f":" Acct!EU$30","v":0},{"$f":" Acct!EV$30","v":0},{"$f":" Acct!EW$30","v":0},{"$f":" Acct!EX$30","v":0},{"$f":" Acct!EY$30","v":0},{"$f":" Acct!EZ$30","v":0},{"$f":" Acct!FA$30","v":0},{"$f":" Acct!FB$30","v":0},{"$f":" Acct!FC$30","v":0},{"$f":" Acct!FD$30","v":0},{"$f":" Acct!FE$30","v":0},{"$f":" Acct!FF$30","v":0},{"$f":" Acct!FG$30","v":0},{"$f":" Acct!FH$30","v":0},{"$f":" Acct!FI$30","v":0},{"$f":" Acct!FJ$30","v":0},{"$f":" Acct!FK$30","v":0},{"$f":" Acct!FL$30","v":0},{"$f":" Acct!FM$30","v":0},{"$f":" Acct!FN$30","v":0},{"$f":" Acct!FO$30","v":0},{"$f":" Acct!FP$30","v":0},{"$f":" Acct!FQ$30","v":0},{"$f":" Acct!FR$30","v":0},{"$f":" Acct!FS$30","v":0},{"$f":" Acct!FT$30","v":0},{"$f":" Acct!FU$30","v":0},{"$f":" Acct!FV$30","v":0},{"$f":" Acct!FW$30","v":0},{"$f":" Acct!FX$30","v":0},{"$f":" Acct!FY$30","v":0},{"$f":" Acct!FZ$30","v":0},{"$f":" Acct!GA$30","v":0},{"$f":" Acct!GB$30","v":0},{"$f":" Acct!GC$30","v":0},{"$f":" Acct!GD$30","v":0},{"$f":" Acct!GE$30","v":0},{"$f":" Acct!GF$30","v":0},{"$f":" Acct!GG$30","v":0},{"$f":" Acct!GH$30","v":0},{"$f":" Acct!GI$30","v":0},{"$f":" Acct!GJ$30","v":0}]
[null,null,null,null,"Total accounting depreciation",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J35:GJ35)","v":331150.11535877892},null,{"$f":"SUM(J33:J34)","v":0},0,0,0,0,0,0,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,{"$f":"SUM(AP33:AP34)","v":8346.4739811405543},8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV33: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,{"$f":"SUM(DB33:DB34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH33: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,{"$f":"SUM(FN33:FN34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$269","v":"Tax depreciation follows accounting depreciation switch"},{"$f":" InpC!F$269","v":1},{"$f":" InpC!G$269","v":"1 = yes, 0 = no"}]
[null,null,null,null,{"$f":" E$35","v":"Total accounting depreciation"},0,"$ 000s",331150.11535877892,0,0,0,0,0,0,0,0,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,{"$f":" AK$35","v":8346.4739811405543},8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Tax depreciation per period rate"},0,"$ 000s",344626.60093893186,0,0,0,0,0,0,0,0,16557.505767938943,16140.182068881917,15722.858369824891,15305.534670767864,14888.210971710838,14470.88727265381,14053.563573596784,13636.239874539759,13218.916175482731,12801.592476425703,12384.268777368676,11966.945078311648,11549.621379254619,11132.297680197591,10714.973981140563,10297.650282083536,9880.3265830265082,9463.0028839694787,9045.6791849124511,8628.3554858554235,{"$f":" AK$30","v":8211.0317867983958},7793.7080877413673,7376.3843886843388,6959.0606896273111,6541.7369905702835,6124.413291513255,5707.0895924562274,5289.7658933991988,4872.4421943421712,4455.1184952851427,4037.794796228115,3620.471097171087,3203.1473981140593,2785.8236990570317,2368.5000000000041,1973.7500000000045,1579.0000000000045,1184.2500000000048,789.500000000005,7895.0000000001028,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,{"$f":" BQ$30","v":5.3660187404602769E-12},5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,{"$f":" CW$30","v":5.3660187404602769E-12},5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,{"$f":" EC$30","v":5.3660187404602769E-12},5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,{"$f":" FI$30","v":5.3660187404602769E-12},5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12,5.3660187404602769E-12]
[null,null,null,null,"Tax depreciation",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J40:GJ40)","v":331150.11535877892},null,{"$f":"IF($F37=1,J38,J39)","v":0},0,0,0,0,0,0,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,{"$f":"IF($F37=1,AP38,AP39)","v":8346.4739811405543},8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F37=1,BV38,BV39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F37=1,DB38,DB39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F37=1,EH38,EH39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F37=1,FN38,FN39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" ConFin!E$543","v":"Total financing costs incl. rolled up costs - m"},{"$f":" ConFin!F$543","v":15350.115358779009},{"$f":" ConFin!G$543","v":"$ 000s"}]
[null,null,null,null,{"$f":" ConCost!E$57","v":"Sum of construction costs - m"},{"$f":" ConCost!F$57","v":315799.99999999983},{"$f":" ConCost!G$57","v":"$ 000s"}]
[null,null,null,null,"Construction period asset value for tax",{"$f":"SUM(F42:F43)","v":331150.11535877886},{"$f":" SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" E$44","v":"Construction period asset value for tax"},{"$f":" F$44","v":331150.11535877886},{"$f":" G$44","v":"$ 000s"}]
[null,null,null,null,{"$f":" Time!E$83","v":"End of construction period flag"},{"$f":" Time!F$83","v":0},{"$f":" Time!G$83","v":"flag"},{"$f":" Time!H$83","v":1},{"$f":" Time!I$83","v":0},{"$f":" Time!J$83","v":0},{"$f":" Time!K$83","v":0},{"$f":" Time!L$83","v":0},{"$f":" Time!M$83","v":0},{"$f":" Time!N$83","v":0},{"$f":" Time!O$83","v":0},{"$f":" Time!P$83","v":1},{"$f":" Time!Q$83","v":0},{"$f":" Time!R$83","v":0},{"$f":" Time!S$83","v":0},{"$f":" Time!T$83","v":0},{"$f":" Time!U$83","v":0},{"$f":" Time!V$83","v":0},{"$f":" Time!W$83","v":0},{"$f":" Time!X$83","v":0},{"$f":" Time!Y$83","v":0},{"$f":" Time!Z$83","v":0},{"$f":" Time!AA$83","v":0},{"$f":" Time!AB$83","v":0},{"$f":" Time!AC$83","v":0},{"$f":" Time!AD$83","v":0},{"$f":" Time!AE$83","v":0},{"$f":" Time!AF$83","v":0},{"$f":" Time!AG$83","v":0},{"$f":" Time!AH$83","v":0},{"$f":" Time!AI$83","v":0},{"$f":" Time!AJ$83","v":0},{"$f":" Time!AK$83","v":0},{"$f":" Time!AL$83","v":0},{"$f":" Time!AM$83","v":0},{"$f":" Time!AN$83","v":0},{"$f":" Time!AO$83","v":0},{"$f":" Time!AP$83","v":0},{"$f":" Time!AQ$83","v":0},{"$f":" Time!AR$83","v":0},{"$f":" Time!AS$83","v":0},{"$f":" Time!AT$83","v":0},{"$f":" Time!AU$83","v":0},{"$f":" Time!AV$83","v":0},{"$f":" Time!AW$83","v":0},{"$f":" Time!AX$83","v":0},{"$f":" Time!AY$83","v":0},{"$f":" Time!AZ$83","v":0},{"$f":" Time!BA$83","v":0},{"$f":" Time!BB$83","v":0},{"$f":" Time!BC$83","v":0},{"$f":" Time!BD$83","v":0},{"$f":" Time!BE$83","v":0},{"$f":" Time!BF$83","v":0},{"$f":" Time!BG$83","v":0},{"$f":" Time!BH$83","v":0},{"$f":" Time!BI$83","v":0},{"$f":" Time!BJ$83","v":0},{"$f":" Time!BK$83","v":0},{"$f":" Time!BL$83","v":0},{"$f":" Time!BM$83","v":0},{"$f":" Time!BN$83","v":0},{"$f":" Time!BO$83","v":0},{"$f":" Time!BP$83","v":0},{"$f":" Time!BQ$83","v":0},{"$f":" Time!BR$83","v":0},{"$f":" Time!BS$83","v":0},{"$f":" Time!BT$83","v":0},{"$f":" Time!BU$83","v":0},{"$f":" Time!BV$83","v":0},{"$f":" Time!BW$83","v":0},{"$f":" Time!BX$83","v":0},{"$f":" Time!BY$83","v":0},{"$f":" Time!BZ$83","v":0},{"$f":" Time!CA$83","v":0},{"$f":" Time!CB$83","v":0},{"$f":" Time!CC$83","v":0},{"$f":" Time!CD$83","v":0},{"$f":" Time!CE$83","v":0},{"$f":" Time!CF$83","v":0},{"$f":" Time!CG$83","v":0},{"$f":" Time!CH$83","v":0},{"$f":" Time!CI$83","v":0},{"$f":" Time!CJ$83","v":0},{"$f":" Time!CK$83","v":0},{"$f":" Time!CL$83","v":0},{"$f":" Time!CM$83","v":0},{"$f":" Time!CN$83","v":0},{"$f":" Time!CO$83","v":0},{"$f":" Time!CP$83","v":0},{"$f":" Time!CQ$83","v":0},{"$f":" Time!CR$83","v":0},{"$f":" Time!CS$83","v":0},{"$f":" Time!CT$83","v":0},{"$f":" Time!CU$83","v":0},{"$f":" Time!CV$83","v":0},{"$f":" Time!CW$83","v":0},{"$f":" Time!CX$83","v":0},{"$f":" Time!CY$83","v":0},{"$f":" Time!CZ$83","v":0},{"$f":" Time!DA$83","v":0},{"$f":" Time!DB$83","v":0},{"$f":" Time!DC$83","v":0},{"$f":" Time!DD$83","v":0},{"$f":" Time!DE$83","v":0},{"$f":" Time!DF$83","v":0},{"$f":" Time!DG$83","v":0},{"$f":" Time!DH$83","v":0},{"$f":" Time!DI$83","v":0},{"$f":" Time!DJ$83","v":0},{"$f":" Time!DK$83","v":0},{"$f":" Time!DL$83","v":0},{"$f":" Time!DM$83","v":0},{"$f":" Time!DN$83","v":0},{"$f":" Time!DO$83","v":0},{"$f":" Time!DP$83","v":0},{"$f":" Time!DQ$83","v":0},{"$f":" Time!DR$83","v":0},{"$f":" Time!DS$83","v":0},{"$f":" Time!DT$83","v":0},{"$f":" Time!DU$83","v":0},{"$f":" Time!DV$83","v":0},{"$f":" Time!DW$83","v":0},{"$f":" Time!DX$83","v":0},{"$f":" Time!DY$83","v":0},{"$f":" Time!DZ$83","v":0},{"$f":" Time!EA$83","v":0},{"$f":" Time!EB$83","v":0},{"$f":" Time!EC$83","v":0},{"$f":" Time!ED$83","v":0},{"$f":" Time!EE$83","v":0},{"$f":" Time!EF$83","v":0},{"$f":" Time!EG$83","v":0},{"$f":" Time!EH$83","v":0},{"$f":" Time!EI$83","v":0},{"$f":" Time!EJ$83","v":0},{"$f":" Time!EK$83","v":0},{"$f":" Time!EL$83","v":0},{"$f":" Time!EM$83","v":0},{"$f":" Time!EN$83","v":0},{"$f":" Time!EO$83","v":0},{"$f":" Time!EP$83","v":0},{"$f":" Time!EQ$83","v":0},{"$f":" Time!ER$83","v":0},{"$f":" Time!ES$83","v":0},{"$f":" Time!ET$83","v":0},{"$f":" Time!EU$83","v":0},{"$f":" Time!EV$83","v":0},{"$f":" Time!EW$83","v":0},{"$f":" Time!EX$83","v":0},{"$f":" Time!EY$83","v":0},{"$f":" Time!EZ$83","v":0},{"$f":" Time!FA$83","v":0},{"$f":" Time!FB$83","v":0},{"$f":" Time!FC$83","v":0},{"$f":" Time!FD$83","v":0},{"$f":" Time!FE$83","v":0},{"$f":" Time!FF$83","v":0},{"$f":" Time!FG$83","v":0},{"$f":" Time!FH$83","v":0},{"$f":" Time!FI$83","v":0},{"$f":" Time!FJ$83","v":0},{"$f":" Time!FK$83","v":0},{"$f":" Time!FL$83","v":0},{"$f":" Time!FM$83","v":0},{"$f":" Time!FN$83","v":0},{"$f":" Time!FO$83","v":0},{"$f":" Time!FP$83","v":0},{"$f":" Time!FQ$83","v":0},{"$f":" Time!FR$83","v":0},{"$f":" Time!FS$83","v":0},{"$f":" Time!FT$83","v":0},{"$f":" Time!FU$83","v":0},{"$f":" Time!FV$83","v":0},{"$f":" Time!FW$83","v":0},{"$f":" Time!FX$83","v":0},{"$f":" Time!FY$83","v":0},{"$f":" Time!FZ$83","v":0},{"$f":" Time!GA$83","v":0},{"$f":" Time!GB$83","v":0},{"$f":" Time!GC$83","v":0},{"$f":" Time!GD$83","v":0},{"$f":" Time!GE$83","v":0},{"$f":" Time!GF$83","v":0},{"$f":" Time!GG$83","v":0},{"$f":" Time!GH$83","v":0},{"$f":" Time!GI$83","v":0},{"$f":" Time!GJ$83","v":0}]
[]
[null,null,null,null,"Asset value for tax balance BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I52","v":0},0,0,0,0,0,0,331150.11535877886,322803.64137763833,314457.1673964978,306110.69341535727,297764.21943421673,289417.7454530762,281071.27147193567,272724.79749079514,264378.32350965461,256031.84952851405,247685.37554737349,239338.90156623293,230992.42758509237,222645.95360395181,214299.47962281125,205953.00564167069,197606.53166053013,189260.05767938957,180913.58369824901,172567.10971710845,164220.6357359679,{"$f":"AK52","v":155874.16175482734},147527.68777368678,139181.21379254622,130834.73981140566,122488.2658302651,114141.79184912454,105795.31786798398,97448.843886843417,89102.369905702857,80755.895924562297,72409.421943421738,64062.947962281185,55716.473981140633,47370.00000000008,39475.000000000087,31580.000000000091,23685.000000000095,15790.000000000098,7895.0000000001028,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,{"$f":"BQ52","v":1.0732037480920553E-10},1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,{"$f":"CW52","v":1.0732037480920553E-10},1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,{"$f":"EC52","v":1.0732037480920553E-10},1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,{"$f":"FI52","v":1.0732037480920553E-10},1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10]
[null,null,null,null,"[allowable capex]"]
[null,null,null,null,{"$f":" E$40","v":"Tax depreciation"},0,"$ 000s",331150.11535877892,0,0,0,0,0,0,0,0,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,{"$f":" AK$40","v":8346.4739811405543},8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset value for tax balance",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" IF( J47 = 1, $F46, J49 + J50 - J51)","v":0},0,0,0,0,0,331150.11535877886,322803.64137763833,314457.1673964978,306110.69341535727,297764.21943421673,289417.7454530762,281071.27147193567,272724.79749079514,264378.32350965461,256031.84952851405,247685.37554737349,239338.90156623293,230992.42758509237,222645.95360395181,214299.47962281125,205953.00564167069,197606.53166053013,189260.05767938957,180913.58369824901,172567.10971710845,164220.6357359679,155874.16175482734,{"$f":" IF( AL47 = 1, $F46, AL49 + AL50 - AL51)","v":147527.68777368678},139181.21379254622,130834.73981140566,122488.2658302651,114141.79184912454,105795.31786798398,97448.843886843417,89102.369905702857,80755.895924562297,72409.421943421738,64062.947962281185,{"$f":" IF( AW47 = 1, $F46, AW49 + AW50 - AW51)","v":55716.473981140633},47370.00000000008,39475.000000000087,31580.000000000091,23685.000000000095,15790.000000000098,7895.0000000001028,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,{"$f":" IF( DI47 = 1, $F46, DI49 + DI50 - DI51)","v":1.0732037480920553E-10},1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,{"$f":" IF( FU47 = 1, $F46, FU49 + FU50 - FU51)","v":1.0732037480920553E-10},1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10,1.0732037480920553E-10]
[]
[null,"Thin capitalisation"]
[null,null,null,null,{"$f":" Debt!E$245","v":"Senior debt interest - T1 POS"},{"$f":" Debt!F$245","v":0},{"$f":" Debt!G$245","v":"$ 000s"},{"$f":" Debt!H$245","v":41486.927400469496},{"$f":" Debt!I$245","v":0},{"$f":" Debt!J$245","v":0},{"$f":" Debt!K$245","v":0},{"$f":" Debt!L$245","v":0},{"$f":" Debt!M$245","v":0},{"$f":" Debt!N$245","v":0},{"$f":" Debt!O$245","v":0},{"$f":" Debt!P$245","v":0},{"$f":" Debt!Q$245","v":2419.046079620362},{"$f":" Debt!R$245","v":2320.2440046735301},{"$f":" Debt!S$245","v":2289.1053321915429},{"$f":" Debt!T$245","v":2187.379727457534},{"$f":" Debt!U$245","v":2152.7116371799825},{"$f":" Debt!V$245","v":2051.1073293200848},{"$f":" Debt!W$245","v":2013.3148249451212},{"$f":" Debt!X$245","v":1922.715360235117},{"$f":" Debt!Y$245","v":1870.6867489327356},{"$f":" Debt!Z$245","v":1770.3838670551038},{"$f":" Debt!AA$245","v":1807.0841258487803},{"$f":" Debt!AB$245","v":1703.7568683620952},{"$f":" Debt!AC$245","v":1653.0261874919511},{"$f":" Debt!AD$245","v":1550.3982505707356},{"$f":" Debt!AE$245","v":1495.2999538432375},{"$f":" Debt!AF$245","v":1401.1036067435707},{"$f":" Debt!AG$245","v":1333.8083742141994},{"$f":" Debt!AH$245","v":1232.8432510892196},{"$f":" Debt!AI$245","v":1168.7607589832535},{"$f":" Debt!AJ$245","v":1068.4479110000939},{"$f":" Debt!AK$245","v":1045.190382168385},{"$f":" Debt!AL$245","v":942.00775723133404},{"$f":" Debt!AM$245","v":866.02420429034646},{"$f":" Debt!AN$245","v":767.8487130438042},{"$f":" Debt!AO$245","v":682.44430134831907},{"$f":" Debt!AP$245","v":581.05172409075146},{"$f":" Debt!AQ$245","v":494.75743242512692},{"$f":" Debt!AR$245","v":393.76637769968966},{"$f":" Debt!AS$245","v":301.5682045488449},{"$f":" Debt!AT$245","v":200.89359897900619},{"$f":" Debt!AU$245","v":102.61481990647177},{"$f":" Debt!AV$245","v":2.2781925548761515},{"$f":" Debt!AW$245","v":-102.44487160127035},{"$f":" Debt!AX$245","v":-202.29763597442869},{"$f":" Debt!AY$245","v":0},{"$f":" Debt!AZ$245","v":0},{"$f":" Debt!BA$245","v":0},{"$f":" Debt!BB$245","v":0},{"$f":" Debt!BC$245","v":0},{"$f":" Debt!BD$245","v":0},{"$f":" Debt!BE$245","v":0},{"$f":" Debt!BF$245","v":0},{"$f":" Debt!BG$245","v":0},{"$f":" Debt!BH$245","v":0},{"$f":" Debt!BI$245","v":0},{"$f":" Debt!BJ$245","v":0},{"$f":" Debt!BK$245","v":0},{"$f":" Debt!BL$245","v":0},{"$f":" Debt!BM$245","v":0},{"$f":" Debt!BN$245","v":0},{"$f":" Debt!BO$245","v":0},{"$f":" Debt!BP$245","v":0},{"$f":" Debt!BQ$245","v":0},{"$f":" Debt!BR$245","v":0},{"$f":" Debt!BS$245","v":0},{"$f":" Debt!BT$245","v":0},{"$f":" Debt!BU$245","v":0},{"$f":" Debt!BV$245","v":0},{"$f":" Debt!BW$245","v":0},{"$f":" Debt!BX$245","v":0},{"$f":" Debt!BY$245","v":0},{"$f":" Debt!BZ$245","v":0},{"$f":" Debt!CA$245","v":0},{"$f":" Debt!CB$245","v":0},{"$f":" Debt!CC$245","v":0},{"$f":" Debt!CD$245","v":0},{"$f":" Debt!CE$245","v":0},{"$f":" Debt!CF$245","v":0},{"$f":" Debt!CG$245","v":0},{"$f":" Debt!CH$245","v":0},{"$f":" Debt!CI$245","v":0},{"$f":" Debt!CJ$245","v":0},{"$f":" Debt!CK$245","v":0},{"$f":" Debt!CL$245","v":0},{"$f":" Debt!CM$245","v":0},{"$f":" Debt!CN$245","v":0},{"$f":" Debt!CO$245","v":0},{"$f":" Debt!CP$245","v":0},{"$f":" Debt!CQ$245","v":0},{"$f":" Debt!CR$245","v":0},{"$f":" Debt!CS$245","v":0},{"$f":" Debt!CT$245","v":0},{"$f":" Debt!CU$245","v":0},{"$f":" Debt!CV$245","v":0},{"$f":" Debt!CW$245","v":0},{"$f":" Debt!CX$245","v":0},{"$f":" Debt!CY$245","v":0},{"$f":" Debt!CZ$245","v":0},{"$f":" Debt!DA$245","v":0},{"$f":" Debt!DB$245","v":0},{"$f":" Debt!DC$245","v":0},{"$f":" Debt!DD$245","v":0},{"$f":" Debt!DE$245","v":0},{"$f":" Debt!DF$245","v":0},{"$f":" Debt!DG$245","v":0},{"$f":" Debt!DH$245","v":0},{"$f":" Debt!DI$245","v":0},{"$f":" Debt!DJ$245","v":0},{"$f":" Debt!DK$245","v":0},{"$f":" Debt!DL$245","v":0},{"$f":" Debt!DM$245","v":0},{"$f":" Debt!DN$245","v":0},{"$f":" Debt!DO$245","v":0},{"$f":" Debt!DP$245","v":0},{"$f":" Debt!DQ$245","v":0},{"$f":" Debt!DR$245","v":0},{"$f":" Debt!DS$245","v":0},{"$f":" Debt!DT$245","v":0},{"$f":" Debt!DU$245","v":0},{"$f":" Debt!DV$245","v":0},{"$f":" Debt!DW$245","v":0},{"$f":" Debt!DX$245","v":0},{"$f":" Debt!DY$245","v":0},{"$f":" Debt!DZ$245","v":0},{"$f":" Debt!EA$245","v":0},{"$f":" Debt!EB$245","v":0},{"$f":" Debt!EC$245","v":0},{"$f":" Debt!ED$245","v":0},{"$f":" Debt!EE$245","v":0},{"$f":" Debt!EF$245","v":0},{"$f":" Debt!EG$245","v":0},{"$f":" Debt!EH$245","v":0},{"$f":" Debt!EI$245","v":0},{"$f":" Debt!EJ$245","v":0},{"$f":" Debt!EK$245","v":0},{"$f":" Debt!EL$245","v":0},{"$f":" Debt!EM$245","v":0},{"$f":" Debt!EN$245","v":0},{"$f":" Debt!EO$245","v":0},{"$f":" Debt!EP$245","v":0},{"$f":" Debt!EQ$245","v":0},{"$f":" Debt!ER$245","v":0},{"$f":" Debt!ES$245","v":0},{"$f":" Debt!ET$245","v":0},{"$f":" Debt!EU$245","v":0},{"$f":" Debt!EV$245","v":0},{"$f":" Debt!EW$245","v":0},{"$f":" Debt!EX$245","v":0},{"$f":" Debt!EY$245","v":0},{"$f":" Debt!EZ$245","v":0},{"$f":" Debt!FA$245","v":0},{"$f":" Debt!FB$245","v":0},{"$f":" Debt!FC$245","v":0},{"$f":" Debt!FD$245","v":0},{"$f":" Debt!FE$245","v":0},{"$f":" Debt!FF$245","v":0},{"$f":" Debt!FG$245","v":0},{"$f":" Debt!FH$245","v":0},{"$f":" Debt!FI$245","v":0},{"$f":" Debt!FJ$245","v":0},{"$f":" Debt!FK$245","v":0},{"$f":" Debt!FL$245","v":0},{"$f":" Debt!FM$245","v":0},{"$f":" Debt!FN$245","v":0},{"$f":" Debt!FO$245","v":0},{"$f":" Debt!FP$245","v":0},{"$f":" Debt!FQ$245","v":0},{"$f":" Debt!FR$245","v":0},{"$f":" Debt!FS$245","v":0},{"$f":" Debt!FT$245","v":0},{"$f":" Debt!FU$245","v":0},{"$f":" Debt!FV$245","v":0},{"$f":" Debt!FW$245","v":0},{"$f":" Debt!FX$245","v":0},{"$f":" Debt!FY$245","v":0},{"$f":" Debt!FZ$245","v":0},{"$f":" Debt!GA$245","v":0},{"$f":" Debt!GB$245","v":0},{"$f":" Debt!GC$245","v":0},{"$f":" Debt!GD$245","v":0},{"$f":" Debt!GE$245","v":0},{"$f":" Debt!GF$245","v":0},{"$f":" Debt!GG$245","v":0},{"$f":" Debt!GH$245","v":0},{"$f":" Debt!GI$245","v":0},{"$f":" Debt!GJ$245","v":0}]
[null,null,null,null,{"$f":" Debt!E$350","v":"Senior debt interest - T2 POS"},{"$f":" Debt!F$350","v":0},{"$f":" Debt!G$350","v":"$ 000s"},{"$f":" Debt!H$350","v":46417.031655580708},{"$f":" Debt!I$350","v":0},{"$f":" Debt!J$350","v":0},{"$f":" Debt!K$350","v":0},{"$f":" Debt!L$350","v":0},{"$f":" Debt!M$350","v":0},{"$f":" Debt!N$350","v":0},{"$f":" Debt!O$350","v":0},{"$f":" Debt!P$350","v":0},{"$f":" Debt!Q$350","v":2707.0277557656432},{"$f":" Debt!R$350","v":2596.4635290394258},{"$f":" Debt!S$350","v":2561.6178717381549},{"$f":" Debt!T$350","v":2447.7820759643828},{"$f":" Debt!U$350","v":2408.9868320823612},{"$f":" Debt!V$350","v":2295.2867732867612},{"$f":" Debt!W$350","v":2252.9951612481118},{"$f":" Debt!X$350","v":2151.6100459773925},{"$f":" Debt!Y$350","v":2093.3875523771089},{"$f":" Debt!Z$350","v":1981.14385122833},{"$f":" Debt!AA$350","v":2012.434594695233},{"$f":" Debt!AB$350","v":1897.3656034032431},{"$f":" Debt!AC$350","v":1840.8700724342186},{"$f":" Debt!AD$350","v":1726.5798699537743},{"$f":" Debt!AE$350","v":1665.2204031436058},{"$f":" Debt!AF$350","v":1560.3199256917042},{"$f":" Debt!AG$350","v":1485.3775076476315},{"$f":" Debt!AH$350","v":1372.9390750766313},{"$f":" Debt!AI$350","v":1301.574481594987},{"$f":" Debt!AJ$350","v":1189.862446341014},{"$f":" Debt!AK$350","v":1181.5195624512182},{"$f":" Debt!AL$350","v":1064.8783342615084},{"$f":" Debt!AM$350","v":978.9838831108267},{"$f":" Debt!AN$350","v":868.0028930060397},{"$f":" Debt!AO$350","v":771.45877543723043},{"$f":" Debt!AP$350","v":656.84107940693673},{"$f":" Debt!AQ$350","v":559.29101056753484},{"$f":" Debt!AR$350","v":445.12720957356237},{"$f":" Debt!AS$350","v":340.9031877508682},{"$f":" Debt!AT$350","v":227.09711188931141},{"$f":" Debt!AU$350","v":115.9993616334029},{"$f":" Debt!AV$350","v":2.5753481055121719},{"$f":" Debt!AW$350","v":-115.80724615795781},{"$f":" Debt!AX$350","v":-228.68428414500642},{"$f":" Debt!AY$350","v":0},{"$f":" Debt!AZ$350","v":0},{"$f":" Debt!BA$350","v":0},{"$f":" Debt!BB$350","v":0},{"$f":" Debt!BC$350","v":0},{"$f":" Debt!BD$350","v":0},{"$f":" Debt!BE$350","v":0},{"$f":" Debt!BF$350","v":0},{"$f":" Debt!BG$350","v":0},{"$f":" Debt!BH$350","v":0},{"$f":" Debt!BI$350","v":0},{"$f":" Debt!BJ$350","v":0},{"$f":" Debt!BK$350","v":0},{"$f":" Debt!BL$350","v":0},{"$f":" Debt!BM$350","v":0},{"$f":" Debt!BN$350","v":0},{"$f":" Debt!BO$350","v":0},{"$f":" Debt!BP$350","v":0},{"$f":" Debt!BQ$350","v":0},{"$f":" Debt!BR$350","v":0},{"$f":" Debt!BS$350","v":0},{"$f":" Debt!BT$350","v":0},{"$f":" Debt!BU$350","v":0},{"$f":" Debt!BV$350","v":0},{"$f":" Debt!BW$350","v":0},{"$f":" Debt!BX$350","v":0},{"$f":" Debt!BY$350","v":0},{"$f":" Debt!BZ$350","v":0},{"$f":" Debt!CA$350","v":0},{"$f":" Debt!CB$350","v":0},{"$f":" Debt!CC$350","v":0},{"$f":" Debt!CD$350","v":0},{"$f":" Debt!CE$350","v":0},{"$f":" Debt!CF$350","v":0},{"$f":" Debt!CG$350","v":0},{"$f":" Debt!CH$350","v":0},{"$f":" Debt!CI$350","v":0},{"$f":" Debt!CJ$350","v":0},{"$f":" Debt!CK$350","v":0},{"$f":" Debt!CL$350","v":0},{"$f":" Debt!CM$350","v":0},{"$f":" Debt!CN$350","v":0},{"$f":" Debt!CO$350","v":0},{"$f":" Debt!CP$350","v":0},{"$f":" Debt!CQ$350","v":0},{"$f":" Debt!CR$350","v":0},{"$f":" Debt!CS$350","v":0},{"$f":" Debt!CT$350","v":0},{"$f":" Debt!CU$350","v":0},{"$f":" Debt!CV$350","v":0},{"$f":" Debt!CW$350","v":0},{"$f":" Debt!CX$350","v":0},{"$f":" Debt!CY$350","v":0},{"$f":" Debt!CZ$350","v":0},{"$f":" Debt!DA$350","v":0},{"$f":" Debt!DB$350","v":0},{"$f":" Debt!DC$350","v":0},{"$f":" Debt!DD$350","v":0},{"$f":" Debt!DE$350","v":0},{"$f":" Debt!DF$350","v":0},{"$f":" Debt!DG$350","v":0},{"$f":" Debt!DH$350","v":0},{"$f":" Debt!DI$350","v":0},{"$f":" Debt!DJ$350","v":0},{"$f":" Debt!DK$350","v":0},{"$f":" Debt!DL$350","v":0},{"$f":" Debt!DM$350","v":0},{"$f":" Debt!DN$350","v":0},{"$f":" Debt!DO$350","v":0},{"$f":" Debt!DP$350","v":0},{"$f":" Debt!DQ$350","v":0},{"$f":" Debt!DR$350","v":0},{"$f":" Debt!DS$350","v":0},{"$f":" Debt!DT$350","v":0},{"$f":" Debt!DU$350","v":0},{"$f":" Debt!DV$350","v":0},{"$f":" Debt!DW$350","v":0},{"$f":" Debt!DX$350","v":0},{"$f":" Debt!DY$350","v":0},{"$f":" Debt!DZ$350","v":0},{"$f":" Debt!EA$350","v":0},{"$f":" Debt!EB$350","v":0},{"$f":" Debt!EC$350","v":0},{"$f":" Debt!ED$350","v":0},{"$f":" Debt!EE$350","v":0},{"$f":" Debt!EF$350","v":0},{"$f":" Debt!EG$350","v":0},{"$f":" Debt!EH$350","v":0},{"$f":" Debt!EI$350","v":0},{"$f":" Debt!EJ$350","v":0},{"$f":" Debt!EK$350","v":0},{"$f":" Debt!EL$350","v":0},{"$f":" Debt!EM$350","v":0},{"$f":" Debt!EN$350","v":0},{"$f":" Debt!EO$350","v":0},{"$f":" Debt!EP$350","v":0},{"$f":" Debt!EQ$350","v":0},{"$f":" Debt!ER$350","v":0},{"$f":" Debt!ES$350","v":0},{"$f":" Debt!ET$350","v":0},{"$f":" Debt!EU$350","v":0},{"$f":" Debt!EV$350","v":0},{"$f":" Debt!EW$350","v":0},{"$f":" Debt!EX$350","v":0},{"$f":" Debt!EY$350","v":0},{"$f":" Debt!EZ$350","v":0},{"$f":" Debt!FA$350","v":0},{"$f":" Debt!FB$350","v":0},{"$f":" Debt!FC$350","v":0},{"$f":" Debt!FD$350","v":0},{"$f":" Debt!FE$350","v":0},{"$f":" Debt!FF$350","v":0},{"$f":" Debt!FG$350","v":0},{"$f":" Debt!FH$350","v":0},{"$f":" Debt!FI$350","v":0},{"$f":" Debt!FJ$350","v":0},{"$f":" Debt!FK$350","v":0},{"$f":" Debt!FL$350","v":0},{"$f":" Debt!FM$350","v":0},{"$f":" Debt!FN$350","v":0},{"$f":" Debt!FO$350","v":0},{"$f":" Debt!FP$350","v":0},{"$f":" Debt!FQ$350","v":0},{"$f":" Debt!FR$350","v":0},{"$f":" Debt!FS$350","v":0},{"$f":" Debt!FT$350","v":0},{"$f":" Debt!FU$350","v":0},{"$f":" Debt!FV$350","v":0},{"$f":" Debt!FW$350","v":0},{"$f":" Debt!FX$350","v":0},{"$f":" Debt!FY$350","v":0},{"$f":" Debt!FZ$350","v":0},{"$f":" Debt!GA$350","v":0},{"$f":" Debt!GB$350","v":0},{"$f":" Debt!GC$350","v":0},{"$f":" Debt!GD$350","v":0},{"$f":" Debt!GE$350","v":0},{"$f":" Debt!GF$350","v":0},{"$f":" Debt!GG$350","v":0},{"$f":" Debt!GH$350","v":0},{"$f":" Debt!GI$350","v":0},{"$f":" Debt!GJ$350","v":0}]
[null,null,null,null,{"$f":" Debt!E$513","v":"Equity bridge interest POS"},{"$f":" Debt!F$513","v":0},{"$f":" Debt!G$513","v":"$ 000s"},{"$f":" Debt!H$513","v":0},{"$f":" Debt!I$513","v":0},{"$f":" Debt!J$513","v":0},{"$f":" Debt!K$513","v":0},{"$f":" Debt!L$513","v":0},{"$f":" Debt!M$513","v":0},{"$f":" Debt!N$513","v":0},{"$f":" Debt!O$513","v":0},{"$f":" Debt!P$513","v":0},{"$f":" Debt!Q$513","v":0},{"$f":" Debt!R$513","v":0},{"$f":" Debt!S$513","v":0},{"$f":" Debt!T$513","v":0},{"$f":" Debt!U$513","v":0},{"$f":" Debt!V$513","v":0},{"$f":" Debt!W$513","v":0},{"$f":" Debt!X$513","v":0},{"$f":" Debt!Y$513","v":0},{"$f":" Debt!Z$513","v":0},{"$f":" Debt!AA$513","v":0},{"$f":" Debt!AB$513","v":0},{"$f":" Debt!AC$513","v":0},{"$f":" Debt!AD$513","v":0},{"$f":" Debt!AE$513","v":0},{"$f":" Debt!AF$513","v":0},{"$f":" Debt!AG$513","v":0},{"$f":" Debt!AH$513","v":0},{"$f":" Debt!AI$513","v":0},{"$f":" Debt!AJ$513","v":0},{"$f":" Debt!AK$513","v":0},{"$f":" Debt!AL$513","v":0},{"$f":" Debt!AM$513","v":0},{"$f":" Debt!AN$513","v":0},{"$f":" Debt!AO$513","v":0},{"$f":" Debt!AP$513","v":0},{"$f":" Debt!AQ$513","v":0},{"$f":" Debt!AR$513","v":0},{"$f":" Debt!AS$513","v":0},{"$f":" Debt!AT$513","v":0},{"$f":" Debt!AU$513","v":0},{"$f":" Debt!AV$513","v":0},{"$f":" Debt!AW$513","v":0},{"$f":" Debt!AX$513","v":0},{"$f":" Debt!AY$513","v":0},{"$f":" Debt!AZ$513","v":0},{"$f":" Debt!BA$513","v":0},{"$f":" Debt!BB$513","v":0},{"$f":" Debt!BC$513","v":0},{"$f":" Debt!BD$513","v":0},{"$f":" Debt!BE$513","v":0},{"$f":" Debt!BF$513","v":0},{"$f":" Debt!BG$513","v":0},{"$f":" Debt!BH$513","v":0},{"$f":" Debt!BI$513","v":0},{"$f":" Debt!BJ$513","v":0},{"$f":" Debt!BK$513","v":0},{"$f":" Debt!BL$513","v":0},{"$f":" Debt!BM$513","v":0},{"$f":" Debt!BN$513","v":0},{"$f":" Debt!BO$513","v":0},{"$f":" Debt!BP$513","v":0},{"$f":" Debt!BQ$513","v":0},{"$f":" Debt!BR$513","v":0},{"$f":" Debt!BS$513","v":0},{"$f":" Debt!BT$513","v":0},{"$f":" Debt!BU$513","v":0},{"$f":" Debt!BV$513","v":0},{"$f":" Debt!BW$513","v":0},{"$f":" Debt!BX$513","v":0},{"$f":" Debt!BY$513","v":0},{"$f":" Debt!BZ$513","v":0},{"$f":" Debt!CA$513","v":0},{"$f":" Debt!CB$513","v":0},{"$f":" Debt!CC$513","v":0},{"$f":" Debt!CD$513","v":0},{"$f":" Debt!CE$513","v":0},{"$f":" Debt!CF$513","v":0},{"$f":" Debt!CG$513","v":0},{"$f":" Debt!CH$513","v":0},{"$f":" Debt!CI$513","v":0},{"$f":" Debt!CJ$513","v":0},{"$f":" Debt!CK$513","v":0},{"$f":" Debt!CL$513","v":0},{"$f":" Debt!CM$513","v":0},{"$f":" Debt!CN$513","v":0},{"$f":" Debt!CO$513","v":0},{"$f":" Debt!CP$513","v":0},{"$f":" Debt!CQ$513","v":0},{"$f":" Debt!CR$513","v":0},{"$f":" Debt!CS$513","v":0},{"$f":" Debt!CT$513","v":0},{"$f":" Debt!CU$513","v":0},{"$f":" Debt!CV$513","v":0},{"$f":" Debt!CW$513","v":0},{"$f":" Debt!CX$513","v":0},{"$f":" Debt!CY$513","v":0},{"$f":" Debt!CZ$513","v":0},{"$f":" Debt!DA$513","v":0},{"$f":" Debt!DB$513","v":0},{"$f":" Debt!DC$513","v":0},{"$f":" Debt!DD$513","v":0},{"$f":" Debt!DE$513","v":0},{"$f":" Debt!DF$513","v":0},{"$f":" Debt!DG$513","v":0},{"$f":" Debt!DH$513","v":0},{"$f":" Debt!DI$513","v":0},{"$f":" Debt!DJ$513","v":0},{"$f":" Debt!DK$513","v":0},{"$f":" Debt!DL$513","v":0},{"$f":" Debt!DM$513","v":0},{"$f":" Debt!DN$513","v":0},{"$f":" Debt!DO$513","v":0},{"$f":" Debt!DP$513","v":0},{"$f":" Debt!DQ$513","v":0},{"$f":" Debt!DR$513","v":0},{"$f":" Debt!DS$513","v":0},{"$f":" Debt!DT$513","v":0},{"$f":" Debt!DU$513","v":0},{"$f":" Debt!DV$513","v":0},{"$f":" Debt!DW$513","v":0},{"$f":" Debt!DX$513","v":0},{"$f":" Debt!DY$513","v":0},{"$f":" Debt!DZ$513","v":0},{"$f":" Debt!EA$513","v":0},{"$f":" Debt!EB$513","v":0},{"$f":" Debt!EC$513","v":0},{"$f":" Debt!ED$513","v":0},{"$f":" Debt!EE$513","v":0},{"$f":" Debt!EF$513","v":0},{"$f":" Debt!EG$513","v":0},{"$f":" Debt!EH$513","v":0},{"$f":" Debt!EI$513","v":0},{"$f":" Debt!EJ$513","v":0},{"$f":" Debt!EK$513","v":0},{"$f":" Debt!EL$513","v":0},{"$f":" Debt!EM$513","v":0},{"$f":" Debt!EN$513","v":0},{"$f":" Debt!EO$513","v":0},{"$f":" Debt!EP$513","v":0},{"$f":" Debt!EQ$513","v":0},{"$f":" Debt!ER$513","v":0},{"$f":" Debt!ES$513","v":0},{"$f":" Debt!ET$513","v":0},{"$f":" Debt!EU$513","v":0},{"$f":" Debt!EV$513","v":0},{"$f":" Debt!EW$513","v":0},{"$f":" Debt!EX$513","v":0},{"$f":" Debt!EY$513","v":0},{"$f":" Debt!EZ$513","v":0},{"$f":" Debt!FA$513","v":0},{"$f":" Debt!FB$513","v":0},{"$f":" Debt!FC$513","v":0},{"$f":" Debt!FD$513","v":0},{"$f":" Debt!FE$513","v":0},{"$f":" Debt!FF$513","v":0},{"$f":" Debt!FG$513","v":0},{"$f":" Debt!FH$513","v":0},{"$f":" Debt!FI$513","v":0},{"$f":" Debt!FJ$513","v":0},{"$f":" Debt!FK$513","v":0},{"$f":" Debt!FL$513","v":0},{"$f":" Debt!FM$513","v":0},{"$f":" Debt!FN$513","v":0},{"$f":" Debt!FO$513","v":0},{"$f":" Debt!FP$513","v":0},{"$f":" Debt!FQ$513","v":0},{"$f":" Debt!FR$513","v":0},{"$f":" Debt!FS$513","v":0},{"$f":" Debt!FT$513","v":0},{"$f":" Debt!FU$513","v":0},{"$f":" Debt!FV$513","v":0},{"$f":" Debt!FW$513","v":0},{"$f":" Debt!FX$513","v":0},{"$f":" Debt!FY$513","v":0},{"$f":" Debt!FZ$513","v":0},{"$f":" Debt!GA$513","v":0},{"$f":" Debt!GB$513","v":0},{"$f":" Debt!GC$513","v":0},{"$f":" Debt!GD$513","v":0},{"$f":" Debt!GE$513","v":0},{"$f":" Debt!GF$513","v":0},{"$f":" Debt!GG$513","v":0},{"$f":" Debt!GH$513","v":0},{"$f":" Debt!GI$513","v":0},{"$f":" Debt!GJ$513","v":0}]
[null,null,null,null,{"$f":" Debt!E$381","v":"Shareholder loan interest expense P 50 POS"},{"$f":" Debt!F$381","v":0},{"$f":" Debt!G$381","v":"$ 000s"},{"$f":" Debt!H$381","v":168000.59458379238},{"$f":" Debt!I$381","v":0},{"$f":" Debt!J$381","v":0},{"$f":" Debt!K$381","v":0},{"$f":" Debt!L$381","v":0},{"$f":" Debt!M$381","v":1713.7879620187657},{"$f":" Debt!N$381","v":5033.2100776512289},{"$f":" Debt!O$381","v":5715.9929317778397},{"$f":" Debt!P$381","v":5933.2948863188412},{"$f":" Debt!Q$381","v":6102.8704564239079},{"$f":" Debt!R$381","v":5952.8425539952577},{"$f":" Debt!S$381","v":5917.6634207667357},{"$f":" Debt!T$381","v":5856.9311708086052},{"$f":" Debt!U$381","v":5810.8876089843789},{"$f":" Debt!V$381","v":5742.2892039912122},{"$f":" Debt!W$381","v":5684.8414002336094},{"$f":" Debt!X$381","v":5605.8571372298356},{"$f":" Debt!Y$381","v":5535.7653373318362},{"$f":" Debt!Z$381","v":5447.4648698459041},{"$f":" Debt!AA$381","v":5367.0497934172226},{"$f":" Debt!AB$381","v":5266.5197183377013},{"$f":" Debt!AC$381","v":5174.0378195666008},{"$f":" Debt!AD$381","v":5059.1336118330728},{"$f":" Debt!AE$381","v":4952.0745700326061},{"$f":" Debt!AF$381","v":4820.9227214706452},{"$f":" Debt!AG$381","v":4707.4914828077917},{"$f":" Debt!AH$381","v":4577.7556831674383},{"$f":" Debt!AI$381","v":4457.0557525515651},{"$f":" Debt!AJ$381","v":4314.8592480089319},{"$f":" Debt!AK$381","v":4181.9173203134551},{"$f":" Debt!AL$381","v":4025.8772981813086},{"$f":" Debt!AM$381","v":3878.9499154773689},{"$f":" Debt!AN$381","v":3707.455485006617},{"$f":" Debt!AO$381","v":3543.6702427649848},{"$f":" Debt!AP$381","v":3357.3519295367591},{"$f":" Debt!AQ$381","v":3178.4149821464553},{"$f":" Debt!AR$381","v":2975.2744940686457},{"$f":" Debt!AS$381","v":2780.2066402800001},{"$f":" Debt!AT$381","v":2560.2224639305523},{"$f":" Debt!AU$381","v":2348.0545341267029},{"$f":" Debt!AV$381","v":2109.5761687500849},{"$f":" Debt!AW$381","v":1877.5119357432081},{"$f":" Debt!AX$381","v":1431.5914329906773},{"$f":" Debt!AY$381","v":980.91351430810687},{"$f":" Debt!AZ$381","v":313.00680759593087},{"$f":" Debt!BA$381","v":0},{"$f":" Debt!BB$381","v":0},{"$f":" Debt!BC$381","v":0},{"$f":" Debt!BD$381","v":0},{"$f":" Debt!BE$381","v":0},{"$f":" Debt!BF$381","v":0},{"$f":" Debt!BG$381","v":0},{"$f":" Debt!BH$381","v":0},{"$f":" Debt!BI$381","v":0},{"$f":" Debt!BJ$381","v":0},{"$f":" Debt!BK$381","v":0},{"$f":" Debt!BL$381","v":0},{"$f":" Debt!BM$381","v":0},{"$f":" Debt!BN$381","v":0},{"$f":" Debt!BO$381","v":0},{"$f":" Debt!BP$381","v":0},{"$f":" Debt!BQ$381","v":0},{"$f":" Debt!BR$381","v":0},{"$f":" Debt!BS$381","v":0},{"$f":" Debt!BT$381","v":0},{"$f":" Debt!BU$381","v":0},{"$f":" Debt!BV$381","v":0},{"$f":" Debt!BW$381","v":0},{"$f":" Debt!BX$381","v":0},{"$f":" Debt!BY$381","v":0},{"$f":" Debt!BZ$381","v":0},{"$f":" Debt!CA$381","v":0},{"$f":" Debt!CB$381","v":0},{"$f":" Debt!CC$381","v":0},{"$f":" Debt!CD$381","v":0},{"$f":" Debt!CE$381","v":0},{"$f":" Debt!CF$381","v":0},{"$f":" Debt!CG$381","v":0},{"$f":" Debt!CH$381","v":0},{"$f":" Debt!CI$381","v":0},{"$f":" Debt!CJ$381","v":0},{"$f":" Debt!CK$381","v":0},{"$f":" Debt!CL$381","v":0},{"$f":" Debt!CM$381","v":0},{"$f":" Debt!CN$381","v":0},{"$f":" Debt!CO$381","v":0},{"$f":" Debt!CP$381","v":0},{"$f":" Debt!CQ$381","v":0},{"$f":" Debt!CR$381","v":0},{"$f":" Debt!CS$381","v":0},{"$f":" Debt!CT$381","v":0},{"$f":" Debt!CU$381","v":0},{"$f":" Debt!CV$381","v":0},{"$f":" Debt!CW$381","v":0},{"$f":" Debt!CX$381","v":0},{"$f":" Debt!CY$381","v":0},{"$f":" Debt!CZ$381","v":0},{"$f":" Debt!DA$381","v":0},{"$f":" Debt!DB$381","v":0},{"$f":" Debt!DC$381","v":0},{"$f":" Debt!DD$381","v":0},{"$f":" Debt!DE$381","v":0},{"$f":" Debt!DF$381","v":0},{"$f":" Debt!DG$381","v":0},{"$f":" Debt!DH$381","v":0},{"$f":" Debt!DI$381","v":0},{"$f":" Debt!DJ$381","v":0},{"$f":" Debt!DK$381","v":0},{"$f":" Debt!DL$381","v":0},{"$f":" Debt!DM$381","v":0},{"$f":" Debt!DN$381","v":0},{"$f":" Debt!DO$381","v":0},{"$f":" Debt!DP$381","v":0},{"$f":" Debt!DQ$381","v":0},{"$f":" Debt!DR$381","v":0},{"$f":" Debt!DS$381","v":0},{"$f":" Debt!DT$381","v":0},{"$f":" Debt!DU$381","v":0},{"$f":" Debt!DV$381","v":0},{"$f":" Debt!DW$381","v":0},{"$f":" Debt!DX$381","v":0},{"$f":" Debt!DY$381","v":0},{"$f":" Debt!DZ$381","v":0},{"$f":" Debt!EA$381","v":0},{"$f":" Debt!EB$381","v":0},{"$f":" Debt!EC$381","v":0},{"$f":" Debt!ED$381","v":0},{"$f":" Debt!EE$381","v":0},{"$f":" Debt!EF$381","v":0},{"$f":" Debt!EG$381","v":0},{"$f":" Debt!EH$381","v":0},{"$f":" Debt!EI$381","v":0},{"$f":" Debt!EJ$381","v":0},{"$f":" Debt!EK$381","v":0},{"$f":" Debt!EL$381","v":0},{"$f":" Debt!EM$381","v":0},{"$f":" Debt!EN$381","v":0},{"$f":" Debt!EO$381","v":0},{"$f":" Debt!EP$381","v":0},{"$f":" Debt!EQ$381","v":0},{"$f":" Debt!ER$381","v":0},{"$f":" Debt!ES$381","v":0},{"$f":" Debt!ET$381","v":0},{"$f":" Debt!EU$381","v":0},{"$f":" Debt!EV$381","v":0},{"$f":" Debt!EW$381","v":0},{"$f":" Debt!EX$381","v":0},{"$f":" Debt!EY$381","v":0},{"$f":" Debt!EZ$381","v":0},{"$f":" Debt!FA$381","v":0},{"$f":" Debt!FB$381","v":0},{"$f":" Debt!FC$381","v":0},{"$f":" Debt!FD$381","v":0},{"$f":" Debt!FE$381","v":0},{"$f":" Debt!FF$381","v":0},{"$f":" Debt!FG$381","v":0},{"$f":" Debt!FH$381","v":0},{"$f":" Debt!FI$381","v":0},{"$f":" Debt!FJ$381","v":0},{"$f":" Debt!FK$381","v":0},{"$f":" Debt!FL$381","v":0},{"$f":" Debt!FM$381","v":0},{"$f":" Debt!FN$381","v":0},{"$f":" Debt!FO$381","v":0},{"$f":" Debt!FP$381","v":0},{"$f":" Debt!FQ$381","v":0},{"$f":" Debt!FR$381","v":0},{"$f":" Debt!FS$381","v":0},{"$f":" Debt!FT$381","v":0},{"$f":" Debt!FU$381","v":0},{"$f":" Debt!FV$381","v":0},{"$f":" Debt!FW$381","v":0},{"$f":" Debt!FX$381","v":0},{"$f":" Debt!FY$381","v":0},{"$f":" Debt!FZ$381","v":0},{"$f":" Debt!GA$381","v":0},{"$f":" Debt!GB$381","v":0},{"$f":" Debt!GC$381","v":0},{"$f":" Debt!GD$381","v":0},{"$f":" Debt!GE$381","v":0},{"$f":" Debt!GF$381","v":0},{"$f":" Debt!GG$381","v":0},{"$f":" Debt!GH$381","v":0},{"$f":" Debt!GI$381","v":0},{"$f":" Debt!GJ$381","v":0}]
[null,null,null,null,{"$f":" Debt!E$251","v":"Senior debt witholding tax - T1 POS"},{"$f":" Debt!F$251","v":0},{"$f":" Debt!G$251","v":"$ 000s"},{"$f":" Debt!H$251","v":846.67198776468433},{"$f":" Debt!I$251","v":0},{"$f":" Debt!J$251","v":0},{"$f":" Debt!K$251","v":0},{"$f":" Debt!L$251","v":0},{"$f":" Debt!M$251","v":0},{"$f":" Debt!N$251","v":0},{"$f":" Debt!O$251","v":0},{"$f":" Debt!P$251","v":0},{"$f":" Debt!Q$251","v":49.368287339191284},{"$f":" Debt!R$251","v":47.35191846272528},{"$f":" Debt!S$251","v":46.71643535084786},{"$f":" Debt!T$251","v":44.640402601174173},{"$f":" Debt!U$251","v":43.932890554693586},{"$f":" Debt!V$251","v":41.859333251430144},{"$f":" Debt!W$251","v":41.088057651941426},{"$f":" Debt!X$251","v":39.239088984390264},{"$f":" Debt!Y$251","v":38.177280590464079},{"$f":" Debt!Z$251","v":36.130283001124553},{"$f":" Debt!AA$251","v":36.879267874464858},{"$f":" Debt!AB$251","v":34.77054833392026},{"$f":" Debt!AC$251","v":33.735228316162193},{"$f":" Debt!AD$251","v":31.640780623892624},{"$f":" Debt!AE$251","v":30.516325588637528},{"$f":" Debt!AF$251","v":28.593951158032041},{"$f":" Debt!AG$251","v":27.220579065595985},{"$f":" Debt!AH$251","v":25.160066348759528},{"$f":" Debt!AI$251","v":23.852260387413253},{"$f":" Debt!AJ$251","v":21.805059408165107},{"$f":" Debt!AK$251","v":21.330415962620009},{"$f":" Debt!AL$251","v":19.224648106761947},{"$f":" Debt!AM$251","v":17.673963352864234},{"$f":" Debt!AN$251","v":15.670381898853179},{"$f":" Debt!AO$251","v":13.92743472139432},{"$f":" Debt!AP$251","v":11.858198450831651},{"$f":" Debt!AQ$251","v":10.097090457655668},{"$f":" Debt!AR$251","v":8.0360485244834763},{"$f":" Debt!AS$251","v":6.1544531540580465},{"$f":" Debt!AT$251","v":4.0998693669184831},{"$f":" Debt!AU$251","v":2.0941799980912634},{"$f":" Debt!AV$251","v":4.649372560971754E-2},{"$f":" Debt!AW$251","v":-2.0907116653320514},{"$f":" Debt!AX$251","v":-4.1285231831516001},{"$f":" Debt!AY$251","v":0},{"$f":" Debt!AZ$251","v":0},{"$f":" Debt!BA$251","v":0},{"$f":" Debt!BB$251","v":0},{"$f":" Debt!BC$251","v":0},{"$f":" Debt!BD$251","v":0},{"$f":" Debt!BE$251","v":0},{"$f":" Debt!BF$251","v":0},{"$f":" Debt!BG$251","v":0},{"$f":" Debt!BH$251","v":0},{"$f":" Debt!BI$251","v":0},{"$f":" Debt!BJ$251","v":0},{"$f":" Debt!BK$251","v":0},{"$f":" Debt!BL$251","v":0},{"$f":" Debt!BM$251","v":0},{"$f":" Debt!BN$251","v":0},{"$f":" Debt!BO$251","v":0},{"$f":" Debt!BP$251","v":0},{"$f":" Debt!BQ$251","v":0},{"$f":" Debt!BR$251","v":0},{"$f":" Debt!BS$251","v":0},{"$f":" Debt!BT$251","v":0},{"$f":" Debt!BU$251","v":0},{"$f":" Debt!BV$251","v":0},{"$f":" Debt!BW$251","v":0},{"$f":" Debt!BX$251","v":0},{"$f":" Debt!BY$251","v":0},{"$f":" Debt!BZ$251","v":0},{"$f":" Debt!CA$251","v":0},{"$f":" Debt!CB$251","v":0},{"$f":" Debt!CC$251","v":0},{"$f":" Debt!CD$251","v":0},{"$f":" Debt!CE$251","v":0},{"$f":" Debt!CF$251","v":0},{"$f":" Debt!CG$251","v":0},{"$f":" Debt!CH$251","v":0},{"$f":" Debt!CI$251","v":0},{"$f":" Debt!CJ$251","v":0},{"$f":" Debt!CK$251","v":0},{"$f":" Debt!CL$251","v":0},{"$f":" Debt!CM$251","v":0},{"$f":" Debt!CN$251","v":0},{"$f":" Debt!CO$251","v":0},{"$f":" Debt!CP$251","v":0},{"$f":" Debt!CQ$251","v":0},{"$f":" Debt!CR$251","v":0},{"$f":" Debt!CS$251","v":0},{"$f":" Debt!CT$251","v":0},{"$f":" Debt!CU$251","v":0},{"$f":" Debt!CV$251","v":0},{"$f":" Debt!CW$251","v":0},{"$f":" Debt!CX$251","v":0},{"$f":" Debt!CY$251","v":0},{"$f":" Debt!CZ$251","v":0},{"$f":" Debt!DA$251","v":0},{"$f":" Debt!DB$251","v":0},{"$f":" Debt!DC$251","v":0},{"$f":" Debt!DD$251","v":0},{"$f":" Debt!DE$251","v":0},{"$f":" Debt!DF$251","v":0},{"$f":" Debt!DG$251","v":0},{"$f":" Debt!DH$251","v":0},{"$f":" Debt!DI$251","v":0},{"$f":" Debt!DJ$251","v":0},{"$f":" Debt!DK$251","v":0},{"$f":" Debt!DL$251","v":0},{"$f":" Debt!DM$251","v":0},{"$f":" Debt!DN$251","v":0},{"$f":" Debt!DO$251","v":0},{"$f":" Debt!DP$251","v":0},{"$f":" Debt!DQ$251","v":0},{"$f":" Debt!DR$251","v":0},{"$f":" Debt!DS$251","v":0},{"$f":" Debt!DT$251","v":0},{"$f":" Debt!DU$251","v":0},{"$f":" Debt!DV$251","v":0},{"$f":" Debt!DW$251","v":0},{"$f":" Debt!DX$251","v":0},{"$f":" Debt!DY$251","v":0},{"$f":" Debt!DZ$251","v":0},{"$f":" Debt!EA$251","v":0},{"$f":" Debt!EB$251","v":0},{"$f":" Debt!EC$251","v":0},{"$f":" Debt!ED$251","v":0},{"$f":" Debt!EE$251","v":0},{"$f":" Debt!EF$251","v":0},{"$f":" Debt!EG$251","v":0},{"$f":" Debt!EH$251","v":0},{"$f":" Debt!EI$251","v":0},{"$f":" Debt!EJ$251","v":0},{"$f":" Debt!EK$251","v":0},{"$f":" Debt!EL$251","v":0},{"$f":" Debt!EM$251","v":0},{"$f":" Debt!EN$251","v":0},{"$f":" Debt!EO$251","v":0},{"$f":" Debt!EP$251","v":0},{"$f":" Debt!EQ$251","v":0},{"$f":" Debt!ER$251","v":0},{"$f":" Debt!ES$251","v":0},{"$f":" Debt!ET$251","v":0},{"$f":" Debt!EU$251","v":0},{"$f":" Debt!EV$251","v":0},{"$f":" Debt!EW$251","v":0},{"$f":" Debt!EX$251","v":0},{"$f":" Debt!EY$251","v":0},{"$f":" Debt!EZ$251","v":0},{"$f":" Debt!FA$251","v":0},{"$f":" Debt!FB$251","v":0},{"$f":" Debt!FC$251","v":0},{"$f":" Debt!FD$251","v":0},{"$f":" Debt!FE$251","v":0},{"$f":" Debt!FF$251","v":0},{"$f":" Debt!FG$251","v":0},{"$f":" Debt!FH$251","v":0},{"$f":" Debt!FI$251","v":0},{"$f":" Debt!FJ$251","v":0},{"$f":" Debt!FK$251","v":0},{"$f":" Debt!FL$251","v":0},{"$f":" Debt!FM$251","v":0},{"$f":" Debt!FN$251","v":0},{"$f":" Debt!FO$251","v":0},{"$f":" Debt!FP$251","v":0},{"$f":" Debt!FQ$251","v":0},{"$f":" Debt!FR$251","v":0},{"$f":" Debt!FS$251","v":0},{"$f":" Debt!FT$251","v":0},{"$f":" Debt!FU$251","v":0},{"$f":" Debt!FV$251","v":0},{"$f":" Debt!FW$251","v":0},{"$f":" Debt!FX$251","v":0},{"$f":" Debt!FY$251","v":0},{"$f":" Debt!FZ$251","v":0},{"$f":" Debt!GA$251","v":0},{"$f":" Debt!GB$251","v":0},{"$f":" Debt!GC$251","v":0},{"$f":" Debt!GD$251","v":0},{"$f":" Debt!GE$251","v":0},{"$f":" Debt!GF$251","v":0},{"$f":" Debt!GG$251","v":0},{"$f":" Debt!GH$251","v":0},{"$f":" Debt!GI$251","v":0},{"$f":" Debt!GJ$251","v":0}]
[null,null,null,null,{"$f":" Debt!E$356","v":"Senior debt witholding tax  T2 POS"},{"$f":" Debt!F$356","v":0},{"$f":" Debt!G$356","v":"$ 000s"},{"$f":" Debt!H$356","v":947.28636031797407},{"$f":" Debt!I$356","v":0},{"$f":" Debt!J$356","v":0},{"$f":" Debt!K$356","v":0},{"$f":" Debt!L$356","v":0},{"$f":" Debt!M$356","v":0},{"$f":" Debt!N$356","v":0},{"$f":" Debt!O$356","v":0},{"$f":" Debt!P$356","v":0},{"$f":" Debt!Q$356","v":55.245464403380538},{"$f":" Debt!R$356","v":52.989051613049469},{"$f":" Debt!S$356","v":52.277915749758449},{"$f":" Debt!T$356","v":49.954736244171272},{"$f":" Debt!U$356","v":49.162996573109467},{"$f":" Debt!V$356","v":46.842587209933754},{"$f":" Debt!W$356","v":45.979493086696039},{"$f":" Debt!X$356","v":43.910409101579262},{"$f":" Debt!Y$356","v":42.722194946471518},{"$f":" Debt!Z$356","v":40.431507167925247},{"$f":" Debt!AA$356","v":41.070093769290452},{"$f":" Debt!AB$356","v":38.721747008229386},{"$f":" Debt!AC$356","v":37.568776988453465},{"$f":" Debt!AD$356","v":35.236323876607685},{"$f":" Debt!AE$356","v":33.984089860073709},{"$f":" Debt!AF$356","v":31.84326378962669},{"$f":" Debt!AG$356","v":30.313826686686298},{"$f":" Debt!AH$356","v":28.01916479748229},{"$f":" Debt!AI$356","v":26.562744522346748},{"$f":" Debt!AJ$356","v":24.282907068183931},{"$f":" Debt!AK$356","v":24.112644131657589},{"$f":" Debt!AL$356","v":21.732210903296163},{"$f":" Debt!AM$356","v":19.979262920629139},{"$f":" Debt!AN$356","v":17.714344755225284},{"$f":" Debt!AO$356","v":15.744056641576094},{"$f":" Debt!AP$356","v":13.404919987896733},{"$f":" Debt!AQ$356","v":11.414102256480305},{"$f":" Debt!AR$356","v":9.0842287668074277},{"$f":" Debt!AS$356","v":6.957207913283014},{"$f":" Debt!AT$356","v":4.6346349365165622},{"$f":" Debt!AU$356","v":2.367333910885776},{"$f":" Debt!AV$356","v":5.2558124602289258E-2},{"$f":" Debt!AW$356","v":-2.3634131868971053},{"$f":" Debt!AX$356","v":-4.6670262070409478},{"$f":" Debt!AY$356","v":0},{"$f":" Debt!AZ$356","v":0},{"$f":" Debt!BA$356","v":0},{"$f":" Debt!BB$356","v":0},{"$f":" Debt!BC$356","v":0},{"$f":" Debt!BD$356","v":0},{"$f":" Debt!BE$356","v":0},{"$f":" Debt!BF$356","v":0},{"$f":" Debt!BG$356","v":0},{"$f":" Debt!BH$356","v":0},{"$f":" Debt!BI$356","v":0},{"$f":" Debt!BJ$356","v":0},{"$f":" Debt!BK$356","v":0},{"$f":" Debt!BL$356","v":0},{"$f":" Debt!BM$356","v":0},{"$f":" Debt!BN$356","v":0},{"$f":" Debt!BO$356","v":0},{"$f":" Debt!BP$356","v":0},{"$f":" Debt!BQ$356","v":0},{"$f":" Debt!BR$356","v":0},{"$f":" Debt!BS$356","v":0},{"$f":" Debt!BT$356","v":0},{"$f":" Debt!BU$356","v":0},{"$f":" Debt!BV$356","v":0},{"$f":" Debt!BW$356","v":0},{"$f":" Debt!BX$356","v":0},{"$f":" Debt!BY$356","v":0},{"$f":" Debt!BZ$356","v":0},{"$f":" Debt!CA$356","v":0},{"$f":" Debt!CB$356","v":0},{"$f":" Debt!CC$356","v":0},{"$f":" Debt!CD$356","v":0},{"$f":" Debt!CE$356","v":0},{"$f":" Debt!CF$356","v":0},{"$f":" Debt!CG$356","v":0},{"$f":" Debt!CH$356","v":0},{"$f":" Debt!CI$356","v":0},{"$f":" Debt!CJ$356","v":0},{"$f":" Debt!CK$356","v":0},{"$f":" Debt!CL$356","v":0},{"$f":" Debt!CM$356","v":0},{"$f":" Debt!CN$356","v":0},{"$f":" Debt!CO$356","v":0},{"$f":" Debt!CP$356","v":0},{"$f":" Debt!CQ$356","v":0},{"$f":" Debt!CR$356","v":0},{"$f":" Debt!CS$356","v":0},{"$f":" Debt!CT$356","v":0},{"$f":" Debt!CU$356","v":0},{"$f":" Debt!CV$356","v":0},{"$f":" Debt!CW$356","v":0},{"$f":" Debt!CX$356","v":0},{"$f":" Debt!CY$356","v":0},{"$f":" Debt!CZ$356","v":0},{"$f":" Debt!DA$356","v":0},{"$f":" Debt!DB$356","v":0},{"$f":" Debt!DC$356","v":0},{"$f":" Debt!DD$356","v":0},{"$f":" Debt!DE$356","v":0},{"$f":" Debt!DF$356","v":0},{"$f":" Debt!DG$356","v":0},{"$f":" Debt!DH$356","v":0},{"$f":" Debt!DI$356","v":0},{"$f":" Debt!DJ$356","v":0},{"$f":" Debt!DK$356","v":0},{"$f":" Debt!DL$356","v":0},{"$f":" Debt!DM$356","v":0},{"$f":" Debt!DN$356","v":0},{"$f":" Debt!DO$356","v":0},{"$f":" Debt!DP$356","v":0},{"$f":" Debt!DQ$356","v":0},{"$f":" Debt!DR$356","v":0},{"$f":" Debt!DS$356","v":0},{"$f":" Debt!DT$356","v":0},{"$f":" Debt!DU$356","v":0},{"$f":" Debt!DV$356","v":0},{"$f":" Debt!DW$356","v":0},{"$f":" Debt!DX$356","v":0},{"$f":" Debt!DY$356","v":0},{"$f":" Debt!DZ$356","v":0},{"$f":" Debt!EA$356","v":0},{"$f":" Debt!EB$356","v":0},{"$f":" Debt!EC$356","v":0},{"$f":" Debt!ED$356","v":0},{"$f":" Debt!EE$356","v":0},{"$f":" Debt!EF$356","v":0},{"$f":" Debt!EG$356","v":0},{"$f":" Debt!EH$356","v":0},{"$f":" Debt!EI$356","v":0},{"$f":" Debt!EJ$356","v":0},{"$f":" Debt!EK$356","v":0},{"$f":" Debt!EL$356","v":0},{"$f":" Debt!EM$356","v":0},{"$f":" Debt!EN$356","v":0},{"$f":" Debt!EO$356","v":0},{"$f":" Debt!EP$356","v":0},{"$f":" Debt!EQ$356","v":0},{"$f":" Debt!ER$356","v":0},{"$f":" Debt!ES$356","v":0},{"$f":" Debt!ET$356","v":0},{"$f":" Debt!EU$356","v":0},{"$f":" Debt!EV$356","v":0},{"$f":" Debt!EW$356","v":0},{"$f":" Debt!EX$356","v":0},{"$f":" Debt!EY$356","v":0},{"$f":" Debt!EZ$356","v":0},{"$f":" Debt!FA$356","v":0},{"$f":" Debt!FB$356","v":0},{"$f":" Debt!FC$356","v":0},{"$f":" Debt!FD$356","v":0},{"$f":" Debt!FE$356","v":0},{"$f":" Debt!FF$356","v":0},{"$f":" Debt!FG$356","v":0},{"$f":" Debt!FH$356","v":0},{"$f":" Debt!FI$356","v":0},{"$f":" Debt!FJ$356","v":0},{"$f":" Debt!FK$356","v":0},{"$f":" Debt!FL$356","v":0},{"$f":" Debt!FM$356","v":0},{"$f":" Debt!FN$356","v":0},{"$f":" Debt!FO$356","v":0},{"$f":" Debt!FP$356","v":0},{"$f":" Debt!FQ$356","v":0},{"$f":" Debt!FR$356","v":0},{"$f":" Debt!FS$356","v":0},{"$f":" Debt!FT$356","v":0},{"$f":" Debt!FU$356","v":0},{"$f":" Debt!FV$356","v":0},{"$f":" Debt!FW$356","v":0},{"$f":" Debt!FX$356","v":0},{"$f":" Debt!FY$356","v":0},{"$f":" Debt!FZ$356","v":0},{"$f":" Debt!GA$356","v":0},{"$f":" Debt!GB$356","v":0},{"$f":" Debt!GC$356","v":0},{"$f":" Debt!GD$356","v":0},{"$f":" Debt!GE$356","v":0},{"$f":" Debt!GF$356","v":0},{"$f":" Debt!GG$356","v":0},{"$f":" Debt!GH$356","v":0},{"$f":" Debt!GI$356","v":0},{"$f":" Debt!GJ$356","v":0}]
[null,null,null,null,"Interest deduction for tax P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J61:GJ61)","v":257698.5119879253},null,{"$f":"SUM(J55:J60)","v":0},0,0,1713.7879620187657,5033.2100776512289,5715.9929317778397,5933.2948863188412,11333.558043552484,10969.891057783987,10867.380975797039,10586.688113075868,10465.681965374526,10177.385227059422,10038.218937165479,9763.3320415283142,9580.7391141786156,9275.5543782983877,9264.5178756049918,8941.1344854451891,8739.2380847973855,8402.9888368580832,8177.0953424681611,7842.7834688535786,7584.2117704219054,7236.7172404795319,6977.8059980395665,6619.2575718263888,6454.0703250273364,6073.7202486842089,5761.6112291520358,5376.6918177105399,5027.2448109135048,{"$f":"SUM(AP55:AP60)","v":4620.5078514731758},4253.9746178532532,3831.2883586331891,3435.7896936470543,2996.9476791023048,2571.1302295755549,2114.5287612606853,1654.8056931317508,991.81396348104954,980.91351430810687,313.00680759593087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV55:BV60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB55:DB60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH55:EH60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN55:FN60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax payable"]
[null,null,null,null,{"$f":" 'FS semi'!E$14","v":"EBITDA P50"},{"$f":" 'FS semi'!F$14","v":0},{"$f":" 'FS semi'!G$14","v":"$ 000s"},{"$f":" 'FS semi'!H$14","v":718289.61990581802},{"$f":" 'FS semi'!I$14","v":0},{"$f":" 'FS semi'!J$14","v":0},{"$f":" 'FS semi'!K$14","v":0},{"$f":" 'FS semi'!L$14","v":0},{"$f":" 'FS semi'!M$14","v":0},{"$f":" 'FS semi'!N$14","v":0},{"$f":" 'FS semi'!O$14","v":0},{"$f":" 'FS semi'!P$14","v":6143.3496286788513},{"$f":" 'FS semi'!Q$14","v":18230.680888470721},{"$f":" 'FS semi'!R$14","v":18230.680888470721},{"$f":" 'FS semi'!S$14","v":18187.281307720532},{"$f":" 'FS semi'!T$14","v":18187.281307720532},{"$f":" 'FS semi'!U$14","v":18143.663277674721},{"$f":" 'FS semi'!V$14","v":18143.663277674721},{"$f":" 'FS semi'!W$14","v":18099.818171383584},{"$f":" 'FS semi'!X$14","v":18099.818171383584},{"$f":" 'FS semi'!Y$14","v":18055.738580942467},{"$f":" 'FS semi'!Z$14","v":18055.738580942467},{"$f":" 'FS semi'!AA$14","v":18011.412114680279},{"$f":" 'FS semi'!AB$14","v":18011.412114680279},{"$f":" 'FS semi'!AC$14","v":17966.831349224689},{"$f":" 'FS semi'!AD$14","v":17966.831349224689},{"$f":" 'FS semi'!AE$14","v":17921.986756407245},{"$f":" 'FS semi'!AF$14","v":17921.986756407245},{"$f":" 'FS semi'!AG$14","v":17876.868087445324},{"$f":" 'FS semi'!AH$14","v":17876.868087445324},{"$f":" 'FS semi'!AI$14","v":17831.46576801666},{"$f":" 'FS semi'!AJ$14","v":17831.46576801666},{"$f":" 'FS semi'!AK$14","v":17785.769560992492},{"$f":" 'FS semi'!AL$14","v":17785.769560992492},{"$f":" 'FS semi'!AM$14","v":17739.768947568911},{"$f":" 'FS semi'!AN$14","v":17739.768947568911},{"$f":" 'FS semi'!AO$14","v":17693.450437947227},{"$f":" 'FS semi'!AP$14","v":17693.450437947227},{"$f":" 'FS semi'!AQ$14","v":17646.807790137264},{"$f":" 'FS semi'!AR$14","v":17646.807790137264},{"$f":" 'FS semi'!AS$14","v":17599.827557455093},{"$f":" 'FS semi'!AT$14","v":17599.827557455093},{"$f":" 'FS semi'!AU$14","v":17552.498132563513},{"$f":" 'FS semi'!AV$14","v":17552.498132563513},{"$f":" 'FS semi'!AW$14","v":17504.802339262678},{"$f":" 'FS semi'!AX$14","v":17504.802339262678},{"$f":" 'FS semi'!AY$14","v":17456.73784624289},{"$f":" 'FS semi'!AZ$14","v":17456.73784624289},{"$f":" 'FS semi'!BA$14","v":17408.287556732539},{"$f":" 'FS semi'!BB$14","v":17408.287556732539},{"$f":" 'FS semi'!BC$14","v":17359.438667700848},{"$f":" 'FS semi'!BD$14","v":17359.438667700848},{"$f":" 'FS semi'!BE$14","v":0},{"$f":" 'FS semi'!BF$14","v":0},{"$f":" 'FS semi'!BG$14","v":0},{"$f":" 'FS semi'!BH$14","v":0},{"$f":" 'FS semi'!BI$14","v":0},{"$f":" 'FS semi'!BJ$14","v":0},{"$f":" 'FS semi'!BK$14","v":0},{"$f":" 'FS semi'!BL$14","v":0},{"$f":" 'FS semi'!BM$14","v":0},{"$f":" 'FS semi'!BN$14","v":0},{"$f":" 'FS semi'!BO$14","v":0},{"$f":" 'FS semi'!BP$14","v":0},{"$f":" 'FS semi'!BQ$14","v":0},{"$f":" 'FS semi'!BR$14","v":0},{"$f":" 'FS semi'!BS$14","v":0},{"$f":" 'FS semi'!BT$14","v":0},{"$f":" 'FS semi'!BU$14","v":0},{"$f":" 'FS semi'!BV$14","v":0},{"$f":" 'FS semi'!BW$14","v":0},{"$f":" 'FS semi'!BX$14","v":0},{"$f":" 'FS semi'!BY$14","v":0},{"$f":" 'FS semi'!BZ$14","v":0},{"$f":" 'FS semi'!CA$14","v":0},{"$f":" 'FS semi'!CB$14","v":0},{"$f":" 'FS semi'!CC$14","v":0},{"$f":" 'FS semi'!CD$14","v":0},{"$f":" 'FS semi'!CE$14","v":0},{"$f":" 'FS semi'!CF$14","v":0},{"$f":" 'FS semi'!CG$14","v":0},{"$f":" 'FS semi'!CH$14","v":0},{"$f":" 'FS semi'!CI$14","v":0},{"$f":" 'FS semi'!CJ$14","v":0},{"$f":" 'FS semi'!CK$14","v":0},{"$f":" 'FS semi'!CL$14","v":0},{"$f":" 'FS semi'!CM$14","v":0},{"$f":" 'FS semi'!CN$14","v":0},{"$f":" 'FS semi'!CO$14","v":0},{"$f":" 'FS semi'!CP$14","v":0},{"$f":" 'FS semi'!CQ$14","v":0},{"$f":" 'FS semi'!CR$14","v":0},{"$f":" 'FS semi'!CS$14","v":0},{"$f":" 'FS semi'!CT$14","v":0},{"$f":" 'FS semi'!CU$14","v":0},{"$f":" 'FS semi'!CV$14","v":0},{"$f":" 'FS semi'!CW$14","v":0},{"$f":" 'FS semi'!CX$14","v":0},{"$f":" 'FS semi'!CY$14","v":0},{"$f":" 'FS semi'!CZ$14","v":0},{"$f":" 'FS semi'!DA$14","v":0},{"$f":" 'FS semi'!DB$14","v":0},{"$f":" 'FS semi'!DC$14","v":0},{"$f":" 'FS semi'!DD$14","v":0},{"$f":" 'FS semi'!DE$14","v":0},{"$f":" 'FS semi'!DF$14","v":0},{"$f":" 'FS semi'!DG$14","v":0},{"$f":" 'FS semi'!DH$14","v":0},{"$f":" 'FS semi'!DI$14","v":0},{"$f":" 'FS semi'!DJ$14","v":0},{"$f":" 'FS semi'!DK$14","v":0},{"$f":" 'FS semi'!DL$14","v":0},{"$f":" 'FS semi'!DM$14","v":0},{"$f":" 'FS semi'!DN$14","v":0},{"$f":" 'FS semi'!DO$14","v":0},{"$f":" 'FS semi'!DP$14","v":0},{"$f":" 'FS semi'!DQ$14","v":0},{"$f":" 'FS semi'!DR$14","v":0},{"$f":" 'FS semi'!DS$14","v":0},{"$f":" 'FS semi'!DT$14","v":0},{"$f":" 'FS semi'!DU$14","v":0},{"$f":" 'FS semi'!DV$14","v":0},{"$f":" 'FS semi'!DW$14","v":0},{"$f":" 'FS semi'!DX$14","v":0},{"$f":" 'FS semi'!DY$14","v":0},{"$f":" 'FS semi'!DZ$14","v":0},{"$f":" 'FS semi'!EA$14","v":0},{"$f":" 'FS semi'!EB$14","v":0},{"$f":" 'FS semi'!EC$14","v":0},{"$f":" 'FS semi'!ED$14","v":0},{"$f":" 'FS semi'!EE$14","v":0},{"$f":" 'FS semi'!EF$14","v":0},{"$f":" 'FS semi'!EG$14","v":0},{"$f":" 'FS semi'!EH$14","v":0},{"$f":" 'FS semi'!EI$14","v":0},{"$f":" 'FS semi'!EJ$14","v":0},{"$f":" 'FS semi'!EK$14","v":0},{"$f":" 'FS semi'!EL$14","v":0},{"$f":" 'FS semi'!EM$14","v":0},{"$f":" 'FS semi'!EN$14","v":0},{"$f":" 'FS semi'!EO$14","v":0},{"$f":" 'FS semi'!EP$14","v":0},{"$f":" 'FS semi'!EQ$14","v":0},{"$f":" 'FS semi'!ER$14","v":0},{"$f":" 'FS semi'!ES$14","v":0},{"$f":" 'FS semi'!ET$14","v":0},{"$f":" 'FS semi'!EU$14","v":0},{"$f":" 'FS semi'!EV$14","v":0},{"$f":" 'FS semi'!EW$14","v":0},{"$f":" 'FS semi'!EX$14","v":0},{"$f":" 'FS semi'!EY$14","v":0},{"$f":" 'FS semi'!EZ$14","v":0},{"$f":" 'FS semi'!FA$14","v":0},{"$f":" 'FS semi'!FB$14","v":0},{"$f":" 'FS semi'!FC$14","v":0},{"$f":" 'FS semi'!FD$14","v":0},{"$f":" 'FS semi'!FE$14","v":0},{"$f":" 'FS semi'!FF$14","v":0},{"$f":" 'FS semi'!FG$14","v":0},{"$f":" 'FS semi'!FH$14","v":0},{"$f":" 'FS semi'!FI$14","v":0},{"$f":" 'FS semi'!FJ$14","v":0},{"$f":" 'FS semi'!FK$14","v":0},{"$f":" 'FS semi'!FL$14","v":0},{"$f":" 'FS semi'!FM$14","v":0},{"$f":" 'FS semi'!FN$14","v":0},{"$f":" 'FS semi'!FO$14","v":0},{"$f":" 'FS semi'!FP$14","v":0},{"$f":" 'FS semi'!FQ$14","v":0},{"$f":" 'FS semi'!FR$14","v":0},{"$f":" 'FS semi'!FS$14","v":0},{"$f":" 'FS semi'!FT$14","v":0},{"$f":" 'FS semi'!FU$14","v":0},{"$f":" 'FS semi'!FV$14","v":0},{"$f":" 'FS semi'!FW$14","v":0},{"$f":" 'FS semi'!FX$14","v":0},{"$f":" 'FS semi'!FY$14","v":0},{"$f":" 'FS semi'!FZ$14","v":0},{"$f":" 'FS semi'!GA$14","v":0},{"$f":" 'FS semi'!GB$14","v":0},{"$f":" 'FS semi'!GC$14","v":0},{"$f":" 'FS semi'!GD$14","v":0},{"$f":" 'FS semi'!GE$14","v":0},{"$f":" 'FS semi'!GF$14","v":0},{"$f":" 'FS semi'!GG$14","v":0},{"$f":" 'FS semi'!GH$14","v":0},{"$f":" 'FS semi'!GI$14","v":0},{"$f":" 'FS semi'!GJ$14","v":0}]
[null,null,null,"less",{"$f":" E$40","v":"Tax depreciation"},0,"$ 000s",331150.11535877892,0,0,0,0,0,0,0,0,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,{"$f":" AK$40","v":8346.4739811405543},8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$61","v":"Interest deduction for tax P50"},0,"$ 000s",257698.5119879253,0,0,0,0,1713.7879620187657,5033.2100776512289,5715.9929317778397,5933.2948863188412,11333.558043552484,10969.891057783987,10867.380975797039,10586.688113075868,10465.681965374526,10177.385227059422,10038.218937165479,9763.3320415283142,9580.7391141786156,9275.5543782983877,9264.5178756049918,8941.1344854451891,8739.2380847973855,8402.9888368580832,8177.0953424681611,7842.7834688535786,7584.2117704219054,7236.7172404795319,6977.8059980395665,6619.2575718263888,{"$f":" AK$61","v":6454.0703250273364},6073.7202486842089,5761.6112291520358,5376.6918177105399,5027.2448109135048,4620.5078514731758,4253.9746178532532,3831.2883586331891,3435.7896936470543,2996.9476791023048,2571.1302295755549,2114.5287612606853,1654.8056931317508,991.81396348104954,980.91351430810687,313.00680759593087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Taxable income / (Tax losses arising) P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J67:GJ67)","v":129440.99255911412},null,{"$f":" J64 - J65 - J66","v":0},0,0,-1713.7879620187657,-5033.2100776512289,-5715.9929317778397,210.0547423600101,-1449.351136222318,-1085.6841504538206,-1026.5736492170618,-745.88078649589079,-668.49266884035933,-380.19593052525488,-284.87474692244905,-9.9878512852847052,128.52548562329685,433.71022150352474,400.42025793473294,723.80364809453567,881.11928328674912,1217.3685312260513,1398.4174327985293,1732.7293064131118,1946.1823358828642,2293.6768658252377,2507.1857888365394,2865.734215049717,2985.2252548246015,{"$f":" AL64 - AL65 - AL66","v":3365.575331167729},3631.6837372763212,4016.603148717817,4319.7316458931682,4726.4686053334972,5046.359191143456,5469.0454503635201,5817.5638826674849,6256.4058972122348,6634.8939218474034,7091.495390162273,{"$f":" AW64 - AW65 - AW66","v":7503.5226649903734},8166.5143946410744,8580.8243319347857,9248.7310386469617,9513.2875567325427,9513.2875567325427,9464.4386677008515,9464.4386677008515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DI64 - DI65 - DI66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FU64 - FU65 - FU66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$67","v":"Taxable income / (Tax losses arising) P50"},0,"$ 000s",129440.99255911412,0,0,0,0,-1713.7879620187657,-5033.2100776512289,-5715.9929317778397,210.0547423600101,-1449.351136222318,-1085.6841504538206,-1026.5736492170618,-745.88078649589079,-668.49266884035933,-380.19593052525488,-284.87474692244905,-9.9878512852847052,128.52548562329685,433.71022150352474,400.42025793473294,723.80364809453567,881.11928328674912,1217.3685312260513,1398.4174327985293,1732.7293064131118,1946.1823358828642,2293.6768658252377,2507.1857888365394,2865.734215049717,{"$f":" AK$67","v":2985.2252548246015},3365.575331167729,3631.6837372763212,4016.603148717817,4319.7316458931682,4726.4686053334972,5046.359191143456,5469.0454503635201,5817.5638826674849,6256.4058972122348,6634.8939218474034,7091.495390162273,7503.5226649903734,8166.5143946410744,8580.8243319347857,9248.7310386469617,9513.2875567325427,9513.2875567325427,9464.4386677008515,9464.4386677008515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Taxable income P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J70:GJ70)","v":147555.02445052439},null,{"$f":" MAX(J69, 0)","v":0},0,0,0,0,0,210.0547423600101,0,0,0,0,0,0,0,0,128.52548562329685,433.71022150352474,400.42025793473294,723.80364809453567,881.11928328674912,1217.3685312260513,1398.4174327985293,1732.7293064131118,1946.1823358828642,2293.6768658252377,2507.1857888365394,2865.734215049717,2985.2252548246015,{"$f":" MAX(AL69, 0)","v":3365.575331167729},3631.6837372763212,4016.603148717817,4319.7316458931682,4726.4686053334972,5046.359191143456,5469.0454503635201,5817.5638826674849,6256.4058972122348,6634.8939218474034,7091.495390162273,{"$f":" MAX(AW69, 0)","v":7503.5226649903734},8166.5143946410744,8580.8243319347857,9248.7310386469617,9513.2875567325427,9513.2875567325427,9464.4386677008515,9464.4386677008515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(DI69, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(FU69, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$67","v":"Taxable income / (Tax losses arising) P50"},0,"$ 000s",129440.99255911412,0,0,0,0,-1713.7879620187657,-5033.2100776512289,-5715.9929317778397,210.0547423600101,-1449.351136222318,-1085.6841504538206,-1026.5736492170618,-745.88078649589079,-668.49266884035933,-380.19593052525488,-284.87474692244905,-9.9878512852847052,128.52548562329685,433.71022150352474,400.42025793473294,723.80364809453567,881.11928328674912,1217.3685312260513,1398.4174327985293,1732.7293064131118,1946.1823358828642,2293.6768658252377,2507.1857888365394,2865.734215049717,2985.2252548246015,3365.575331167729,3631.6837372763212,4016.603148717817,4319.7316458931682,4726.4686053334972,5046.359191143456,5469.0454503635201,5817.5638826674849,6256.4058972122348,6634.8939218474034,7091.495390162273,7503.5226649903734,8166.5143946410744,8580.8243319347857,9248.7310386469617,9513.2875567325427,9513.2875567325427,9464.4386677008515,9464.4386677008515,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tax losses arising P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J73:GJ73)","v":18114.031891410272},null,{"$f":"- 1 * MIN(J72, 0)","v":0},0,0,1713.7879620187657,5033.2100776512289,5715.9929317778397,0,1449.351136222318,1085.6841504538206,1026.5736492170618,745.88078649589079,668.49266884035933,380.19593052525488,284.87474692244905,9.9878512852847052,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"- 1 * MIN(AL72, 0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"- 1 * MIN(AW72, 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,{"$f":"- 1 * MIN(DI72, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"- 1 * MIN(FU72, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$70","v":"Taxable income P50"},0,"$ 000s",147555.02445052439,0,0,0,0,0,0,0,210.0547423600101,0,0,0,0,0,0,0,0,128.52548562329685,433.71022150352474,400.42025793473294,723.80364809453567,881.11928328674912,1217.3685312260513,1398.4174327985293,1732.7293064131118,1946.1823358828642,2293.6768658252377,2507.1857888365394,2865.734215049717,{"$f":" AK$70","v":2985.2252548246015},3365.575331167729,3631.6837372763212,4016.603148717817,4319.7316458931682,4726.4686053334972,5046.359191143456,5469.0454503635201,5817.5638826674849,6256.4058972122348,6634.8939218474034,7091.495390162273,7503.5226649903734,8166.5143946410744,8580.8243319347857,9248.7310386469617,9513.2875567325427,9513.2875567325427,9464.4386677008515,9464.4386677008515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$97","v":"Tax losses carried forward balance P50 BEG"},0,"$ 000s",0,0,0,0,0,0,1713.7879620187657,6746.9980396699948,12462.990971447834,0,1449.351136222318,2535.0352866761386,3561.6089358932004,4307.4897223890912,4975.9823912294505,5356.1783217547054,5641.0530686771544,5651.0409199624391,5522.5154343391423,5088.8052128356176,4688.3849549008846,3964.5813068063489,3083.4620235195998,1866.0934922935485,467.67605949501922,0,0,0,0,{"$f":" AK$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tax losses utilised P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J77:GJ77)","v":5861.0956623224492},null,{"$f":" MIN(J75:J76)","v":0},0,0,0,0,0,210.0547423600101,0,0,0,0,0,0,0,0,128.52548562329685,433.71022150352474,400.42025793473294,723.80364809453567,881.11928328674912,1217.3685312260513,1398.4174327985293,467.67605949501922,0,0,0,0,0,{"$f":" MIN(AL75:AL76)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(AW75:AW76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(DI75:DI76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(FU75:FU76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$70","v":"Taxable income P50"},0,"$ 000s",147555.02445052439,0,0,0,0,0,0,0,210.0547423600101,0,0,0,0,0,0,0,0,128.52548562329685,433.71022150352474,400.42025793473294,723.80364809453567,881.11928328674912,1217.3685312260513,1398.4174327985293,1732.7293064131118,1946.1823358828642,2293.6768658252377,2507.1857888365394,2865.734215049717,2985.2252548246015,3365.575331167729,3631.6837372763212,4016.603148717817,4319.7316458931682,4726.4686053334972,5046.359191143456,5469.0454503635201,5817.5638826674849,6256.4058972122348,6634.8939218474034,7091.495390162273,7503.5226649903734,8166.5143946410744,8580.8243319347857,9248.7310386469617,9513.2875567325427,9513.2875567325427,9464.4386677008515,9464.4386677008515,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$77","v":"Tax losses utilised P50"},0,"$ 000s",5861.0956623224492,0,0,0,0,0,0,0,210.0547423600101,0,0,0,0,0,0,0,0,128.52548562329685,433.71022150352474,400.42025793473294,723.80364809453567,881.11928328674912,1217.3685312260513,1398.4174327985293,467.67605949501922,0,0,0,0,{"$f":" AK$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Taxable income net of tax losses utilised P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J81:GJ81)","v":141693.92878820194},null,{"$f":" J79 - J80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1265.0532469180926,1946.1823358828642,2293.6768658252377,2507.1857888365394,2865.734215049717,2985.2252548246015,{"$f":" AL79 - AL80","v":3365.575331167729},3631.6837372763212,4016.603148717817,4319.7316458931682,4726.4686053334972,5046.359191143456,5469.0454503635201,5817.5638826674849,6256.4058972122348,6634.8939218474034,7091.495390162273,{"$f":" AW79 - AW80","v":7503.5226649903734},8166.5143946410744,8580.8243319347857,9248.7310386469617,9513.2875567325427,9513.2875567325427,9464.4386677008515,9464.4386677008515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DI79 - DI80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FU79 - FU80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$266","v":"Corporate income tax rate"},{"$f":" InpC!F$266","v":0.2},{"$f":" InpC!G$266","v":"%"}]
[null,null,null,null,{"$f":" E$81","v":"Taxable income net of tax losses utilised P50"},0,"$ 000s",141693.92878820194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1265.0532469180926,1946.1823358828642,2293.6768658252377,2507.1857888365394,2865.734215049717,{"$f":" AK$81","v":2985.2252548246015},3365.575331167729,3631.6837372763212,4016.603148717817,4319.7316458931682,4726.4686053334972,5046.359191143456,5469.0454503635201,5817.5638826674849,6256.4058972122348,6634.8939218474034,7091.495390162273,7503.5226649903734,8166.5143946410744,8580.8243319347857,9248.7310386469617,9513.2875567325427,9513.2875567325427,9464.4386677008515,9464.4386677008515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"Corporate income tax paid P50 POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J86:GJ86)","v":28338.785757640388},null,{"$f":" $F83 * J84 * J85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253.01064938361853,389.23646717657289,458.73537316504758,501.43715776730789,573.14684300994338,597.04505096492028,673.1150662335458,726.33674745526423,803.32062974356347,863.94632917863373,{"$f":" $F83 * AP84 * AP85","v":945.2937210666995},1009.2718382286912,1093.8090900727041,1163.5127765334971,1251.281179442447,1326.9787843694808,1418.2990780324546,1500.7045329980747,1633.302878928215,1716.1648663869573,1849.7462077293924,1902.6575113465087,1902.6575113465087,1892.8877335401703,1892.8877335401703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F83 * BV84 * BV85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F83 * DB84 * DB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F83 * EH84 * EH85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F83 * FN84 * FN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E86, LEN(E86) - 4)","v":"Corporate income tax paid P50"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J87:GJ87)","v":-28338.785757640388},null,{"$f":" -1 * J86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-253.01064938361853,-389.23646717657289,-458.73537316504758,-501.43715776730789,-573.14684300994338,-597.04505096492028,-673.1150662335458,-726.33674745526423,-803.32062974356347,-863.94632917863373,-945.2937210666995,-1009.2718382286912,-1093.8090900727041,-1163.5127765334971,-1251.281179442447,-1326.9787843694808,-1418.2990780324546,-1500.7045329980747,-1633.302878928215,-1716.1648663869573,-1849.7462077293924,-1902.6575113465087,-1902.6575113465087,-1892.8877335401703,-1892.8877335401703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * EH86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$86","v":"Corporate income tax paid P50 POS"},0,"$ 000s",28338.785757640388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253.01064938361853,389.23646717657289,458.73537316504758,501.43715776730789,573.14684300994338,{"$f":" AK$86","v":597.04505096492028},673.1150662335458,726.33674745526423,803.32062974356347,863.94632917863373,945.2937210666995,1009.2718382286912,1093.8090900727041,1163.5127765334971,1251.281179442447,1326.9787843694808,1418.2990780324546,1500.7045329980747,1633.302878928215,1716.1648663869573,1849.7462077293924,1902.6575113465087,1902.6575113465087,1892.8877335401703,1892.8877335401703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'FS semi'!E$26","v":"Profit before tax P50"},{"$f":" 'FS semi'!F$26","v":0},{"$f":" 'FS semi'!G$26","v":"$ 000s"},{"$f":" 'FS semi'!H$26","v":129440.99255911412},{"$f":" 'FS semi'!I$26","v":0},{"$f":" 'FS semi'!J$26","v":0},{"$f":" 'FS semi'!K$26","v":0},{"$f":" 'FS semi'!L$26","v":0},{"$f":" 'FS semi'!M$26","v":-1713.7879620187657},{"$f":" 'FS semi'!N$26","v":-5033.2100776512289},{"$f":" 'FS semi'!O$26","v":-5715.9929317778397},{"$f":" 'FS semi'!P$26","v":210.0547423600101},{"$f":" 'FS semi'!Q$26","v":-1449.3511362223198},{"$f":" 'FS semi'!R$26","v":-1085.6841504538224},{"$f":" 'FS semi'!S$26","v":-1026.5736492170618},{"$f":" 'FS semi'!T$26","v":-745.88078649588897},{"$f":" 'FS semi'!U$26","v":-668.49266884035933},{"$f":" 'FS semi'!V$26","v":-380.19593052525488},{"$f":" 'FS semi'!W$26","v":-284.87474692244905},{"$f":" 'FS semi'!X$26","v":-9.9878512852847052},{"$f":" 'FS semi'!Y$26","v":128.52548562329685},{"$f":" 'FS semi'!Z$26","v":433.71022150352474},{"$f":" 'FS semi'!AA$26","v":400.42025793473294},{"$f":" 'FS semi'!AB$26","v":723.80364809453567},{"$f":" 'FS semi'!AC$26","v":881.11928328674912},{"$f":" 'FS semi'!AD$26","v":1217.3685312260513},{"$f":" 'FS semi'!AE$26","v":1398.4174327985293},{"$f":" 'FS semi'!AF$26","v":1732.7293064131118},{"$f":" 'FS semi'!AG$26","v":1946.1823358828642},{"$f":" 'FS semi'!AH$26","v":2293.6768658252386},{"$f":" 'FS semi'!AI$26","v":2507.1857888365394},{"$f":" 'FS semi'!AJ$26","v":2865.734215049717},{"$f":" 'FS semi'!AK$26","v":2985.2252548246015},{"$f":" 'FS semi'!AL$26","v":3365.575331167729},{"$f":" 'FS semi'!AM$26","v":3631.6837372763221},{"$f":" 'FS semi'!AN$26","v":4016.603148717817},{"$f":" 'FS semi'!AO$26","v":4319.7316458931682},{"$f":" 'FS semi'!AP$26","v":4726.4686053334972},{"$f":" 'FS semi'!AQ$26","v":5046.359191143456},{"$f":" 'FS semi'!AR$26","v":5469.045450363521},{"$f":" 'FS semi'!AS$26","v":5817.5638826674849},{"$f":" 'FS semi'!AT$26","v":6256.4058972122348},{"$f":" 'FS semi'!AU$26","v":6634.8939218474043},{"$f":" 'FS semi'!AV$26","v":7091.495390162273},{"$f":" 'FS semi'!AW$26","v":7503.5226649903734},{"$f":" 'FS semi'!AX$26","v":8166.5143946410744},{"$f":" 'FS semi'!AY$26","v":8580.8243319347857},{"$f":" 'FS semi'!AZ$26","v":9248.7310386469617},{"$f":" 'FS semi'!BA$26","v":9513.2875567325427},{"$f":" 'FS semi'!BB$26","v":9513.2875567325427},{"$f":" 'FS semi'!BC$26","v":9464.4386677008515},{"$f":" 'FS semi'!BD$26","v":9464.4386677008515},{"$f":" 'FS semi'!BE$26","v":0},{"$f":" 'FS semi'!BF$26","v":0},{"$f":" 'FS semi'!BG$26","v":0},{"$f":" 'FS semi'!BH$26","v":0},{"$f":" 'FS semi'!BI$26","v":0},{"$f":" 'FS semi'!BJ$26","v":0},{"$f":" 'FS semi'!BK$26","v":0},{"$f":" 'FS semi'!BL$26","v":0},{"$f":" 'FS semi'!BM$26","v":0},{"$f":" 'FS semi'!BN$26","v":0},{"$f":" 'FS semi'!BO$26","v":0},{"$f":" 'FS semi'!BP$26","v":0},{"$f":" 'FS semi'!BQ$26","v":0},{"$f":" 'FS semi'!BR$26","v":0},{"$f":" 'FS semi'!BS$26","v":0},{"$f":" 'FS semi'!BT$26","v":0},{"$f":" 'FS semi'!BU$26","v":0},{"$f":" 'FS semi'!BV$26","v":0},{"$f":" 'FS semi'!BW$26","v":0},{"$f":" 'FS semi'!BX$26","v":0},{"$f":" 'FS semi'!BY$26","v":0},{"$f":" 'FS semi'!BZ$26","v":0},{"$f":" 'FS semi'!CA$26","v":0},{"$f":" 'FS semi'!CB$26","v":0},{"$f":" 'FS semi'!CC$26","v":0},{"$f":" 'FS semi'!CD$26","v":0},{"$f":" 'FS semi'!CE$26","v":0},{"$f":" 'FS semi'!CF$26","v":0},{"$f":" 'FS semi'!CG$26","v":0},{"$f":" 'FS semi'!CH$26","v":0},{"$f":" 'FS semi'!CI$26","v":0},{"$f":" 'FS semi'!CJ$26","v":0},{"$f":" 'FS semi'!CK$26","v":0},{"$f":" 'FS semi'!CL$26","v":0},{"$f":" 'FS semi'!CM$26","v":0},{"$f":" 'FS semi'!CN$26","v":0},{"$f":" 'FS semi'!CO$26","v":0},{"$f":" 'FS semi'!CP$26","v":0},{"$f":" 'FS semi'!CQ$26","v":0},{"$f":" 'FS semi'!CR$26","v":0},{"$f":" 'FS semi'!CS$26","v":0},{"$f":" 'FS semi'!CT$26","v":0},{"$f":" 'FS semi'!CU$26","v":0},{"$f":" 'FS semi'!CV$26","v":0},{"$f":" 'FS semi'!CW$26","v":0},{"$f":" 'FS semi'!CX$26","v":0},{"$f":" 'FS semi'!CY$26","v":0},{"$f":" 'FS semi'!CZ$26","v":0},{"$f":" 'FS semi'!DA$26","v":0},{"$f":" 'FS semi'!DB$26","v":0},{"$f":" 'FS semi'!DC$26","v":0},{"$f":" 'FS semi'!DD$26","v":0},{"$f":" 'FS semi'!DE$26","v":0},{"$f":" 'FS semi'!DF$26","v":0},{"$f":" 'FS semi'!DG$26","v":0},{"$f":" 'FS semi'!DH$26","v":0},{"$f":" 'FS semi'!DI$26","v":0},{"$f":" 'FS semi'!DJ$26","v":0},{"$f":" 'FS semi'!DK$26","v":0},{"$f":" 'FS semi'!DL$26","v":0},{"$f":" 'FS semi'!DM$26","v":0},{"$f":" 'FS semi'!DN$26","v":0},{"$f":" 'FS semi'!DO$26","v":0},{"$f":" 'FS semi'!DP$26","v":0},{"$f":" 'FS semi'!DQ$26","v":0},{"$f":" 'FS semi'!DR$26","v":0},{"$f":" 'FS semi'!DS$26","v":0},{"$f":" 'FS semi'!DT$26","v":0},{"$f":" 'FS semi'!DU$26","v":0},{"$f":" 'FS semi'!DV$26","v":0},{"$f":" 'FS semi'!DW$26","v":0},{"$f":" 'FS semi'!DX$26","v":0},{"$f":" 'FS semi'!DY$26","v":0},{"$f":" 'FS semi'!DZ$26","v":0},{"$f":" 'FS semi'!EA$26","v":0},{"$f":" 'FS semi'!EB$26","v":0},{"$f":" 'FS semi'!EC$26","v":0},{"$f":" 'FS semi'!ED$26","v":0},{"$f":" 'FS semi'!EE$26","v":0},{"$f":" 'FS semi'!EF$26","v":0},{"$f":" 'FS semi'!EG$26","v":0},{"$f":" 'FS semi'!EH$26","v":0},{"$f":" 'FS semi'!EI$26","v":0},{"$f":" 'FS semi'!EJ$26","v":0},{"$f":" 'FS semi'!EK$26","v":0},{"$f":" 'FS semi'!EL$26","v":0},{"$f":" 'FS semi'!EM$26","v":0},{"$f":" 'FS semi'!EN$26","v":0},{"$f":" 'FS semi'!EO$26","v":0},{"$f":" 'FS semi'!EP$26","v":0},{"$f":" 'FS semi'!EQ$26","v":0},{"$f":" 'FS semi'!ER$26","v":0},{"$f":" 'FS semi'!ES$26","v":0},{"$f":" 'FS semi'!ET$26","v":0},{"$f":" 'FS semi'!EU$26","v":0},{"$f":" 'FS semi'!EV$26","v":0},{"$f":" 'FS semi'!EW$26","v":0},{"$f":" 'FS semi'!EX$26","v":0},{"$f":" 'FS semi'!EY$26","v":0},{"$f":" 'FS semi'!EZ$26","v":0},{"$f":" 'FS semi'!FA$26","v":0},{"$f":" 'FS semi'!FB$26","v":0},{"$f":" 'FS semi'!FC$26","v":0},{"$f":" 'FS semi'!FD$26","v":0},{"$f":" 'FS semi'!FE$26","v":0},{"$f":" 'FS semi'!FF$26","v":0},{"$f":" 'FS semi'!FG$26","v":0},{"$f":" 'FS semi'!FH$26","v":0},{"$f":" 'FS semi'!FI$26","v":0},{"$f":" 'FS semi'!FJ$26","v":0},{"$f":" 'FS semi'!FK$26","v":0},{"$f":" 'FS semi'!FL$26","v":0},{"$f":" 'FS semi'!FM$26","v":0},{"$f":" 'FS semi'!FN$26","v":0},{"$f":" 'FS semi'!FO$26","v":0},{"$f":" 'FS semi'!FP$26","v":0},{"$f":" 'FS semi'!FQ$26","v":0},{"$f":" 'FS semi'!FR$26","v":0},{"$f":" 'FS semi'!FS$26","v":0},{"$f":" 'FS semi'!FT$26","v":0},{"$f":" 'FS semi'!FU$26","v":0},{"$f":" 'FS semi'!FV$26","v":0},{"$f":" 'FS semi'!FW$26","v":0},{"$f":" 'FS semi'!FX$26","v":0},{"$f":" 'FS semi'!FY$26","v":0},{"$f":" 'FS semi'!FZ$26","v":0},{"$f":" 'FS semi'!GA$26","v":0},{"$f":" 'FS semi'!GB$26","v":0},{"$f":" 'FS semi'!GC$26","v":0},{"$f":" 'FS semi'!GD$26","v":0},{"$f":" 'FS semi'!GE$26","v":0},{"$f":" 'FS semi'!GF$26","v":0},{"$f":" 'FS semi'!GG$26","v":0},{"$f":" 'FS semi'!GH$26","v":0},{"$f":" 'FS semi'!GI$26","v":0},{"$f":" 'FS semi'!GJ$26","v":0}]
[null,null,null,null,"Effective tax rate P50",{"$f":" SUM(J89:GJ89) / SUM(J90:GJ90)","v":0.21893208014994484},"%","info only"]
[]
[null,"Tax loss carry forward"]
[null,null,null,null,{"$f":" InpC!E$268","v":"Tax losses carried forward - initial balance "},{"$f":" InpC!F$268","v":0},{"$f":" InpC!G$268","v":"$ 000s"}]
[null,null,null,null,{"$f":" Time!E$83","v":"End of construction period flag"},{"$f":" Time!F$83","v":0},{"$f":" Time!G$83","v":"flag"},{"$f":" Time!H$83","v":1},{"$f":" Time!I$83","v":0},{"$f":" Time!J$83","v":0},{"$f":" Time!K$83","v":0},{"$f":" Time!L$83","v":0},{"$f":" Time!M$83","v":0},{"$f":" Time!N$83","v":0},{"$f":" Time!O$83","v":0},{"$f":" Time!P$83","v":1},{"$f":" Time!Q$83","v":0},{"$f":" Time!R$83","v":0},{"$f":" Time!S$83","v":0},{"$f":" Time!T$83","v":0},{"$f":" Time!U$83","v":0},{"$f":" Time!V$83","v":0},{"$f":" Time!W$83","v":0},{"$f":" Time!X$83","v":0},{"$f":" Time!Y$83","v":0},{"$f":" Time!Z$83","v":0},{"$f":" Time!AA$83","v":0},{"$f":" Time!AB$83","v":0},{"$f":" Time!AC$83","v":0},{"$f":" Time!AD$83","v":0},{"$f":" Time!AE$83","v":0},{"$f":" Time!AF$83","v":0},{"$f":" Time!AG$83","v":0},{"$f":" Time!AH$83","v":0},{"$f":" Time!AI$83","v":0},{"$f":" Time!AJ$83","v":0},{"$f":" Time!AK$83","v":0},{"$f":" Time!AL$83","v":0},{"$f":" Time!AM$83","v":0},{"$f":" Time!AN$83","v":0},{"$f":" Time!AO$83","v":0},{"$f":" Time!AP$83","v":0},{"$f":" Time!AQ$83","v":0},{"$f":" Time!AR$83","v":0},{"$f":" Time!AS$83","v":0},{"$f":" Time!AT$83","v":0},{"$f":" Time!AU$83","v":0},{"$f":" Time!AV$83","v":0},{"$f":" Time!AW$83","v":0},{"$f":" Time!AX$83","v":0},{"$f":" Time!AY$83","v":0},{"$f":" Time!AZ$83","v":0},{"$f":" Time!BA$83","v":0},{"$f":" Time!BB$83","v":0},{"$f":" Time!BC$83","v":0},{"$f":" Time!BD$83","v":0},{"$f":" Time!BE$83","v":0},{"$f":" Time!BF$83","v":0},{"$f":" Time!BG$83","v":0},{"$f":" Time!BH$83","v":0},{"$f":" Time!BI$83","v":0},{"$f":" Time!BJ$83","v":0},{"$f":" Time!BK$83","v":0},{"$f":" Time!BL$83","v":0},{"$f":" Time!BM$83","v":0},{"$f":" Time!BN$83","v":0},{"$f":" Time!BO$83","v":0},{"$f":" Time!BP$83","v":0},{"$f":" Time!BQ$83","v":0},{"$f":" Time!BR$83","v":0},{"$f":" Time!BS$83","v":0},{"$f":" Time!BT$83","v":0},{"$f":" Time!BU$83","v":0},{"$f":" Time!BV$83","v":0},{"$f":" Time!BW$83","v":0},{"$f":" Time!BX$83","v":0},{"$f":" Time!BY$83","v":0},{"$f":" Time!BZ$83","v":0},{"$f":" Time!CA$83","v":0},{"$f":" Time!CB$83","v":0},{"$f":" Time!CC$83","v":0},{"$f":" Time!CD$83","v":0},{"$f":" Time!CE$83","v":0},{"$f":" Time!CF$83","v":0},{"$f":" Time!CG$83","v":0},{"$f":" Time!CH$83","v":0},{"$f":" Time!CI$83","v":0},{"$f":" Time!CJ$83","v":0},{"$f":" Time!CK$83","v":0},{"$f":" Time!CL$83","v":0},{"$f":" Time!CM$83","v":0},{"$f":" Time!CN$83","v":0},{"$f":" Time!CO$83","v":0},{"$f":" Time!CP$83","v":0},{"$f":" Time!CQ$83","v":0},{"$f":" Time!CR$83","v":0},{"$f":" Time!CS$83","v":0},{"$f":" Time!CT$83","v":0},{"$f":" Time!CU$83","v":0},{"$f":" Time!CV$83","v":0},{"$f":" Time!CW$83","v":0},{"$f":" Time!CX$83","v":0},{"$f":" Time!CY$83","v":0},{"$f":" Time!CZ$83","v":0},{"$f":" Time!DA$83","v":0},{"$f":" Time!DB$83","v":0},{"$f":" Time!DC$83","v":0},{"$f":" Time!DD$83","v":0},{"$f":" Time!DE$83","v":0},{"$f":" Time!DF$83","v":0},{"$f":" Time!DG$83","v":0},{"$f":" Time!DH$83","v":0},{"$f":" Time!DI$83","v":0},{"$f":" Time!DJ$83","v":0},{"$f":" Time!DK$83","v":0},{"$f":" Time!DL$83","v":0},{"$f":" Time!DM$83","v":0},{"$f":" Time!DN$83","v":0},{"$f":" Time!DO$83","v":0},{"$f":" Time!DP$83","v":0},{"$f":" Time!DQ$83","v":0},{"$f":" Time!DR$83","v":0},{"$f":" Time!DS$83","v":0},{"$f":" Time!DT$83","v":0},{"$f":" Time!DU$83","v":0},{"$f":" Time!DV$83","v":0},{"$f":" Time!DW$83","v":0},{"$f":" Time!DX$83","v":0},{"$f":" Time!DY$83","v":0},{"$f":" Time!DZ$83","v":0},{"$f":" Time!EA$83","v":0},{"$f":" Time!EB$83","v":0},{"$f":" Time!EC$83","v":0},{"$f":" Time!ED$83","v":0},{"$f":" Time!EE$83","v":0},{"$f":" Time!EF$83","v":0},{"$f":" Time!EG$83","v":0},{"$f":" Time!EH$83","v":0},{"$f":" Time!EI$83","v":0},{"$f":" Time!EJ$83","v":0},{"$f":" Time!EK$83","v":0},{"$f":" Time!EL$83","v":0},{"$f":" Time!EM$83","v":0},{"$f":" Time!EN$83","v":0},{"$f":" Time!EO$83","v":0},{"$f":" Time!EP$83","v":0},{"$f":" Time!EQ$83","v":0},{"$f":" Time!ER$83","v":0},{"$f":" Time!ES$83","v":0},{"$f":" Time!ET$83","v":0},{"$f":" Time!EU$83","v":0},{"$f":" Time!EV$83","v":0},{"$f":" Time!EW$83","v":0},{"$f":" Time!EX$83","v":0},{"$f":" Time!EY$83","v":0},{"$f":" Time!EZ$83","v":0},{"$f":" Time!FA$83","v":0},{"$f":" Time!FB$83","v":0},{"$f":" Time!FC$83","v":0},{"$f":" Time!FD$83","v":0},{"$f":" Time!FE$83","v":0},{"$f":" Time!FF$83","v":0},{"$f":" Time!FG$83","v":0},{"$f":" Time!FH$83","v":0},{"$f":" Time!FI$83","v":0},{"$f":" Time!FJ$83","v":0},{"$f":" Time!FK$83","v":0},{"$f":" Time!FL$83","v":0},{"$f":" Time!FM$83","v":0},{"$f":" Time!FN$83","v":0},{"$f":" Time!FO$83","v":0},{"$f":" Time!FP$83","v":0},{"$f":" Time!FQ$83","v":0},{"$f":" Time!FR$83","v":0},{"$f":" Time!FS$83","v":0},{"$f":" Time!FT$83","v":0},{"$f":" Time!FU$83","v":0},{"$f":" Time!FV$83","v":0},{"$f":" Time!FW$83","v":0},{"$f":" Time!FX$83","v":0},{"$f":" Time!FY$83","v":0},{"$f":" Time!FZ$83","v":0},{"$f":" Time!GA$83","v":0},{"$f":" Time!GB$83","v":0},{"$f":" Time!GC$83","v":0},{"$f":" Time!GD$83","v":0},{"$f":" Time!GE$83","v":0},{"$f":" Time!GF$83","v":0},{"$f":" Time!GG$83","v":0},{"$f":" Time!GH$83","v":0},{"$f":" Time!GI$83","v":0},{"$f":" Time!GJ$83","v":0}]
[]
[null,null,null,null,"Tax losses carried forward balance P50 BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I100","v":0},0,0,0,1713.7879620187657,6746.9980396699948,12462.990971447834,0,1449.351136222318,2535.0352866761386,3561.6089358932004,4307.4897223890912,4975.9823912294505,5356.1783217547054,5641.0530686771544,5651.0409199624391,5522.5154343391423,5088.8052128356176,4688.3849549008846,3964.5813068063489,3083.4620235195998,1866.0934922935485,467.67605949501922,0,0,0,0,0,{"$f":"AK100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EC100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FI100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$73","v":"Tax losses arising P50"},0,"$ 000s",18114.031891410272,0,0,0,0,1713.7879620187657,5033.2100776512289,5715.9929317778397,0,1449.351136222318,1085.6841504538206,1026.5736492170618,745.88078649589079,668.49266884035933,380.19593052525488,284.87474692244905,9.9878512852847052,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$77","v":"Tax losses utilised P50"},0,"$ 000s",5861.0956623224492,0,0,0,0,0,0,0,210.0547423600101,0,0,0,0,0,0,0,0,128.52548562329685,433.71022150352474,400.42025793473294,723.80364809453567,881.11928328674912,1217.3685312260513,1398.4174327985293,467.67605949501922,0,0,0,0,{"$f":" AK$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tax losses carried forward balance P50",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" IF( J95 = 1, $F94, J97 + J98 - J99)","v":0},0,0,1713.7879620187657,6746.9980396699948,12462.990971447834,0,1449.351136222318,2535.0352866761386,3561.6089358932004,4307.4897223890912,4975.9823912294505,5356.1783217547054,5641.0530686771544,5651.0409199624391,5522.5154343391423,5088.8052128356176,4688.3849549008846,3964.5813068063489,3083.4620235195998,1866.0934922935485,467.67605949501922,0,0,0,0,0,0,{"$f":" IF( AL95 = 1, $F94, AL97 + AL98 - AL99)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":" IF( AW95 = 1, $F94, AW97 + AW98 - AW99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( DI95 = 1, $F94, DI97 + DI98 - DI99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( FU95 = 1, $F94, FU97 + FU98 - FU99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["DEFERRED TAX BALANCE"]
[]
[null,null,null,null,{"$f":" InpC!E$255","v":"Deferred tax - initial balance "},{"$f":" InpC!F$255","v":0},{"$f":" InpC!G$255","v":"$ 000s"}]
[null,null,null,null,{"$f":" Time!E$83","v":"End of construction period flag"},{"$f":" Time!F$83","v":0},{"$f":" Time!G$83","v":"flag"},{"$f":" Time!H$83","v":1},{"$f":" Time!I$83","v":0},{"$f":" Time!J$83","v":0},{"$f":" Time!K$83","v":0},{"$f":" Time!L$83","v":0},{"$f":" Time!M$83","v":0},{"$f":" Time!N$83","v":0},{"$f":" Time!O$83","v":0},{"$f":" Time!P$83","v":1},{"$f":" Time!Q$83","v":0},{"$f":" Time!R$83","v":0},{"$f":" Time!S$83","v":0},{"$f":" Time!T$83","v":0},{"$f":" Time!U$83","v":0},{"$f":" Time!V$83","v":0},{"$f":" Time!W$83","v":0},{"$f":" Time!X$83","v":0},{"$f":" Time!Y$83","v":0},{"$f":" Time!Z$83","v":0},{"$f":" Time!AA$83","v":0},{"$f":" Time!AB$83","v":0},{"$f":" Time!AC$83","v":0},{"$f":" Time!AD$83","v":0},{"$f":" Time!AE$83","v":0},{"$f":" Time!AF$83","v":0},{"$f":" Time!AG$83","v":0},{"$f":" Time!AH$83","v":0},{"$f":" Time!AI$83","v":0},{"$f":" Time!AJ$83","v":0},{"$f":" Time!AK$83","v":0},{"$f":" Time!AL$83","v":0},{"$f":" Time!AM$83","v":0},{"$f":" Time!AN$83","v":0},{"$f":" Time!AO$83","v":0},{"$f":" Time!AP$83","v":0},{"$f":" Time!AQ$83","v":0},{"$f":" Time!AR$83","v":0},{"$f":" Time!AS$83","v":0},{"$f":" Time!AT$83","v":0},{"$f":" Time!AU$83","v":0},{"$f":" Time!AV$83","v":0},{"$f":" Time!AW$83","v":0},{"$f":" Time!AX$83","v":0},{"$f":" Time!AY$83","v":0},{"$f":" Time!AZ$83","v":0},{"$f":" Time!BA$83","v":0},{"$f":" Time!BB$83","v":0},{"$f":" Time!BC$83","v":0},{"$f":" Time!BD$83","v":0},{"$f":" Time!BE$83","v":0},{"$f":" Time!BF$83","v":0},{"$f":" Time!BG$83","v":0},{"$f":" Time!BH$83","v":0},{"$f":" Time!BI$83","v":0},{"$f":" Time!BJ$83","v":0},{"$f":" Time!BK$83","v":0},{"$f":" Time!BL$83","v":0},{"$f":" Time!BM$83","v":0},{"$f":" Time!BN$83","v":0},{"$f":" Time!BO$83","v":0},{"$f":" Time!BP$83","v":0},{"$f":" Time!BQ$83","v":0},{"$f":" Time!BR$83","v":0},{"$f":" Time!BS$83","v":0},{"$f":" Time!BT$83","v":0},{"$f":" Time!BU$83","v":0},{"$f":" Time!BV$83","v":0},{"$f":" Time!BW$83","v":0},{"$f":" Time!BX$83","v":0},{"$f":" Time!BY$83","v":0},{"$f":" Time!BZ$83","v":0},{"$f":" Time!CA$83","v":0},{"$f":" Time!CB$83","v":0},{"$f":" Time!CC$83","v":0},{"$f":" Time!CD$83","v":0},{"$f":" Time!CE$83","v":0},{"$f":" Time!CF$83","v":0},{"$f":" Time!CG$83","v":0},{"$f":" Time!CH$83","v":0},{"$f":" Time!CI$83","v":0},{"$f":" Time!CJ$83","v":0},{"$f":" Time!CK$83","v":0},{"$f":" Time!CL$83","v":0},{"$f":" Time!CM$83","v":0},{"$f":" Time!CN$83","v":0},{"$f":" Time!CO$83","v":0},{"$f":" Time!CP$83","v":0},{"$f":" Time!CQ$83","v":0},{"$f":" Time!CR$83","v":0},{"$f":" Time!CS$83","v":0},{"$f":" Time!CT$83","v":0},{"$f":" Time!CU$83","v":0},{"$f":" Time!CV$83","v":0},{"$f":" Time!CW$83","v":0},{"$f":" Time!CX$83","v":0},{"$f":" Time!CY$83","v":0},{"$f":" Time!CZ$83","v":0},{"$f":" Time!DA$83","v":0},{"$f":" Time!DB$83","v":0},{"$f":" Time!DC$83","v":0},{"$f":" Time!DD$83","v":0},{"$f":" Time!DE$83","v":0},{"$f":" Time!DF$83","v":0},{"$f":" Time!DG$83","v":0},{"$f":" Time!DH$83","v":0},{"$f":" Time!DI$83","v":0},{"$f":" Time!DJ$83","v":0},{"$f":" Time!DK$83","v":0},{"$f":" Time!DL$83","v":0},{"$f":" Time!DM$83","v":0},{"$f":" Time!DN$83","v":0},{"$f":" Time!DO$83","v":0},{"$f":" Time!DP$83","v":0},{"$f":" Time!DQ$83","v":0},{"$f":" Time!DR$83","v":0},{"$f":" Time!DS$83","v":0},{"$f":" Time!DT$83","v":0},{"$f":" Time!DU$83","v":0},{"$f":" Time!DV$83","v":0},{"$f":" Time!DW$83","v":0},{"$f":" Time!DX$83","v":0},{"$f":" Time!DY$83","v":0},{"$f":" Time!DZ$83","v":0},{"$f":" Time!EA$83","v":0},{"$f":" Time!EB$83","v":0},{"$f":" Time!EC$83","v":0},{"$f":" Time!ED$83","v":0},{"$f":" Time!EE$83","v":0},{"$f":" Time!EF$83","v":0},{"$f":" Time!EG$83","v":0},{"$f":" Time!EH$83","v":0},{"$f":" Time!EI$83","v":0},{"$f":" Time!EJ$83","v":0},{"$f":" Time!EK$83","v":0},{"$f":" Time!EL$83","v":0},{"$f":" Time!EM$83","v":0},{"$f":" Time!EN$83","v":0},{"$f":" Time!EO$83","v":0},{"$f":" Time!EP$83","v":0},{"$f":" Time!EQ$83","v":0},{"$f":" Time!ER$83","v":0},{"$f":" Time!ES$83","v":0},{"$f":" Time!ET$83","v":0},{"$f":" Time!EU$83","v":0},{"$f":" Time!EV$83","v":0},{"$f":" Time!EW$83","v":0},{"$f":" Time!EX$83","v":0},{"$f":" Time!EY$83","v":0},{"$f":" Time!EZ$83","v":0},{"$f":" Time!FA$83","v":0},{"$f":" Time!FB$83","v":0},{"$f":" Time!FC$83","v":0},{"$f":" Time!FD$83","v":0},{"$f":" Time!FE$83","v":0},{"$f":" Time!FF$83","v":0},{"$f":" Time!FG$83","v":0},{"$f":" Time!FH$83","v":0},{"$f":" Time!FI$83","v":0},{"$f":" Time!FJ$83","v":0},{"$f":" Time!FK$83","v":0},{"$f":" Time!FL$83","v":0},{"$f":" Time!FM$83","v":0},{"$f":" Time!FN$83","v":0},{"$f":" Time!FO$83","v":0},{"$f":" Time!FP$83","v":0},{"$f":" Time!FQ$83","v":0},{"$f":" Time!FR$83","v":0},{"$f":" Time!FS$83","v":0},{"$f":" Time!FT$83","v":0},{"$f":" Time!FU$83","v":0},{"$f":" Time!FV$83","v":0},{"$f":" Time!FW$83","v":0},{"$f":" Time!FX$83","v":0},{"$f":" Time!FY$83","v":0},{"$f":" Time!FZ$83","v":0},{"$f":" Time!GA$83","v":0},{"$f":" Time!GB$83","v":0},{"$f":" Time!GC$83","v":0},{"$f":" Time!GD$83","v":0},{"$f":" Time!GE$83","v":0},{"$f":" Time!GF$83","v":0},{"$f":" Time!GG$83","v":0},{"$f":" Time!GH$83","v":0},{"$f":" Time!GI$83","v":0},{"$f":" Time!GJ$83","v":0}]
[]
[null,null,null,null,"Deferred tax balance BEG P50",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I111","v":0},0,0,0,0,0,0,0,-289.87022724446399,-507.00705733522852,-712.32178717864088,-861.49794447781869,-995.1964782458906,-1071.2356643509415,-1128.2106137354313,-1130.2081839924881,-1104.5030868678286,-1017.7610425671237,-937.67699098017715,-792.91626136127002,-616.69240470392015,-373.21869845870987,-93.535211899004025,-1.9895196601282805E-13,-2.2737367544323206E-13,-5.6843418860808015E-14,-5.6843418860808015E-14,-1.1368683772161603E-13,{"$f":"AK111","v":-1.1368683772161603E-13},-1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,{"$f":"BQ111","v":4.5474735088646412E-13},4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,{"$f":"CW111","v":4.5474735088646412E-13},4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,{"$f":"EC111","v":4.5474735088646412E-13},4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,{"$f":"FI111","v":4.5474735088646412E-13},4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13]
[null,null,null,null,{"$f":" E$12","v":"Corporate income tax expense P50 POS"},0,"$ 000s",28338.785757640388,0,0,0,0,0,0,0,0,-289.87022724446399,-217.13683009076451,-205.31472984341235,-149.17615729917779,-133.69853376807188,-76.039186105050973,-56.974949384489811,-1.9975702570569411,25.705097124659371,86.742044300704947,80.0840515869466,144.76072961890713,176.22385665734984,243.47370624521028,279.68348655970584,346.54586128262235,389.23646717657289,458.73537316504775,501.43715776730789,573.14684300994338,{"$f":" AK$12","v":597.04505096492028},673.1150662335458,726.33674745526446,803.32062974356347,863.94632917863373,945.2937210666995,1009.2718382286912,1093.8090900727043,1163.5127765334971,1251.281179442447,1326.978784369481,1418.2990780324546,1500.7045329980747,1633.302878928215,1716.1648663869573,1849.7462077293924,1902.6575113465087,1902.6575113465087,1892.8877335401703,1892.8877335401703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$86","v":"Corporate income tax paid P50 POS"},0,"$ 000s",28338.785757640388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253.01064938361853,389.23646717657289,458.73537316504758,501.43715776730789,573.14684300994338,{"$f":" AK$86","v":597.04505096492028},673.1150662335458,726.33674745526423,803.32062974356347,863.94632917863373,945.2937210666995,1009.2718382286912,1093.8090900727041,1163.5127765334971,1251.281179442447,1326.9787843694808,1418.2990780324546,1500.7045329980747,1633.302878928215,1716.1648663869573,1849.7462077293924,1902.6575113465087,1902.6575113465087,1892.8877335401703,1892.8877335401703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Deferred tax balance P50",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" IF( J106 = 1, $F105, J108 + J109 - J110)","v":0},0,0,0,0,0,0,-289.87022724446399,-507.00705733522852,-712.32178717864088,-861.49794447781869,-995.1964782458906,-1071.2356643509415,-1128.2106137354313,-1130.2081839924881,-1104.5030868678286,-1017.7610425671237,-937.67699098017715,-792.91626136127002,-616.69240470392015,-373.21869845870987,-93.535211899004025,-1.9895196601282805E-13,-2.2737367544323206E-13,-5.6843418860808015E-14,-5.6843418860808015E-14,-1.1368683772161603E-13,-1.1368683772161603E-13,{"$f":" IF( AL106 = 1, $F105, AL108 + AL109 - AL110)","v":-1.1368683772161603E-13},1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,4.5474735088646412E-13,4.5474735088646412E-13,{"$f":" IF( AW106 = 1, $F105, AW108 + AW109 - AW110)","v":4.5474735088646412E-13},4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,{"$f":" IF( DI106 = 1, $F105, DI108 + DI109 - DI110)","v":4.5474735088646412E-13},4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,{"$f":" IF( FU106 = 1, $F105, FU108 + FU109 - FU110)","v":4.5474735088646412E-13},4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13]
[]
["CASH TAX P99"]
[]
[]
[null,"Thin capitalisation"]
[null,null,null,null,{"$f":" Debt!E$245","v":"Senior debt interest - T1 POS"},{"$f":" Debt!F$245","v":0},{"$f":" Debt!G$245","v":"$ 000s"},{"$f":" Debt!H$245","v":41486.927400469496},{"$f":" Debt!I$245","v":0},{"$f":" Debt!J$245","v":0},{"$f":" Debt!K$245","v":0},{"$f":" Debt!L$245","v":0},{"$f":" Debt!M$245","v":0},{"$f":" Debt!N$245","v":0},{"$f":" Debt!O$245","v":0},{"$f":" Debt!P$245","v":0},{"$f":" Debt!Q$245","v":2419.046079620362},{"$f":" Debt!R$245","v":2320.2440046735301},{"$f":" Debt!S$245","v":2289.1053321915429},{"$f":" Debt!T$245","v":2187.379727457534},{"$f":" Debt!U$245","v":2152.7116371799825},{"$f":" Debt!V$245","v":2051.1073293200848},{"$f":" Debt!W$245","v":2013.3148249451212},{"$f":" Debt!X$245","v":1922.715360235117},{"$f":" Debt!Y$245","v":1870.6867489327356},{"$f":" Debt!Z$245","v":1770.3838670551038},{"$f":" Debt!AA$245","v":1807.0841258487803},{"$f":" Debt!AB$245","v":1703.7568683620952},{"$f":" Debt!AC$245","v":1653.0261874919511},{"$f":" Debt!AD$245","v":1550.3982505707356},{"$f":" Debt!AE$245","v":1495.2999538432375},{"$f":" Debt!AF$245","v":1401.1036067435707},{"$f":" Debt!AG$245","v":1333.8083742141994},{"$f":" Debt!AH$245","v":1232.8432510892196},{"$f":" Debt!AI$245","v":1168.7607589832535},{"$f":" Debt!AJ$245","v":1068.4479110000939},{"$f":" Debt!AK$245","v":1045.190382168385},{"$f":" Debt!AL$245","v":942.00775723133404},{"$f":" Debt!AM$245","v":866.02420429034646},{"$f":" Debt!AN$245","v":767.8487130438042},{"$f":" Debt!AO$245","v":682.44430134831907},{"$f":" Debt!AP$245","v":581.05172409075146},{"$f":" Debt!AQ$245","v":494.75743242512692},{"$f":" Debt!AR$245","v":393.76637769968966},{"$f":" Debt!AS$245","v":301.5682045488449},{"$f":" Debt!AT$245","v":200.89359897900619},{"$f":" Debt!AU$245","v":102.61481990647177},{"$f":" Debt!AV$245","v":2.2781925548761515},{"$f":" Debt!AW$245","v":-102.44487160127035},{"$f":" Debt!AX$245","v":-202.29763597442869},{"$f":" Debt!AY$245","v":0},{"$f":" Debt!AZ$245","v":0},{"$f":" Debt!BA$245","v":0},{"$f":" Debt!BB$245","v":0},{"$f":" Debt!BC$245","v":0},{"$f":" Debt!BD$245","v":0},{"$f":" Debt!BE$245","v":0},{"$f":" Debt!BF$245","v":0},{"$f":" Debt!BG$245","v":0},{"$f":" Debt!BH$245","v":0},{"$f":" Debt!BI$245","v":0},{"$f":" Debt!BJ$245","v":0},{"$f":" Debt!BK$245","v":0},{"$f":" Debt!BL$245","v":0},{"$f":" Debt!BM$245","v":0},{"$f":" Debt!BN$245","v":0},{"$f":" Debt!BO$245","v":0},{"$f":" Debt!BP$245","v":0},{"$f":" Debt!BQ$245","v":0},{"$f":" Debt!BR$245","v":0},{"$f":" Debt!BS$245","v":0},{"$f":" Debt!BT$245","v":0},{"$f":" Debt!BU$245","v":0},{"$f":" Debt!BV$245","v":0},{"$f":" Debt!BW$245","v":0},{"$f":" Debt!BX$245","v":0},{"$f":" Debt!BY$245","v":0},{"$f":" Debt!BZ$245","v":0},{"$f":" Debt!CA$245","v":0},{"$f":" Debt!CB$245","v":0},{"$f":" Debt!CC$245","v":0},{"$f":" Debt!CD$245","v":0},{"$f":" Debt!CE$245","v":0},{"$f":" Debt!CF$245","v":0},{"$f":" Debt!CG$245","v":0},{"$f":" Debt!CH$245","v":0},{"$f":" Debt!CI$245","v":0},{"$f":" Debt!CJ$245","v":0},{"$f":" Debt!CK$245","v":0},{"$f":" Debt!CL$245","v":0},{"$f":" Debt!CM$245","v":0},{"$f":" Debt!CN$245","v":0},{"$f":" Debt!CO$245","v":0},{"$f":" Debt!CP$245","v":0},{"$f":" Debt!CQ$245","v":0},{"$f":" Debt!CR$245","v":0},{"$f":" Debt!CS$245","v":0},{"$f":" Debt!CT$245","v":0},{"$f":" Debt!CU$245","v":0},{"$f":" Debt!CV$245","v":0},{"$f":" Debt!CW$245","v":0},{"$f":" Debt!CX$245","v":0},{"$f":" Debt!CY$245","v":0},{"$f":" Debt!CZ$245","v":0},{"$f":" Debt!DA$245","v":0},{"$f":" Debt!DB$245","v":0},{"$f":" Debt!DC$245","v":0},{"$f":" Debt!DD$245","v":0},{"$f":" Debt!DE$245","v":0},{"$f":" Debt!DF$245","v":0},{"$f":" Debt!DG$245","v":0},{"$f":" Debt!DH$245","v":0},{"$f":" Debt!DI$245","v":0},{"$f":" Debt!DJ$245","v":0},{"$f":" Debt!DK$245","v":0},{"$f":" Debt!DL$245","v":0},{"$f":" Debt!DM$245","v":0},{"$f":" Debt!DN$245","v":0},{"$f":" Debt!DO$245","v":0},{"$f":" Debt!DP$245","v":0},{"$f":" Debt!DQ$245","v":0},{"$f":" Debt!DR$245","v":0},{"$f":" Debt!DS$245","v":0},{"$f":" Debt!DT$245","v":0},{"$f":" Debt!DU$245","v":0},{"$f":" Debt!DV$245","v":0},{"$f":" Debt!DW$245","v":0},{"$f":" Debt!DX$245","v":0},{"$f":" Debt!DY$245","v":0},{"$f":" Debt!DZ$245","v":0},{"$f":" Debt!EA$245","v":0},{"$f":" Debt!EB$245","v":0},{"$f":" Debt!EC$245","v":0},{"$f":" Debt!ED$245","v":0},{"$f":" Debt!EE$245","v":0},{"$f":" Debt!EF$245","v":0},{"$f":" Debt!EG$245","v":0},{"$f":" Debt!EH$245","v":0},{"$f":" Debt!EI$245","v":0},{"$f":" Debt!EJ$245","v":0},{"$f":" Debt!EK$245","v":0},{"$f":" Debt!EL$245","v":0},{"$f":" Debt!EM$245","v":0},{"$f":" Debt!EN$245","v":0},{"$f":" Debt!EO$245","v":0},{"$f":" Debt!EP$245","v":0},{"$f":" Debt!EQ$245","v":0},{"$f":" Debt!ER$245","v":0},{"$f":" Debt!ES$245","v":0},{"$f":" Debt!ET$245","v":0},{"$f":" Debt!EU$245","v":0},{"$f":" Debt!EV$245","v":0},{"$f":" Debt!EW$245","v":0},{"$f":" Debt!EX$245","v":0},{"$f":" Debt!EY$245","v":0},{"$f":" Debt!EZ$245","v":0},{"$f":" Debt!FA$245","v":0},{"$f":" Debt!FB$245","v":0},{"$f":" Debt!FC$245","v":0},{"$f":" Debt!FD$245","v":0},{"$f":" Debt!FE$245","v":0},{"$f":" Debt!FF$245","v":0},{"$f":" Debt!FG$245","v":0},{"$f":" Debt!FH$245","v":0},{"$f":" Debt!FI$245","v":0},{"$f":" Debt!FJ$245","v":0},{"$f":" Debt!FK$245","v":0},{"$f":" Debt!FL$245","v":0},{"$f":" Debt!FM$245","v":0},{"$f":" Debt!FN$245","v":0},{"$f":" Debt!FO$245","v":0},{"$f":" Debt!FP$245","v":0},{"$f":" Debt!FQ$245","v":0},{"$f":" Debt!FR$245","v":0},{"$f":" Debt!FS$245","v":0},{"$f":" Debt!FT$245","v":0},{"$f":" Debt!FU$245","v":0},{"$f":" Debt!FV$245","v":0},{"$f":" Debt!FW$245","v":0},{"$f":" Debt!FX$245","v":0},{"$f":" Debt!FY$245","v":0},{"$f":" Debt!FZ$245","v":0},{"$f":" Debt!GA$245","v":0},{"$f":" Debt!GB$245","v":0},{"$f":" Debt!GC$245","v":0},{"$f":" Debt!GD$245","v":0},{"$f":" Debt!GE$245","v":0},{"$f":" Debt!GF$245","v":0},{"$f":" Debt!GG$245","v":0},{"$f":" Debt!GH$245","v":0},{"$f":" Debt!GI$245","v":0},{"$f":" Debt!GJ$245","v":0}]
[null,null,null,null,{"$f":" Debt!E$350","v":"Senior debt interest - T2 POS"},{"$f":" Debt!F$350","v":0},{"$f":" Debt!G$350","v":"$ 000s"},{"$f":" Debt!H$350","v":46417.031655580708},{"$f":" Debt!I$350","v":0},{"$f":" Debt!J$350","v":0},{"$f":" Debt!K$350","v":0},{"$f":" Debt!L$350","v":0},{"$f":" Debt!M$350","v":0},{"$f":" Debt!N$350","v":0},{"$f":" Debt!O$350","v":0},{"$f":" Debt!P$350","v":0},{"$f":" Debt!Q$350","v":2707.0277557656432},{"$f":" Debt!R$350","v":2596.4635290394258},{"$f":" Debt!S$350","v":2561.6178717381549},{"$f":" Debt!T$350","v":2447.7820759643828},{"$f":" Debt!U$350","v":2408.9868320823612},{"$f":" Debt!V$350","v":2295.2867732867612},{"$f":" Debt!W$350","v":2252.9951612481118},{"$f":" Debt!X$350","v":2151.6100459773925},{"$f":" Debt!Y$350","v":2093.3875523771089},{"$f":" Debt!Z$350","v":1981.14385122833},{"$f":" Debt!AA$350","v":2012.434594695233},{"$f":" Debt!AB$350","v":1897.3656034032431},{"$f":" Debt!AC$350","v":1840.8700724342186},{"$f":" Debt!AD$350","v":1726.5798699537743},{"$f":" Debt!AE$350","v":1665.2204031436058},{"$f":" Debt!AF$350","v":1560.3199256917042},{"$f":" Debt!AG$350","v":1485.3775076476315},{"$f":" Debt!AH$350","v":1372.9390750766313},{"$f":" Debt!AI$350","v":1301.574481594987},{"$f":" Debt!AJ$350","v":1189.862446341014},{"$f":" Debt!AK$350","v":1181.5195624512182},{"$f":" Debt!AL$350","v":1064.8783342615084},{"$f":" Debt!AM$350","v":978.9838831108267},{"$f":" Debt!AN$350","v":868.0028930060397},{"$f":" Debt!AO$350","v":771.45877543723043},{"$f":" Debt!AP$350","v":656.84107940693673},{"$f":" Debt!AQ$350","v":559.29101056753484},{"$f":" Debt!AR$350","v":445.12720957356237},{"$f":" Debt!AS$350","v":340.9031877508682},{"$f":" Debt!AT$350","v":227.09711188931141},{"$f":" Debt!AU$350","v":115.9993616334029},{"$f":" Debt!AV$350","v":2.5753481055121719},{"$f":" Debt!AW$350","v":-115.80724615795781},{"$f":" Debt!AX$350","v":-228.68428414500642},{"$f":" Debt!AY$350","v":0},{"$f":" Debt!AZ$350","v":0},{"$f":" Debt!BA$350","v":0},{"$f":" Debt!BB$350","v":0},{"$f":" Debt!BC$350","v":0},{"$f":" Debt!BD$350","v":0},{"$f":" Debt!BE$350","v":0},{"$f":" Debt!BF$350","v":0},{"$f":" Debt!BG$350","v":0},{"$f":" Debt!BH$350","v":0},{"$f":" Debt!BI$350","v":0},{"$f":" Debt!BJ$350","v":0},{"$f":" Debt!BK$350","v":0},{"$f":" Debt!BL$350","v":0},{"$f":" Debt!BM$350","v":0},{"$f":" Debt!BN$350","v":0},{"$f":" Debt!BO$350","v":0},{"$f":" Debt!BP$350","v":0},{"$f":" Debt!BQ$350","v":0},{"$f":" Debt!BR$350","v":0},{"$f":" Debt!BS$350","v":0},{"$f":" Debt!BT$350","v":0},{"$f":" Debt!BU$350","v":0},{"$f":" Debt!BV$350","v":0},{"$f":" Debt!BW$350","v":0},{"$f":" Debt!BX$350","v":0},{"$f":" Debt!BY$350","v":0},{"$f":" Debt!BZ$350","v":0},{"$f":" Debt!CA$350","v":0},{"$f":" Debt!CB$350","v":0},{"$f":" Debt!CC$350","v":0},{"$f":" Debt!CD$350","v":0},{"$f":" Debt!CE$350","v":0},{"$f":" Debt!CF$350","v":0},{"$f":" Debt!CG$350","v":0},{"$f":" Debt!CH$350","v":0},{"$f":" Debt!CI$350","v":0},{"$f":" Debt!CJ$350","v":0},{"$f":" Debt!CK$350","v":0},{"$f":" Debt!CL$350","v":0},{"$f":" Debt!CM$350","v":0},{"$f":" Debt!CN$350","v":0},{"$f":" Debt!CO$350","v":0},{"$f":" Debt!CP$350","v":0},{"$f":" Debt!CQ$350","v":0},{"$f":" Debt!CR$350","v":0},{"$f":" Debt!CS$350","v":0},{"$f":" Debt!CT$350","v":0},{"$f":" Debt!CU$350","v":0},{"$f":" Debt!CV$350","v":0},{"$f":" Debt!CW$350","v":0},{"$f":" Debt!CX$350","v":0},{"$f":" Debt!CY$350","v":0},{"$f":" Debt!CZ$350","v":0},{"$f":" Debt!DA$350","v":0},{"$f":" Debt!DB$350","v":0},{"$f":" Debt!DC$350","v":0},{"$f":" Debt!DD$350","v":0},{"$f":" Debt!DE$350","v":0},{"$f":" Debt!DF$350","v":0},{"$f":" Debt!DG$350","v":0},{"$f":" Debt!DH$350","v":0},{"$f":" Debt!DI$350","v":0},{"$f":" Debt!DJ$350","v":0},{"$f":" Debt!DK$350","v":0},{"$f":" Debt!DL$350","v":0},{"$f":" Debt!DM$350","v":0},{"$f":" Debt!DN$350","v":0},{"$f":" Debt!DO$350","v":0},{"$f":" Debt!DP$350","v":0},{"$f":" Debt!DQ$350","v":0},{"$f":" Debt!DR$350","v":0},{"$f":" Debt!DS$350","v":0},{"$f":" Debt!DT$350","v":0},{"$f":" Debt!DU$350","v":0},{"$f":" Debt!DV$350","v":0},{"$f":" Debt!DW$350","v":0},{"$f":" Debt!DX$350","v":0},{"$f":" Debt!DY$350","v":0},{"$f":" Debt!DZ$350","v":0},{"$f":" Debt!EA$350","v":0},{"$f":" Debt!EB$350","v":0},{"$f":" Debt!EC$350","v":0},{"$f":" Debt!ED$350","v":0},{"$f":" Debt!EE$350","v":0},{"$f":" Debt!EF$350","v":0},{"$f":" Debt!EG$350","v":0},{"$f":" Debt!EH$350","v":0},{"$f":" Debt!EI$350","v":0},{"$f":" Debt!EJ$350","v":0},{"$f":" Debt!EK$350","v":0},{"$f":" Debt!EL$350","v":0},{"$f":" Debt!EM$350","v":0},{"$f":" Debt!EN$350","v":0},{"$f":" Debt!EO$350","v":0},{"$f":" Debt!EP$350","v":0},{"$f":" Debt!EQ$350","v":0},{"$f":" Debt!ER$350","v":0},{"$f":" Debt!ES$350","v":0},{"$f":" Debt!ET$350","v":0},{"$f":" Debt!EU$350","v":0},{"$f":" Debt!EV$350","v":0},{"$f":" Debt!EW$350","v":0},{"$f":" Debt!EX$350","v":0},{"$f":" Debt!EY$350","v":0},{"$f":" Debt!EZ$350","v":0},{"$f":" Debt!FA$350","v":0},{"$f":" Debt!FB$350","v":0},{"$f":" Debt!FC$350","v":0},{"$f":" Debt!FD$350","v":0},{"$f":" Debt!FE$350","v":0},{"$f":" Debt!FF$350","v":0},{"$f":" Debt!FG$350","v":0},{"$f":" Debt!FH$350","v":0},{"$f":" Debt!FI$350","v":0},{"$f":" Debt!FJ$350","v":0},{"$f":" Debt!FK$350","v":0},{"$f":" Debt!FL$350","v":0},{"$f":" Debt!FM$350","v":0},{"$f":" Debt!FN$350","v":0},{"$f":" Debt!FO$350","v":0},{"$f":" Debt!FP$350","v":0},{"$f":" Debt!FQ$350","v":0},{"$f":" Debt!FR$350","v":0},{"$f":" Debt!FS$350","v":0},{"$f":" Debt!FT$350","v":0},{"$f":" Debt!FU$350","v":0},{"$f":" Debt!FV$350","v":0},{"$f":" Debt!FW$350","v":0},{"$f":" Debt!FX$350","v":0},{"$f":" Debt!FY$350","v":0},{"$f":" Debt!FZ$350","v":0},{"$f":" Debt!GA$350","v":0},{"$f":" Debt!GB$350","v":0},{"$f":" Debt!GC$350","v":0},{"$f":" Debt!GD$350","v":0},{"$f":" Debt!GE$350","v":0},{"$f":" Debt!GF$350","v":0},{"$f":" Debt!GG$350","v":0},{"$f":" Debt!GH$350","v":0},{"$f":" Debt!GI$350","v":0},{"$f":" Debt!GJ$350","v":0}]
[null,null,null,null,{"$f":" Debt!E$513","v":"Equity bridge interest POS"},{"$f":" Debt!F$513","v":0},{"$f":" Debt!G$513","v":"$ 000s"},{"$f":" Debt!H$513","v":0},{"$f":" Debt!I$513","v":0},{"$f":" Debt!J$513","v":0},{"$f":" Debt!K$513","v":0},{"$f":" Debt!L$513","v":0},{"$f":" Debt!M$513","v":0},{"$f":" Debt!N$513","v":0},{"$f":" Debt!O$513","v":0},{"$f":" Debt!P$513","v":0},{"$f":" Debt!Q$513","v":0},{"$f":" Debt!R$513","v":0},{"$f":" Debt!S$513","v":0},{"$f":" Debt!T$513","v":0},{"$f":" Debt!U$513","v":0},{"$f":" Debt!V$513","v":0},{"$f":" Debt!W$513","v":0},{"$f":" Debt!X$513","v":0},{"$f":" Debt!Y$513","v":0},{"$f":" Debt!Z$513","v":0},{"$f":" Debt!AA$513","v":0},{"$f":" Debt!AB$513","v":0},{"$f":" Debt!AC$513","v":0},{"$f":" Debt!AD$513","v":0},{"$f":" Debt!AE$513","v":0},{"$f":" Debt!AF$513","v":0},{"$f":" Debt!AG$513","v":0},{"$f":" Debt!AH$513","v":0},{"$f":" Debt!AI$513","v":0},{"$f":" Debt!AJ$513","v":0},{"$f":" Debt!AK$513","v":0},{"$f":" Debt!AL$513","v":0},{"$f":" Debt!AM$513","v":0},{"$f":" Debt!AN$513","v":0},{"$f":" Debt!AO$513","v":0},{"$f":" Debt!AP$513","v":0},{"$f":" Debt!AQ$513","v":0},{"$f":" Debt!AR$513","v":0},{"$f":" Debt!AS$513","v":0},{"$f":" Debt!AT$513","v":0},{"$f":" Debt!AU$513","v":0},{"$f":" Debt!AV$513","v":0},{"$f":" Debt!AW$513","v":0},{"$f":" Debt!AX$513","v":0},{"$f":" Debt!AY$513","v":0},{"$f":" Debt!AZ$513","v":0},{"$f":" Debt!BA$513","v":0},{"$f":" Debt!BB$513","v":0},{"$f":" Debt!BC$513","v":0},{"$f":" Debt!BD$513","v":0},{"$f":" Debt!BE$513","v":0},{"$f":" Debt!BF$513","v":0},{"$f":" Debt!BG$513","v":0},{"$f":" Debt!BH$513","v":0},{"$f":" Debt!BI$513","v":0},{"$f":" Debt!BJ$513","v":0},{"$f":" Debt!BK$513","v":0},{"$f":" Debt!BL$513","v":0},{"$f":" Debt!BM$513","v":0},{"$f":" Debt!BN$513","v":0},{"$f":" Debt!BO$513","v":0},{"$f":" Debt!BP$513","v":0},{"$f":" Debt!BQ$513","v":0},{"$f":" Debt!BR$513","v":0},{"$f":" Debt!BS$513","v":0},{"$f":" Debt!BT$513","v":0},{"$f":" Debt!BU$513","v":0},{"$f":" Debt!BV$513","v":0},{"$f":" Debt!BW$513","v":0},{"$f":" Debt!BX$513","v":0},{"$f":" Debt!BY$513","v":0},{"$f":" Debt!BZ$513","v":0},{"$f":" Debt!CA$513","v":0},{"$f":" Debt!CB$513","v":0},{"$f":" Debt!CC$513","v":0},{"$f":" Debt!CD$513","v":0},{"$f":" Debt!CE$513","v":0},{"$f":" Debt!CF$513","v":0},{"$f":" Debt!CG$513","v":0},{"$f":" Debt!CH$513","v":0},{"$f":" Debt!CI$513","v":0},{"$f":" Debt!CJ$513","v":0},{"$f":" Debt!CK$513","v":0},{"$f":" Debt!CL$513","v":0},{"$f":" Debt!CM$513","v":0},{"$f":" Debt!CN$513","v":0},{"$f":" Debt!CO$513","v":0},{"$f":" Debt!CP$513","v":0},{"$f":" Debt!CQ$513","v":0},{"$f":" Debt!CR$513","v":0},{"$f":" Debt!CS$513","v":0},{"$f":" Debt!CT$513","v":0},{"$f":" Debt!CU$513","v":0},{"$f":" Debt!CV$513","v":0},{"$f":" Debt!CW$513","v":0},{"$f":" Debt!CX$513","v":0},{"$f":" Debt!CY$513","v":0},{"$f":" Debt!CZ$513","v":0},{"$f":" Debt!DA$513","v":0},{"$f":" Debt!DB$513","v":0},{"$f":" Debt!DC$513","v":0},{"$f":" Debt!DD$513","v":0},{"$f":" Debt!DE$513","v":0},{"$f":" Debt!DF$513","v":0},{"$f":" Debt!DG$513","v":0},{"$f":" Debt!DH$513","v":0},{"$f":" Debt!DI$513","v":0},{"$f":" Debt!DJ$513","v":0},{"$f":" Debt!DK$513","v":0},{"$f":" Debt!DL$513","v":0},{"$f":" Debt!DM$513","v":0},{"$f":" Debt!DN$513","v":0},{"$f":" Debt!DO$513","v":0},{"$f":" Debt!DP$513","v":0},{"$f":" Debt!DQ$513","v":0},{"$f":" Debt!DR$513","v":0},{"$f":" Debt!DS$513","v":0},{"$f":" Debt!DT$513","v":0},{"$f":" Debt!DU$513","v":0},{"$f":" Debt!DV$513","v":0},{"$f":" Debt!DW$513","v":0},{"$f":" Debt!DX$513","v":0},{"$f":" Debt!DY$513","v":0},{"$f":" Debt!DZ$513","v":0},{"$f":" Debt!EA$513","v":0},{"$f":" Debt!EB$513","v":0},{"$f":" Debt!EC$513","v":0},{"$f":" Debt!ED$513","v":0},{"$f":" Debt!EE$513","v":0},{"$f":" Debt!EF$513","v":0},{"$f":" Debt!EG$513","v":0},{"$f":" Debt!EH$513","v":0},{"$f":" Debt!EI$513","v":0},{"$f":" Debt!EJ$513","v":0},{"$f":" Debt!EK$513","v":0},{"$f":" Debt!EL$513","v":0},{"$f":" Debt!EM$513","v":0},{"$f":" Debt!EN$513","v":0},{"$f":" Debt!EO$513","v":0},{"$f":" Debt!EP$513","v":0},{"$f":" Debt!EQ$513","v":0},{"$f":" Debt!ER$513","v":0},{"$f":" Debt!ES$513","v":0},{"$f":" Debt!ET$513","v":0},{"$f":" Debt!EU$513","v":0},{"$f":" Debt!EV$513","v":0},{"$f":" Debt!EW$513","v":0},{"$f":" Debt!EX$513","v":0},{"$f":" Debt!EY$513","v":0},{"$f":" Debt!EZ$513","v":0},{"$f":" Debt!FA$513","v":0},{"$f":" Debt!FB$513","v":0},{"$f":" Debt!FC$513","v":0},{"$f":" Debt!FD$513","v":0},{"$f":" Debt!FE$513","v":0},{"$f":" Debt!FF$513","v":0},{"$f":" Debt!FG$513","v":0},{"$f":" Debt!FH$513","v":0},{"$f":" Debt!FI$513","v":0},{"$f":" Debt!FJ$513","v":0},{"$f":" Debt!FK$513","v":0},{"$f":" Debt!FL$513","v":0},{"$f":" Debt!FM$513","v":0},{"$f":" Debt!FN$513","v":0},{"$f":" Debt!FO$513","v":0},{"$f":" Debt!FP$513","v":0},{"$f":" Debt!FQ$513","v":0},{"$f":" Debt!FR$513","v":0},{"$f":" Debt!FS$513","v":0},{"$f":" Debt!FT$513","v":0},{"$f":" Debt!FU$513","v":0},{"$f":" Debt!FV$513","v":0},{"$f":" Debt!FW$513","v":0},{"$f":" Debt!FX$513","v":0},{"$f":" Debt!FY$513","v":0},{"$f":" Debt!FZ$513","v":0},{"$f":" Debt!GA$513","v":0},{"$f":" Debt!GB$513","v":0},{"$f":" Debt!GC$513","v":0},{"$f":" Debt!GD$513","v":0},{"$f":" Debt!GE$513","v":0},{"$f":" Debt!GF$513","v":0},{"$f":" Debt!GG$513","v":0},{"$f":" Debt!GH$513","v":0},{"$f":" Debt!GI$513","v":0},{"$f":" Debt!GJ$513","v":0}]
[null,null,null,null,{"$f":" Debt!E$426","v":"Shareholder loan interest expense P 99 POS"},{"$f":" Debt!F$426","v":0},{"$f":" Debt!G$426","v":"$ 000s"},{"$f":" Debt!H$426","v":323431157.55870318},{"$f":" Debt!I$426","v":0},{"$f":" Debt!J$426","v":0},{"$f":" Debt!K$426","v":0},{"$f":" Debt!L$426","v":0},{"$f":" Debt!M$426","v":1713.7879620187657},{"$f":" Debt!N$426","v":5039.6941352417334},{"$f":" Debt!O$426","v":5760.463897533059},{"$f":" Debt!P$426","v":6019.6847729220462},{"$f":" Debt!Q$426","v":6290.570587703538},{"$f":" Debt!R$426","v":6573.6462641501976},{"$f":" Debt!S$426","v":6869.4603460369563},{"$f":" Debt!T$426","v":7178.5860616086202},{"$f":" Debt!U$426","v":7501.6224343810081},{"$f":" Debt!V$426","v":7839.1954439281535},{"$f":" Debt!W$426","v":8191.9592389049212},{"$f":" Debt!X$426","v":8560.5974046556421},{"$f":" Debt!Y$426","v":8945.8242878651454},{"$f":" Debt!Z$426","v":9348.3863808190763},{"$f":" Debt!AA$426","v":9769.063767955935},{"$f":" Debt!AB$426","v":10208.671637513953},{"$f":" Debt!AC$426","v":10668.061861202081},{"$f":" Debt!AD$426","v":11148.124644956175},{"$f":" Debt!AE$426","v":11649.790253979203},{"$f":" Debt!AF$426","v":12174.030815408267},{"$f":" Debt!AG$426","v":12721.86220210164},{"$f":" Debt!AH$426","v":13294.346001196212},{"$f":" Debt!AI$426","v":13892.591571250041},{"$f":" Debt!AJ$426","v":14517.758191956293},{"$f":" Debt!AK$426","v":15171.057310594326},{"$f":" Debt!AL$426","v":15853.75488957107},{"$f":" Debt!AM$426","v":16567.173859601768},{"$f":" Debt!AN$426","v":17312.696683283848},{"$f":" Debt!AO$426","v":18091.768034031618},{"$f":" Debt!AP$426","v":18905.897595563041},{"$f":" Debt!AQ$426","v":19756.662987363379},{"$f":" Debt!AR$426","v":20645.712821794732},{"$f":" Debt!AS$426","v":21574.769898775496},{"$f":" Debt!AT$426","v":22545.634544220393},{"$f":" Debt!AU$426","v":23560.18809871031},{"$f":" Debt!AV$426","v":24620.396563152273},{"$f":" Debt!AW$426","v":25728.314408494127},{"$f":" Debt!AX$426","v":26886.088556876366},{"$f":" Debt!AY$426","v":28095.962541935805},{"$f":" Debt!AZ$426","v":29360.280856322915},{"$f":" Debt!BA$426","v":30681.493494857452},{"$f":" Debt!BB$426","v":32062.160702126035},{"$f":" Debt!BC$426","v":33504.957933721707},{"$f":" Debt!BD$426","v":35012.681040739182},{"$f":" Debt!BE$426","v":36588.251687572447},{"$f":" Debt!BF$426","v":38234.723013513205},{"$f":" Debt!BG$426","v":39955.285549121305},{"$f":" Debt!BH$426","v":41753.273398831763},{"$f":" Debt!BI$426","v":43632.170701779185},{"$f":" Debt!BJ$426","v":45595.618383359251},{"$f":" Debt!BK$426","v":47647.421210610417},{"$f":" Debt!BL$426","v":49791.555165087877},{"$f":" Debt!BM$426","v":52032.175147516828},{"$f":" Debt!BN$426","v":54373.623029155089},{"$f":" Debt!BO$426","v":56820.436065467075},{"$f":" Debt!BP$426","v":59377.355688413089},{"$f":" Debt!BQ$426","v":62049.336694391684},{"$f":" Debt!BR$426","v":64841.556845639308},{"$f":" Debt!BS$426","v":67759.426903693078},{"$f":" Debt!BT$426","v":70808.601114359262},{"$f":" Debt!BU$426","v":73994.988164505427},{"$f":" Debt!BV$426","v":77324.762631908176},{"$f":" Debt!BW$426","v":80804.376950344042},{"$f":" Debt!BX$426","v":84440.573913109532},{"$f":" Debt!BY$426","v":88240.399739199464},{"$f":" Debt!BZ$426","v":92211.21772746343},{"$f":" Debt!CA$426","v":96360.722525199293},{"$f":" Debt!CB$426","v":100696.95503883327},{"$f":" Debt!CC$426","v":105228.31801558076},{"$f":" Debt!CD$426","v":109963.59232628191},{"$f":" Debt!CE$426","v":114911.95398096461},{"$f":" Debt!CF$426","v":120082.99191010802},{"$f":" Debt!CG$426","v":125486.72654606287},{"$f":" Debt!CH$426","v":131133.6292406357},{"$f":" Debt!CI$426","v":137034.64255646433},{"$f":" Debt!CJ$426","v":143201.20147150522},{"$f":" Debt!CK$426","v":149645.25553772296},{"$f":" Debt!CL$426","v":156379.29203692047},{"$f":" Debt!CM$426","v":163416.36017858188},{"$f":" Debt!CN$426","v":170770.09638661807},{"$f":" Debt!CO$426","v":178454.75072401587},{"$f":" Debt!CP$426","v":186485.21450659659},{"$f":" Debt!CQ$426","v":194877.04915939341},{"$f":" Debt!CR$426","v":203646.51637156613},{"$f":" Debt!CS$426","v":212810.60960828658},{"$f":" Debt!CT$426","v":222387.08704065951},{"$f":" Debt!CU$426","v":232394.50595748922},{"$f":" Debt!CV$426","v":242852.25872557622},{"$f":" Debt!CW$426","v":253780.61036822712},{"$f":" Debt!CX$426","v":265200.73783479736},{"$f":" Debt!CY$426","v":277134.77103736321},{"$f":" Debt!CZ$426","v":289605.83573404455},{"$f":" Debt!DA$426","v":302638.09834207653},{"$f":" Debt!DB$426","v":316256.81276747002},{"$f":" Debt!DC$426","v":330488.36934200616},{"$f":" Debt!DD$426","v":345360.34596239642},{"$f":" Debt!DE$426","v":360901.56153070426},{"$f":" Debt!DF$426","v":377142.131799586},{"$f":" Debt!DG$426","v":394113.52773056732},{"$f":" Debt!DH$426","v":411848.63647844287},{"$f":" Debt!DI$426","v":430381.82511997275},{"$f":" Debt!DJ$426","v":449749.00725037151},{"$f":" Debt!DK$426","v":469987.71257663827},{"$f":" Debt!DL$426","v":491137.15964258701},{"$f":" Debt!DM$426","v":513238.33182650345},{"$f":" Debt!DN$426","v":536334.0567586961},{"$f":" Debt!DO$426","v":560469.08931283746},{"$f":" Debt!DP$426","v":585690.19833191519},{"$f":" Debt!DQ$426","v":612046.2572568513},{"$f":" Debt!DR$426","v":639588.33883340959},{"$f":" Debt!DS$426","v":668369.81408091309},{"$f":" Debt!DT$426","v":698446.45571455418},{"$f":" Debt!DU$426","v":729876.54622170911},{"$f":" Debt!DV$426","v":762720.99080168584},{"$f":" Debt!DW$426","v":797043.43538776168},{"$f":" Debt!DX$426","v":832910.38998021092},{"$f":" Debt!DY$426","v":870391.3575293204},{"$f":" Debt!DZ$426","v":909558.96861813986},{"$f":" Debt!EA$426","v":950489.12220595614},{"$f":" Debt!EB$426","v":993261.13270522421},{"$f":" Debt!EC$426","v":1037957.8836769592},{"$f":" Debt!ED$426","v":1084665.9884424224},{"$f":" Debt!EE$426","v":1133475.9579223313},{"$f":" Debt!EF$426","v":1184482.3760288362},{"$f":" Debt!EG$426","v":1237784.0829501341},{"$f":" Debt!EH$426","v":1293484.3666828899},{"$f":" Debt!EI$426","v":1351691.16318362},{"$f":" Debt!EJ$426","v":1412517.2655268828},{"$f":" Debt!EK$426","v":1476080.5424755926},{"$f":" Debt!EL$426","v":1542504.1668869941},{"$f":" Debt!EM$426","v":1611916.8543969088},{"$f":" Debt!EN$426","v":1684453.1128447694},{"$f":" Debt!EO$426","v":1760253.5029227838},{"$f":" Debt!EP$426","v":1839464.9105543089},{"$f":" Debt!EQ$426","v":1922240.8315292527},{"$f":" Debt!ER$426","v":2008741.668948069},{"$f":" Debt!ES$426","v":2099135.0440507317},{"$f":" Debt!ET$426","v":2193596.1210330147},{"$f":" Debt!EU$426","v":2292307.9464795003},{"$f":" Debt!EV$426","v":2395461.8040710776},{"$f":" Debt!EW$426","v":2503257.5852542762},{"$f":" Debt!EX$426","v":2615904.1765907183},{"$f":" Debt!EY$426","v":2733619.8645373005},{"$f":" Debt!EZ$426","v":2856632.7584414789},{"$f":" Debt!FA$426","v":2985181.2325713453},{"$f":" Debt!FB$426","v":3119514.3880370562},{"$f":" Debt!FC$426","v":3259892.5354987234},{"$f":" Debt!FD$426","v":3406587.6995961661},{"$f":" Debt!FE$426","v":3559884.1460779938},{"$f":" Debt!FF$426","v":3720078.932651503},{"$f":" Debt!FG$426","v":3887482.4846208207},{"$f":" Debt!FH$426","v":4062419.1964287572},{"$f":" Debt!FI$426","v":4245228.060268051},{"$f":" Debt!FJ$426","v":4436263.3229801133},{"$f":" Debt!FK$426","v":4635895.1725142179},{"$f":" Debt!FL$426","v":4844510.4552773573},{"$f":" Debt!FM$426","v":5062513.4257648382},{"$f":" Debt!FN$426","v":5290326.5299242558},{"$f":" Debt!FO$426","v":5528391.2237708475},{"$f":" Debt!FP$426","v":5777168.8288405351},{"$f":" Debt!FQ$426","v":6037141.4261383591},{"$f":" Debt!FR$426","v":6308812.790314585},{"$f":" Debt!FS$426","v":6592709.3658787413},{"$f":" Debt!FT$426","v":6889381.2873432841},{"$f":" Debt!FU$426","v":7199403.4452737318},{"$f":" Debt!FV$426","v":7523376.6003110493},{"$f":" Debt!FW$426","v":7861928.5473250467},{"$f":" Debt!FX$426","v":8215715.3319546739},{"$f":" Debt!FY$426","v":8585422.5218926333},{"$f":" Debt!FZ$426","v":8971766.5353778023},{"$f":" Debt!GA$426","v":9375496.029469803},{"$f":" Debt!GB$426","v":9797393.3507959433},{"$f":" Debt!GC$426","v":10238276.051581761},{"$f":" Debt!GD$426","v":10698998.473902941},{"$f":" Debt!GE$426","v":11180453.405228574},{"$f":" Debt!GF$426","v":11683573.80846386},{"$f":" Debt!GG$426","v":12209334.629844734},{"$f":" Debt!GH$426","v":12758754.688187746},{"$f":" Debt!GI$426","v":13332898.649156194},{"$f":" Debt!GJ$426","v":13932879.088368224}]
[null,null,null,null,{"$f":" Debt!E$251","v":"Senior debt witholding tax - T1 POS"},{"$f":" Debt!F$251","v":0},{"$f":" Debt!G$251","v":"$ 000s"},{"$f":" Debt!H$251","v":846.67198776468433},{"$f":" Debt!I$251","v":0},{"$f":" Debt!J$251","v":0},{"$f":" Debt!K$251","v":0},{"$f":" Debt!L$251","v":0},{"$f":" Debt!M$251","v":0},{"$f":" Debt!N$251","v":0},{"$f":" Debt!O$251","v":0},{"$f":" Debt!P$251","v":0},{"$f":" Debt!Q$251","v":49.368287339191284},{"$f":" Debt!R$251","v":47.35191846272528},{"$f":" Debt!S$251","v":46.71643535084786},{"$f":" Debt!T$251","v":44.640402601174173},{"$f":" Debt!U$251","v":43.932890554693586},{"$f":" Debt!V$251","v":41.859333251430144},{"$f":" Debt!W$251","v":41.088057651941426},{"$f":" Debt!X$251","v":39.239088984390264},{"$f":" Debt!Y$251","v":38.177280590464079},{"$f":" Debt!Z$251","v":36.130283001124553},{"$f":" Debt!AA$251","v":36.879267874464858},{"$f":" Debt!AB$251","v":34.77054833392026},{"$f":" Debt!AC$251","v":33.735228316162193},{"$f":" Debt!AD$251","v":31.640780623892624},{"$f":" Debt!AE$251","v":30.516325588637528},{"$f":" Debt!AF$251","v":28.593951158032041},{"$f":" Debt!AG$251","v":27.220579065595985},{"$f":" Debt!AH$251","v":25.160066348759528},{"$f":" Debt!AI$251","v":23.852260387413253},{"$f":" Debt!AJ$251","v":21.805059408165107},{"$f":" Debt!AK$251","v":21.330415962620009},{"$f":" Debt!AL$251","v":19.224648106761947},{"$f":" Debt!AM$251","v":17.673963352864234},{"$f":" Debt!AN$251","v":15.670381898853179},{"$f":" Debt!AO$251","v":13.92743472139432},{"$f":" Debt!AP$251","v":11.858198450831651},{"$f":" Debt!AQ$251","v":10.097090457655668},{"$f":" Debt!AR$251","v":8.0360485244834763},{"$f":" Debt!AS$251","v":6.1544531540580465},{"$f":" Debt!AT$251","v":4.0998693669184831},{"$f":" Debt!AU$251","v":2.0941799980912634},{"$f":" Debt!AV$251","v":4.649372560971754E-2},{"$f":" Debt!AW$251","v":-2.0907116653320514},{"$f":" Debt!AX$251","v":-4.1285231831516001},{"$f":" Debt!AY$251","v":0},{"$f":" Debt!AZ$251","v":0},{"$f":" Debt!BA$251","v":0},{"$f":" Debt!BB$251","v":0},{"$f":" Debt!BC$251","v":0},{"$f":" Debt!BD$251","v":0},{"$f":" Debt!BE$251","v":0},{"$f":" Debt!BF$251","v":0},{"$f":" Debt!BG$251","v":0},{"$f":" Debt!BH$251","v":0},{"$f":" Debt!BI$251","v":0},{"$f":" Debt!BJ$251","v":0},{"$f":" Debt!BK$251","v":0},{"$f":" Debt!BL$251","v":0},{"$f":" Debt!BM$251","v":0},{"$f":" Debt!BN$251","v":0},{"$f":" Debt!BO$251","v":0},{"$f":" Debt!BP$251","v":0},{"$f":" Debt!BQ$251","v":0},{"$f":" Debt!BR$251","v":0},{"$f":" Debt!BS$251","v":0},{"$f":" Debt!BT$251","v":0},{"$f":" Debt!BU$251","v":0},{"$f":" Debt!BV$251","v":0},{"$f":" Debt!BW$251","v":0},{"$f":" Debt!BX$251","v":0},{"$f":" Debt!BY$251","v":0},{"$f":" Debt!BZ$251","v":0},{"$f":" Debt!CA$251","v":0},{"$f":" Debt!CB$251","v":0},{"$f":" Debt!CC$251","v":0},{"$f":" Debt!CD$251","v":0},{"$f":" Debt!CE$251","v":0},{"$f":" Debt!CF$251","v":0},{"$f":" Debt!CG$251","v":0},{"$f":" Debt!CH$251","v":0},{"$f":" Debt!CI$251","v":0},{"$f":" Debt!CJ$251","v":0},{"$f":" Debt!CK$251","v":0},{"$f":" Debt!CL$251","v":0},{"$f":" Debt!CM$251","v":0},{"$f":" Debt!CN$251","v":0},{"$f":" Debt!CO$251","v":0},{"$f":" Debt!CP$251","v":0},{"$f":" Debt!CQ$251","v":0},{"$f":" Debt!CR$251","v":0},{"$f":" Debt!CS$251","v":0},{"$f":" Debt!CT$251","v":0},{"$f":" Debt!CU$251","v":0},{"$f":" Debt!CV$251","v":0},{"$f":" Debt!CW$251","v":0},{"$f":" Debt!CX$251","v":0},{"$f":" Debt!CY$251","v":0},{"$f":" Debt!CZ$251","v":0},{"$f":" Debt!DA$251","v":0},{"$f":" Debt!DB$251","v":0},{"$f":" Debt!DC$251","v":0},{"$f":" Debt!DD$251","v":0},{"$f":" Debt!DE$251","v":0},{"$f":" Debt!DF$251","v":0},{"$f":" Debt!DG$251","v":0},{"$f":" Debt!DH$251","v":0},{"$f":" Debt!DI$251","v":0},{"$f":" Debt!DJ$251","v":0},{"$f":" Debt!DK$251","v":0},{"$f":" Debt!DL$251","v":0},{"$f":" Debt!DM$251","v":0},{"$f":" Debt!DN$251","v":0},{"$f":" Debt!DO$251","v":0},{"$f":" Debt!DP$251","v":0},{"$f":" Debt!DQ$251","v":0},{"$f":" Debt!DR$251","v":0},{"$f":" Debt!DS$251","v":0},{"$f":" Debt!DT$251","v":0},{"$f":" Debt!DU$251","v":0},{"$f":" Debt!DV$251","v":0},{"$f":" Debt!DW$251","v":0},{"$f":" Debt!DX$251","v":0},{"$f":" Debt!DY$251","v":0},{"$f":" Debt!DZ$251","v":0},{"$f":" Debt!EA$251","v":0},{"$f":" Debt!EB$251","v":0},{"$f":" Debt!EC$251","v":0},{"$f":" Debt!ED$251","v":0},{"$f":" Debt!EE$251","v":0},{"$f":" Debt!EF$251","v":0},{"$f":" Debt!EG$251","v":0},{"$f":" Debt!EH$251","v":0},{"$f":" Debt!EI$251","v":0},{"$f":" Debt!EJ$251","v":0},{"$f":" Debt!EK$251","v":0},{"$f":" Debt!EL$251","v":0},{"$f":" Debt!EM$251","v":0},{"$f":" Debt!EN$251","v":0},{"$f":" Debt!EO$251","v":0},{"$f":" Debt!EP$251","v":0},{"$f":" Debt!EQ$251","v":0},{"$f":" Debt!ER$251","v":0},{"$f":" Debt!ES$251","v":0},{"$f":" Debt!ET$251","v":0},{"$f":" Debt!EU$251","v":0},{"$f":" Debt!EV$251","v":0},{"$f":" Debt!EW$251","v":0},{"$f":" Debt!EX$251","v":0},{"$f":" Debt!EY$251","v":0},{"$f":" Debt!EZ$251","v":0},{"$f":" Debt!FA$251","v":0},{"$f":" Debt!FB$251","v":0},{"$f":" Debt!FC$251","v":0},{"$f":" Debt!FD$251","v":0},{"$f":" Debt!FE$251","v":0},{"$f":" Debt!FF$251","v":0},{"$f":" Debt!FG$251","v":0},{"$f":" Debt!FH$251","v":0},{"$f":" Debt!FI$251","v":0},{"$f":" Debt!FJ$251","v":0},{"$f":" Debt!FK$251","v":0},{"$f":" Debt!FL$251","v":0},{"$f":" Debt!FM$251","v":0},{"$f":" Debt!FN$251","v":0},{"$f":" Debt!FO$251","v":0},{"$f":" Debt!FP$251","v":0},{"$f":" Debt!FQ$251","v":0},{"$f":" Debt!FR$251","v":0},{"$f":" Debt!FS$251","v":0},{"$f":" Debt!FT$251","v":0},{"$f":" Debt!FU$251","v":0},{"$f":" Debt!FV$251","v":0},{"$f":" Debt!FW$251","v":0},{"$f":" Debt!FX$251","v":0},{"$f":" Debt!FY$251","v":0},{"$f":" Debt!FZ$251","v":0},{"$f":" Debt!GA$251","v":0},{"$f":" Debt!GB$251","v":0},{"$f":" Debt!GC$251","v":0},{"$f":" Debt!GD$251","v":0},{"$f":" Debt!GE$251","v":0},{"$f":" Debt!GF$251","v":0},{"$f":" Debt!GG$251","v":0},{"$f":" Debt!GH$251","v":0},{"$f":" Debt!GI$251","v":0},{"$f":" Debt!GJ$251","v":0}]
[null,null,null,null,{"$f":" Debt!E$356","v":"Senior debt witholding tax  T2 POS"},{"$f":" Debt!F$356","v":0},{"$f":" Debt!G$356","v":"$ 000s"},{"$f":" Debt!H$356","v":947.28636031797407},{"$f":" Debt!I$356","v":0},{"$f":" Debt!J$356","v":0},{"$f":" Debt!K$356","v":0},{"$f":" Debt!L$356","v":0},{"$f":" Debt!M$356","v":0},{"$f":" Debt!N$356","v":0},{"$f":" Debt!O$356","v":0},{"$f":" Debt!P$356","v":0},{"$f":" Debt!Q$356","v":55.245464403380538},{"$f":" Debt!R$356","v":52.989051613049469},{"$f":" Debt!S$356","v":52.277915749758449},{"$f":" Debt!T$356","v":49.954736244171272},{"$f":" Debt!U$356","v":49.162996573109467},{"$f":" Debt!V$356","v":46.842587209933754},{"$f":" Debt!W$356","v":45.979493086696039},{"$f":" Debt!X$356","v":43.910409101579262},{"$f":" Debt!Y$356","v":42.722194946471518},{"$f":" Debt!Z$356","v":40.431507167925247},{"$f":" Debt!AA$356","v":41.070093769290452},{"$f":" Debt!AB$356","v":38.721747008229386},{"$f":" Debt!AC$356","v":37.568776988453465},{"$f":" Debt!AD$356","v":35.236323876607685},{"$f":" Debt!AE$356","v":33.984089860073709},{"$f":" Debt!AF$356","v":31.84326378962669},{"$f":" Debt!AG$356","v":30.313826686686298},{"$f":" Debt!AH$356","v":28.01916479748229},{"$f":" Debt!AI$356","v":26.562744522346748},{"$f":" Debt!AJ$356","v":24.282907068183931},{"$f":" Debt!AK$356","v":24.112644131657589},{"$f":" Debt!AL$356","v":21.732210903296163},{"$f":" Debt!AM$356","v":19.979262920629139},{"$f":" Debt!AN$356","v":17.714344755225284},{"$f":" Debt!AO$356","v":15.744056641576094},{"$f":" Debt!AP$356","v":13.404919987896733},{"$f":" Debt!AQ$356","v":11.414102256480305},{"$f":" Debt!AR$356","v":9.0842287668074277},{"$f":" Debt!AS$356","v":6.957207913283014},{"$f":" Debt!AT$356","v":4.6346349365165622},{"$f":" Debt!AU$356","v":2.367333910885776},{"$f":" Debt!AV$356","v":5.2558124602289258E-2},{"$f":" Debt!AW$356","v":-2.3634131868971053},{"$f":" Debt!AX$356","v":-4.6670262070409478},{"$f":" Debt!AY$356","v":0},{"$f":" Debt!AZ$356","v":0},{"$f":" Debt!BA$356","v":0},{"$f":" Debt!BB$356","v":0},{"$f":" Debt!BC$356","v":0},{"$f":" Debt!BD$356","v":0},{"$f":" Debt!BE$356","v":0},{"$f":" Debt!BF$356","v":0},{"$f":" Debt!BG$356","v":0},{"$f":" Debt!BH$356","v":0},{"$f":" Debt!BI$356","v":0},{"$f":" Debt!BJ$356","v":0},{"$f":" Debt!BK$356","v":0},{"$f":" Debt!BL$356","v":0},{"$f":" Debt!BM$356","v":0},{"$f":" Debt!BN$356","v":0},{"$f":" Debt!BO$356","v":0},{"$f":" Debt!BP$356","v":0},{"$f":" Debt!BQ$356","v":0},{"$f":" Debt!BR$356","v":0},{"$f":" Debt!BS$356","v":0},{"$f":" Debt!BT$356","v":0},{"$f":" Debt!BU$356","v":0},{"$f":" Debt!BV$356","v":0},{"$f":" Debt!BW$356","v":0},{"$f":" Debt!BX$356","v":0},{"$f":" Debt!BY$356","v":0},{"$f":" Debt!BZ$356","v":0},{"$f":" Debt!CA$356","v":0},{"$f":" Debt!CB$356","v":0},{"$f":" Debt!CC$356","v":0},{"$f":" Debt!CD$356","v":0},{"$f":" Debt!CE$356","v":0},{"$f":" Debt!CF$356","v":0},{"$f":" Debt!CG$356","v":0},{"$f":" Debt!CH$356","v":0},{"$f":" Debt!CI$356","v":0},{"$f":" Debt!CJ$356","v":0},{"$f":" Debt!CK$356","v":0},{"$f":" Debt!CL$356","v":0},{"$f":" Debt!CM$356","v":0},{"$f":" Debt!CN$356","v":0},{"$f":" Debt!CO$356","v":0},{"$f":" Debt!CP$356","v":0},{"$f":" Debt!CQ$356","v":0},{"$f":" Debt!CR$356","v":0},{"$f":" Debt!CS$356","v":0},{"$f":" Debt!CT$356","v":0},{"$f":" Debt!CU$356","v":0},{"$f":" Debt!CV$356","v":0},{"$f":" Debt!CW$356","v":0},{"$f":" Debt!CX$356","v":0},{"$f":" Debt!CY$356","v":0},{"$f":" Debt!CZ$356","v":0},{"$f":" Debt!DA$356","v":0},{"$f":" Debt!DB$356","v":0},{"$f":" Debt!DC$356","v":0},{"$f":" Debt!DD$356","v":0},{"$f":" Debt!DE$356","v":0},{"$f":" Debt!DF$356","v":0},{"$f":" Debt!DG$356","v":0},{"$f":" Debt!DH$356","v":0},{"$f":" Debt!DI$356","v":0},{"$f":" Debt!DJ$356","v":0},{"$f":" Debt!DK$356","v":0},{"$f":" Debt!DL$356","v":0},{"$f":" Debt!DM$356","v":0},{"$f":" Debt!DN$356","v":0},{"$f":" Debt!DO$356","v":0},{"$f":" Debt!DP$356","v":0},{"$f":" Debt!DQ$356","v":0},{"$f":" Debt!DR$356","v":0},{"$f":" Debt!DS$356","v":0},{"$f":" Debt!DT$356","v":0},{"$f":" Debt!DU$356","v":0},{"$f":" Debt!DV$356","v":0},{"$f":" Debt!DW$356","v":0},{"$f":" Debt!DX$356","v":0},{"$f":" Debt!DY$356","v":0},{"$f":" Debt!DZ$356","v":0},{"$f":" Debt!EA$356","v":0},{"$f":" Debt!EB$356","v":0},{"$f":" Debt!EC$356","v":0},{"$f":" Debt!ED$356","v":0},{"$f":" Debt!EE$356","v":0},{"$f":" Debt!EF$356","v":0},{"$f":" Debt!EG$356","v":0},{"$f":" Debt!EH$356","v":0},{"$f":" Debt!EI$356","v":0},{"$f":" Debt!EJ$356","v":0},{"$f":" Debt!EK$356","v":0},{"$f":" Debt!EL$356","v":0},{"$f":" Debt!EM$356","v":0},{"$f":" Debt!EN$356","v":0},{"$f":" Debt!EO$356","v":0},{"$f":" Debt!EP$356","v":0},{"$f":" Debt!EQ$356","v":0},{"$f":" Debt!ER$356","v":0},{"$f":" Debt!ES$356","v":0},{"$f":" Debt!ET$356","v":0},{"$f":" Debt!EU$356","v":0},{"$f":" Debt!EV$356","v":0},{"$f":" Debt!EW$356","v":0},{"$f":" Debt!EX$356","v":0},{"$f":" Debt!EY$356","v":0},{"$f":" Debt!EZ$356","v":0},{"$f":" Debt!FA$356","v":0},{"$f":" Debt!FB$356","v":0},{"$f":" Debt!FC$356","v":0},{"$f":" Debt!FD$356","v":0},{"$f":" Debt!FE$356","v":0},{"$f":" Debt!FF$356","v":0},{"$f":" Debt!FG$356","v":0},{"$f":" Debt!FH$356","v":0},{"$f":" Debt!FI$356","v":0},{"$f":" Debt!FJ$356","v":0},{"$f":" Debt!FK$356","v":0},{"$f":" Debt!FL$356","v":0},{"$f":" Debt!FM$356","v":0},{"$f":" Debt!FN$356","v":0},{"$f":" Debt!FO$356","v":0},{"$f":" Debt!FP$356","v":0},{"$f":" Debt!FQ$356","v":0},{"$f":" Debt!FR$356","v":0},{"$f":" Debt!FS$356","v":0},{"$f":" Debt!FT$356","v":0},{"$f":" Debt!FU$356","v":0},{"$f":" Debt!FV$356","v":0},{"$f":" Debt!FW$356","v":0},{"$f":" Debt!FX$356","v":0},{"$f":" Debt!FY$356","v":0},{"$f":" Debt!FZ$356","v":0},{"$f":" Debt!GA$356","v":0},{"$f":" Debt!GB$356","v":0},{"$f":" Debt!GC$356","v":0},{"$f":" Debt!GD$356","v":0},{"$f":" Debt!GE$356","v":0},{"$f":" Debt!GF$356","v":0},{"$f":" Debt!GG$356","v":0},{"$f":" Debt!GH$356","v":0},{"$f":" Debt!GI$356","v":0},{"$f":" Debt!GJ$356","v":0}]
[null,null,null,null,"Interest deduction for tax P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J123:GJ123)","v":323520855.4761073},null,{"$f":"SUM(J117:J122)","v":0},0,0,1713.7879620187657,5039.6941352417334,5760.463897533059,6019.6847729220462,11521.258174832115,11590.694767938929,11819.17790106726,11908.343003875883,12156.416790771154,12274.291466996365,12545.336775836791,12718.072308954122,12990.798064711926,13176.47588927156,13666.531850143705,13883.28640462144,14233.262126432865,14491.979869981187,14874.81102641476,15195.891562791199,15598.582489715753,15953.307558508304,16413.341816738041,16822.15651577375,17443.21031530821,17901.597840073973,18449.835173276431,18981.933015987772,19575.342602180139,{"$f":"SUM(AP117:AP122)","v":20169.053517499458},20832.222623070178,21501.726686359274,22230.352952142548,22982.359759392144,23783.26379415916,24625.349155662876,25505.60816588267,26446.311087366739,28095.962541935805,29360.280856322915,30681.493494857452,32062.160702126035,33504.957933721707,35012.681040739182,36588.251687572447,38234.723013513205,39955.285549121305,41753.273398831763,43632.170701779185,45595.618383359251,47647.421210610417,49791.555165087877,52032.175147516828,54373.623029155089,56820.436065467075,59377.355688413089,62049.336694391684,64841.556845639308,67759.426903693078,70808.601114359262,73994.988164505427,77324.762631908176,80804.376950344042,84440.573913109532,88240.399739199464,92211.21772746343,96360.722525199293,100696.95503883327,105228.31801558076,109963.59232628191,114911.95398096461,120082.99191010802,125486.72654606287,131133.6292406357,137034.64255646433,143201.20147150522,149645.25553772296,156379.29203692047,163416.36017858188,170770.09638661807,178454.75072401587,186485.21450659659,194877.04915939341,203646.51637156613,212810.60960828658,222387.08704065951,232394.50595748922,242852.25872557622,253780.61036822712,265200.73783479736,277134.77103736321,289605.83573404455,302638.09834207653,{"$f":"SUM(DB117:DB122)","v":316256.81276747002},330488.36934200616,345360.34596239642,360901.56153070426,377142.131799586,394113.52773056732,411848.63647844287,430381.82511997275,449749.00725037151,469987.71257663827,491137.15964258701,513238.33182650345,536334.0567586961,560469.08931283746,585690.19833191519,612046.2572568513,639588.33883340959,668369.81408091309,698446.45571455418,729876.54622170911,762720.99080168584,797043.43538776168,832910.38998021092,870391.3575293204,909558.96861813986,950489.12220595614,993261.13270522421,1037957.8836769592,1084665.9884424224,1133475.9579223313,1184482.3760288362,1237784.0829501341,1293484.3666828899,1351691.16318362,1412517.2655268828,1476080.5424755926,1542504.1668869941,1611916.8543969088,1684453.1128447694,1760253.5029227838,1839464.9105543089,1922240.8315292527,2008741.668948069,2099135.0440507317,2193596.1210330147,2292307.9464795003,2395461.8040710776,2503257.5852542762,2615904.1765907183,2733619.8645373005,2856632.7584414789,2985181.2325713453,3119514.3880370562,3259892.5354987234,3406587.6995961661,3559884.1460779938,3720078.932651503,3887482.4846208207,4062419.1964287572,4245228.060268051,4436263.3229801133,4635895.1725142179,4844510.4552773573,5062513.4257648382,{"$f":"SUM(FN117:FN122)","v":5290326.5299242558},5528391.2237708475,5777168.8288405351,6037141.4261383591,6308812.790314585,6592709.3658787413,6889381.2873432841,7199403.4452737318,7523376.6003110493,7861928.5473250467,8215715.3319546739,8585422.5218926333,8971766.5353778023,9375496.029469803,9797393.3507959433,10238276.051581761,10698998.473902941,11180453.405228574,11683573.80846386,12209334.629844734,12758754.688187746,13332898.649156194,13932879.088368224]
[]
[null,"Tax payable"]
[null,null,null,null,{"$f":" 'FS semi - P99'!E$14","v":"EBITDA P99"},{"$f":" 'FS semi - P99'!F$14","v":0},{"$f":" 'FS semi - P99'!G$14","v":"$ 000s"},{"$f":" 'FS semi - P99'!H$14","v":580090.68100518559},{"$f":" 'FS semi - P99'!I$14","v":0},{"$f":" 'FS semi - P99'!J$14","v":0},{"$f":" 'FS semi - P99'!K$14","v":0},{"$f":" 'FS semi - P99'!L$14","v":0},{"$f":" 'FS semi - P99'!M$14","v":0},{"$f":" 'FS semi - P99'!N$14","v":0},{"$f":" 'FS semi - P99'!O$14","v":0},{"$f":" 'FS semi - P99'!P$14","v":5025.8997726925181},{"$f":" 'FS semi - P99'!Q$14","v":14869.121568951399},{"$f":" 'FS semi - P99'!R$14","v":14869.121568951399},{"$f":" 'FS semi - P99'!S$14","v":14820.187543213007},{"$f":" 'FS semi - P99'!T$14","v":14820.187543213007},{"$f":" 'FS semi - P99'!U$14","v":14770.826160288636},{"$f":" 'FS semi - P99'!V$14","v":14770.826160288636},{"$f":" 'FS semi - P99'!W$14","v":14721.025258928596},{"$f":" 'FS semi - P99'!X$14","v":14721.025258928596},{"$f":" 'FS semi - P99'!Y$14","v":14670.73809438862},{"$f":" 'FS semi - P99'!Z$14","v":14670.73809438862},{"$f":" 'FS semi - P99'!AA$14","v":14620.019446911901},{"$f":" 'FS semi - P99'!AB$14","v":14620.019446911901},{"$f":" 'FS semi - P99'!AC$14","v":14568.823055447989},{"$f":" 'FS semi - P99'!AD$14","v":14568.823055447989},{"$f":" 'FS semi - P99'!AE$14","v":14517.135594646887},{"$f":" 'FS semi - P99'!AF$14","v":14517.135594646887},{"$f":" 'FS semi - P99'!AG$14","v":14464.904571128423},{"$f":" 'FS semi - P99'!AH$14","v":14464.904571128423},{"$f":" 'FS semi - P99'!AI$14","v":14412.192542967234},{"$f":" 'FS semi - P99'!AJ$14","v":14412.192542967234},{"$f":" 'FS semi - P99'!AK$14","v":14358.94756448073},{"$f":" 'FS semi - P99'!AL$14","v":14358.94756448073},{"$f":" 'FS semi - P99'!AM$14","v":14305.155037395998},{"$f":" 'FS semi - P99'!AN$14","v":14305.155037395998},{"$f":" 'FS semi - P99'!AO$14","v":14250.756104765082},{"$f":" 'FS semi - P99'!AP$14","v":14250.756104765082},{"$f":" 'FS semi - P99'!AQ$14","v":14195.821983942671},{"$f":" 'FS semi - P99'!AR$14","v":14195.821983942671},{"$f":" 'FS semi - P99'!AS$14","v":14140.294436746095},{"$f":" 'FS semi - P99'!AT$14","v":14140.294436746095},{"$f":" 'FS semi - P99'!AU$14","v":14084.157473242085},{"$f":" 'FS semi - P99'!AV$14","v":14084.157473242085},{"$f":" 'FS semi - P99'!AW$14","v":14027.345196868286},{"$f":" 'FS semi - P99'!AX$14","v":14027.345196868286},{"$f":" 'FS semi - P99'!AY$14","v":13969.938456145259},{"$f":" 'FS semi - P99'!AZ$14","v":13969.938456145259},{"$f":" 'FS semi - P99'!BA$14","v":13911.872052122084},{"$f":" 'FS semi - P99'!BB$14","v":13911.872052122084},{"$f":" 'FS semi - P99'!BC$14","v":13853.128473665594},{"$f":" 'FS semi - P99'!BD$14","v":13853.128473665594},{"$f":" 'FS semi - P99'!BE$14","v":0},{"$f":" 'FS semi - P99'!BF$14","v":0},{"$f":" 'FS semi - P99'!BG$14","v":0},{"$f":" 'FS semi - P99'!BH$14","v":0},{"$f":" 'FS semi - P99'!BI$14","v":0},{"$f":" 'FS semi - P99'!BJ$14","v":0},{"$f":" 'FS semi - P99'!BK$14","v":0},{"$f":" 'FS semi - P99'!BL$14","v":0},{"$f":" 'FS semi - P99'!BM$14","v":0},{"$f":" 'FS semi - P99'!BN$14","v":0},{"$f":" 'FS semi - P99'!BO$14","v":0},{"$f":" 'FS semi - P99'!BP$14","v":0},{"$f":" 'FS semi - P99'!BQ$14","v":0},{"$f":" 'FS semi - P99'!BR$14","v":0},{"$f":" 'FS semi - P99'!BS$14","v":0},{"$f":" 'FS semi - P99'!BT$14","v":0},{"$f":" 'FS semi - P99'!BU$14","v":0},{"$f":" 'FS semi - P99'!BV$14","v":0},{"$f":" 'FS semi - P99'!BW$14","v":0},{"$f":" 'FS semi - P99'!BX$14","v":0},{"$f":" 'FS semi - P99'!BY$14","v":0},{"$f":" 'FS semi - P99'!BZ$14","v":0},{"$f":" 'FS semi - P99'!CA$14","v":0},{"$f":" 'FS semi - P99'!CB$14","v":0},{"$f":" 'FS semi - P99'!CC$14","v":0},{"$f":" 'FS semi - P99'!CD$14","v":0},{"$f":" 'FS semi - P99'!CE$14","v":0},{"$f":" 'FS semi - P99'!CF$14","v":0},{"$f":" 'FS semi - P99'!CG$14","v":0},{"$f":" 'FS semi - P99'!CH$14","v":0},{"$f":" 'FS semi - P99'!CI$14","v":0},{"$f":" 'FS semi - P99'!CJ$14","v":0},{"$f":" 'FS semi - P99'!CK$14","v":0},{"$f":" 'FS semi - P99'!CL$14","v":0},{"$f":" 'FS semi - P99'!CM$14","v":0},{"$f":" 'FS semi - P99'!CN$14","v":0},{"$f":" 'FS semi - P99'!CO$14","v":0},{"$f":" 'FS semi - P99'!CP$14","v":0},{"$f":" 'FS semi - P99'!CQ$14","v":0},{"$f":" 'FS semi - P99'!CR$14","v":0},{"$f":" 'FS semi - P99'!CS$14","v":0},{"$f":" 'FS semi - P99'!CT$14","v":0},{"$f":" 'FS semi - P99'!CU$14","v":0},{"$f":" 'FS semi - P99'!CV$14","v":0},{"$f":" 'FS semi - P99'!CW$14","v":0},{"$f":" 'FS semi - P99'!CX$14","v":0},{"$f":" 'FS semi - P99'!CY$14","v":0},{"$f":" 'FS semi - P99'!CZ$14","v":0},{"$f":" 'FS semi - P99'!DA$14","v":0},{"$f":" 'FS semi - P99'!DB$14","v":0},{"$f":" 'FS semi - P99'!DC$14","v":0},{"$f":" 'FS semi - P99'!DD$14","v":0},{"$f":" 'FS semi - P99'!DE$14","v":0},{"$f":" 'FS semi - P99'!DF$14","v":0},{"$f":" 'FS semi - P99'!DG$14","v":0},{"$f":" 'FS semi - P99'!DH$14","v":0},{"$f":" 'FS semi - P99'!DI$14","v":0},{"$f":" 'FS semi - P99'!DJ$14","v":0},{"$f":" 'FS semi - P99'!DK$14","v":0},{"$f":" 'FS semi - P99'!DL$14","v":0},{"$f":" 'FS semi - P99'!DM$14","v":0},{"$f":" 'FS semi - P99'!DN$14","v":0},{"$f":" 'FS semi - P99'!DO$14","v":0},{"$f":" 'FS semi - P99'!DP$14","v":0},{"$f":" 'FS semi - P99'!DQ$14","v":0},{"$f":" 'FS semi - P99'!DR$14","v":0},{"$f":" 'FS semi - P99'!DS$14","v":0},{"$f":" 'FS semi - P99'!DT$14","v":0},{"$f":" 'FS semi - P99'!DU$14","v":0},{"$f":" 'FS semi - P99'!DV$14","v":0},{"$f":" 'FS semi - P99'!DW$14","v":0},{"$f":" 'FS semi - P99'!DX$14","v":0},{"$f":" 'FS semi - P99'!DY$14","v":0},{"$f":" 'FS semi - P99'!DZ$14","v":0},{"$f":" 'FS semi - P99'!EA$14","v":0},{"$f":" 'FS semi - P99'!EB$14","v":0},{"$f":" 'FS semi - P99'!EC$14","v":0},{"$f":" 'FS semi - P99'!ED$14","v":0},{"$f":" 'FS semi - P99'!EE$14","v":0},{"$f":" 'FS semi - P99'!EF$14","v":0},{"$f":" 'FS semi - P99'!EG$14","v":0},{"$f":" 'FS semi - P99'!EH$14","v":0},{"$f":" 'FS semi - P99'!EI$14","v":0},{"$f":" 'FS semi - P99'!EJ$14","v":0},{"$f":" 'FS semi - P99'!EK$14","v":0},{"$f":" 'FS semi - P99'!EL$14","v":0},{"$f":" 'FS semi - P99'!EM$14","v":0},{"$f":" 'FS semi - P99'!EN$14","v":0},{"$f":" 'FS semi - P99'!EO$14","v":0},{"$f":" 'FS semi - P99'!EP$14","v":0},{"$f":" 'FS semi - P99'!EQ$14","v":0},{"$f":" 'FS semi - P99'!ER$14","v":0},{"$f":" 'FS semi - P99'!ES$14","v":0},{"$f":" 'FS semi - P99'!ET$14","v":0},{"$f":" 'FS semi - P99'!EU$14","v":0},{"$f":" 'FS semi - P99'!EV$14","v":0},{"$f":" 'FS semi - P99'!EW$14","v":0},{"$f":" 'FS semi - P99'!EX$14","v":0},{"$f":" 'FS semi - P99'!EY$14","v":0},{"$f":" 'FS semi - P99'!EZ$14","v":0},{"$f":" 'FS semi - P99'!FA$14","v":0},{"$f":" 'FS semi - P99'!FB$14","v":0},{"$f":" 'FS semi - P99'!FC$14","v":0},{"$f":" 'FS semi - P99'!FD$14","v":0},{"$f":" 'FS semi - P99'!FE$14","v":0},{"$f":" 'FS semi - P99'!FF$14","v":0},{"$f":" 'FS semi - P99'!FG$14","v":0},{"$f":" 'FS semi - P99'!FH$14","v":0},{"$f":" 'FS semi - P99'!FI$14","v":0},{"$f":" 'FS semi - P99'!FJ$14","v":0},{"$f":" 'FS semi - P99'!FK$14","v":0},{"$f":" 'FS semi - P99'!FL$14","v":0},{"$f":" 'FS semi - P99'!FM$14","v":0},{"$f":" 'FS semi - P99'!FN$14","v":0},{"$f":" 'FS semi - P99'!FO$14","v":0},{"$f":" 'FS semi - P99'!FP$14","v":0},{"$f":" 'FS semi - P99'!FQ$14","v":0},{"$f":" 'FS semi - P99'!FR$14","v":0},{"$f":" 'FS semi - P99'!FS$14","v":0},{"$f":" 'FS semi - P99'!FT$14","v":0},{"$f":" 'FS semi - P99'!FU$14","v":0},{"$f":" 'FS semi - P99'!FV$14","v":0},{"$f":" 'FS semi - P99'!FW$14","v":0},{"$f":" 'FS semi - P99'!FX$14","v":0},{"$f":" 'FS semi - P99'!FY$14","v":0},{"$f":" 'FS semi - P99'!FZ$14","v":0},{"$f":" 'FS semi - P99'!GA$14","v":0},{"$f":" 'FS semi - P99'!GB$14","v":0},{"$f":" 'FS semi - P99'!GC$14","v":0},{"$f":" 'FS semi - P99'!GD$14","v":0},{"$f":" 'FS semi - P99'!GE$14","v":0},{"$f":" 'FS semi - P99'!GF$14","v":0},{"$f":" 'FS semi - P99'!GG$14","v":0},{"$f":" 'FS semi - P99'!GH$14","v":0},{"$f":" 'FS semi - P99'!GI$14","v":0},{"$f":" 'FS semi - P99'!GJ$14","v":0}]
[null,null,null,"less",{"$f":" E$40","v":"Tax depreciation"},0,"$ 000s",331150.11535877892,0,0,0,0,0,0,0,0,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$123","v":"Interest deduction for tax P99"},0,"$ 000s",323520855.4761073,0,0,0,0,1713.7879620187657,5039.6941352417334,5760.463897533059,6019.6847729220462,11521.258174832115,11590.694767938929,11819.17790106726,11908.343003875883,12156.416790771154,12274.291466996365,12545.336775836791,12718.072308954122,12990.798064711926,13176.47588927156,13666.531850143705,13883.28640462144,14233.262126432865,14491.979869981187,14874.81102641476,15195.891562791199,15598.582489715753,15953.307558508304,16413.341816738041,16822.15651577375,{"$f":" AK$123","v":17443.21031530821},17901.597840073973,18449.835173276431,18981.933015987772,19575.342602180139,20169.053517499458,20832.222623070178,21501.726686359274,22230.352952142548,22982.359759392144,23783.26379415916,24625.349155662876,25505.60816588267,26446.311087366739,28095.962541935805,29360.280856322915,30681.493494857452,32062.160702126035,33504.957933721707,35012.681040739182,36588.251687572447,38234.723013513205,39955.285549121305,41753.273398831763,43632.170701779185,45595.618383359251,47647.421210610417,49791.555165087877,52032.175147516828,54373.623029155089,56820.436065467075,59377.355688413089,{"$f":" BQ$123","v":62049.336694391684},64841.556845639308,67759.426903693078,70808.601114359262,73994.988164505427,77324.762631908176,80804.376950344042,84440.573913109532,88240.399739199464,92211.21772746343,96360.722525199293,100696.95503883327,105228.31801558076,109963.59232628191,114911.95398096461,120082.99191010802,125486.72654606287,131133.6292406357,137034.64255646433,143201.20147150522,149645.25553772296,156379.29203692047,163416.36017858188,170770.09638661807,178454.75072401587,186485.21450659659,194877.04915939341,203646.51637156613,212810.60960828658,222387.08704065951,232394.50595748922,242852.25872557622,{"$f":" CW$123","v":253780.61036822712},265200.73783479736,277134.77103736321,289605.83573404455,302638.09834207653,316256.81276747002,330488.36934200616,345360.34596239642,360901.56153070426,377142.131799586,394113.52773056732,411848.63647844287,430381.82511997275,449749.00725037151,469987.71257663827,491137.15964258701,513238.33182650345,536334.0567586961,560469.08931283746,585690.19833191519,612046.2572568513,639588.33883340959,668369.81408091309,698446.45571455418,729876.54622170911,762720.99080168584,797043.43538776168,832910.38998021092,870391.3575293204,909558.96861813986,950489.12220595614,993261.13270522421,{"$f":" EC$123","v":1037957.8836769592},1084665.9884424224,1133475.9579223313,1184482.3760288362,1237784.0829501341,1293484.3666828899,1351691.16318362,1412517.2655268828,1476080.5424755926,1542504.1668869941,1611916.8543969088,1684453.1128447694,1760253.5029227838,1839464.9105543089,1922240.8315292527,2008741.668948069,2099135.0440507317,2193596.1210330147,2292307.9464795003,2395461.8040710776,2503257.5852542762,2615904.1765907183,2733619.8645373005,2856632.7584414789,2985181.2325713453,3119514.3880370562,3259892.5354987234,3406587.6995961661,3559884.1460779938,3720078.932651503,3887482.4846208207,4062419.1964287572,{"$f":" FI$123","v":4245228.060268051},4436263.3229801133,4635895.1725142179,4844510.4552773573,5062513.4257648382,5290326.5299242558,5528391.2237708475,5777168.8288405351,6037141.4261383591,6308812.790314585,6592709.3658787413,6889381.2873432841,7199403.4452737318,7523376.6003110493,7861928.5473250467,8215715.3319546739,8585422.5218926333,8971766.5353778023,9375496.029469803,9797393.3507959433,10238276.051581761,10698998.473902941,11180453.405228574,11683573.80846386,12209334.629844734,12758754.688187746,13332898.649156194,13932879.088368224]
[null,null,null,null,"Taxable income / (Tax losses arising) P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J129:GJ129)","v":-323271914.91046089},null,{"$f":" J126 - J127 - J128","v":0},0,0,-1713.7879620187657,-5039.6941352417334,-5760.463897533059,-993.78500022952812,-4998.6105870212705,-5068.0471801280837,-5345.4643389948069,-5434.6294418034304,-5732.0646116230728,-5849.9392878482831,-6170.78549804875,-6343.5210311660812,-6666.5339514638599,-6852.2117760234942,-7392.9863843723579,-7609.7409388500928,-8010.9130521254301,-8269.6307956737528,-8704.1494129084276,-9025.229949284867,-9480.1518997278836,-9834.8769685204352,-10347.623254911361,-10756.43795394707,-11430.736731968034,-11889.124256733798,-12491.154117020988,-13023.251959732328,-13671.060478555612,-14264.771393874931,-14982.874620268061,-15652.378683557157,-16436.532496537009,-17188.539303786602,-18045.580302057628,-18887.665663561347,-19824.73695015494,-20765.439871639006,-22021.024085790541,-23285.342400177651,-24664.621442735363,-26045.288650003946,-27546.829460056109,-29054.552567073584,-36588.251687572447,-38234.723013513205,-39955.285549121305,-41753.273398831763,-43632.170701779185,-45595.618383359251,-47647.421210610417,-49791.555165087877,-52032.175147516828,-54373.623029155089,-56820.436065467075,-59377.355688413089,-62049.336694391684,-64841.556845639308,-67759.426903693078,-70808.601114359262,-73994.988164505427,{"$f":" BV126 - BV127 - BV128","v":-77324.762631908176},-80804.376950344042,-84440.573913109532,-88240.399739199464,-92211.21772746343,-96360.722525199293,-100696.95503883327,-105228.31801558076,-109963.59232628191,-114911.95398096461,-120082.99191010802,-125486.72654606287,-131133.6292406357,-137034.64255646433,-143201.20147150522,-149645.25553772296,-156379.29203692047,-163416.36017858188,-170770.09638661807,-178454.75072401587,-186485.21450659659,-194877.04915939341,-203646.51637156613,-212810.60960828658,-222387.08704065951,-232394.50595748922,-242852.25872557622,-253780.61036822712,-265200.73783479736,-277134.77103736321,-289605.83573404455,-302638.09834207653,-316256.81276747002,-330488.36934200616,-345360.34596239642,-360901.56153070426,-377142.131799586,-394113.52773056732,-411848.63647844287,-430381.82511997275,-449749.00725037151,-469987.71257663827,-491137.15964258701,-513238.33182650345,-536334.0567586961,-560469.08931283746,-585690.19833191519,-612046.2572568513,-639588.33883340959,-668369.81408091309,-698446.45571455418,-729876.54622170911,-762720.99080168584,-797043.43538776168,-832910.38998021092,-870391.3575293204,-909558.96861813986,-950489.12220595614,-993261.13270522421,-1037957.8836769592,-1084665.9884424224,-1133475.9579223313,-1184482.3760288362,-1237784.0829501341,{"$f":" EH126 - EH127 - EH128","v":-1293484.3666828899},-1351691.16318362,-1412517.2655268828,-1476080.5424755926,-1542504.1668869941,-1611916.8543969088,-1684453.1128447694,-1760253.5029227838,-1839464.9105543089,-1922240.8315292527,-2008741.668948069,-2099135.0440507317,-2193596.1210330147,-2292307.9464795003,-2395461.8040710776,-2503257.5852542762,-2615904.1765907183,-2733619.8645373005,-2856632.7584414789,-2985181.2325713453,-3119514.3880370562,-3259892.5354987234,-3406587.6995961661,-3559884.1460779938,-3720078.932651503,-3887482.4846208207,-4062419.1964287572,-4245228.060268051,-4436263.3229801133,-4635895.1725142179,-4844510.4552773573,-5062513.4257648382,-5290326.5299242558,-5528391.2237708475,-5777168.8288405351,-6037141.4261383591,-6308812.790314585,-6592709.3658787413,-6889381.2873432841,-7199403.4452737318,-7523376.6003110493,-7861928.5473250467,-8215715.3319546739,-8585422.5218926333,-8971766.5353778023,-9375496.029469803,-9797393.3507959433,-10238276.051581761,-10698998.473902941,-11180453.405228574,-11683573.80846386,-12209334.629844734,-12758754.688187746,-13332898.649156194,-13932879.088368224]
[]
[null,null,null,null,{"$f":" E$129","v":"Taxable income / (Tax losses arising) P99"},0,"$ 000s",-323271914.91046089,0,0,0,0,-1713.7879620187657,-5039.6941352417334,-5760.463897533059,-993.78500022952812,-4998.6105870212705,-5068.0471801280837,-5345.4643389948069,-5434.6294418034304,-5732.0646116230728,-5849.9392878482831,-6170.78549804875,-6343.5210311660812,-6666.5339514638599,-6852.2117760234942,-7392.9863843723579,-7609.7409388500928,-8010.9130521254301,-8269.6307956737528,-8704.1494129084276,-9025.229949284867,-9480.1518997278836,-9834.8769685204352,-10347.623254911361,-10756.43795394707,{"$f":" AK$129","v":-11430.736731968034},-11889.124256733798,-12491.154117020988,-13023.251959732328,-13671.060478555612,-14264.771393874931,-14982.874620268061,-15652.378683557157,-16436.532496537009,-17188.539303786602,-18045.580302057628,-18887.665663561347,-19824.73695015494,-20765.439871639006,-22021.024085790541,-23285.342400177651,-24664.621442735363,-26045.288650003946,-27546.829460056109,-29054.552567073584,-36588.251687572447,-38234.723013513205,-39955.285549121305,-41753.273398831763,-43632.170701779185,-45595.618383359251,-47647.421210610417,-49791.555165087877,-52032.175147516828,-54373.623029155089,-56820.436065467075,-59377.355688413089,{"$f":" BQ$129","v":-62049.336694391684},-64841.556845639308,-67759.426903693078,-70808.601114359262,-73994.988164505427,-77324.762631908176,-80804.376950344042,-84440.573913109532,-88240.399739199464,-92211.21772746343,-96360.722525199293,-100696.95503883327,-105228.31801558076,-109963.59232628191,-114911.95398096461,-120082.99191010802,-125486.72654606287,-131133.6292406357,-137034.64255646433,-143201.20147150522,-149645.25553772296,-156379.29203692047,-163416.36017858188,-170770.09638661807,-178454.75072401587,-186485.21450659659,-194877.04915939341,-203646.51637156613,-212810.60960828658,-222387.08704065951,-232394.50595748922,-242852.25872557622,{"$f":" CW$129","v":-253780.61036822712},-265200.73783479736,-277134.77103736321,-289605.83573404455,-302638.09834207653,-316256.81276747002,-330488.36934200616,-345360.34596239642,-360901.56153070426,-377142.131799586,-394113.52773056732,-411848.63647844287,-430381.82511997275,-449749.00725037151,-469987.71257663827,-491137.15964258701,-513238.33182650345,-536334.0567586961,-560469.08931283746,-585690.19833191519,-612046.2572568513,-639588.33883340959,-668369.81408091309,-698446.45571455418,-729876.54622170911,-762720.99080168584,-797043.43538776168,-832910.38998021092,-870391.3575293204,-909558.96861813986,-950489.12220595614,-993261.13270522421,{"$f":" EC$129","v":-1037957.8836769592},-1084665.9884424224,-1133475.9579223313,-1184482.3760288362,-1237784.0829501341,-1293484.3666828899,-1351691.16318362,-1412517.2655268828,-1476080.5424755926,-1542504.1668869941,-1611916.8543969088,-1684453.1128447694,-1760253.5029227838,-1839464.9105543089,-1922240.8315292527,-2008741.668948069,-2099135.0440507317,-2193596.1210330147,-2292307.9464795003,-2395461.8040710776,-2503257.5852542762,-2615904.1765907183,-2733619.8645373005,-2856632.7584414789,-2985181.2325713453,-3119514.3880370562,-3259892.5354987234,-3406587.6995961661,-3559884.1460779938,-3720078.932651503,-3887482.4846208207,-4062419.1964287572,{"$f":" FI$129","v":-4245228.060268051},-4436263.3229801133,-4635895.1725142179,-4844510.4552773573,-5062513.4257648382,-5290326.5299242558,-5528391.2237708475,-5777168.8288405351,-6037141.4261383591,-6308812.790314585,-6592709.3658787413,-6889381.2873432841,-7199403.4452737318,-7523376.6003110493,-7861928.5473250467,-8215715.3319546739,-8585422.5218926333,-8971766.5353778023,-9375496.029469803,-9797393.3507959433,-10238276.051581761,-10698998.473902941,-11180453.405228574,-11683573.80846386,-12209334.629844734,-12758754.688187746,-13332898.649156194,-13932879.088368224]
[null,null,null,null,"Taxable income P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J132:GJ132)","v":0},null,{"$f":" MAX(J131, 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,{"$f":" MAX(BV131, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(EH131, 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]
[]
[null,null,null,null,{"$f":" E$129","v":"Taxable income / (Tax losses arising) P99"},0,"$ 000s",-323271914.91046089,0,0,0,0,-1713.7879620187657,-5039.6941352417334,-5760.463897533059,-993.78500022952812,-4998.6105870212705,-5068.0471801280837,-5345.4643389948069,-5434.6294418034304,-5732.0646116230728,-5849.9392878482831,-6170.78549804875,-6343.5210311660812,-6666.5339514638599,-6852.2117760234942,-7392.9863843723579,-7609.7409388500928,-8010.9130521254301,-8269.6307956737528,-8704.1494129084276,-9025.229949284867,-9480.1518997278836,-9834.8769685204352,-10347.623254911361,-10756.43795394707,{"$f":" AK$129","v":-11430.736731968034},-11889.124256733798,-12491.154117020988,-13023.251959732328,-13671.060478555612,-14264.771393874931,-14982.874620268061,-15652.378683557157,-16436.532496537009,-17188.539303786602,-18045.580302057628,-18887.665663561347,-19824.73695015494,-20765.439871639006,-22021.024085790541,-23285.342400177651,-24664.621442735363,-26045.288650003946,-27546.829460056109,-29054.552567073584,-36588.251687572447,-38234.723013513205,-39955.285549121305,-41753.273398831763,-43632.170701779185,-45595.618383359251,-47647.421210610417,-49791.555165087877,-52032.175147516828,-54373.623029155089,-56820.436065467075,-59377.355688413089,{"$f":" BQ$129","v":-62049.336694391684},-64841.556845639308,-67759.426903693078,-70808.601114359262,-73994.988164505427,-77324.762631908176,-80804.376950344042,-84440.573913109532,-88240.399739199464,-92211.21772746343,-96360.722525199293,-100696.95503883327,-105228.31801558076,-109963.59232628191,-114911.95398096461,-120082.99191010802,-125486.72654606287,-131133.6292406357,-137034.64255646433,-143201.20147150522,-149645.25553772296,-156379.29203692047,-163416.36017858188,-170770.09638661807,-178454.75072401587,-186485.21450659659,-194877.04915939341,-203646.51637156613,-212810.60960828658,-222387.08704065951,-232394.50595748922,-242852.25872557622,{"$f":" CW$129","v":-253780.61036822712},-265200.73783479736,-277134.77103736321,-289605.83573404455,-302638.09834207653,-316256.81276747002,-330488.36934200616,-345360.34596239642,-360901.56153070426,-377142.131799586,-394113.52773056732,-411848.63647844287,-430381.82511997275,-449749.00725037151,-469987.71257663827,-491137.15964258701,-513238.33182650345,-536334.0567586961,-560469.08931283746,-585690.19833191519,-612046.2572568513,-639588.33883340959,-668369.81408091309,-698446.45571455418,-729876.54622170911,-762720.99080168584,-797043.43538776168,-832910.38998021092,-870391.3575293204,-909558.96861813986,-950489.12220595614,-993261.13270522421,{"$f":" EC$129","v":-1037957.8836769592},-1084665.9884424224,-1133475.9579223313,-1184482.3760288362,-1237784.0829501341,-1293484.3666828899,-1351691.16318362,-1412517.2655268828,-1476080.5424755926,-1542504.1668869941,-1611916.8543969088,-1684453.1128447694,-1760253.5029227838,-1839464.9105543089,-1922240.8315292527,-2008741.668948069,-2099135.0440507317,-2193596.1210330147,-2292307.9464795003,-2395461.8040710776,-2503257.5852542762,-2615904.1765907183,-2733619.8645373005,-2856632.7584414789,-2985181.2325713453,-3119514.3880370562,-3259892.5354987234,-3406587.6995961661,-3559884.1460779938,-3720078.932651503,-3887482.4846208207,-4062419.1964287572,{"$f":" FI$129","v":-4245228.060268051},-4436263.3229801133,-4635895.1725142179,-4844510.4552773573,-5062513.4257648382,-5290326.5299242558,-5528391.2237708475,-5777168.8288405351,-6037141.4261383591,-6308812.790314585,-6592709.3658787413,-6889381.2873432841,-7199403.4452737318,-7523376.6003110493,-7861928.5473250467,-8215715.3319546739,-8585422.5218926333,-8971766.5353778023,-9375496.029469803,-9797393.3507959433,-10238276.051581761,-10698998.473902941,-11180453.405228574,-11683573.80846386,-12209334.629844734,-12758754.688187746,-13332898.649156194,-13932879.088368224]
[null,null,null,null,"Tax losses arising P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J135:GJ135)","v":323271914.91046089},null,{"$f":"- 1 * MIN(J134, 0)","v":0},0,0,1713.7879620187657,5039.6941352417334,5760.463897533059,993.78500022952812,4998.6105870212705,5068.0471801280837,5345.4643389948069,5434.6294418034304,5732.0646116230728,5849.9392878482831,6170.78549804875,6343.5210311660812,6666.5339514638599,6852.2117760234942,7392.9863843723579,7609.7409388500928,8010.9130521254301,8269.6307956737528,8704.1494129084276,9025.229949284867,9480.1518997278836,9834.8769685204352,10347.623254911361,10756.43795394707,11430.736731968034,11889.124256733798,12491.154117020988,13023.251959732328,13671.060478555612,14264.771393874931,14982.874620268061,15652.378683557157,16436.532496537009,17188.539303786602,18045.580302057628,18887.665663561347,19824.73695015494,20765.439871639006,22021.024085790541,23285.342400177651,24664.621442735363,26045.288650003946,27546.829460056109,29054.552567073584,36588.251687572447,38234.723013513205,39955.285549121305,41753.273398831763,43632.170701779185,45595.618383359251,47647.421210610417,49791.555165087877,52032.175147516828,54373.623029155089,56820.436065467075,59377.355688413089,62049.336694391684,64841.556845639308,67759.426903693078,70808.601114359262,73994.988164505427,{"$f":"- 1 * MIN(BV134, 0)","v":77324.762631908176},80804.376950344042,84440.573913109532,88240.399739199464,92211.21772746343,96360.722525199293,100696.95503883327,105228.31801558076,109963.59232628191,114911.95398096461,120082.99191010802,125486.72654606287,131133.6292406357,137034.64255646433,143201.20147150522,149645.25553772296,156379.29203692047,163416.36017858188,170770.09638661807,178454.75072401587,186485.21450659659,194877.04915939341,203646.51637156613,212810.60960828658,222387.08704065951,232394.50595748922,242852.25872557622,253780.61036822712,265200.73783479736,277134.77103736321,289605.83573404455,302638.09834207653,316256.81276747002,330488.36934200616,345360.34596239642,360901.56153070426,377142.131799586,394113.52773056732,411848.63647844287,430381.82511997275,449749.00725037151,469987.71257663827,491137.15964258701,513238.33182650345,536334.0567586961,560469.08931283746,585690.19833191519,612046.2572568513,639588.33883340959,668369.81408091309,698446.45571455418,729876.54622170911,762720.99080168584,797043.43538776168,832910.38998021092,870391.3575293204,909558.96861813986,950489.12220595614,993261.13270522421,1037957.8836769592,1084665.9884424224,1133475.9579223313,1184482.3760288362,1237784.0829501341,{"$f":"- 1 * MIN(EH134, 0)","v":1293484.3666828899},1351691.16318362,1412517.2655268828,1476080.5424755926,1542504.1668869941,1611916.8543969088,1684453.1128447694,1760253.5029227838,1839464.9105543089,1922240.8315292527,2008741.668948069,2099135.0440507317,2193596.1210330147,2292307.9464795003,2395461.8040710776,2503257.5852542762,2615904.1765907183,2733619.8645373005,2856632.7584414789,2985181.2325713453,3119514.3880370562,3259892.5354987234,3406587.6995961661,3559884.1460779938,3720078.932651503,3887482.4846208207,4062419.1964287572,4245228.060268051,4436263.3229801133,4635895.1725142179,4844510.4552773573,5062513.4257648382,5290326.5299242558,5528391.2237708475,5777168.8288405351,6037141.4261383591,6308812.790314585,6592709.3658787413,6889381.2873432841,7199403.4452737318,7523376.6003110493,7861928.5473250467,8215715.3319546739,8585422.5218926333,8971766.5353778023,9375496.029469803,9797393.3507959433,10238276.051581761,10698998.473902941,11180453.405228574,11683573.80846386,12209334.629844734,12758754.688187746,13332898.649156194,13932879.088368224]
[]
[null,null,null,null,{"$f":" E$132","v":"Taxable income P99"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$159","v":"Tax losses carried forward balance P99 BEG"},0,"$ 000s",0,0,0,0,0,0,1713.7879620187657,6753.4820972604994,12513.945994793557,0,4998.6105870212705,10066.657767149354,15412.122106144161,20846.751547947591,26578.816159570662,32428.755447418946,38599.540945467699,44943.061976633777,51609.595928097639,58461.807704121136,65854.794088493494,73464.535027343591,81475.448079469017,89745.078875142775,98449.228288051207,107474.45823733608,116954.61013706395,126789.48710558438,137137.11036049575,{"$f":" AK$159","v":147893.54831444283},159324.28504641086,171213.40930314467,183704.56342016565,196727.81537989798,210398.8758584536,224663.64725232852,239646.52187259658,255298.90055615373,271735.43305269076,288923.97235647734,306969.55265853496,325857.21832209628,345681.95527225122,366447.39514389023,388468.41922968079,411753.76162985846,436418.38307259383,462463.67172259779,490010.50118265388,519065.05374972749,555653.30543729989,593888.02845081314,633843.31399993447,675596.58739876619,719228.75810054538,764824.37648390466,812471.79769451509,862263.35285960301,914295.52800711989,968669.15103627497,1025489.587101742,{"$f":" BQ$159","v":1084866.9427901551},1146916.2794845467,1211757.8363301861,1279517.2632338791,1350325.8643482383,1424320.8525127438,1501645.6151446518,1582449.9920949959,1666890.5660081054,1755130.965747305,1847342.1834747684,1943702.9059999678,2044399.861038801,2149628.1790543818,2259591.7713806638,2374503.7253616285,2494586.7172717364,2620073.4438177994,2751207.0730584352,2888241.7156148995,3031442.9170864047,3181088.1726241279,3337467.4646610483,3500883.8248396302,3671653.9212262481,3850108.6719502639,4036593.8864568607,4231470.9356162539,4435117.4519878197,4647928.0615961067,4870315.1486367658,5102709.6545942547,{"$f":" CW$159","v":5345561.9133198308},5599342.5236880574,5864543.2615228547,6141678.0325602181,6431283.8682942623,6733921.9666363392,7050178.7794038095,7380667.1487458153,7726027.4947082121,8086929.0562389167,8464071.1880385019,8858184.7157690693,9270033.352247512,9700415.1773674842,10150164.184617857,10620151.897194495,11111289.056837082,11624527.388663586,12160861.445422282,12721330.534735121,13307020.733067036,13919066.990323886,14558655.329157297,15227025.143238209,15925471.598952763,16655348.145174472,17418069.135976158,18215112.571363918,19048022.96134413,19918414.31887345,20827973.28749159,21778462.409697548,{"$f":" EC$159","v":22771723.54240277},23809681.426079728,24894347.414522149,26027823.372444481,27212305.748473316,28450089.83142345,29743574.198106341,31095265.361289959,32507782.626816843,33983863.169292435,35526367.336179428,37138284.190576337,38822737.30342111,40582990.806343891,42422455.716898203,44344696.548427455,46353438.217375524,48452573.261426255,50646169.382459268,52938477.328938767,55333939.133009844,57837196.718264118,60453100.894854836,63186720.759392135,66043353.517833613,69028534.750404954,72148049.13844201,75407941.673940733,78814529.3735369,82374413.51961489,86094492.452266395,89981974.93688722,{"$f":" FI$159","v":94044394.13331598},98289622.193584025,102725885.51656413,107361780.68907835,112206291.1443557,117268804.57012054,122559131.1000448,128087522.32381564,133864691.15265618,139901832.57879454,146210645.36910912,152803354.73498785,159692736.02233115,166892139.46760488,174415516.06791592,182277444.61524096,190493159.94719565,199078582.46908829,208050349.00446609,217425845.0339359,227223238.38473186,237461514.43631363,248160512.91021657,259340966.31544515,271024540.123909,283233874.75375372,295992629.44194144,309325528.09109765]
[null,null,null,null,"Tax losses utilised P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J139:GJ139)","v":0},null,{"$f":" MIN(J137:J138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(BV137:BV138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(EH137:EH138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$132","v":"Taxable income P99"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$139","v":"Tax losses utilised P99"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Taxable income net of tax losses utilised P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J143:GJ143)","v":0},null,{"$f":" J141 - J142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV141 - BV142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH141 - EH142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$266","v":"Corporate income tax rate"},{"$f":" InpC!F$266","v":0.2},{"$f":" InpC!G$266","v":"%"}]
[null,null,null,null,{"$f":" E$143","v":"Taxable income net of tax losses utilised P99"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"Corporate income tax paid P99 POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J148:GJ148)","v":0},null,{"$f":" $F145 * J146 * J147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F145 * BV146 * BV147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F145 * EH146 * EH147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E148, LEN(E148) - 4)","v":"Corporate income tax paid P99"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J149:GJ149)","v":0},null,{"$f":" -1 * J148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * EH148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$148","v":"Corporate income tax paid P99 POS"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'FS semi - P99'!E$26","v":"Profit before tax P99"},{"$f":" 'FS semi - P99'!F$26","v":0},{"$f":" 'FS semi - P99'!G$26","v":"$ 000s"},{"$f":" 'FS semi - P99'!H$26","v":-323271914.91046089},{"$f":" 'FS semi - P99'!I$26","v":0},{"$f":" 'FS semi - P99'!J$26","v":0},{"$f":" 'FS semi - P99'!K$26","v":0},{"$f":" 'FS semi - P99'!L$26","v":0},{"$f":" 'FS semi - P99'!M$26","v":-1713.7879620187657},{"$f":" 'FS semi - P99'!N$26","v":-5039.6941352417334},{"$f":" 'FS semi - P99'!O$26","v":-5760.463897533059},{"$f":" 'FS semi - P99'!P$26","v":-993.78500022952812},{"$f":" 'FS semi - P99'!Q$26","v":-4998.6105870212705},{"$f":" 'FS semi - P99'!R$26","v":-5068.0471801280819},{"$f":" 'FS semi - P99'!S$26","v":-5345.4643389948069},{"$f":" 'FS semi - P99'!T$26","v":-5434.6294418034286},{"$f":" 'FS semi - P99'!U$26","v":-5732.0646116230728},{"$f":" 'FS semi - P99'!V$26","v":-5849.9392878482831},{"$f":" 'FS semi - P99'!W$26","v":-6170.78549804875},{"$f":" 'FS semi - P99'!X$26","v":-6343.5210311660794},{"$f":" 'FS semi - P99'!Y$26","v":-6666.5339514638599},{"$f":" 'FS semi - P99'!Z$26","v":-6852.2117760234942},{"$f":" 'FS semi - P99'!AA$26","v":-7392.986384372356},{"$f":" 'FS semi - P99'!AB$26","v":-7609.7409388500946},{"$f":" 'FS semi - P99'!AC$26","v":-8010.9130521254319},{"$f":" 'FS semi - P99'!AD$26","v":-8269.630795673751},{"$f":" 'FS semi - P99'!AE$26","v":-8704.1494129084258},{"$f":" 'FS semi - P99'!AF$26","v":-9025.229949284867},{"$f":" 'FS semi - P99'!AG$26","v":-9480.1518997278854},{"$f":" 'FS semi - P99'!AH$26","v":-9834.876968520437},{"$f":" 'FS semi - P99'!AI$26","v":-10347.623254911361},{"$f":" 'FS semi - P99'!AJ$26","v":-10756.43795394707},{"$f":" 'FS semi - P99'!AK$26","v":-11430.736731968031},{"$f":" 'FS semi - P99'!AL$26","v":-11889.124256733794},{"$f":" 'FS semi - P99'!AM$26","v":-12491.154117020991},{"$f":" 'FS semi - P99'!AN$26","v":-13023.251959732328},{"$f":" 'FS semi - P99'!AO$26","v":-13671.060478555612},{"$f":" 'FS semi - P99'!AP$26","v":-14264.771393874931},{"$f":" 'FS semi - P99'!AQ$26","v":-14982.874620268061},{"$f":" 'FS semi - P99'!AR$26","v":-15652.378683557157},{"$f":" 'FS semi - P99'!AS$26","v":-16436.532496537009},{"$f":" 'FS semi - P99'!AT$26","v":-17188.539303786602},{"$f":" 'FS semi - P99'!AU$26","v":-18045.580302057635},{"$f":" 'FS semi - P99'!AV$26","v":-18887.66566356134},{"$f":" 'FS semi - P99'!AW$26","v":-19824.73695015494},{"$f":" 'FS semi - P99'!AX$26","v":-20765.439871639006},{"$f":" 'FS semi - P99'!AY$26","v":-22021.024085790541},{"$f":" 'FS semi - P99'!AZ$26","v":-23285.342400177651},{"$f":" 'FS semi - P99'!BA$26","v":-24664.621442735363},{"$f":" 'FS semi - P99'!BB$26","v":-26045.288650003946},{"$f":" 'FS semi - P99'!BC$26","v":-27546.829460056109},{"$f":" 'FS semi - P99'!BD$26","v":-29054.552567073584},{"$f":" 'FS semi - P99'!BE$26","v":-36588.251687572447},{"$f":" 'FS semi - P99'!BF$26","v":-38234.723013513205},{"$f":" 'FS semi - P99'!BG$26","v":-39955.285549121305},{"$f":" 'FS semi - P99'!BH$26","v":-41753.273398831763},{"$f":" 'FS semi - P99'!BI$26","v":-43632.170701779185},{"$f":" 'FS semi - P99'!BJ$26","v":-45595.618383359251},{"$f":" 'FS semi - P99'!BK$26","v":-47647.421210610417},{"$f":" 'FS semi - P99'!BL$26","v":-49791.555165087877},{"$f":" 'FS semi - P99'!BM$26","v":-52032.175147516828},{"$f":" 'FS semi - P99'!BN$26","v":-54373.623029155089},{"$f":" 'FS semi - P99'!BO$26","v":-56820.436065467075},{"$f":" 'FS semi - P99'!BP$26","v":-59377.355688413089},{"$f":" 'FS semi - P99'!BQ$26","v":-62049.336694391684},{"$f":" 'FS semi - P99'!BR$26","v":-64841.556845639308},{"$f":" 'FS semi - P99'!BS$26","v":-67759.426903693078},{"$f":" 'FS semi - P99'!BT$26","v":-70808.601114359262},{"$f":" 'FS semi - P99'!BU$26","v":-73994.988164505427},{"$f":" 'FS semi - P99'!BV$26","v":-77324.762631908176},{"$f":" 'FS semi - P99'!BW$26","v":-80804.376950344042},{"$f":" 'FS semi - P99'!BX$26","v":-84440.573913109532},{"$f":" 'FS semi - P99'!BY$26","v":-88240.399739199464},{"$f":" 'FS semi - P99'!BZ$26","v":-92211.21772746343},{"$f":" 'FS semi - P99'!CA$26","v":-96360.722525199293},{"$f":" 'FS semi - P99'!CB$26","v":-100696.95503883327},{"$f":" 'FS semi - P99'!CC$26","v":-105228.31801558076},{"$f":" 'FS semi - P99'!CD$26","v":-109963.59232628191},{"$f":" 'FS semi - P99'!CE$26","v":-114911.95398096461},{"$f":" 'FS semi - P99'!CF$26","v":-120082.99191010802},{"$f":" 'FS semi - P99'!CG$26","v":-125486.72654606287},{"$f":" 'FS semi - P99'!CH$26","v":-131133.6292406357},{"$f":" 'FS semi - P99'!CI$26","v":-137034.64255646433},{"$f":" 'FS semi - P99'!CJ$26","v":-143201.20147150522},{"$f":" 'FS semi - P99'!CK$26","v":-149645.25553772296},{"$f":" 'FS semi - P99'!CL$26","v":-156379.29203692047},{"$f":" 'FS semi - P99'!CM$26","v":-163416.36017858188},{"$f":" 'FS semi - P99'!CN$26","v":-170770.09638661807},{"$f":" 'FS semi - P99'!CO$26","v":-178454.75072401587},{"$f":" 'FS semi - P99'!CP$26","v":-186485.21450659659},{"$f":" 'FS semi - P99'!CQ$26","v":-194877.04915939341},{"$f":" 'FS semi - P99'!CR$26","v":-203646.51637156613},{"$f":" 'FS semi - P99'!CS$26","v":-212810.60960828658},{"$f":" 'FS semi - P99'!CT$26","v":-222387.08704065951},{"$f":" 'FS semi - P99'!CU$26","v":-232394.50595748922},{"$f":" 'FS semi - P99'!CV$26","v":-242852.25872557622},{"$f":" 'FS semi - P99'!CW$26","v":-253780.61036822712},{"$f":" 'FS semi - P99'!CX$26","v":-265200.73783479736},{"$f":" 'FS semi - P99'!CY$26","v":-277134.77103736321},{"$f":" 'FS semi - P99'!CZ$26","v":-289605.83573404455},{"$f":" 'FS semi - P99'!DA$26","v":-302638.09834207653},{"$f":" 'FS semi - P99'!DB$26","v":-316256.81276747002},{"$f":" 'FS semi - P99'!DC$26","v":-330488.36934200616},{"$f":" 'FS semi - P99'!DD$26","v":-345360.34596239642},{"$f":" 'FS semi - P99'!DE$26","v":-360901.56153070426},{"$f":" 'FS semi - P99'!DF$26","v":-377142.131799586},{"$f":" 'FS semi - P99'!DG$26","v":-394113.52773056732},{"$f":" 'FS semi - P99'!DH$26","v":-411848.63647844287},{"$f":" 'FS semi - P99'!DI$26","v":-430381.82511997275},{"$f":" 'FS semi - P99'!DJ$26","v":-449749.00725037151},{"$f":" 'FS semi - P99'!DK$26","v":-469987.71257663827},{"$f":" 'FS semi - P99'!DL$26","v":-491137.15964258701},{"$f":" 'FS semi - P99'!DM$26","v":-513238.33182650345},{"$f":" 'FS semi - P99'!DN$26","v":-536334.0567586961},{"$f":" 'FS semi - P99'!DO$26","v":-560469.08931283746},{"$f":" 'FS semi - P99'!DP$26","v":-585690.19833191519},{"$f":" 'FS semi - P99'!DQ$26","v":-612046.2572568513},{"$f":" 'FS semi - P99'!DR$26","v":-639588.33883340959},{"$f":" 'FS semi - P99'!DS$26","v":-668369.81408091309},{"$f":" 'FS semi - P99'!DT$26","v":-698446.45571455418},{"$f":" 'FS semi - P99'!DU$26","v":-729876.54622170911},{"$f":" 'FS semi - P99'!DV$26","v":-762720.99080168584},{"$f":" 'FS semi - P99'!DW$26","v":-797043.43538776168},{"$f":" 'FS semi - P99'!DX$26","v":-832910.38998021092},{"$f":" 'FS semi - P99'!DY$26","v":-870391.3575293204},{"$f":" 'FS semi - P99'!DZ$26","v":-909558.96861813986},{"$f":" 'FS semi - P99'!EA$26","v":-950489.12220595614},{"$f":" 'FS semi - P99'!EB$26","v":-993261.13270522421},{"$f":" 'FS semi - P99'!EC$26","v":-1037957.8836769592},{"$f":" 'FS semi - P99'!ED$26","v":-1084665.9884424224},{"$f":" 'FS semi - P99'!EE$26","v":-1133475.9579223313},{"$f":" 'FS semi - P99'!EF$26","v":-1184482.3760288362},{"$f":" 'FS semi - P99'!EG$26","v":-1237784.0829501341},{"$f":" 'FS semi - P99'!EH$26","v":-1293484.3666828899},{"$f":" 'FS semi - P99'!EI$26","v":-1351691.16318362},{"$f":" 'FS semi - P99'!EJ$26","v":-1412517.2655268828},{"$f":" 'FS semi - P99'!EK$26","v":-1476080.5424755926},{"$f":" 'FS semi - P99'!EL$26","v":-1542504.1668869941},{"$f":" 'FS semi - P99'!EM$26","v":-1611916.8543969088},{"$f":" 'FS semi - P99'!EN$26","v":-1684453.1128447694},{"$f":" 'FS semi - P99'!EO$26","v":-1760253.5029227838},{"$f":" 'FS semi - P99'!EP$26","v":-1839464.9105543089},{"$f":" 'FS semi - P99'!EQ$26","v":-1922240.8315292527},{"$f":" 'FS semi - P99'!ER$26","v":-2008741.668948069},{"$f":" 'FS semi - P99'!ES$26","v":-2099135.0440507317},{"$f":" 'FS semi - P99'!ET$26","v":-2193596.1210330147},{"$f":" 'FS semi - P99'!EU$26","v":-2292307.9464795003},{"$f":" 'FS semi - P99'!EV$26","v":-2395461.8040710776},{"$f":" 'FS semi - P99'!EW$26","v":-2503257.5852542762},{"$f":" 'FS semi - P99'!EX$26","v":-2615904.1765907183},{"$f":" 'FS semi - P99'!EY$26","v":-2733619.8645373005},{"$f":" 'FS semi - P99'!EZ$26","v":-2856632.7584414789},{"$f":" 'FS semi - P99'!FA$26","v":-2985181.2325713453},{"$f":" 'FS semi - P99'!FB$26","v":-3119514.3880370562},{"$f":" 'FS semi - P99'!FC$26","v":-3259892.5354987234},{"$f":" 'FS semi - P99'!FD$26","v":-3406587.6995961661},{"$f":" 'FS semi - P99'!FE$26","v":-3559884.1460779938},{"$f":" 'FS semi - P99'!FF$26","v":-3720078.932651503},{"$f":" 'FS semi - P99'!FG$26","v":-3887482.4846208207},{"$f":" 'FS semi - P99'!FH$26","v":-4062419.1964287572},{"$f":" 'FS semi - P99'!FI$26","v":-4245228.060268051},{"$f":" 'FS semi - P99'!FJ$26","v":-4436263.3229801133},{"$f":" 'FS semi - P99'!FK$26","v":-4635895.1725142179},{"$f":" 'FS semi - P99'!FL$26","v":-4844510.4552773573},{"$f":" 'FS semi - P99'!FM$26","v":-5062513.4257648382},{"$f":" 'FS semi - P99'!FN$26","v":-5290326.5299242558},{"$f":" 'FS semi - P99'!FO$26","v":-5528391.2237708475},{"$f":" 'FS semi - P99'!FP$26","v":-5777168.8288405351},{"$f":" 'FS semi - P99'!FQ$26","v":-6037141.4261383591},{"$f":" 'FS semi - P99'!FR$26","v":-6308812.790314585},{"$f":" 'FS semi - P99'!FS$26","v":-6592709.3658787413},{"$f":" 'FS semi - P99'!FT$26","v":-6889381.2873432841},{"$f":" 'FS semi - P99'!FU$26","v":-7199403.4452737318},{"$f":" 'FS semi - P99'!FV$26","v":-7523376.6003110493},{"$f":" 'FS semi - P99'!FW$26","v":-7861928.5473250467},{"$f":" 'FS semi - P99'!FX$26","v":-8215715.3319546739},{"$f":" 'FS semi - P99'!FY$26","v":-8585422.5218926333},{"$f":" 'FS semi - P99'!FZ$26","v":-8971766.5353778023},{"$f":" 'FS semi - P99'!GA$26","v":-9375496.029469803},{"$f":" 'FS semi - P99'!GB$26","v":-9797393.3507959433},{"$f":" 'FS semi - P99'!GC$26","v":-10238276.051581761},{"$f":" 'FS semi - P99'!GD$26","v":-10698998.473902941},{"$f":" 'FS semi - P99'!GE$26","v":-11180453.405228574},{"$f":" 'FS semi - P99'!GF$26","v":-11683573.80846386},{"$f":" 'FS semi - P99'!GG$26","v":-12209334.629844734},{"$f":" 'FS semi - P99'!GH$26","v":-12758754.688187746},{"$f":" 'FS semi - P99'!GI$26","v":-13332898.649156194},{"$f":" 'FS semi - P99'!GJ$26","v":-13932879.088368224}]
[null,null,null,null,"Effective tax rate P99",{"$f":" SUM(J151:GJ151) / SUM(J152:GJ152)","v":0},"%","info only"]
[]
[null,"Tax loss carry forward"]
[null,null,null,null,{"$f":" InpC!E$268","v":"Tax losses carried forward - initial balance "},{"$f":" InpC!F$268","v":0},{"$f":" InpC!G$268","v":"$ 000s"}]
[null,null,null,null,{"$f":" Time!E$83","v":"End of construction period flag"},{"$f":" Time!F$83","v":0},{"$f":" Time!G$83","v":"flag"},{"$f":" Time!H$83","v":1},{"$f":" Time!I$83","v":0},{"$f":" Time!J$83","v":0},{"$f":" Time!K$83","v":0},{"$f":" Time!L$83","v":0},{"$f":" Time!M$83","v":0},{"$f":" Time!N$83","v":0},{"$f":" Time!O$83","v":0},{"$f":" Time!P$83","v":1},{"$f":" Time!Q$83","v":0},{"$f":" Time!R$83","v":0},{"$f":" Time!S$83","v":0},{"$f":" Time!T$83","v":0},{"$f":" Time!U$83","v":0},{"$f":" Time!V$83","v":0},{"$f":" Time!W$83","v":0},{"$f":" Time!X$83","v":0},{"$f":" Time!Y$83","v":0},{"$f":" Time!Z$83","v":0},{"$f":" Time!AA$83","v":0},{"$f":" Time!AB$83","v":0},{"$f":" Time!AC$83","v":0},{"$f":" Time!AD$83","v":0},{"$f":" Time!AE$83","v":0},{"$f":" Time!AF$83","v":0},{"$f":" Time!AG$83","v":0},{"$f":" Time!AH$83","v":0},{"$f":" Time!AI$83","v":0},{"$f":" Time!AJ$83","v":0},{"$f":" Time!AK$83","v":0},{"$f":" Time!AL$83","v":0},{"$f":" Time!AM$83","v":0},{"$f":" Time!AN$83","v":0},{"$f":" Time!AO$83","v":0},{"$f":" Time!AP$83","v":0},{"$f":" Time!AQ$83","v":0},{"$f":" Time!AR$83","v":0},{"$f":" Time!AS$83","v":0},{"$f":" Time!AT$83","v":0},{"$f":" Time!AU$83","v":0},{"$f":" Time!AV$83","v":0},{"$f":" Time!AW$83","v":0},{"$f":" Time!AX$83","v":0},{"$f":" Time!AY$83","v":0},{"$f":" Time!AZ$83","v":0},{"$f":" Time!BA$83","v":0},{"$f":" Time!BB$83","v":0},{"$f":" Time!BC$83","v":0},{"$f":" Time!BD$83","v":0},{"$f":" Time!BE$83","v":0},{"$f":" Time!BF$83","v":0},{"$f":" Time!BG$83","v":0},{"$f":" Time!BH$83","v":0},{"$f":" Time!BI$83","v":0},{"$f":" Time!BJ$83","v":0},{"$f":" Time!BK$83","v":0},{"$f":" Time!BL$83","v":0},{"$f":" Time!BM$83","v":0},{"$f":" Time!BN$83","v":0},{"$f":" Time!BO$83","v":0},{"$f":" Time!BP$83","v":0},{"$f":" Time!BQ$83","v":0},{"$f":" Time!BR$83","v":0},{"$f":" Time!BS$83","v":0},{"$f":" Time!BT$83","v":0},{"$f":" Time!BU$83","v":0},{"$f":" Time!BV$83","v":0},{"$f":" Time!BW$83","v":0},{"$f":" Time!BX$83","v":0},{"$f":" Time!BY$83","v":0},{"$f":" Time!BZ$83","v":0},{"$f":" Time!CA$83","v":0},{"$f":" Time!CB$83","v":0},{"$f":" Time!CC$83","v":0},{"$f":" Time!CD$83","v":0},{"$f":" Time!CE$83","v":0},{"$f":" Time!CF$83","v":0},{"$f":" Time!CG$83","v":0},{"$f":" Time!CH$83","v":0},{"$f":" Time!CI$83","v":0},{"$f":" Time!CJ$83","v":0},{"$f":" Time!CK$83","v":0},{"$f":" Time!CL$83","v":0},{"$f":" Time!CM$83","v":0},{"$f":" Time!CN$83","v":0},{"$f":" Time!CO$83","v":0},{"$f":" Time!CP$83","v":0},{"$f":" Time!CQ$83","v":0},{"$f":" Time!CR$83","v":0},{"$f":" Time!CS$83","v":0},{"$f":" Time!CT$83","v":0},{"$f":" Time!CU$83","v":0},{"$f":" Time!CV$83","v":0},{"$f":" Time!CW$83","v":0},{"$f":" Time!CX$83","v":0},{"$f":" Time!CY$83","v":0},{"$f":" Time!CZ$83","v":0},{"$f":" Time!DA$83","v":0},{"$f":" Time!DB$83","v":0},{"$f":" Time!DC$83","v":0},{"$f":" Time!DD$83","v":0},{"$f":" Time!DE$83","v":0},{"$f":" Time!DF$83","v":0},{"$f":" Time!DG$83","v":0},{"$f":" Time!DH$83","v":0},{"$f":" Time!DI$83","v":0},{"$f":" Time!DJ$83","v":0},{"$f":" Time!DK$83","v":0},{"$f":" Time!DL$83","v":0},{"$f":" Time!DM$83","v":0},{"$f":" Time!DN$83","v":0},{"$f":" Time!DO$83","v":0},{"$f":" Time!DP$83","v":0},{"$f":" Time!DQ$83","v":0},{"$f":" Time!DR$83","v":0},{"$f":" Time!DS$83","v":0},{"$f":" Time!DT$83","v":0},{"$f":" Time!DU$83","v":0},{"$f":" Time!DV$83","v":0},{"$f":" Time!DW$83","v":0},{"$f":" Time!DX$83","v":0},{"$f":" Time!DY$83","v":0},{"$f":" Time!DZ$83","v":0},{"$f":" Time!EA$83","v":0},{"$f":" Time!EB$83","v":0},{"$f":" Time!EC$83","v":0},{"$f":" Time!ED$83","v":0},{"$f":" Time!EE$83","v":0},{"$f":" Time!EF$83","v":0},{"$f":" Time!EG$83","v":0},{"$f":" Time!EH$83","v":0},{"$f":" Time!EI$83","v":0},{"$f":" Time!EJ$83","v":0},{"$f":" Time!EK$83","v":0},{"$f":" Time!EL$83","v":0},{"$f":" Time!EM$83","v":0},{"$f":" Time!EN$83","v":0},{"$f":" Time!EO$83","v":0},{"$f":" Time!EP$83","v":0},{"$f":" Time!EQ$83","v":0},{"$f":" Time!ER$83","v":0},{"$f":" Time!ES$83","v":0},{"$f":" Time!ET$83","v":0},{"$f":" Time!EU$83","v":0},{"$f":" Time!EV$83","v":0},{"$f":" Time!EW$83","v":0},{"$f":" Time!EX$83","v":0},{"$f":" Time!EY$83","v":0},{"$f":" Time!EZ$83","v":0},{"$f":" Time!FA$83","v":0},{"$f":" Time!FB$83","v":0},{"$f":" Time!FC$83","v":0},{"$f":" Time!FD$83","v":0},{"$f":" Time!FE$83","v":0},{"$f":" Time!FF$83","v":0},{"$f":" Time!FG$83","v":0},{"$f":" Time!FH$83","v":0},{"$f":" Time!FI$83","v":0},{"$f":" Time!FJ$83","v":0},{"$f":" Time!FK$83","v":0},{"$f":" Time!FL$83","v":0},{"$f":" Time!FM$83","v":0},{"$f":" Time!FN$83","v":0},{"$f":" Time!FO$83","v":0},{"$f":" Time!FP$83","v":0},{"$f":" Time!FQ$83","v":0},{"$f":" Time!FR$83","v":0},{"$f":" Time!FS$83","v":0},{"$f":" Time!FT$83","v":0},{"$f":" Time!FU$83","v":0},{"$f":" Time!FV$83","v":0},{"$f":" Time!FW$83","v":0},{"$f":" Time!FX$83","v":0},{"$f":" Time!FY$83","v":0},{"$f":" Time!FZ$83","v":0},{"$f":" Time!GA$83","v":0},{"$f":" Time!GB$83","v":0},{"$f":" Time!GC$83","v":0},{"$f":" Time!GD$83","v":0},{"$f":" Time!GE$83","v":0},{"$f":" Time!GF$83","v":0},{"$f":" Time!GG$83","v":0},{"$f":" Time!GH$83","v":0},{"$f":" Time!GI$83","v":0},{"$f":" Time!GJ$83","v":0}]
[]
[null,null,null,null,"Tax losses carried forward balance P99 BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I162","v":0},{"$f":"J162","v":0},{"$f":"K162","v":0},{"$f":"L162","v":0},{"$f":"M162","v":1713.7879620187657},{"$f":"N162","v":6753.4820972604994},{"$f":"O162","v":12513.945994793557},{"$f":"P162","v":0},{"$f":"Q162","v":4998.6105870212705},{"$f":"R162","v":10066.657767149354},{"$f":"S162","v":15412.122106144161},{"$f":"T162","v":20846.751547947591},{"$f":"U162","v":26578.816159570662},{"$f":"V162","v":32428.755447418946},{"$f":"W162","v":38599.540945467699},{"$f":"X162","v":44943.061976633777},{"$f":"Y162","v":51609.595928097639},{"$f":"Z162","v":58461.807704121136},{"$f":"AA162","v":65854.794088493494},{"$f":"AB162","v":73464.535027343591},{"$f":"AC162","v":81475.448079469017},{"$f":"AD162","v":89745.078875142775},{"$f":"AE162","v":98449.228288051207},{"$f":"AF162","v":107474.45823733608},{"$f":"AG162","v":116954.61013706395},{"$f":"AH162","v":126789.48710558438},{"$f":"AI162","v":137137.11036049575},{"$f":"AJ162","v":147893.54831444283},{"$f":"AK162","v":159324.28504641086},{"$f":"AL162","v":171213.40930314467},{"$f":"AM162","v":183704.56342016565},{"$f":"AN162","v":196727.81537989798},{"$f":"AO162","v":210398.8758584536},{"$f":"AP162","v":224663.64725232852},{"$f":"AQ162","v":239646.52187259658},{"$f":"AR162","v":255298.90055615373},{"$f":"AS162","v":271735.43305269076},{"$f":"AT162","v":288923.97235647734},{"$f":"AU162","v":306969.55265853496},{"$f":"AV162","v":325857.21832209628},{"$f":"AW162","v":345681.95527225122},{"$f":"AX162","v":366447.39514389023},{"$f":"AY162","v":388468.41922968079},{"$f":"AZ162","v":411753.76162985846},{"$f":"BA162","v":436418.38307259383},{"$f":"BB162","v":462463.67172259779},{"$f":"BC162","v":490010.50118265388},{"$f":"BD162","v":519065.05374972749},{"$f":"BE162","v":555653.30543729989},{"$f":"BF162","v":593888.02845081314},{"$f":"BG162","v":633843.31399993447},{"$f":"BH162","v":675596.58739876619},{"$f":"BI162","v":719228.75810054538},{"$f":"BJ162","v":764824.37648390466},{"$f":"BK162","v":812471.79769451509},{"$f":"BL162","v":862263.35285960301},{"$f":"BM162","v":914295.52800711989},{"$f":"BN162","v":968669.15103627497},{"$f":"BO162","v":1025489.587101742},{"$f":"BP162","v":1084866.9427901551},{"$f":"BQ162","v":1146916.2794845467},{"$f":"BR162","v":1211757.8363301861},{"$f":"BS162","v":1279517.2632338791},{"$f":"BT162","v":1350325.8643482383},{"$f":"BU162","v":1424320.8525127438},{"$f":"BV162","v":1501645.6151446518},{"$f":"BW162","v":1582449.9920949959},{"$f":"BX162","v":1666890.5660081054},{"$f":"BY162","v":1755130.965747305},{"$f":"BZ162","v":1847342.1834747684},{"$f":"CA162","v":1943702.9059999678},{"$f":"CB162","v":2044399.861038801},{"$f":"CC162","v":2149628.1790543818},{"$f":"CD162","v":2259591.7713806638},{"$f":"CE162","v":2374503.7253616285},{"$f":"CF162","v":2494586.7172717364},{"$f":"CG162","v":2620073.4438177994},{"$f":"CH162","v":2751207.0730584352},{"$f":"CI162","v":2888241.7156148995},{"$f":"CJ162","v":3031442.9170864047},{"$f":"CK162","v":3181088.1726241279},{"$f":"CL162","v":3337467.4646610483},{"$f":"CM162","v":3500883.8248396302},{"$f":"CN162","v":3671653.9212262481},{"$f":"CO162","v":3850108.6719502639},{"$f":"CP162","v":4036593.8864568607},{"$f":"CQ162","v":4231470.9356162539},{"$f":"CR162","v":4435117.4519878197},{"$f":"CS162","v":4647928.0615961067},{"$f":"CT162","v":4870315.1486367658},{"$f":"CU162","v":5102709.6545942547},{"$f":"CV162","v":5345561.9133198308},{"$f":"CW162","v":5599342.5236880574},{"$f":"CX162","v":5864543.2615228547},{"$f":"CY162","v":6141678.0325602181},{"$f":"CZ162","v":6431283.8682942623},{"$f":"DA162","v":6733921.9666363392},{"$f":"DB162","v":7050178.7794038095},{"$f":"DC162","v":7380667.1487458153},{"$f":"DD162","v":7726027.4947082121},{"$f":"DE162","v":8086929.0562389167},{"$f":"DF162","v":8464071.1880385019},{"$f":"DG162","v":8858184.7157690693},{"$f":"DH162","v":9270033.352247512},{"$f":"DI162","v":9700415.1773674842},{"$f":"DJ162","v":10150164.184617857},{"$f":"DK162","v":10620151.897194495},{"$f":"DL162","v":11111289.056837082},{"$f":"DM162","v":11624527.388663586},{"$f":"DN162","v":12160861.445422282},{"$f":"DO162","v":12721330.534735121},{"$f":"DP162","v":13307020.733067036},{"$f":"DQ162","v":13919066.990323886},{"$f":"DR162","v":14558655.329157297},{"$f":"DS162","v":15227025.143238209},{"$f":"DT162","v":15925471.598952763},{"$f":"DU162","v":16655348.145174472},{"$f":"DV162","v":17418069.135976158},{"$f":"DW162","v":18215112.571363918},{"$f":"DX162","v":19048022.96134413},{"$f":"DY162","v":19918414.31887345},{"$f":"DZ162","v":20827973.28749159},{"$f":"EA162","v":21778462.409697548},{"$f":"EB162","v":22771723.54240277},{"$f":"EC162","v":23809681.426079728},{"$f":"ED162","v":24894347.414522149},{"$f":"EE162","v":26027823.372444481},{"$f":"EF162","v":27212305.748473316},{"$f":"EG162","v":28450089.83142345},{"$f":"EH162","v":29743574.198106341},{"$f":"EI162","v":31095265.361289959},{"$f":"EJ162","v":32507782.626816843},{"$f":"EK162","v":33983863.169292435},{"$f":"EL162","v":35526367.336179428},{"$f":"EM162","v":37138284.190576337},{"$f":"EN162","v":38822737.30342111},{"$f":"EO162","v":40582990.806343891},{"$f":"EP162","v":42422455.716898203},{"$f":"EQ162","v":44344696.548427455},{"$f":"ER162","v":46353438.217375524},{"$f":"ES162","v":48452573.261426255},{"$f":"ET162","v":50646169.382459268},{"$f":"EU162","v":52938477.328938767},{"$f":"EV162","v":55333939.133009844},{"$f":"EW162","v":57837196.718264118},{"$f":"EX162","v":60453100.894854836},{"$f":"EY162","v":63186720.759392135},{"$f":"EZ162","v":66043353.517833613},{"$f":"FA162","v":69028534.750404954},{"$f":"FB162","v":72148049.13844201},{"$f":"FC162","v":75407941.673940733},{"$f":"FD162","v":78814529.3735369},{"$f":"FE162","v":82374413.51961489},{"$f":"FF162","v":86094492.452266395},{"$f":"FG162","v":89981974.93688722},{"$f":"FH162","v":94044394.13331598},{"$f":"FI162","v":98289622.193584025},{"$f":"FJ162","v":102725885.51656413},{"$f":"FK162","v":107361780.68907835},{"$f":"FL162","v":112206291.1443557},{"$f":"FM162","v":117268804.57012054},{"$f":"FN162","v":122559131.1000448},{"$f":"FO162","v":128087522.32381564},{"$f":"FP162","v":133864691.15265618},{"$f":"FQ162","v":139901832.57879454},{"$f":"FR162","v":146210645.36910912},{"$f":"FS162","v":152803354.73498785},{"$f":"FT162","v":159692736.02233115},{"$f":"FU162","v":166892139.46760488},{"$f":"FV162","v":174415516.06791592},{"$f":"FW162","v":182277444.61524096},{"$f":"FX162","v":190493159.94719565},{"$f":"FY162","v":199078582.46908829},{"$f":"FZ162","v":208050349.00446609},{"$f":"GA162","v":217425845.0339359},{"$f":"GB162","v":227223238.38473186},{"$f":"GC162","v":237461514.43631363},{"$f":"GD162","v":248160512.91021657},{"$f":"GE162","v":259340966.31544515},{"$f":"GF162","v":271024540.123909},{"$f":"GG162","v":283233874.75375372},{"$f":"GH162","v":295992629.44194144},{"$f":"GI162","v":309325528.09109765}]
[null,null,null,null,{"$f":" E$135","v":"Tax losses arising P99"},0,"$ 000s",323271914.91046089,0,0,0,0,1713.7879620187657,5039.6941352417334,5760.463897533059,993.78500022952812,4998.6105870212705,5068.0471801280837,5345.4643389948069,5434.6294418034304,5732.0646116230728,5849.9392878482831,6170.78549804875,6343.5210311660812,6666.5339514638599,6852.2117760234942,7392.9863843723579,7609.7409388500928,8010.9130521254301,8269.6307956737528,8704.1494129084276,9025.229949284867,9480.1518997278836,9834.8769685204352,10347.623254911361,10756.43795394707,{"$f":" AK$135","v":11430.736731968034},11889.124256733798,12491.154117020988,13023.251959732328,13671.060478555612,14264.771393874931,14982.874620268061,15652.378683557157,16436.532496537009,17188.539303786602,18045.580302057628,18887.665663561347,19824.73695015494,20765.439871639006,22021.024085790541,23285.342400177651,24664.621442735363,26045.288650003946,27546.829460056109,29054.552567073584,36588.251687572447,38234.723013513205,39955.285549121305,41753.273398831763,43632.170701779185,45595.618383359251,47647.421210610417,49791.555165087877,52032.175147516828,54373.623029155089,56820.436065467075,59377.355688413089,{"$f":" BQ$135","v":62049.336694391684},64841.556845639308,67759.426903693078,70808.601114359262,73994.988164505427,77324.762631908176,80804.376950344042,84440.573913109532,88240.399739199464,92211.21772746343,96360.722525199293,100696.95503883327,105228.31801558076,109963.59232628191,114911.95398096461,120082.99191010802,125486.72654606287,131133.6292406357,137034.64255646433,143201.20147150522,149645.25553772296,156379.29203692047,163416.36017858188,170770.09638661807,178454.75072401587,186485.21450659659,194877.04915939341,203646.51637156613,212810.60960828658,222387.08704065951,232394.50595748922,242852.25872557622,{"$f":" CW$135","v":253780.61036822712},265200.73783479736,277134.77103736321,289605.83573404455,302638.09834207653,316256.81276747002,330488.36934200616,345360.34596239642,360901.56153070426,377142.131799586,394113.52773056732,411848.63647844287,430381.82511997275,449749.00725037151,469987.71257663827,491137.15964258701,513238.33182650345,536334.0567586961,560469.08931283746,585690.19833191519,612046.2572568513,639588.33883340959,668369.81408091309,698446.45571455418,729876.54622170911,762720.99080168584,797043.43538776168,832910.38998021092,870391.3575293204,909558.96861813986,950489.12220595614,993261.13270522421,{"$f":" EC$135","v":1037957.8836769592},1084665.9884424224,1133475.9579223313,1184482.3760288362,1237784.0829501341,1293484.3666828899,1351691.16318362,1412517.2655268828,1476080.5424755926,1542504.1668869941,1611916.8543969088,1684453.1128447694,1760253.5029227838,1839464.9105543089,1922240.8315292527,2008741.668948069,2099135.0440507317,2193596.1210330147,2292307.9464795003,2395461.8040710776,2503257.5852542762,2615904.1765907183,2733619.8645373005,2856632.7584414789,2985181.2325713453,3119514.3880370562,3259892.5354987234,3406587.6995961661,3559884.1460779938,3720078.932651503,3887482.4846208207,4062419.1964287572,{"$f":" FI$135","v":4245228.060268051},4436263.3229801133,4635895.1725142179,4844510.4552773573,5062513.4257648382,5290326.5299242558,5528391.2237708475,5777168.8288405351,6037141.4261383591,6308812.790314585,6592709.3658787413,6889381.2873432841,7199403.4452737318,7523376.6003110493,7861928.5473250467,8215715.3319546739,8585422.5218926333,8971766.5353778023,9375496.029469803,9797393.3507959433,10238276.051581761,10698998.473902941,11180453.405228574,11683573.80846386,12209334.629844734,12758754.688187746,13332898.649156194,13932879.088368224]
[null,null,null,null,{"$f":" E$139","v":"Tax losses utilised P99"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tax losses carried forward balance P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" IF( J157 = 1, $F156, J159 + J160 - J161)","v":0},0,0,1713.7879620187657,6753.4820972604994,12513.945994793557,0,4998.6105870212705,10066.657767149354,15412.122106144161,20846.751547947591,26578.816159570662,32428.755447418946,38599.540945467699,44943.061976633777,51609.595928097639,58461.807704121136,65854.794088493494,73464.535027343591,81475.448079469017,89745.078875142775,98449.228288051207,107474.45823733608,116954.61013706395,126789.48710558438,137137.11036049575,147893.54831444283,159324.28504641086,171213.40930314467,183704.56342016565,196727.81537989798,210398.8758584536,224663.64725232852,239646.52187259658,255298.90055615373,271735.43305269076,288923.97235647734,306969.55265853496,325857.21832209628,345681.95527225122,366447.39514389023,388468.41922968079,411753.76162985846,436418.38307259383,462463.67172259779,490010.50118265388,519065.05374972749,555653.30543729989,593888.02845081314,633843.31399993447,675596.58739876619,719228.75810054538,764824.37648390466,812471.79769451509,862263.35285960301,914295.52800711989,968669.15103627497,1025489.587101742,1084866.9427901551,1146916.2794845467,1211757.8363301861,1279517.2632338791,1350325.8643482383,1424320.8525127438,{"$f":" IF( BV157 = 1, $F156, BV159 + BV160 - BV161)","v":1501645.6151446518},1582449.9920949959,1666890.5660081054,1755130.965747305,1847342.1834747684,1943702.9059999678,2044399.861038801,2149628.1790543818,2259591.7713806638,2374503.7253616285,2494586.7172717364,2620073.4438177994,2751207.0730584352,2888241.7156148995,3031442.9170864047,3181088.1726241279,3337467.4646610483,3500883.8248396302,3671653.9212262481,3850108.6719502639,4036593.8864568607,4231470.9356162539,4435117.4519878197,4647928.0615961067,4870315.1486367658,5102709.6545942547,5345561.9133198308,5599342.5236880574,5864543.2615228547,6141678.0325602181,6431283.8682942623,6733921.9666363392,7050178.7794038095,7380667.1487458153,7726027.4947082121,8086929.0562389167,8464071.1880385019,8858184.7157690693,9270033.352247512,9700415.1773674842,10150164.184617857,10620151.897194495,11111289.056837082,11624527.388663586,12160861.445422282,12721330.534735121,13307020.733067036,13919066.990323886,14558655.329157297,15227025.143238209,15925471.598952763,16655348.145174472,17418069.135976158,18215112.571363918,19048022.96134413,19918414.31887345,20827973.28749159,21778462.409697548,22771723.54240277,23809681.426079728,24894347.414522149,26027823.372444481,27212305.748473316,28450089.83142345,{"$f":" IF( EH157 = 1, $F156, EH159 + EH160 - EH161)","v":29743574.198106341},31095265.361289959,32507782.626816843,33983863.169292435,35526367.336179428,37138284.190576337,38822737.30342111,40582990.806343891,42422455.716898203,44344696.548427455,46353438.217375524,48452573.261426255,50646169.382459268,52938477.328938767,55333939.133009844,57837196.718264118,60453100.894854836,63186720.759392135,66043353.517833613,69028534.750404954,72148049.13844201,75407941.673940733,78814529.3735369,82374413.51961489,86094492.452266395,89981974.93688722,94044394.13331598,98289622.193584025,102725885.51656413,107361780.68907835,112206291.1443557,117268804.57012054,122559131.1000448,128087522.32381564,133864691.15265618,139901832.57879454,146210645.36910912,152803354.73498785,159692736.02233115,166892139.46760488,174415516.06791592,182277444.61524096,190493159.94719565,199078582.46908829,208050349.00446609,217425845.0339359,227223238.38473186,237461514.43631363,248160512.91021657,259340966.31544515,271024540.123909,283233874.75375372,295992629.44194144,309325528.09109765,323258407.17946589]
[]
[]
["DEFERRED TAX BALANCE"]
[]
[null,null,null,null,{"$f":" InpC!E$255","v":"Deferred tax - initial balance "},{"$f":" InpC!F$255","v":0},{"$f":" InpC!G$255","v":"$ 000s"}]
[null,null,null,null,{"$f":" Time!E$83","v":"End of construction period flag"},{"$f":" Time!F$83","v":0},{"$f":" Time!G$83","v":"flag"},{"$f":" Time!H$83","v":1},{"$f":" Time!I$83","v":0},{"$f":" Time!J$83","v":0},{"$f":" Time!K$83","v":0},{"$f":" Time!L$83","v":0},{"$f":" Time!M$83","v":0},{"$f":" Time!N$83","v":0},{"$f":" Time!O$83","v":0},{"$f":" Time!P$83","v":1},{"$f":" Time!Q$83","v":0},{"$f":" Time!R$83","v":0},{"$f":" Time!S$83","v":0},{"$f":" Time!T$83","v":0},{"$f":" Time!U$83","v":0},{"$f":" Time!V$83","v":0},{"$f":" Time!W$83","v":0},{"$f":" Time!X$83","v":0},{"$f":" Time!Y$83","v":0},{"$f":" Time!Z$83","v":0},{"$f":" Time!AA$83","v":0},{"$f":" Time!AB$83","v":0},{"$f":" Time!AC$83","v":0},{"$f":" Time!AD$83","v":0},{"$f":" Time!AE$83","v":0},{"$f":" Time!AF$83","v":0},{"$f":" Time!AG$83","v":0},{"$f":" Time!AH$83","v":0},{"$f":" Time!AI$83","v":0},{"$f":" Time!AJ$83","v":0},{"$f":" Time!AK$83","v":0},{"$f":" Time!AL$83","v":0},{"$f":" Time!AM$83","v":0},{"$f":" Time!AN$83","v":0},{"$f":" Time!AO$83","v":0},{"$f":" Time!AP$83","v":0},{"$f":" Time!AQ$83","v":0},{"$f":" Time!AR$83","v":0},{"$f":" Time!AS$83","v":0},{"$f":" Time!AT$83","v":0},{"$f":" Time!AU$83","v":0},{"$f":" Time!AV$83","v":0},{"$f":" Time!AW$83","v":0},{"$f":" Time!AX$83","v":0},{"$f":" Time!AY$83","v":0},{"$f":" Time!AZ$83","v":0},{"$f":" Time!BA$83","v":0},{"$f":" Time!BB$83","v":0},{"$f":" Time!BC$83","v":0},{"$f":" Time!BD$83","v":0},{"$f":" Time!BE$83","v":0},{"$f":" Time!BF$83","v":0},{"$f":" Time!BG$83","v":0},{"$f":" Time!BH$83","v":0},{"$f":" Time!BI$83","v":0},{"$f":" Time!BJ$83","v":0},{"$f":" Time!BK$83","v":0},{"$f":" Time!BL$83","v":0},{"$f":" Time!BM$83","v":0},{"$f":" Time!BN$83","v":0},{"$f":" Time!BO$83","v":0},{"$f":" Time!BP$83","v":0},{"$f":" Time!BQ$83","v":0},{"$f":" Time!BR$83","v":0},{"$f":" Time!BS$83","v":0},{"$f":" Time!BT$83","v":0},{"$f":" Time!BU$83","v":0},{"$f":" Time!BV$83","v":0},{"$f":" Time!BW$83","v":0},{"$f":" Time!BX$83","v":0},{"$f":" Time!BY$83","v":0},{"$f":" Time!BZ$83","v":0},{"$f":" Time!CA$83","v":0},{"$f":" Time!CB$83","v":0},{"$f":" Time!CC$83","v":0},{"$f":" Time!CD$83","v":0},{"$f":" Time!CE$83","v":0},{"$f":" Time!CF$83","v":0},{"$f":" Time!CG$83","v":0},{"$f":" Time!CH$83","v":0},{"$f":" Time!CI$83","v":0},{"$f":" Time!CJ$83","v":0},{"$f":" Time!CK$83","v":0},{"$f":" Time!CL$83","v":0},{"$f":" Time!CM$83","v":0},{"$f":" Time!CN$83","v":0},{"$f":" Time!CO$83","v":0},{"$f":" Time!CP$83","v":0},{"$f":" Time!CQ$83","v":0},{"$f":" Time!CR$83","v":0},{"$f":" Time!CS$83","v":0},{"$f":" Time!CT$83","v":0},{"$f":" Time!CU$83","v":0},{"$f":" Time!CV$83","v":0},{"$f":" Time!CW$83","v":0},{"$f":" Time!CX$83","v":0},{"$f":" Time!CY$83","v":0},{"$f":" Time!CZ$83","v":0},{"$f":" Time!DA$83","v":0},{"$f":" Time!DB$83","v":0},{"$f":" Time!DC$83","v":0},{"$f":" Time!DD$83","v":0},{"$f":" Time!DE$83","v":0},{"$f":" Time!DF$83","v":0},{"$f":" Time!DG$83","v":0},{"$f":" Time!DH$83","v":0},{"$f":" Time!DI$83","v":0},{"$f":" Time!DJ$83","v":0},{"$f":" Time!DK$83","v":0},{"$f":" Time!DL$83","v":0},{"$f":" Time!DM$83","v":0},{"$f":" Time!DN$83","v":0},{"$f":" Time!DO$83","v":0},{"$f":" Time!DP$83","v":0},{"$f":" Time!DQ$83","v":0},{"$f":" Time!DR$83","v":0},{"$f":" Time!DS$83","v":0},{"$f":" Time!DT$83","v":0},{"$f":" Time!DU$83","v":0},{"$f":" Time!DV$83","v":0},{"$f":" Time!DW$83","v":0},{"$f":" Time!DX$83","v":0},{"$f":" Time!DY$83","v":0},{"$f":" Time!DZ$83","v":0},{"$f":" Time!EA$83","v":0},{"$f":" Time!EB$83","v":0},{"$f":" Time!EC$83","v":0},{"$f":" Time!ED$83","v":0},{"$f":" Time!EE$83","v":0},{"$f":" Time!EF$83","v":0},{"$f":" Time!EG$83","v":0},{"$f":" Time!EH$83","v":0},{"$f":" Time!EI$83","v":0},{"$f":" Time!EJ$83","v":0},{"$f":" Time!EK$83","v":0},{"$f":" Time!EL$83","v":0},{"$f":" Time!EM$83","v":0},{"$f":" Time!EN$83","v":0},{"$f":" Time!EO$83","v":0},{"$f":" Time!EP$83","v":0},{"$f":" Time!EQ$83","v":0},{"$f":" Time!ER$83","v":0},{"$f":" Time!ES$83","v":0},{"$f":" Time!ET$83","v":0},{"$f":" Time!EU$83","v":0},{"$f":" Time!EV$83","v":0},{"$f":" Time!EW$83","v":0},{"$f":" Time!EX$83","v":0},{"$f":" Time!EY$83","v":0},{"$f":" Time!EZ$83","v":0},{"$f":" Time!FA$83","v":0},{"$f":" Time!FB$83","v":0},{"$f":" Time!FC$83","v":0},{"$f":" Time!FD$83","v":0},{"$f":" Time!FE$83","v":0},{"$f":" Time!FF$83","v":0},{"$f":" Time!FG$83","v":0},{"$f":" Time!FH$83","v":0},{"$f":" Time!FI$83","v":0},{"$f":" Time!FJ$83","v":0},{"$f":" Time!FK$83","v":0},{"$f":" Time!FL$83","v":0},{"$f":" Time!FM$83","v":0},{"$f":" Time!FN$83","v":0},{"$f":" Time!FO$83","v":0},{"$f":" Time!FP$83","v":0},{"$f":" Time!FQ$83","v":0},{"$f":" Time!FR$83","v":0},{"$f":" Time!FS$83","v":0},{"$f":" Time!FT$83","v":0},{"$f":" Time!FU$83","v":0},{"$f":" Time!FV$83","v":0},{"$f":" Time!FW$83","v":0},{"$f":" Time!FX$83","v":0},{"$f":" Time!FY$83","v":0},{"$f":" Time!FZ$83","v":0},{"$f":" Time!GA$83","v":0},{"$f":" Time!GB$83","v":0},{"$f":" Time!GC$83","v":0},{"$f":" Time!GD$83","v":0},{"$f":" Time!GE$83","v":0},{"$f":" Time!GF$83","v":0},{"$f":" Time!GG$83","v":0},{"$f":" Time!GH$83","v":0},{"$f":" Time!GI$83","v":0},{"$f":" Time!GJ$83","v":0}]
[]
[null,null,null,null,"Deferred tax balance BEG P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I173","v":0},{"$f":"J173","v":0},{"$f":"K173","v":0},{"$f":"L173","v":0},{"$f":"M173","v":0},{"$f":"N173","v":0},{"$f":"O173","v":0},{"$f":"P173","v":0},{"$f":"Q173","v":-999.72211740425416},{"$f":"R173","v":-2013.3315534298706},{"$f":"S173","v":-3082.4244212288322},{"$f":"T173","v":-4169.3503095895176},{"$f":"U173","v":-5315.7632319141321},{"$f":"V173","v":-6485.7510894837887},{"$f":"W173","v":-7719.9081890935386},{"$f":"X173","v":-8988.6123953267543},{"$f":"Y173","v":-10321.919185619527},{"$f":"Z173","v":-11692.361540824226},{"$f":"AA173","v":-13170.958817698698},{"$f":"AB173","v":-14692.907005468718},{"$f":"AC173","v":-16295.089615893805},{"$f":"AD173","v":-17949.015775028554},{"$f":"AE173","v":-19689.84565761024},{"$f":"AF173","v":-21494.891647467215},{"$f":"AG173","v":-23390.922027412791},{"$f":"AH173","v":-25357.897421116879},{"$f":"AI173","v":-27427.422072099151},{"$f":"AJ173","v":-29578.709662888563},{"$f":"AK173","v":-31864.857009282168},{"$f":"AL173","v":-34242.681860628931},{"$f":"AM173","v":-36740.91268403313},{"$f":"AN173","v":-39345.563075979597},{"$f":"AO173","v":-42079.775171690722},{"$f":"AP173","v":-44932.729450465711},{"$f":"AQ173","v":-47929.304374519321},{"$f":"AR173","v":-51059.78011123075},{"$f":"AS173","v":-54347.08661053815},{"$f":"AT173","v":-57784.79447129547},{"$f":"AU173","v":-61393.910531706999},{"$f":"AV173","v":-65171.443664419268},{"$f":"AW173","v":-69136.391054450258},{"$f":"AX173","v":-73289.479028778063},{"$f":"AY173","v":-77693.683845936175},{"$f":"AZ173","v":-82350.752325971698},{"$f":"BA173","v":-87283.676614518772},{"$f":"BB173","v":-92492.734344519558},{"$f":"BC173","v":-98002.10023653078},{"$f":"BD173","v":-103813.0107499455},{"$f":"BE173","v":-103813.0107499455},{"$f":"BF173","v":-103813.0107499455},{"$f":"BG173","v":-103813.0107499455},{"$f":"BH173","v":-103813.0107499455},{"$f":"BI173","v":-103813.0107499455},{"$f":"BJ173","v":-103813.0107499455},{"$f":"BK173","v":-103813.0107499455},{"$f":"BL173","v":-103813.0107499455},{"$f":"BM173","v":-103813.0107499455},{"$f":"BN173","v":-103813.0107499455},{"$f":"BO173","v":-103813.0107499455},{"$f":"BP173","v":-103813.0107499455},{"$f":"BQ173","v":-103813.0107499455},{"$f":"BR173","v":-103813.0107499455},{"$f":"BS173","v":-103813.0107499455},{"$f":"BT173","v":-103813.0107499455},{"$f":"BU173","v":-103813.0107499455},{"$f":"BV173","v":-103813.0107499455},{"$f":"BW173","v":-103813.0107499455},{"$f":"BX173","v":-103813.0107499455},{"$f":"BY173","v":-103813.0107499455},{"$f":"BZ173","v":-103813.0107499455},{"$f":"CA173","v":-103813.0107499455},{"$f":"CB173","v":-103813.0107499455},{"$f":"CC173","v":-103813.0107499455},{"$f":"CD173","v":-103813.0107499455},{"$f":"CE173","v":-103813.0107499455},{"$f":"CF173","v":-103813.0107499455},{"$f":"CG173","v":-103813.0107499455},{"$f":"CH173","v":-103813.0107499455},{"$f":"CI173","v":-103813.0107499455},{"$f":"CJ173","v":-103813.0107499455},{"$f":"CK173","v":-103813.0107499455},{"$f":"CL173","v":-103813.0107499455},{"$f":"CM173","v":-103813.0107499455},{"$f":"CN173","v":-103813.0107499455},{"$f":"CO173","v":-103813.0107499455},{"$f":"CP173","v":-103813.0107499455},{"$f":"CQ173","v":-103813.0107499455},{"$f":"CR173","v":-103813.0107499455},{"$f":"CS173","v":-103813.0107499455},{"$f":"CT173","v":-103813.0107499455},{"$f":"CU173","v":-103813.0107499455},{"$f":"CV173","v":-103813.0107499455},{"$f":"CW173","v":-103813.0107499455},{"$f":"CX173","v":-103813.0107499455},{"$f":"CY173","v":-103813.0107499455},{"$f":"CZ173","v":-103813.0107499455},{"$f":"DA173","v":-103813.0107499455},{"$f":"DB173","v":-103813.0107499455},{"$f":"DC173","v":-103813.0107499455},{"$f":"DD173","v":-103813.0107499455},{"$f":"DE173","v":-103813.0107499455},{"$f":"DF173","v":-103813.0107499455},{"$f":"DG173","v":-103813.0107499455},{"$f":"DH173","v":-103813.0107499455},{"$f":"DI173","v":-103813.0107499455},{"$f":"DJ173","v":-103813.0107499455},{"$f":"DK173","v":-103813.0107499455},{"$f":"DL173","v":-103813.0107499455},{"$f":"DM173","v":-103813.0107499455},{"$f":"DN173","v":-103813.0107499455},{"$f":"DO173","v":-103813.0107499455},{"$f":"DP173","v":-103813.0107499455},{"$f":"DQ173","v":-103813.0107499455},{"$f":"DR173","v":-103813.0107499455},{"$f":"DS173","v":-103813.0107499455},{"$f":"DT173","v":-103813.0107499455},{"$f":"DU173","v":-103813.0107499455},{"$f":"DV173","v":-103813.0107499455},{"$f":"DW173","v":-103813.0107499455},{"$f":"DX173","v":-103813.0107499455},{"$f":"DY173","v":-103813.0107499455},{"$f":"DZ173","v":-103813.0107499455},{"$f":"EA173","v":-103813.0107499455},{"$f":"EB173","v":-103813.0107499455},{"$f":"EC173","v":-103813.0107499455},{"$f":"ED173","v":-103813.0107499455},{"$f":"EE173","v":-103813.0107499455},{"$f":"EF173","v":-103813.0107499455},{"$f":"EG173","v":-103813.0107499455},{"$f":"EH173","v":-103813.0107499455},{"$f":"EI173","v":-103813.0107499455},{"$f":"EJ173","v":-103813.0107499455},{"$f":"EK173","v":-103813.0107499455},{"$f":"EL173","v":-103813.0107499455},{"$f":"EM173","v":-103813.0107499455},{"$f":"EN173","v":-103813.0107499455},{"$f":"EO173","v":-103813.0107499455},{"$f":"EP173","v":-103813.0107499455},{"$f":"EQ173","v":-103813.0107499455},{"$f":"ER173","v":-103813.0107499455},{"$f":"ES173","v":-103813.0107499455},{"$f":"ET173","v":-103813.0107499455},{"$f":"EU173","v":-103813.0107499455},{"$f":"EV173","v":-103813.0107499455},{"$f":"EW173","v":-103813.0107499455},{"$f":"EX173","v":-103813.0107499455},{"$f":"EY173","v":-103813.0107499455},{"$f":"EZ173","v":-103813.0107499455},{"$f":"FA173","v":-103813.0107499455},{"$f":"FB173","v":-103813.0107499455},{"$f":"FC173","v":-103813.0107499455},{"$f":"FD173","v":-103813.0107499455},{"$f":"FE173","v":-103813.0107499455},{"$f":"FF173","v":-103813.0107499455},{"$f":"FG173","v":-103813.0107499455},{"$f":"FH173","v":-103813.0107499455},{"$f":"FI173","v":-103813.0107499455},{"$f":"FJ173","v":-103813.0107499455},{"$f":"FK173","v":-103813.0107499455},{"$f":"FL173","v":-103813.0107499455},{"$f":"FM173","v":-103813.0107499455},{"$f":"FN173","v":-103813.0107499455},{"$f":"FO173","v":-103813.0107499455},{"$f":"FP173","v":-103813.0107499455},{"$f":"FQ173","v":-103813.0107499455},{"$f":"FR173","v":-103813.0107499455},{"$f":"FS173","v":-103813.0107499455},{"$f":"FT173","v":-103813.0107499455},{"$f":"FU173","v":-103813.0107499455},{"$f":"FV173","v":-103813.0107499455},{"$f":"FW173","v":-103813.0107499455},{"$f":"FX173","v":-103813.0107499455},{"$f":"FY173","v":-103813.0107499455},{"$f":"FZ173","v":-103813.0107499455},{"$f":"GA173","v":-103813.0107499455},{"$f":"GB173","v":-103813.0107499455},{"$f":"GC173","v":-103813.0107499455},{"$f":"GD173","v":-103813.0107499455},{"$f":"GE173","v":-103813.0107499455},{"$f":"GF173","v":-103813.0107499455},{"$f":"GG173","v":-103813.0107499455},{"$f":"GH173","v":-103813.0107499455},{"$f":"GI173","v":-103813.0107499455}]
[null,null,null,null,{"$f":" E$20","v":"Corporate income tax expense P99 POS"},0,"$ 000s",-103813.0107499455,0,0,0,0,0,0,0,0,-999.72211740425416,-1013.6094360256164,-1069.0928677989614,-1086.9258883606858,-1146.4129223246146,-1169.9878575696566,-1234.15709960975,-1268.7042062332159,-1333.3067902927721,-1370.442355204699,-1478.5972768744714,-1521.9481877700191,-1602.1826104250865,-1653.9261591347504,-1740.8298825816853,-1805.0459898569734,-1896.0303799455771,-1966.9753937040875,-2069.5246509822723,-2151.287590789414,{"$f":" AK$20","v":-2286.1473463936063},-2377.8248513467588,-2498.2308234041984,-2604.6503919464658,-2734.2120957111224,-2852.9542787749865,-2996.5749240536124,-3130.4757367114316,-3287.3064993074022,-3437.7078607573203,-3609.1160604115271,-3777.5331327122681,-3964.9473900309881,-4153.087974327801,-4404.2048171581082,-4657.0684800355302,-4932.924288547073,-5209.0577300007899,-5509.3658920112221,-5810.9105134147176,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$148","v":"Corporate income tax paid P99 POS"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Deferred tax balance P99",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" IF( J168 = 1, $F167, J170 + J171 - J172)","v":0},0,0,0,0,0,0,-999.72211740425416,-2013.3315534298706,-3082.4244212288322,-4169.3503095895176,-5315.7632319141321,-6485.7510894837887,-7719.9081890935386,-8988.6123953267543,-10321.919185619527,-11692.361540824226,-13170.958817698698,-14692.907005468718,-16295.089615893805,-17949.015775028554,-19689.84565761024,-21494.891647467215,-23390.922027412791,-25357.897421116879,-27427.422072099151,-29578.709662888563,-31864.857009282168,-34242.681860628931,-36740.91268403313,-39345.563075979597,-42079.775171690722,-44932.729450465711,-47929.304374519321,-51059.78011123075,-54347.08661053815,-57784.79447129547,-61393.910531706999,-65171.443664419268,-69136.391054450258,-73289.479028778063,-77693.683845936175,-82350.752325971698,-87283.676614518772,-92492.734344519558,-98002.10023653078,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,{"$f":" IF( BV168 = 1, $F167, BV170 + BV171 - BV172)","v":-103813.0107499455},-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,{"$f":" IF( EH168 = 1, $F167, EH170 + EH171 - EH172)","v":-103813.0107499455},-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455,-103813.0107499455]
[]
["END"]

{"sheet":"FS semi","index":17,"n_rows":117,"n_cols":192,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"FS semi - Seasonal - Leverage Method"}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Check!$F$9","v":4},"Error chks",null,null,{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,{"$f":" Time!E$66","v":"Timeline label"},{"$f":" Output!J2","v":55},"Track chgs",null,null,{"$f":" Time!J$66","v":"Pre-fcst"},{"$f":" Time!K$66","v":"Pre-fcst"},{"$f":" Time!L$66","v":"Fin Close"},{"$f":" Time!M$66","v":"Construction"},{"$f":" Time!N$66","v":"Construction"},{"$f":" Time!O$66","v":"Construction"},{"$f":" Time!P$66","v":"Construction"},{"$f":" Time!Q$66","v":"Operations"},{"$f":" Time!R$66","v":"Operations"},{"$f":" Time!S$66","v":"Operations"},{"$f":" Time!T$66","v":"Operations"},{"$f":" Time!U$66","v":"Operations"},{"$f":" Time!V$66","v":"Operations"},{"$f":" Time!W$66","v":"Operations"},{"$f":" Time!X$66","v":"Operations"},{"$f":" Time!Y$66","v":"Operations"},{"$f":" Time!Z$66","v":"Operations"},{"$f":" Time!AA$66","v":"Operations"},{"$f":" Time!AB$66","v":"Operations"},{"$f":" Time!AC$66","v":"Operations"},{"$f":" Time!AD$66","v":"Operations"},{"$f":" Time!AE$66","v":"Operations"},{"$f":" Time!AF$66","v":"Operations"},{"$f":" Time!AG$66","v":"Operations"},{"$f":" Time!AH$66","v":"Operations"},{"$f":" Time!AI$66","v":"Operations"},{"$f":" Time!AJ$66","v":"Operations"},{"$f":" Time!AK$66","v":"Operations"},{"$f":" Time!AL$66","v":"Operations"},{"$f":" Time!AM$66","v":"Operations"},{"$f":" Time!AN$66","v":"Operations"},{"$f":" Time!AO$66","v":"Operations"},{"$f":" Time!AP$66","v":"Operations"},{"$f":" Time!AQ$66","v":"Operations"},{"$f":" Time!AR$66","v":"Operations"},{"$f":" Time!AS$66","v":"Operations"},{"$f":" Time!AT$66","v":"Operations"},{"$f":" Time!AU$66","v":"Operations"},{"$f":" Time!AV$66","v":"Operations"},{"$f":" Time!AW$66","v":"Operations"},{"$f":" Time!AX$66","v":"Operations"},{"$f":" Time!AY$66","v":"Operations"},{"$f":" Time!AZ$66","v":"Operations"},{"$f":" Time!BA$66","v":"Operations"},{"$f":" Time!BB$66","v":"Operations"},{"$f":" Time!BC$66","v":"Operations"},{"$f":" Time!BD$66","v":"Operations"},{"$f":" Time!BE$66","v":"Post ops"},{"$f":" Time!BF$66","v":"Post ops"},{"$f":" Time!BG$66","v":"Post ops"},{"$f":" Time!BH$66","v":"Post ops"},{"$f":" Time!BI$66","v":"Post ops"},{"$f":" Time!BJ$66","v":"Post ops"},{"$f":" Time!BK$66","v":"Post ops"},{"$f":" Time!BL$66","v":"Post ops"},{"$f":" Time!BM$66","v":"Post ops"},{"$f":" Time!BN$66","v":"Post ops"},{"$f":" Time!BO$66","v":"Post ops"},{"$f":" Time!BP$66","v":"Post ops"},{"$f":" Time!BQ$66","v":"Post ops"},{"$f":" Time!BR$66","v":"Post ops"},{"$f":" Time!BS$66","v":"Post ops"},{"$f":" Time!BT$66","v":"Post ops"},{"$f":" Time!BU$66","v":"Post ops"},{"$f":" Time!BV$66","v":"Post ops"},{"$f":" Time!BW$66","v":"Post ops"},{"$f":" Time!BX$66","v":"Post ops"},{"$f":" Time!BY$66","v":"Post ops"},{"$f":" Time!BZ$66","v":"Post ops"},{"$f":" Time!CA$66","v":"Post ops"},{"$f":" Time!CB$66","v":"Post ops"},{"$f":" Time!CC$66","v":"Post ops"},{"$f":" Time!CD$66","v":"Post ops"},{"$f":" Time!CE$66","v":"Post ops"},{"$f":" Time!CF$66","v":"Post ops"},{"$f":" Time!CG$66","v":"Post ops"},{"$f":" Time!CH$66","v":"Post ops"},{"$f":" Time!CI$66","v":"Post ops"},{"$f":" Time!CJ$66","v":"Post ops"},{"$f":" Time!CK$66","v":"Post ops"},{"$f":" Time!CL$66","v":"Post ops"},{"$f":" Time!CM$66","v":"Post ops"},{"$f":" Time!CN$66","v":"Post ops"},{"$f":" Time!CO$66","v":"Post ops"},{"$f":" Time!CP$66","v":"Post ops"},{"$f":" Time!CQ$66","v":"Post ops"},{"$f":" Time!CR$66","v":"Post ops"},{"$f":" Time!CS$66","v":"Post ops"},{"$f":" Time!CT$66","v":"Post ops"},{"$f":" Time!CU$66","v":"Post ops"},{"$f":" Time!CV$66","v":"Post ops"},{"$f":" Time!CW$66","v":"Post ops"},{"$f":" Time!CX$66","v":"Post ops"},{"$f":" Time!CY$66","v":"Post ops"},{"$f":" Time!CZ$66","v":"Post ops"},{"$f":" Time!DA$66","v":"Post ops"},{"$f":" Time!DB$66","v":"Post ops"},{"$f":" Time!DC$66","v":"Post ops"},{"$f":" Time!DD$66","v":"Post ops"},{"$f":" Time!DE$66","v":"Post ops"},{"$f":" Time!DF$66","v":"Post ops"},{"$f":" Time!DG$66","v":"Post ops"},{"$f":" Time!DH$66","v":"Post ops"},{"$f":" Time!DI$66","v":"Post ops"},{"$f":" Time!DJ$66","v":"Post ops"},{"$f":" Time!DK$66","v":"Post ops"},{"$f":" Time!DL$66","v":"Post ops"},{"$f":" Time!DM$66","v":"Post ops"},{"$f":" Time!DN$66","v":"Post ops"},{"$f":" Time!DO$66","v":"Post ops"},{"$f":" Time!DP$66","v":"Post ops"},{"$f":" Time!DQ$66","v":"Post ops"},{"$f":" Time!DR$66","v":"Post ops"},{"$f":" Time!DS$66","v":"Post ops"},{"$f":" Time!DT$66","v":"Post ops"},{"$f":" Time!DU$66","v":"Post ops"},{"$f":" Time!DV$66","v":"Post ops"},{"$f":" Time!DW$66","v":"Post ops"},{"$f":" Time!DX$66","v":"Post ops"},{"$f":" Time!DY$66","v":"Post ops"},{"$f":" Time!DZ$66","v":"Post ops"},{"$f":" Time!EA$66","v":"Post ops"},{"$f":" Time!EB$66","v":"Post ops"},{"$f":" Time!EC$66","v":"Post ops"},{"$f":" Time!ED$66","v":"Post ops"},{"$f":" Time!EE$66","v":"Post ops"},{"$f":" Time!EF$66","v":"Post ops"},{"$f":" Time!EG$66","v":"Post ops"},{"$f":" Time!EH$66","v":"Post ops"},{"$f":" Time!EI$66","v":"Post ops"},{"$f":" Time!EJ$66","v":"Post ops"},{"$f":" Time!EK$66","v":"Post ops"},{"$f":" Time!EL$66","v":"Post ops"},{"$f":" Time!EM$66","v":"Post ops"},{"$f":" Time!EN$66","v":"Post ops"},{"$f":" Time!EO$66","v":"Post ops"},{"$f":" Time!EP$66","v":"Post ops"},{"$f":" Time!EQ$66","v":"Post ops"},{"$f":" Time!ER$66","v":"Post ops"},{"$f":" Time!ES$66","v":"Post ops"},{"$f":" Time!ET$66","v":"Post ops"},{"$f":" Time!EU$66","v":"Post ops"},{"$f":" Time!EV$66","v":"Post ops"},{"$f":" Time!EW$66","v":"Post ops"},{"$f":" Time!EX$66","v":"Post ops"},{"$f":" Time!EY$66","v":"Post ops"},{"$f":" Time!EZ$66","v":"Post ops"},{"$f":" Time!FA$66","v":"Post ops"},{"$f":" Time!FB$66","v":"Post ops"},{"$f":" Time!FC$66","v":"Post ops"},{"$f":" Time!FD$66","v":"Post ops"},{"$f":" Time!FE$66","v":"Post ops"},{"$f":" Time!FF$66","v":"Post ops"},{"$f":" Time!FG$66","v":"Post ops"},{"$f":" Time!FH$66","v":"Post ops"},{"$f":" Time!FI$66","v":"Post ops"},{"$f":" Time!FJ$66","v":"Post ops"},{"$f":" Time!FK$66","v":"Post ops"},{"$f":" Time!FL$66","v":"Post ops"},{"$f":" Time!FM$66","v":"Post ops"},{"$f":" Time!FN$66","v":"Post ops"},{"$f":" Time!FO$66","v":"Post ops"},{"$f":" Time!FP$66","v":"Post ops"},{"$f":" Time!FQ$66","v":"Post ops"},{"$f":" Time!FR$66","v":"Post ops"},{"$f":" Time!FS$66","v":"Post ops"},{"$f":" Time!FT$66","v":"Post ops"},{"$f":" Time!FU$66","v":"Post ops"},{"$f":" Time!FV$66","v":"Post ops"},{"$f":" Time!FW$66","v":"Post ops"},{"$f":" Time!FX$66","v":"Post ops"},{"$f":" Time!FY$66","v":"Post ops"},{"$f":" Time!FZ$66","v":"Post ops"},{"$f":" Time!GA$66","v":"Post ops"},{"$f":" Time!GB$66","v":"Post ops"},{"$f":" Time!GC$66","v":"Post ops"},{"$f":" Time!GD$66","v":"Post ops"},{"$f":" Time!GE$66","v":"Post ops"},{"$f":" Time!GF$66","v":"Post ops"},{"$f":" Time!GG$66","v":"Post ops"},{"$f":" Time!GH$66","v":"Post ops"},{"$f":" Time!GI$66","v":"Post ops"},{"$f":" Time!GJ$66","v":"Post ops"}]
[null,null,null,null,{"$f":" Time!E$39","v":"Financial year"},{"$f":" Check!$F$28","v":0},"Alerts",null,null,{"$f":" Time!J$39","v":2021},{"$f":" Time!K$39","v":2021},{"$f":" Time!L$39","v":2022},{"$f":" Time!M$39","v":2022},{"$f":" Time!N$39","v":2023},{"$f":" Time!O$39","v":2023},{"$f":" Time!P$39","v":2024},{"$f":" Time!Q$39","v":2024},{"$f":" Time!R$39","v":2025},{"$f":" Time!S$39","v":2025},{"$f":" Time!T$39","v":2026},{"$f":" Time!U$39","v":2026},{"$f":" Time!V$39","v":2027},{"$f":" Time!W$39","v":2027},{"$f":" Time!X$39","v":2028},{"$f":" Time!Y$39","v":2028},{"$f":" Time!Z$39","v":2029},{"$f":" Time!AA$39","v":2029},{"$f":" Time!AB$39","v":2030},{"$f":" Time!AC$39","v":2030},{"$f":" Time!AD$39","v":2031},{"$f":" Time!AE$39","v":2031},{"$f":" Time!AF$39","v":2032},{"$f":" Time!AG$39","v":2032},{"$f":" Time!AH$39","v":2033},{"$f":" Time!AI$39","v":2033},{"$f":" Time!AJ$39","v":2034},{"$f":" Time!AK$39","v":2034},{"$f":" Time!AL$39","v":2035},{"$f":" Time!AM$39","v":2035},{"$f":" Time!AN$39","v":2036},{"$f":" Time!AO$39","v":2036},{"$f":" Time!AP$39","v":2037},{"$f":" Time!AQ$39","v":2037},{"$f":" Time!AR$39","v":2038},{"$f":" Time!AS$39","v":2038},{"$f":" Time!AT$39","v":2039},{"$f":" Time!AU$39","v":2039},{"$f":" Time!AV$39","v":2040},{"$f":" Time!AW$39","v":2040},{"$f":" Time!AX$39","v":2041},{"$f":" Time!AY$39","v":2041},{"$f":" Time!AZ$39","v":2042},{"$f":" Time!BA$39","v":2042},{"$f":" Time!BB$39","v":2043},{"$f":" Time!BC$39","v":2043},{"$f":" Time!BD$39","v":2044},{"$f":" Time!BE$39","v":2044},{"$f":" Time!BF$39","v":2045},{"$f":" Time!BG$39","v":2045},{"$f":" Time!BH$39","v":2046},{"$f":" Time!BI$39","v":2046},{"$f":" Time!BJ$39","v":2047},{"$f":" Time!BK$39","v":2047},{"$f":" Time!BL$39","v":2048},{"$f":" Time!BM$39","v":2048},{"$f":" Time!BN$39","v":2049},{"$f":" Time!BO$39","v":2049},{"$f":" Time!BP$39","v":2050},{"$f":" Time!BQ$39","v":2050},{"$f":" Time!BR$39","v":2051},{"$f":" Time!BS$39","v":2051},{"$f":" Time!BT$39","v":2052},{"$f":" Time!BU$39","v":2052},{"$f":" Time!BV$39","v":2053},{"$f":" Time!BW$39","v":2053},{"$f":" Time!BX$39","v":2054},{"$f":" Time!BY$39","v":2054},{"$f":" Time!BZ$39","v":2055},{"$f":" Time!CA$39","v":2055},{"$f":" Time!CB$39","v":2056},{"$f":" Time!CC$39","v":2056},{"$f":" Time!CD$39","v":2057},{"$f":" Time!CE$39","v":2057},{"$f":" Time!CF$39","v":2058},{"$f":" Time!CG$39","v":2058},{"$f":" Time!CH$39","v":2059},{"$f":" Time!CI$39","v":2059},{"$f":" Time!CJ$39","v":2060},{"$f":" Time!CK$39","v":2060},{"$f":" Time!CL$39","v":2061},{"$f":" Time!CM$39","v":2061},{"$f":" Time!CN$39","v":2062},{"$f":" Time!CO$39","v":2062},{"$f":" Time!CP$39","v":2063},{"$f":" Time!CQ$39","v":2063},{"$f":" Time!CR$39","v":2064},{"$f":" Time!CS$39","v":2064},{"$f":" Time!CT$39","v":2065},{"$f":" Time!CU$39","v":2065},{"$f":" Time!CV$39","v":2066},{"$f":" Time!CW$39","v":2066},{"$f":" Time!CX$39","v":2067},{"$f":" Time!CY$39","v":2067},{"$f":" Time!CZ$39","v":2068},{"$f":" Time!DA$39","v":2068},{"$f":" Time!DB$39","v":2069},{"$f":" Time!DC$39","v":2069},{"$f":" Time!DD$39","v":2070},{"$f":" Time!DE$39","v":2070},{"$f":" Time!DF$39","v":2071},{"$f":" Time!DG$39","v":2071},{"$f":" Time!DH$39","v":2072},{"$f":" Time!DI$39","v":2072},{"$f":" Time!DJ$39","v":2073},{"$f":" Time!DK$39","v":2073},{"$f":" Time!DL$39","v":2074},{"$f":" Time!DM$39","v":2074},{"$f":" Time!DN$39","v":2075},{"$f":" Time!DO$39","v":2075},{"$f":" Time!DP$39","v":2076},{"$f":" Time!DQ$39","v":2076},{"$f":" Time!DR$39","v":2077},{"$f":" Time!DS$39","v":2077},{"$f":" Time!DT$39","v":2078},{"$f":" Time!DU$39","v":2078},{"$f":" Time!DV$39","v":2079},{"$f":" Time!DW$39","v":2079},{"$f":" Time!DX$39","v":2080},{"$f":" Time!DY$39","v":2080},{"$f":" Time!DZ$39","v":2081},{"$f":" Time!EA$39","v":2081},{"$f":" Time!EB$39","v":2082},{"$f":" Time!EC$39","v":2082},{"$f":" Time!ED$39","v":2083},{"$f":" Time!EE$39","v":2083},{"$f":" Time!EF$39","v":2084},{"$f":" Time!EG$39","v":2084},{"$f":" Time!EH$39","v":2085},{"$f":" Time!EI$39","v":2085},{"$f":" Time!EJ$39","v":2086},{"$f":" Time!EK$39","v":2086},{"$f":" Time!EL$39","v":2087},{"$f":" Time!EM$39","v":2087},{"$f":" Time!EN$39","v":2088},{"$f":" Time!EO$39","v":2088},{"$f":" Time!EP$39","v":2089},{"$f":" Time!EQ$39","v":2089},{"$f":" Time!ER$39","v":2090},{"$f":" Time!ES$39","v":2090},{"$f":" Time!ET$39","v":2091},{"$f":" Time!EU$39","v":2091},{"$f":" Time!EV$39","v":2092},{"$f":" Time!EW$39","v":2092},{"$f":" Time!EX$39","v":2093},{"$f":" Time!EY$39","v":2093},{"$f":" Time!EZ$39","v":2094},{"$f":" Time!FA$39","v":2094},{"$f":" Time!FB$39","v":2095},{"$f":" Time!FC$39","v":2095},{"$f":" Time!FD$39","v":2096},{"$f":" Time!FE$39","v":2096},{"$f":" Time!FF$39","v":2097},{"$f":" Time!FG$39","v":2097},{"$f":" Time!FH$39","v":2098},{"$f":" Time!FI$39","v":2098},{"$f":" Time!FJ$39","v":2099},{"$f":" Time!FK$39","v":2099},{"$f":" Time!FL$39","v":2100},{"$f":" Time!FM$39","v":2100},{"$f":" Time!FN$39","v":2101},{"$f":" Time!FO$39","v":2101},{"$f":" Time!FP$39","v":2102},{"$f":" Time!FQ$39","v":2102},{"$f":" Time!FR$39","v":2103},{"$f":" Time!FS$39","v":2103},{"$f":" Time!FT$39","v":2104},{"$f":" Time!FU$39","v":2104},{"$f":" Time!FV$39","v":2105},{"$f":" Time!FW$39","v":2105},{"$f":" Time!FX$39","v":2106},{"$f":" Time!FY$39","v":2106},{"$f":" Time!FZ$39","v":2107},{"$f":" Time!GA$39","v":2107},{"$f":" Time!GB$39","v":2108},{"$f":" Time!GC$39","v":2108},{"$f":" Time!GD$39","v":2109},{"$f":" Time!GE$39","v":2109},{"$f":" Time!GF$39","v":2110},{"$f":" Time!GG$39","v":2110},{"$f":" Time!GH$39","v":2111},{"$f":" Time!GI$39","v":2111},{"$f":" Time!GJ$39","v":2112}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48},{"$f":" Time!BF$10","v":49},{"$f":" Time!BG$10","v":50},{"$f":" Time!BH$10","v":51},{"$f":" Time!BI$10","v":52},{"$f":" Time!BJ$10","v":53},{"$f":" Time!BK$10","v":54},{"$f":" Time!BL$10","v":55},{"$f":" Time!BM$10","v":56},{"$f":" Time!BN$10","v":57},{"$f":" Time!BO$10","v":58},{"$f":" Time!BP$10","v":59},{"$f":" Time!BQ$10","v":60},{"$f":" Time!BR$10","v":61},{"$f":" Time!BS$10","v":62},{"$f":" Time!BT$10","v":63},{"$f":" Time!BU$10","v":64},{"$f":" Time!BV$10","v":65},{"$f":" Time!BW$10","v":66},{"$f":" Time!BX$10","v":67},{"$f":" Time!BY$10","v":68},{"$f":" Time!BZ$10","v":69},{"$f":" Time!CA$10","v":70},{"$f":" Time!CB$10","v":71},{"$f":" Time!CC$10","v":72},{"$f":" Time!CD$10","v":73},{"$f":" Time!CE$10","v":74},{"$f":" Time!CF$10","v":75},{"$f":" Time!CG$10","v":76},{"$f":" Time!CH$10","v":77},{"$f":" Time!CI$10","v":78},{"$f":" Time!CJ$10","v":79},{"$f":" Time!CK$10","v":80},{"$f":" Time!CL$10","v":81},{"$f":" Time!CM$10","v":82},{"$f":" Time!CN$10","v":83},{"$f":" Time!CO$10","v":84},{"$f":" Time!CP$10","v":85},{"$f":" Time!CQ$10","v":86},{"$f":" Time!CR$10","v":87},{"$f":" Time!CS$10","v":88},{"$f":" Time!CT$10","v":89},{"$f":" Time!CU$10","v":90},{"$f":" Time!CV$10","v":91},{"$f":" Time!CW$10","v":92},{"$f":" Time!CX$10","v":93},{"$f":" Time!CY$10","v":94},{"$f":" Time!CZ$10","v":95},{"$f":" Time!DA$10","v":96},{"$f":" Time!DB$10","v":97},{"$f":" Time!DC$10","v":98},{"$f":" Time!DD$10","v":99},{"$f":" Time!DE$10","v":100},{"$f":" Time!DF$10","v":101},{"$f":" Time!DG$10","v":102},{"$f":" Time!DH$10","v":103},{"$f":" Time!DI$10","v":104},{"$f":" Time!DJ$10","v":105},{"$f":" Time!DK$10","v":106},{"$f":" Time!DL$10","v":107},{"$f":" Time!DM$10","v":108},{"$f":" Time!DN$10","v":109},{"$f":" Time!DO$10","v":110},{"$f":" Time!DP$10","v":111},{"$f":" Time!DQ$10","v":112},{"$f":" Time!DR$10","v":113},{"$f":" Time!DS$10","v":114},{"$f":" Time!DT$10","v":115},{"$f":" Time!DU$10","v":116},{"$f":" Time!DV$10","v":117},{"$f":" Time!DW$10","v":118},{"$f":" Time!DX$10","v":119},{"$f":" Time!DY$10","v":120},{"$f":" Time!DZ$10","v":121},{"$f":" Time!EA$10","v":122},{"$f":" Time!EB$10","v":123},{"$f":" Time!EC$10","v":124},{"$f":" Time!ED$10","v":125},{"$f":" Time!EE$10","v":126},{"$f":" Time!EF$10","v":127},{"$f":" Time!EG$10","v":128},{"$f":" Time!EH$10","v":129},{"$f":" Time!EI$10","v":130},{"$f":" Time!EJ$10","v":131},{"$f":" Time!EK$10","v":132},{"$f":" Time!EL$10","v":133},{"$f":" Time!EM$10","v":134},{"$f":" Time!EN$10","v":135},{"$f":" Time!EO$10","v":136},{"$f":" Time!EP$10","v":137},{"$f":" Time!EQ$10","v":138},{"$f":" Time!ER$10","v":139},{"$f":" Time!ES$10","v":140},{"$f":" Time!ET$10","v":141},{"$f":" Time!EU$10","v":142},{"$f":" Time!EV$10","v":143},{"$f":" Time!EW$10","v":144},{"$f":" Time!EX$10","v":145},{"$f":" Time!EY$10","v":146},{"$f":" Time!EZ$10","v":147},{"$f":" Time!FA$10","v":148},{"$f":" Time!FB$10","v":149},{"$f":" Time!FC$10","v":150},{"$f":" Time!FD$10","v":151},{"$f":" Time!FE$10","v":152},{"$f":" Time!FF$10","v":153},{"$f":" Time!FG$10","v":154},{"$f":" Time!FH$10","v":155},{"$f":" Time!FI$10","v":156},{"$f":" Time!FJ$10","v":157},{"$f":" Time!FK$10","v":158},{"$f":" Time!FL$10","v":159},{"$f":" Time!FM$10","v":160},{"$f":" Time!FN$10","v":161},{"$f":" Time!FO$10","v":162},{"$f":" Time!FP$10","v":163},{"$f":" Time!FQ$10","v":164},{"$f":" Time!FR$10","v":165},{"$f":" Time!FS$10","v":166},{"$f":" Time!FT$10","v":167},{"$f":" Time!FU$10","v":168},{"$f":" Time!FV$10","v":169},{"$f":" Time!FW$10","v":170},{"$f":" Time!FX$10","v":171},{"$f":" Time!FY$10","v":172},{"$f":" Time!FZ$10","v":173},{"$f":" Time!GA$10","v":174},{"$f":" Time!GB$10","v":175},{"$f":" Time!GC$10","v":176},{"$f":" Time!GD$10","v":177},{"$f":" Time!GE$10","v":178},{"$f":" Time!GF$10","v":179},{"$f":" Time!GG$10","v":180},{"$f":" Time!GH$10","v":181},{"$f":" Time!GI$10","v":182},{"$f":" Time!GJ$10","v":183}]
[]
["INCOME STATEMENT"]
[]
[null,null,null,null,{"$f":" Ops!E$99","v":"Electricity generation revenue P50"},{"$f":" Ops!F$99","v":0},{"$f":" Ops!G$99","v":"$ 000s"},{"$f":" Ops!H$99","v":906547.98830195284},{"$f":" Ops!I$99","v":0},{"$f":" Ops!J$99","v":0},{"$f":" Ops!K$99","v":0},{"$f":" Ops!L$99","v":0},{"$f":" Ops!M$99","v":0},{"$f":" Ops!N$99","v":0},{"$f":" Ops!O$99","v":0},{"$f":" Ops!P$99","v":0},{"$f":" Ops!Q$99","v":22230.680888470721},{"$f":" Ops!R$99","v":22230.680888470721},{"$f":" Ops!S$99","v":22267.281307720532},{"$f":" Ops!T$99","v":22267.281307720532},{"$f":" Ops!U$99","v":22305.263277674723},{"$f":" Ops!V$99","v":22305.263277674723},{"$f":" Ops!W$99","v":22344.650171383582},{"$f":" Ops!X$99","v":22344.650171383582},{"$f":" Ops!Y$99","v":22385.702131431379},{"$f":" Ops!Z$99","v":22385.702131431379},{"$f":" Ops!AA$99","v":22427.974936178969},{"$f":" Ops!AB$99","v":22427.974936178969},{"$f":" Ops!AC$99","v":22471.725427153353},{"$f":" Ops!AD$99","v":22471.725427153353},{"$f":" Ops!AE$99","v":22516.978715894482},{"$f":" Ops!AF$99","v":22516.978715894482},{"$f":" Ops!AG$99","v":22564.014174585958},{"$f":" Ops!AH$99","v":22564.014174585958},{"$f":" Ops!AI$99","v":22612.354776900109},{"$f":" Ops!AJ$99","v":22612.354776900109},{"$f":" Ops!AK$99","v":22662.276350053606},{"$f":" Ops!AL$99","v":22662.276350053606},{"$f":" Ops!AM$99","v":22713.805872411249},{"$f":" Ops!AN$99","v":22713.805872411249},{"$f":" Ops!AO$99","v":22767.243366231145},{"$f":" Ops!AP$99","v":22767.243366231145},{"$f":" Ops!AQ$99","v":22822.076576986859},{"$f":" Ops!AR$99","v":22822.076576986859},{"$f":" Ops!AS$99","v":22878.601720041683},{"$f":" Ops!AT$99","v":22878.601720041683},{"$f":" Ops!AU$99","v":22936.847778401832},{"$f":" Ops!AV$99","v":22936.847778401832},{"$f":" Ops!AW$99","v":22997.13694981212},{"$f":" Ops!AX$99","v":22997.13694981212},{"$f":" Ops!AY$99","v":23058.919149003319},{"$f":" Ops!AZ$99","v":23058.919149003319},{"$f":" Ops!BA$99","v":23122.512485548181},{"$f":" Ops!BB$99","v":23122.512485548181},{"$f":" Ops!BC$99","v":23187.948095092801},{"$f":" Ops!BD$99","v":23187.948095092801},{"$f":" Ops!BE$99","v":0},{"$f":" Ops!BF$99","v":0},{"$f":" Ops!BG$99","v":0},{"$f":" Ops!BH$99","v":0},{"$f":" Ops!BI$99","v":0},{"$f":" Ops!BJ$99","v":0},{"$f":" Ops!BK$99","v":0},{"$f":" Ops!BL$99","v":0},{"$f":" Ops!BM$99","v":0},{"$f":" Ops!BN$99","v":0},{"$f":" Ops!BO$99","v":0},{"$f":" Ops!BP$99","v":0},{"$f":" Ops!BQ$99","v":0},{"$f":" Ops!BR$99","v":0},{"$f":" Ops!BS$99","v":0},{"$f":" Ops!BT$99","v":0},{"$f":" Ops!BU$99","v":0},{"$f":" Ops!BV$99","v":0},{"$f":" Ops!BW$99","v":0},{"$f":" Ops!BX$99","v":0},{"$f":" Ops!BY$99","v":0},{"$f":" Ops!BZ$99","v":0},{"$f":" Ops!CA$99","v":0},{"$f":" Ops!CB$99","v":0},{"$f":" Ops!CC$99","v":0},{"$f":" Ops!CD$99","v":0},{"$f":" Ops!CE$99","v":0},{"$f":" Ops!CF$99","v":0},{"$f":" Ops!CG$99","v":0},{"$f":" Ops!CH$99","v":0},{"$f":" Ops!CI$99","v":0},{"$f":" Ops!CJ$99","v":0},{"$f":" Ops!CK$99","v":0},{"$f":" Ops!CL$99","v":0},{"$f":" Ops!CM$99","v":0},{"$f":" Ops!CN$99","v":0},{"$f":" Ops!CO$99","v":0},{"$f":" Ops!CP$99","v":0},{"$f":" Ops!CQ$99","v":0},{"$f":" Ops!CR$99","v":0},{"$f":" Ops!CS$99","v":0},{"$f":" Ops!CT$99","v":0},{"$f":" Ops!CU$99","v":0},{"$f":" Ops!CV$99","v":0},{"$f":" Ops!CW$99","v":0},{"$f":" Ops!CX$99","v":0},{"$f":" Ops!CY$99","v":0},{"$f":" Ops!CZ$99","v":0},{"$f":" Ops!DA$99","v":0},{"$f":" Ops!DB$99","v":0},{"$f":" Ops!DC$99","v":0},{"$f":" Ops!DD$99","v":0},{"$f":" Ops!DE$99","v":0},{"$f":" Ops!DF$99","v":0},{"$f":" Ops!DG$99","v":0},{"$f":" Ops!DH$99","v":0},{"$f":" Ops!DI$99","v":0},{"$f":" Ops!DJ$99","v":0},{"$f":" Ops!DK$99","v":0},{"$f":" Ops!DL$99","v":0},{"$f":" Ops!DM$99","v":0},{"$f":" Ops!DN$99","v":0},{"$f":" Ops!DO$99","v":0},{"$f":" Ops!DP$99","v":0},{"$f":" Ops!DQ$99","v":0},{"$f":" Ops!DR$99","v":0},{"$f":" Ops!DS$99","v":0},{"$f":" Ops!DT$99","v":0},{"$f":" Ops!DU$99","v":0},{"$f":" Ops!DV$99","v":0},{"$f":" Ops!DW$99","v":0},{"$f":" Ops!DX$99","v":0},{"$f":" Ops!DY$99","v":0},{"$f":" Ops!DZ$99","v":0},{"$f":" Ops!EA$99","v":0},{"$f":" Ops!EB$99","v":0},{"$f":" Ops!EC$99","v":0},{"$f":" Ops!ED$99","v":0},{"$f":" Ops!EE$99","v":0},{"$f":" Ops!EF$99","v":0},{"$f":" Ops!EG$99","v":0},{"$f":" Ops!EH$99","v":0},{"$f":" Ops!EI$99","v":0},{"$f":" Ops!EJ$99","v":0},{"$f":" Ops!EK$99","v":0},{"$f":" Ops!EL$99","v":0},{"$f":" Ops!EM$99","v":0},{"$f":" Ops!EN$99","v":0},{"$f":" Ops!EO$99","v":0},{"$f":" Ops!EP$99","v":0},{"$f":" Ops!EQ$99","v":0},{"$f":" Ops!ER$99","v":0},{"$f":" Ops!ES$99","v":0},{"$f":" Ops!ET$99","v":0},{"$f":" Ops!EU$99","v":0},{"$f":" Ops!EV$99","v":0},{"$f":" Ops!EW$99","v":0},{"$f":" Ops!EX$99","v":0},{"$f":" Ops!EY$99","v":0},{"$f":" Ops!EZ$99","v":0},{"$f":" Ops!FA$99","v":0},{"$f":" Ops!FB$99","v":0},{"$f":" Ops!FC$99","v":0},{"$f":" Ops!FD$99","v":0},{"$f":" Ops!FE$99","v":0},{"$f":" Ops!FF$99","v":0},{"$f":" Ops!FG$99","v":0},{"$f":" Ops!FH$99","v":0},{"$f":" Ops!FI$99","v":0},{"$f":" Ops!FJ$99","v":0},{"$f":" Ops!FK$99","v":0},{"$f":" Ops!FL$99","v":0},{"$f":" Ops!FM$99","v":0},{"$f":" Ops!FN$99","v":0},{"$f":" Ops!FO$99","v":0},{"$f":" Ops!FP$99","v":0},{"$f":" Ops!FQ$99","v":0},{"$f":" Ops!FR$99","v":0},{"$f":" Ops!FS$99","v":0},{"$f":" Ops!FT$99","v":0},{"$f":" Ops!FU$99","v":0},{"$f":" Ops!FV$99","v":0},{"$f":" Ops!FW$99","v":0},{"$f":" Ops!FX$99","v":0},{"$f":" Ops!FY$99","v":0},{"$f":" Ops!FZ$99","v":0},{"$f":" Ops!GA$99","v":0},{"$f":" Ops!GB$99","v":0},{"$f":" Ops!GC$99","v":0},{"$f":" Ops!GD$99","v":0},{"$f":" Ops!GE$99","v":0},{"$f":" Ops!GF$99","v":0},{"$f":" Ops!GG$99","v":0},{"$f":" Ops!GH$99","v":0},{"$f":" Ops!GI$99","v":0},{"$f":" Ops!GJ$99","v":0}]
[null,null,null,null,{"$f":" ConFin!E$43","v":"Early generation revenue P50"},{"$f":" ConFin!F$43","v":0},{"$f":" ConFin!G$43","v":"$ 000s"},{"$f":" ConFin!H$43","v":7389.9249711446046},{"$f":" ConFin!I$43","v":0},{"$f":" ConFin!J$43","v":0},{"$f":" ConFin!K$43","v":0},{"$f":" ConFin!L$43","v":0},{"$f":" ConFin!M$43","v":0},{"$f":" ConFin!N$43","v":0},{"$f":" ConFin!O$43","v":0},{"$f":" ConFin!P$43","v":7389.9249711446046},{"$f":" ConFin!Q$43","v":0},{"$f":" ConFin!R$43","v":0},{"$f":" ConFin!S$43","v":0},{"$f":" ConFin!T$43","v":0},{"$f":" ConFin!U$43","v":0},{"$f":" ConFin!V$43","v":0},{"$f":" ConFin!W$43","v":0},{"$f":" ConFin!X$43","v":0},{"$f":" ConFin!Y$43","v":0},{"$f":" ConFin!Z$43","v":0},{"$f":" ConFin!AA$43","v":0},{"$f":" ConFin!AB$43","v":0},{"$f":" ConFin!AC$43","v":0},{"$f":" ConFin!AD$43","v":0},{"$f":" ConFin!AE$43","v":0},{"$f":" ConFin!AF$43","v":0},{"$f":" ConFin!AG$43","v":0},{"$f":" ConFin!AH$43","v":0},{"$f":" ConFin!AI$43","v":0},{"$f":" ConFin!AJ$43","v":0},{"$f":" ConFin!AK$43","v":0},{"$f":" ConFin!AL$43","v":0},{"$f":" ConFin!AM$43","v":0},{"$f":" ConFin!AN$43","v":0},{"$f":" ConFin!AO$43","v":0},{"$f":" ConFin!AP$43","v":0},{"$f":" ConFin!AQ$43","v":0},{"$f":" ConFin!AR$43","v":0},{"$f":" ConFin!AS$43","v":0},{"$f":" ConFin!AT$43","v":0},{"$f":" ConFin!AU$43","v":0},{"$f":" ConFin!AV$43","v":0},{"$f":" ConFin!AW$43","v":0},{"$f":" ConFin!AX$43","v":0},{"$f":" ConFin!AY$43","v":0},{"$f":" ConFin!AZ$43","v":0},{"$f":" ConFin!BA$43","v":0},{"$f":" ConFin!BB$43","v":0},{"$f":" ConFin!BC$43","v":0},{"$f":" ConFin!BD$43","v":0},{"$f":" ConFin!BE$43","v":0},{"$f":" ConFin!BF$43","v":0},{"$f":" ConFin!BG$43","v":0},{"$f":" ConFin!BH$43","v":0},{"$f":" ConFin!BI$43","v":0},{"$f":" ConFin!BJ$43","v":0},{"$f":" ConFin!BK$43","v":0},{"$f":" ConFin!BL$43","v":0},{"$f":" ConFin!BM$43","v":0},{"$f":" ConFin!BN$43","v":0},{"$f":" ConFin!BO$43","v":0},{"$f":" ConFin!BP$43","v":0},{"$f":" ConFin!BQ$43","v":0},{"$f":" ConFin!BR$43","v":0},{"$f":" ConFin!BS$43","v":0},{"$f":" ConFin!BT$43","v":0},{"$f":" ConFin!BU$43","v":0},{"$f":" ConFin!BV$43","v":0},{"$f":" ConFin!BW$43","v":0},{"$f":" ConFin!BX$43","v":0},{"$f":" ConFin!BY$43","v":0},{"$f":" ConFin!BZ$43","v":0},{"$f":" ConFin!CA$43","v":0},{"$f":" ConFin!CB$43","v":0},{"$f":" ConFin!CC$43","v":0},{"$f":" ConFin!CD$43","v":0},{"$f":" ConFin!CE$43","v":0},{"$f":" ConFin!CF$43","v":0},{"$f":" ConFin!CG$43","v":0},{"$f":" ConFin!CH$43","v":0},{"$f":" ConFin!CI$43","v":0},{"$f":" ConFin!CJ$43","v":0},{"$f":" ConFin!CK$43","v":0},{"$f":" ConFin!CL$43","v":0},{"$f":" ConFin!CM$43","v":0},{"$f":" ConFin!CN$43","v":0},{"$f":" ConFin!CO$43","v":0},{"$f":" ConFin!CP$43","v":0},{"$f":" ConFin!CQ$43","v":0},{"$f":" ConFin!CR$43","v":0},{"$f":" ConFin!CS$43","v":0},{"$f":" ConFin!CT$43","v":0},{"$f":" ConFin!CU$43","v":0},{"$f":" ConFin!CV$43","v":0},{"$f":" ConFin!CW$43","v":0},{"$f":" ConFin!CX$43","v":0},{"$f":" ConFin!CY$43","v":0},{"$f":" ConFin!CZ$43","v":0},{"$f":" ConFin!DA$43","v":0},{"$f":" ConFin!DB$43","v":0},{"$f":" ConFin!DC$43","v":0},{"$f":" ConFin!DD$43","v":0},{"$f":" ConFin!DE$43","v":0},{"$f":" ConFin!DF$43","v":0},{"$f":" ConFin!DG$43","v":0},{"$f":" ConFin!DH$43","v":0},{"$f":" ConFin!DI$43","v":0},{"$f":" ConFin!DJ$43","v":0},{"$f":" ConFin!DK$43","v":0},{"$f":" ConFin!DL$43","v":0},{"$f":" ConFin!DM$43","v":0},{"$f":" ConFin!DN$43","v":0},{"$f":" ConFin!DO$43","v":0},{"$f":" ConFin!DP$43","v":0},{"$f":" ConFin!DQ$43","v":0},{"$f":" ConFin!DR$43","v":0},{"$f":" ConFin!DS$43","v":0},{"$f":" ConFin!DT$43","v":0},{"$f":" ConFin!DU$43","v":0},{"$f":" ConFin!DV$43","v":0},{"$f":" ConFin!DW$43","v":0},{"$f":" ConFin!DX$43","v":0},{"$f":" ConFin!DY$43","v":0},{"$f":" ConFin!DZ$43","v":0},{"$f":" ConFin!EA$43","v":0},{"$f":" ConFin!EB$43","v":0},{"$f":" ConFin!EC$43","v":0},{"$f":" ConFin!ED$43","v":0},{"$f":" ConFin!EE$43","v":0},{"$f":" ConFin!EF$43","v":0},{"$f":" ConFin!EG$43","v":0},{"$f":" ConFin!EH$43","v":0},{"$f":" ConFin!EI$43","v":0},{"$f":" ConFin!EJ$43","v":0},{"$f":" ConFin!EK$43","v":0},{"$f":" ConFin!EL$43","v":0},{"$f":" ConFin!EM$43","v":0},{"$f":" ConFin!EN$43","v":0},{"$f":" ConFin!EO$43","v":0},{"$f":" ConFin!EP$43","v":0},{"$f":" ConFin!EQ$43","v":0},{"$f":" ConFin!ER$43","v":0},{"$f":" ConFin!ES$43","v":0},{"$f":" ConFin!ET$43","v":0},{"$f":" ConFin!EU$43","v":0},{"$f":" ConFin!EV$43","v":0},{"$f":" ConFin!EW$43","v":0},{"$f":" ConFin!EX$43","v":0},{"$f":" ConFin!EY$43","v":0},{"$f":" ConFin!EZ$43","v":0},{"$f":" ConFin!FA$43","v":0},{"$f":" ConFin!FB$43","v":0},{"$f":" ConFin!FC$43","v":0},{"$f":" ConFin!FD$43","v":0},{"$f":" ConFin!FE$43","v":0},{"$f":" ConFin!FF$43","v":0},{"$f":" ConFin!FG$43","v":0},{"$f":" ConFin!FH$43","v":0},{"$f":" ConFin!FI$43","v":0},{"$f":" ConFin!FJ$43","v":0},{"$f":" ConFin!FK$43","v":0},{"$f":" ConFin!FL$43","v":0},{"$f":" ConFin!FM$43","v":0},{"$f":" ConFin!FN$43","v":0},{"$f":" ConFin!FO$43","v":0},{"$f":" ConFin!FP$43","v":0},{"$f":" ConFin!FQ$43","v":0},{"$f":" ConFin!FR$43","v":0},{"$f":" ConFin!FS$43","v":0},{"$f":" ConFin!FT$43","v":0},{"$f":" ConFin!FU$43","v":0},{"$f":" ConFin!FV$43","v":0},{"$f":" ConFin!FW$43","v":0},{"$f":" ConFin!FX$43","v":0},{"$f":" ConFin!FY$43","v":0},{"$f":" ConFin!FZ$43","v":0},{"$f":" ConFin!GA$43","v":0},{"$f":" ConFin!GB$43","v":0},{"$f":" ConFin!GC$43","v":0},{"$f":" ConFin!GD$43","v":0},{"$f":" ConFin!GE$43","v":0},{"$f":" ConFin!GF$43","v":0},{"$f":" ConFin!GG$43","v":0},{"$f":" ConFin!GH$43","v":0},{"$f":" ConFin!GI$43","v":0},{"$f":" ConFin!GJ$43","v":0}]
[null,null,null,null,{"$f":" Ops!E$48","v":"Terminal value revenue"},{"$f":" Ops!F$48","v":0},{"$f":" Ops!G$48","v":"$ 000s"},{"$f":" Ops!H$48","v":0},{"$f":" Ops!I$48","v":0},{"$f":" Ops!J$48","v":0},{"$f":" Ops!K$48","v":0},{"$f":" Ops!L$48","v":0},{"$f":" Ops!M$48","v":0},{"$f":" Ops!N$48","v":0},{"$f":" Ops!O$48","v":0},{"$f":" Ops!P$48","v":0},{"$f":" Ops!Q$48","v":0},{"$f":" Ops!R$48","v":0},{"$f":" Ops!S$48","v":0},{"$f":" Ops!T$48","v":0},{"$f":" Ops!U$48","v":0},{"$f":" Ops!V$48","v":0},{"$f":" Ops!W$48","v":0},{"$f":" Ops!X$48","v":0},{"$f":" Ops!Y$48","v":0},{"$f":" Ops!Z$48","v":0},{"$f":" Ops!AA$48","v":0},{"$f":" Ops!AB$48","v":0},{"$f":" Ops!AC$48","v":0},{"$f":" Ops!AD$48","v":0},{"$f":" Ops!AE$48","v":0},{"$f":" Ops!AF$48","v":0},{"$f":" Ops!AG$48","v":0},{"$f":" Ops!AH$48","v":0},{"$f":" Ops!AI$48","v":0},{"$f":" Ops!AJ$48","v":0},{"$f":" Ops!AK$48","v":0},{"$f":" Ops!AL$48","v":0},{"$f":" Ops!AM$48","v":0},{"$f":" Ops!AN$48","v":0},{"$f":" Ops!AO$48","v":0},{"$f":" Ops!AP$48","v":0},{"$f":" Ops!AQ$48","v":0},{"$f":" Ops!AR$48","v":0},{"$f":" Ops!AS$48","v":0},{"$f":" Ops!AT$48","v":0},{"$f":" Ops!AU$48","v":0},{"$f":" Ops!AV$48","v":0},{"$f":" Ops!AW$48","v":0},{"$f":" Ops!AX$48","v":0},{"$f":" Ops!AY$48","v":0},{"$f":" Ops!AZ$48","v":0},{"$f":" Ops!BA$48","v":0},{"$f":" Ops!BB$48","v":0},{"$f":" Ops!BC$48","v":0},{"$f":" Ops!BD$48","v":0},{"$f":" Ops!BE$48","v":0},{"$f":" Ops!BF$48","v":0},{"$f":" Ops!BG$48","v":0},{"$f":" Ops!BH$48","v":0},{"$f":" Ops!BI$48","v":0},{"$f":" Ops!BJ$48","v":0},{"$f":" Ops!BK$48","v":0},{"$f":" Ops!BL$48","v":0},{"$f":" Ops!BM$48","v":0},{"$f":" Ops!BN$48","v":0},{"$f":" Ops!BO$48","v":0},{"$f":" Ops!BP$48","v":0},{"$f":" Ops!BQ$48","v":0},{"$f":" Ops!BR$48","v":0},{"$f":" Ops!BS$48","v":0},{"$f":" Ops!BT$48","v":0},{"$f":" Ops!BU$48","v":0},{"$f":" Ops!BV$48","v":0},{"$f":" Ops!BW$48","v":0},{"$f":" Ops!BX$48","v":0},{"$f":" Ops!BY$48","v":0},{"$f":" Ops!BZ$48","v":0},{"$f":" Ops!CA$48","v":0},{"$f":" Ops!CB$48","v":0},{"$f":" Ops!CC$48","v":0},{"$f":" Ops!CD$48","v":0},{"$f":" Ops!CE$48","v":0},{"$f":" Ops!CF$48","v":0},{"$f":" Ops!CG$48","v":0},{"$f":" Ops!CH$48","v":0},{"$f":" Ops!CI$48","v":0},{"$f":" Ops!CJ$48","v":0},{"$f":" Ops!CK$48","v":0},{"$f":" Ops!CL$48","v":0},{"$f":" Ops!CM$48","v":0},{"$f":" Ops!CN$48","v":0},{"$f":" Ops!CO$48","v":0},{"$f":" Ops!CP$48","v":0},{"$f":" Ops!CQ$48","v":0},{"$f":" Ops!CR$48","v":0},{"$f":" Ops!CS$48","v":0},{"$f":" Ops!CT$48","v":0},{"$f":" Ops!CU$48","v":0},{"$f":" Ops!CV$48","v":0},{"$f":" Ops!CW$48","v":0},{"$f":" Ops!CX$48","v":0},{"$f":" Ops!CY$48","v":0},{"$f":" Ops!CZ$48","v":0},{"$f":" Ops!DA$48","v":0},{"$f":" Ops!DB$48","v":0},{"$f":" Ops!DC$48","v":0},{"$f":" Ops!DD$48","v":0},{"$f":" Ops!DE$48","v":0},{"$f":" Ops!DF$48","v":0},{"$f":" Ops!DG$48","v":0},{"$f":" Ops!DH$48","v":0},{"$f":" Ops!DI$48","v":0},{"$f":" Ops!DJ$48","v":0},{"$f":" Ops!DK$48","v":0},{"$f":" Ops!DL$48","v":0},{"$f":" Ops!DM$48","v":0},{"$f":" Ops!DN$48","v":0},{"$f":" Ops!DO$48","v":0},{"$f":" Ops!DP$48","v":0},{"$f":" Ops!DQ$48","v":0},{"$f":" Ops!DR$48","v":0},{"$f":" Ops!DS$48","v":0},{"$f":" Ops!DT$48","v":0},{"$f":" Ops!DU$48","v":0},{"$f":" Ops!DV$48","v":0},{"$f":" Ops!DW$48","v":0},{"$f":" Ops!DX$48","v":0},{"$f":" Ops!DY$48","v":0},{"$f":" Ops!DZ$48","v":0},{"$f":" Ops!EA$48","v":0},{"$f":" Ops!EB$48","v":0},{"$f":" Ops!EC$48","v":0},{"$f":" Ops!ED$48","v":0},{"$f":" Ops!EE$48","v":0},{"$f":" Ops!EF$48","v":0},{"$f":" Ops!EG$48","v":0},{"$f":" Ops!EH$48","v":0},{"$f":" Ops!EI$48","v":0},{"$f":" Ops!EJ$48","v":0},{"$f":" Ops!EK$48","v":0},{"$f":" Ops!EL$48","v":0},{"$f":" Ops!EM$48","v":0},{"$f":" Ops!EN$48","v":0},{"$f":" Ops!EO$48","v":0},{"$f":" Ops!EP$48","v":0},{"$f":" Ops!EQ$48","v":0},{"$f":" Ops!ER$48","v":0},{"$f":" Ops!ES$48","v":0},{"$f":" Ops!ET$48","v":0},{"$f":" Ops!EU$48","v":0},{"$f":" Ops!EV$48","v":0},{"$f":" Ops!EW$48","v":0},{"$f":" Ops!EX$48","v":0},{"$f":" Ops!EY$48","v":0},{"$f":" Ops!EZ$48","v":0},{"$f":" Ops!FA$48","v":0},{"$f":" Ops!FB$48","v":0},{"$f":" Ops!FC$48","v":0},{"$f":" Ops!FD$48","v":0},{"$f":" Ops!FE$48","v":0},{"$f":" Ops!FF$48","v":0},{"$f":" Ops!FG$48","v":0},{"$f":" Ops!FH$48","v":0},{"$f":" Ops!FI$48","v":0},{"$f":" Ops!FJ$48","v":0},{"$f":" Ops!FK$48","v":0},{"$f":" Ops!FL$48","v":0},{"$f":" Ops!FM$48","v":0},{"$f":" Ops!FN$48","v":0},{"$f":" Ops!FO$48","v":0},{"$f":" Ops!FP$48","v":0},{"$f":" Ops!FQ$48","v":0},{"$f":" Ops!FR$48","v":0},{"$f":" Ops!FS$48","v":0},{"$f":" Ops!FT$48","v":0},{"$f":" Ops!FU$48","v":0},{"$f":" Ops!FV$48","v":0},{"$f":" Ops!FW$48","v":0},{"$f":" Ops!FX$48","v":0},{"$f":" Ops!FY$48","v":0},{"$f":" Ops!FZ$48","v":0},{"$f":" Ops!GA$48","v":0},{"$f":" Ops!GB$48","v":0},{"$f":" Ops!GC$48","v":0},{"$f":" Ops!GD$48","v":0},{"$f":" Ops!GE$48","v":0},{"$f":" Ops!GF$48","v":0},{"$f":" Ops!GG$48","v":0},{"$f":" Ops!GH$48","v":0},{"$f":" Ops!GI$48","v":0},{"$f":" Ops!GJ$48","v":0}]
[null,null,null,null,{"$f":" Ops!E$147","v":"O&M expense"},{"$f":" Ops!F$147","v":0},{"$f":" Ops!G$147","v":"$ 000s"},{"$f":" Ops!H$147","v":-194401.71802481386},{"$f":" Ops!I$147","v":0},{"$f":" Ops!J$147","v":0},{"$f":" Ops!K$147","v":0},{"$f":" Ops!L$147","v":0},{"$f":" Ops!M$147","v":0},{"$f":" Ops!N$147","v":0},{"$f":" Ops!O$147","v":0},{"$f":" Ops!P$147","v":0},{"$f":" Ops!Q$147","v":-4000},{"$f":" Ops!R$147","v":-4000},{"$f":" Ops!S$147","v":-4080},{"$f":" Ops!T$147","v":-4080},{"$f":" Ops!U$147","v":-4161.6000000000004},{"$f":" Ops!V$147","v":-4161.6000000000004},{"$f":" Ops!W$147","v":-4244.8319999999994},{"$f":" Ops!X$147","v":-4244.8319999999994},{"$f":" Ops!Y$147","v":-4329.963550488912},{"$f":" Ops!Z$147","v":-4329.963550488912},{"$f":" Ops!AA$147","v":-4416.56282149869},{"$f":" Ops!AB$147","v":-4416.56282149869},{"$f":" Ops!AC$147","v":-4504.8940779286631},{"$f":" Ops!AD$147","v":-4504.8940779286631},{"$f":" Ops!AE$147","v":-4594.9919594872363},{"$f":" Ops!AF$147","v":-4594.9919594872363},{"$f":" Ops!AG$147","v":-4687.1460871406352},{"$f":" Ops!AH$147","v":-4687.1460871406352},{"$f":" Ops!AI$147","v":-4780.8890088834478},{"$f":" Ops!AJ$147","v":-4780.8890088834478},{"$f":" Ops!AK$147","v":-4876.5067890611153},{"$f":" Ops!AL$147","v":-4876.5067890611153},{"$f":" Ops!AM$147","v":-4974.0369248423385},{"$f":" Ops!AN$147","v":-4974.0369248423385},{"$f":" Ops!AO$147","v":-5073.7929282839186},{"$f":" Ops!AP$147","v":-5073.7929282839186},{"$f":" Ops!AQ$147","v":-5175.2687868495968},{"$f":" Ops!AR$147","v":-5175.2687868495968},{"$f":" Ops!AS$147","v":-5278.7741625865892},{"$f":" Ops!AT$147","v":-5278.7741625865892},{"$f":" Ops!AU$147","v":-5384.3496458383206},{"$f":" Ops!AV$147","v":-5384.3496458383206},{"$f":" Ops!AW$147","v":-5492.334610549442},{"$f":" Ops!AX$147","v":-5492.334610549442},{"$f":" Ops!AY$147","v":-5602.1813027604312},{"$f":" Ops!AZ$147","v":-5602.1813027604312},{"$f":" Ops!BA$147","v":-5714.2249288156399},{"$f":" Ops!BB$147","v":-5714.2249288156399},{"$f":" Ops!BC$147","v":-5828.5094273919522},{"$f":" Ops!BD$147","v":-5828.5094273919522},{"$f":" Ops!BE$147","v":0},{"$f":" Ops!BF$147","v":0},{"$f":" Ops!BG$147","v":0},{"$f":" Ops!BH$147","v":0},{"$f":" Ops!BI$147","v":0},{"$f":" Ops!BJ$147","v":0},{"$f":" Ops!BK$147","v":0},{"$f":" Ops!BL$147","v":0},{"$f":" Ops!BM$147","v":0},{"$f":" Ops!BN$147","v":0},{"$f":" Ops!BO$147","v":0},{"$f":" Ops!BP$147","v":0},{"$f":" Ops!BQ$147","v":0},{"$f":" Ops!BR$147","v":0},{"$f":" Ops!BS$147","v":0},{"$f":" Ops!BT$147","v":0},{"$f":" Ops!BU$147","v":0},{"$f":" Ops!BV$147","v":0},{"$f":" Ops!BW$147","v":0},{"$f":" Ops!BX$147","v":0},{"$f":" Ops!BY$147","v":0},{"$f":" Ops!BZ$147","v":0},{"$f":" Ops!CA$147","v":0},{"$f":" Ops!CB$147","v":0},{"$f":" Ops!CC$147","v":0},{"$f":" Ops!CD$147","v":0},{"$f":" Ops!CE$147","v":0},{"$f":" Ops!CF$147","v":0},{"$f":" Ops!CG$147","v":0},{"$f":" Ops!CH$147","v":0},{"$f":" Ops!CI$147","v":0},{"$f":" Ops!CJ$147","v":0},{"$f":" Ops!CK$147","v":0},{"$f":" Ops!CL$147","v":0},{"$f":" Ops!CM$147","v":0},{"$f":" Ops!CN$147","v":0},{"$f":" Ops!CO$147","v":0},{"$f":" Ops!CP$147","v":0},{"$f":" Ops!CQ$147","v":0},{"$f":" Ops!CR$147","v":0},{"$f":" Ops!CS$147","v":0},{"$f":" Ops!CT$147","v":0},{"$f":" Ops!CU$147","v":0},{"$f":" Ops!CV$147","v":0},{"$f":" Ops!CW$147","v":0},{"$f":" Ops!CX$147","v":0},{"$f":" Ops!CY$147","v":0},{"$f":" Ops!CZ$147","v":0},{"$f":" Ops!DA$147","v":0},{"$f":" Ops!DB$147","v":0},{"$f":" Ops!DC$147","v":0},{"$f":" Ops!DD$147","v":0},{"$f":" Ops!DE$147","v":0},{"$f":" Ops!DF$147","v":0},{"$f":" Ops!DG$147","v":0},{"$f":" Ops!DH$147","v":0},{"$f":" Ops!DI$147","v":0},{"$f":" Ops!DJ$147","v":0},{"$f":" Ops!DK$147","v":0},{"$f":" Ops!DL$147","v":0},{"$f":" Ops!DM$147","v":0},{"$f":" Ops!DN$147","v":0},{"$f":" Ops!DO$147","v":0},{"$f":" Ops!DP$147","v":0},{"$f":" Ops!DQ$147","v":0},{"$f":" Ops!DR$147","v":0},{"$f":" Ops!DS$147","v":0},{"$f":" Ops!DT$147","v":0},{"$f":" Ops!DU$147","v":0},{"$f":" Ops!DV$147","v":0},{"$f":" Ops!DW$147","v":0},{"$f":" Ops!DX$147","v":0},{"$f":" Ops!DY$147","v":0},{"$f":" Ops!DZ$147","v":0},{"$f":" Ops!EA$147","v":0},{"$f":" Ops!EB$147","v":0},{"$f":" Ops!EC$147","v":0},{"$f":" Ops!ED$147","v":0},{"$f":" Ops!EE$147","v":0},{"$f":" Ops!EF$147","v":0},{"$f":" Ops!EG$147","v":0},{"$f":" Ops!EH$147","v":0},{"$f":" Ops!EI$147","v":0},{"$f":" Ops!EJ$147","v":0},{"$f":" Ops!EK$147","v":0},{"$f":" Ops!EL$147","v":0},{"$f":" Ops!EM$147","v":0},{"$f":" Ops!EN$147","v":0},{"$f":" Ops!EO$147","v":0},{"$f":" Ops!EP$147","v":0},{"$f":" Ops!EQ$147","v":0},{"$f":" Ops!ER$147","v":0},{"$f":" Ops!ES$147","v":0},{"$f":" Ops!ET$147","v":0},{"$f":" Ops!EU$147","v":0},{"$f":" Ops!EV$147","v":0},{"$f":" Ops!EW$147","v":0},{"$f":" Ops!EX$147","v":0},{"$f":" Ops!EY$147","v":0},{"$f":" Ops!EZ$147","v":0},{"$f":" Ops!FA$147","v":0},{"$f":" Ops!FB$147","v":0},{"$f":" Ops!FC$147","v":0},{"$f":" Ops!FD$147","v":0},{"$f":" Ops!FE$147","v":0},{"$f":" Ops!FF$147","v":0},{"$f":" Ops!FG$147","v":0},{"$f":" Ops!FH$147","v":0},{"$f":" Ops!FI$147","v":0},{"$f":" Ops!FJ$147","v":0},{"$f":" Ops!FK$147","v":0},{"$f":" Ops!FL$147","v":0},{"$f":" Ops!FM$147","v":0},{"$f":" Ops!FN$147","v":0},{"$f":" Ops!FO$147","v":0},{"$f":" Ops!FP$147","v":0},{"$f":" Ops!FQ$147","v":0},{"$f":" Ops!FR$147","v":0},{"$f":" Ops!FS$147","v":0},{"$f":" Ops!FT$147","v":0},{"$f":" Ops!FU$147","v":0},{"$f":" Ops!FV$147","v":0},{"$f":" Ops!FW$147","v":0},{"$f":" Ops!FX$147","v":0},{"$f":" Ops!FY$147","v":0},{"$f":" Ops!FZ$147","v":0},{"$f":" Ops!GA$147","v":0},{"$f":" Ops!GB$147","v":0},{"$f":" Ops!GC$147","v":0},{"$f":" Ops!GD$147","v":0},{"$f":" Ops!GE$147","v":0},{"$f":" Ops!GF$147","v":0},{"$f":" Ops!GG$147","v":0},{"$f":" Ops!GH$147","v":0},{"$f":" Ops!GI$147","v":0},{"$f":" Ops!GJ$147","v":0}]
[null,null,null,null,{"$f":" ConFin!E$123","v":"Early generation O&M cost"},{"$f":" ConFin!F$123","v":0},{"$f":" ConFin!G$123","v":"$ 000s"},{"$f":" ConFin!H$123","v":-1246.5753424657535},{"$f":" ConFin!I$123","v":0},{"$f":" ConFin!J$123","v":0},{"$f":" ConFin!K$123","v":0},{"$f":" ConFin!L$123","v":0},{"$f":" ConFin!M$123","v":0},{"$f":" ConFin!N$123","v":0},{"$f":" ConFin!O$123","v":0},{"$f":" ConFin!P$123","v":-1246.5753424657535},{"$f":" ConFin!Q$123","v":0},{"$f":" ConFin!R$123","v":0},{"$f":" ConFin!S$123","v":0},{"$f":" ConFin!T$123","v":0},{"$f":" ConFin!U$123","v":0},{"$f":" ConFin!V$123","v":0},{"$f":" ConFin!W$123","v":0},{"$f":" ConFin!X$123","v":0},{"$f":" ConFin!Y$123","v":0},{"$f":" ConFin!Z$123","v":0},{"$f":" ConFin!AA$123","v":0},{"$f":" ConFin!AB$123","v":0},{"$f":" ConFin!AC$123","v":0},{"$f":" ConFin!AD$123","v":0},{"$f":" ConFin!AE$123","v":0},{"$f":" ConFin!AF$123","v":0},{"$f":" ConFin!AG$123","v":0},{"$f":" ConFin!AH$123","v":0},{"$f":" ConFin!AI$123","v":0},{"$f":" ConFin!AJ$123","v":0},{"$f":" ConFin!AK$123","v":0},{"$f":" ConFin!AL$123","v":0},{"$f":" ConFin!AM$123","v":0},{"$f":" ConFin!AN$123","v":0},{"$f":" ConFin!AO$123","v":0},{"$f":" ConFin!AP$123","v":0},{"$f":" ConFin!AQ$123","v":0},{"$f":" ConFin!AR$123","v":0},{"$f":" ConFin!AS$123","v":0},{"$f":" ConFin!AT$123","v":0},{"$f":" ConFin!AU$123","v":0},{"$f":" ConFin!AV$123","v":0},{"$f":" ConFin!AW$123","v":0},{"$f":" ConFin!AX$123","v":0},{"$f":" ConFin!AY$123","v":0},{"$f":" ConFin!AZ$123","v":0},{"$f":" ConFin!BA$123","v":0},{"$f":" ConFin!BB$123","v":0},{"$f":" ConFin!BC$123","v":0},{"$f":" ConFin!BD$123","v":0},{"$f":" ConFin!BE$123","v":0},{"$f":" ConFin!BF$123","v":0},{"$f":" ConFin!BG$123","v":0},{"$f":" ConFin!BH$123","v":0},{"$f":" ConFin!BI$123","v":0},{"$f":" ConFin!BJ$123","v":0},{"$f":" ConFin!BK$123","v":0},{"$f":" ConFin!BL$123","v":0},{"$f":" ConFin!BM$123","v":0},{"$f":" ConFin!BN$123","v":0},{"$f":" ConFin!BO$123","v":0},{"$f":" ConFin!BP$123","v":0},{"$f":" ConFin!BQ$123","v":0},{"$f":" ConFin!BR$123","v":0},{"$f":" ConFin!BS$123","v":0},{"$f":" ConFin!BT$123","v":0},{"$f":" ConFin!BU$123","v":0},{"$f":" ConFin!BV$123","v":0},{"$f":" ConFin!BW$123","v":0},{"$f":" ConFin!BX$123","v":0},{"$f":" ConFin!BY$123","v":0},{"$f":" ConFin!BZ$123","v":0},{"$f":" ConFin!CA$123","v":0},{"$f":" ConFin!CB$123","v":0},{"$f":" ConFin!CC$123","v":0},{"$f":" ConFin!CD$123","v":0},{"$f":" ConFin!CE$123","v":0},{"$f":" ConFin!CF$123","v":0},{"$f":" ConFin!CG$123","v":0},{"$f":" ConFin!CH$123","v":0},{"$f":" ConFin!CI$123","v":0},{"$f":" ConFin!CJ$123","v":0},{"$f":" ConFin!CK$123","v":0},{"$f":" ConFin!CL$123","v":0},{"$f":" ConFin!CM$123","v":0},{"$f":" ConFin!CN$123","v":0},{"$f":" ConFin!CO$123","v":0},{"$f":" ConFin!CP$123","v":0},{"$f":" ConFin!CQ$123","v":0},{"$f":" ConFin!CR$123","v":0},{"$f":" ConFin!CS$123","v":0},{"$f":" ConFin!CT$123","v":0},{"$f":" ConFin!CU$123","v":0},{"$f":" ConFin!CV$123","v":0},{"$f":" ConFin!CW$123","v":0},{"$f":" ConFin!CX$123","v":0},{"$f":" ConFin!CY$123","v":0},{"$f":" ConFin!CZ$123","v":0},{"$f":" ConFin!DA$123","v":0},{"$f":" ConFin!DB$123","v":0},{"$f":" ConFin!DC$123","v":0},{"$f":" ConFin!DD$123","v":0},{"$f":" ConFin!DE$123","v":0},{"$f":" ConFin!DF$123","v":0},{"$f":" ConFin!DG$123","v":0},{"$f":" ConFin!DH$123","v":0},{"$f":" ConFin!DI$123","v":0},{"$f":" ConFin!DJ$123","v":0},{"$f":" ConFin!DK$123","v":0},{"$f":" ConFin!DL$123","v":0},{"$f":" ConFin!DM$123","v":0},{"$f":" ConFin!DN$123","v":0},{"$f":" ConFin!DO$123","v":0},{"$f":" ConFin!DP$123","v":0},{"$f":" ConFin!DQ$123","v":0},{"$f":" ConFin!DR$123","v":0},{"$f":" ConFin!DS$123","v":0},{"$f":" ConFin!DT$123","v":0},{"$f":" ConFin!DU$123","v":0},{"$f":" ConFin!DV$123","v":0},{"$f":" ConFin!DW$123","v":0},{"$f":" ConFin!DX$123","v":0},{"$f":" ConFin!DY$123","v":0},{"$f":" ConFin!DZ$123","v":0},{"$f":" ConFin!EA$123","v":0},{"$f":" ConFin!EB$123","v":0},{"$f":" ConFin!EC$123","v":0},{"$f":" ConFin!ED$123","v":0},{"$f":" ConFin!EE$123","v":0},{"$f":" ConFin!EF$123","v":0},{"$f":" ConFin!EG$123","v":0},{"$f":" ConFin!EH$123","v":0},{"$f":" ConFin!EI$123","v":0},{"$f":" ConFin!EJ$123","v":0},{"$f":" ConFin!EK$123","v":0},{"$f":" ConFin!EL$123","v":0},{"$f":" ConFin!EM$123","v":0},{"$f":" ConFin!EN$123","v":0},{"$f":" ConFin!EO$123","v":0},{"$f":" ConFin!EP$123","v":0},{"$f":" ConFin!EQ$123","v":0},{"$f":" ConFin!ER$123","v":0},{"$f":" ConFin!ES$123","v":0},{"$f":" ConFin!ET$123","v":0},{"$f":" ConFin!EU$123","v":0},{"$f":" ConFin!EV$123","v":0},{"$f":" ConFin!EW$123","v":0},{"$f":" ConFin!EX$123","v":0},{"$f":" ConFin!EY$123","v":0},{"$f":" ConFin!EZ$123","v":0},{"$f":" ConFin!FA$123","v":0},{"$f":" ConFin!FB$123","v":0},{"$f":" ConFin!FC$123","v":0},{"$f":" ConFin!FD$123","v":0},{"$f":" ConFin!FE$123","v":0},{"$f":" ConFin!FF$123","v":0},{"$f":" ConFin!FG$123","v":0},{"$f":" ConFin!FH$123","v":0},{"$f":" ConFin!FI$123","v":0},{"$f":" ConFin!FJ$123","v":0},{"$f":" ConFin!FK$123","v":0},{"$f":" ConFin!FL$123","v":0},{"$f":" ConFin!FM$123","v":0},{"$f":" ConFin!FN$123","v":0},{"$f":" ConFin!FO$123","v":0},{"$f":" ConFin!FP$123","v":0},{"$f":" ConFin!FQ$123","v":0},{"$f":" ConFin!FR$123","v":0},{"$f":" ConFin!FS$123","v":0},{"$f":" ConFin!FT$123","v":0},{"$f":" ConFin!FU$123","v":0},{"$f":" ConFin!FV$123","v":0},{"$f":" ConFin!FW$123","v":0},{"$f":" ConFin!FX$123","v":0},{"$f":" ConFin!FY$123","v":0},{"$f":" ConFin!FZ$123","v":0},{"$f":" ConFin!GA$123","v":0},{"$f":" ConFin!GB$123","v":0},{"$f":" ConFin!GC$123","v":0},{"$f":" ConFin!GD$123","v":0},{"$f":" ConFin!GE$123","v":0},{"$f":" ConFin!GF$123","v":0},{"$f":" ConFin!GG$123","v":0},{"$f":" ConFin!GH$123","v":0},{"$f":" ConFin!GI$123","v":0},{"$f":" ConFin!GJ$123","v":0}]
[null,null,null,null,"EBITDA P50",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J14:GJ14)","v":718289.61990581802},null,{"$f":"SUM(J9:J13)","v":0},0,0,0,0,0,6143.3496286788513,18230.680888470721,18230.680888470721,18187.281307720532,18187.281307720532,18143.663277674721,18143.663277674721,18099.818171383584,18099.818171383584,18055.738580942467,18055.738580942467,18011.412114680279,18011.412114680279,17966.831349224689,17966.831349224689,17921.986756407245,17921.986756407245,17876.868087445324,17876.868087445324,17831.46576801666,17831.46576801666,17785.769560992492,17785.769560992492,17739.768947568911,17739.768947568911,17693.450437947227,{"$f":"SUM(AP9:AP13)","v":17693.450437947227},17646.807790137264,17646.807790137264,17599.827557455093,17599.827557455093,17552.498132563513,17552.498132563513,17504.802339262678,17504.802339262678,17456.73784624289,17456.73784624289,17408.287556732539,17408.287556732539,17359.438667700848,17359.438667700848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV9:BV13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB9:DB13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH9:EH13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN9:FN13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Acct!E$14","v":"Wind asset depreciation"},{"$f":" Acct!F$14","v":0},{"$f":" Acct!G$14","v":"$ 000s"},{"$f":" Acct!H$14","v":-315799.99999999994},{"$f":" Acct!I$14","v":0},{"$f":" Acct!J$14","v":0},{"$f":" Acct!K$14","v":0},{"$f":" Acct!L$14","v":0},{"$f":" Acct!M$14","v":0},{"$f":" Acct!N$14","v":0},{"$f":" Acct!O$14","v":0},{"$f":" Acct!P$14","v":0},{"$f":" Acct!Q$14","v":-7894.9999999999955},{"$f":" Acct!R$14","v":-7894.9999999999955},{"$f":" Acct!S$14","v":-7894.9999999999955},{"$f":" Acct!T$14","v":-7894.9999999999955},{"$f":" Acct!U$14","v":-7894.9999999999955},{"$f":" Acct!V$14","v":-7894.9999999999955},{"$f":" Acct!W$14","v":-7894.9999999999955},{"$f":" Acct!X$14","v":-7894.9999999999955},{"$f":" Acct!Y$14","v":-7894.9999999999955},{"$f":" Acct!Z$14","v":-7894.9999999999955},{"$f":" Acct!AA$14","v":-7894.9999999999955},{"$f":" Acct!AB$14","v":-7894.9999999999955},{"$f":" Acct!AC$14","v":-7894.9999999999955},{"$f":" Acct!AD$14","v":-7894.9999999999955},{"$f":" Acct!AE$14","v":-7894.9999999999955},{"$f":" Acct!AF$14","v":-7894.9999999999955},{"$f":" Acct!AG$14","v":-7894.9999999999955},{"$f":" Acct!AH$14","v":-7894.9999999999955},{"$f":" Acct!AI$14","v":-7894.9999999999955},{"$f":" Acct!AJ$14","v":-7894.9999999999955},{"$f":" Acct!AK$14","v":-7894.9999999999955},{"$f":" Acct!AL$14","v":-7894.9999999999955},{"$f":" Acct!AM$14","v":-7894.9999999999955},{"$f":" Acct!AN$14","v":-7894.9999999999955},{"$f":" Acct!AO$14","v":-7894.9999999999955},{"$f":" Acct!AP$14","v":-7894.9999999999955},{"$f":" Acct!AQ$14","v":-7894.9999999999955},{"$f":" Acct!AR$14","v":-7894.9999999999955},{"$f":" Acct!AS$14","v":-7894.9999999999955},{"$f":" Acct!AT$14","v":-7894.9999999999955},{"$f":" Acct!AU$14","v":-7894.9999999999955},{"$f":" Acct!AV$14","v":-7894.9999999999955},{"$f":" Acct!AW$14","v":-7894.9999999999955},{"$f":" Acct!AX$14","v":-7894.9999999999955},{"$f":" Acct!AY$14","v":-7894.9999999999955},{"$f":" Acct!AZ$14","v":-7894.9999999999955},{"$f":" Acct!BA$14","v":-7894.9999999999955},{"$f":" Acct!BB$14","v":-7894.9999999999955},{"$f":" Acct!BC$14","v":-7894.9999999999955},{"$f":" Acct!BD$14","v":-7894.9999999999955},{"$f":" Acct!BE$14","v":0},{"$f":" Acct!BF$14","v":0},{"$f":" Acct!BG$14","v":0},{"$f":" Acct!BH$14","v":0},{"$f":" Acct!BI$14","v":0},{"$f":" Acct!BJ$14","v":0},{"$f":" Acct!BK$14","v":0},{"$f":" Acct!BL$14","v":0},{"$f":" Acct!BM$14","v":0},{"$f":" Acct!BN$14","v":0},{"$f":" Acct!BO$14","v":0},{"$f":" Acct!BP$14","v":0},{"$f":" Acct!BQ$14","v":0},{"$f":" Acct!BR$14","v":0},{"$f":" Acct!BS$14","v":0},{"$f":" Acct!BT$14","v":0},{"$f":" Acct!BU$14","v":0},{"$f":" Acct!BV$14","v":0},{"$f":" Acct!BW$14","v":0},{"$f":" Acct!BX$14","v":0},{"$f":" Acct!BY$14","v":0},{"$f":" Acct!BZ$14","v":0},{"$f":" Acct!CA$14","v":0},{"$f":" Acct!CB$14","v":0},{"$f":" Acct!CC$14","v":0},{"$f":" Acct!CD$14","v":0},{"$f":" Acct!CE$14","v":0},{"$f":" Acct!CF$14","v":0},{"$f":" Acct!CG$14","v":0},{"$f":" Acct!CH$14","v":0},{"$f":" Acct!CI$14","v":0},{"$f":" Acct!CJ$14","v":0},{"$f":" Acct!CK$14","v":0},{"$f":" Acct!CL$14","v":0},{"$f":" Acct!CM$14","v":0},{"$f":" Acct!CN$14","v":0},{"$f":" Acct!CO$14","v":0},{"$f":" Acct!CP$14","v":0},{"$f":" Acct!CQ$14","v":0},{"$f":" Acct!CR$14","v":0},{"$f":" Acct!CS$14","v":0},{"$f":" Acct!CT$14","v":0},{"$f":" Acct!CU$14","v":0},{"$f":" Acct!CV$14","v":0},{"$f":" Acct!CW$14","v":0},{"$f":" Acct!CX$14","v":0},{"$f":" Acct!CY$14","v":0},{"$f":" Acct!CZ$14","v":0},{"$f":" Acct!DA$14","v":0},{"$f":" Acct!DB$14","v":0},{"$f":" Acct!DC$14","v":0},{"$f":" Acct!DD$14","v":0},{"$f":" Acct!DE$14","v":0},{"$f":" Acct!DF$14","v":0},{"$f":" Acct!DG$14","v":0},{"$f":" Acct!DH$14","v":0},{"$f":" Acct!DI$14","v":0},{"$f":" Acct!DJ$14","v":0},{"$f":" Acct!DK$14","v":0},{"$f":" Acct!DL$14","v":0},{"$f":" Acct!DM$14","v":0},{"$f":" Acct!DN$14","v":0},{"$f":" Acct!DO$14","v":0},{"$f":" Acct!DP$14","v":0},{"$f":" Acct!DQ$14","v":0},{"$f":" Acct!DR$14","v":0},{"$f":" Acct!DS$14","v":0},{"$f":" Acct!DT$14","v":0},{"$f":" Acct!DU$14","v":0},{"$f":" Acct!DV$14","v":0},{"$f":" Acct!DW$14","v":0},{"$f":" Acct!DX$14","v":0},{"$f":" Acct!DY$14","v":0},{"$f":" Acct!DZ$14","v":0},{"$f":" Acct!EA$14","v":0},{"$f":" Acct!EB$14","v":0},{"$f":" Acct!EC$14","v":0},{"$f":" Acct!ED$14","v":0},{"$f":" Acct!EE$14","v":0},{"$f":" Acct!EF$14","v":0},{"$f":" Acct!EG$14","v":0},{"$f":" Acct!EH$14","v":0},{"$f":" Acct!EI$14","v":0},{"$f":" Acct!EJ$14","v":0},{"$f":" Acct!EK$14","v":0},{"$f":" Acct!EL$14","v":0},{"$f":" Acct!EM$14","v":0},{"$f":" Acct!EN$14","v":0},{"$f":" Acct!EO$14","v":0},{"$f":" Acct!EP$14","v":0},{"$f":" Acct!EQ$14","v":0},{"$f":" Acct!ER$14","v":0},{"$f":" Acct!ES$14","v":0},{"$f":" Acct!ET$14","v":0},{"$f":" Acct!EU$14","v":0},{"$f":" Acct!EV$14","v":0},{"$f":" Acct!EW$14","v":0},{"$f":" Acct!EX$14","v":0},{"$f":" Acct!EY$14","v":0},{"$f":" Acct!EZ$14","v":0},{"$f":" Acct!FA$14","v":0},{"$f":" Acct!FB$14","v":0},{"$f":" Acct!FC$14","v":0},{"$f":" Acct!FD$14","v":0},{"$f":" Acct!FE$14","v":0},{"$f":" Acct!FF$14","v":0},{"$f":" Acct!FG$14","v":0},{"$f":" Acct!FH$14","v":0},{"$f":" Acct!FI$14","v":0},{"$f":" Acct!FJ$14","v":0},{"$f":" Acct!FK$14","v":0},{"$f":" Acct!FL$14","v":0},{"$f":" Acct!FM$14","v":0},{"$f":" Acct!FN$14","v":0},{"$f":" Acct!FO$14","v":0},{"$f":" Acct!FP$14","v":0},{"$f":" Acct!FQ$14","v":0},{"$f":" Acct!FR$14","v":0},{"$f":" Acct!FS$14","v":0},{"$f":" Acct!FT$14","v":0},{"$f":" Acct!FU$14","v":0},{"$f":" Acct!FV$14","v":0},{"$f":" Acct!FW$14","v":0},{"$f":" Acct!FX$14","v":0},{"$f":" Acct!FY$14","v":0},{"$f":" Acct!FZ$14","v":0},{"$f":" Acct!GA$14","v":0},{"$f":" Acct!GB$14","v":0},{"$f":" Acct!GC$14","v":0},{"$f":" Acct!GD$14","v":0},{"$f":" Acct!GE$14","v":0},{"$f":" Acct!GF$14","v":0},{"$f":" Acct!GG$14","v":0},{"$f":" Acct!GH$14","v":0},{"$f":" Acct!GI$14","v":0},{"$f":" Acct!GJ$14","v":0}]
[null,null,null,null,{"$f":" Acct!E$31","v":"Amortisation of capitalised finance costs"},{"$f":" Acct!F$31","v":0},{"$f":" Acct!G$31","v":"$ 000s"},{"$f":" Acct!H$31","v":-15350.115358779016},{"$f":" Acct!I$31","v":0},{"$f":" Acct!J$31","v":0},{"$f":" Acct!K$31","v":0},{"$f":" Acct!L$31","v":0},{"$f":" Acct!M$31","v":0},{"$f":" Acct!N$31","v":0},{"$f":" Acct!O$31","v":0},{"$f":" Acct!P$31","v":0},{"$f":" Acct!Q$31","v":-451.47398114055909},{"$f":" Acct!R$31","v":-451.47398114055909},{"$f":" Acct!S$31","v":-451.47398114055909},{"$f":" Acct!T$31","v":-451.47398114055909},{"$f":" Acct!U$31","v":-451.47398114055909},{"$f":" Acct!V$31","v":-451.47398114055909},{"$f":" Acct!W$31","v":-451.47398114055909},{"$f":" Acct!X$31","v":-451.47398114055909},{"$f":" Acct!Y$31","v":-451.47398114055909},{"$f":" Acct!Z$31","v":-451.47398114055909},{"$f":" Acct!AA$31","v":-451.47398114055909},{"$f":" Acct!AB$31","v":-451.47398114055909},{"$f":" Acct!AC$31","v":-451.47398114055909},{"$f":" Acct!AD$31","v":-451.47398114055909},{"$f":" Acct!AE$31","v":-451.47398114055909},{"$f":" Acct!AF$31","v":-451.47398114055909},{"$f":" Acct!AG$31","v":-451.47398114055909},{"$f":" Acct!AH$31","v":-451.47398114055909},{"$f":" Acct!AI$31","v":-451.47398114055909},{"$f":" Acct!AJ$31","v":-451.47398114055909},{"$f":" Acct!AK$31","v":-451.47398114055909},{"$f":" Acct!AL$31","v":-451.47398114055909},{"$f":" Acct!AM$31","v":-451.47398114055909},{"$f":" Acct!AN$31","v":-451.47398114055909},{"$f":" Acct!AO$31","v":-451.47398114055909},{"$f":" Acct!AP$31","v":-451.47398114055909},{"$f":" Acct!AQ$31","v":-451.47398114055909},{"$f":" Acct!AR$31","v":-451.47398114055909},{"$f":" Acct!AS$31","v":-451.47398114055909},{"$f":" Acct!AT$31","v":-451.47398114055909},{"$f":" Acct!AU$31","v":-451.47398114055909},{"$f":" Acct!AV$31","v":-451.47398114055909},{"$f":" Acct!AW$31","v":-451.47398114055909},{"$f":" Acct!AX$31","v":-451.47398114055909},{"$f":" Acct!AY$31","v":0},{"$f":" Acct!AZ$31","v":0},{"$f":" Acct!BA$31","v":0},{"$f":" Acct!BB$31","v":0},{"$f":" Acct!BC$31","v":0},{"$f":" Acct!BD$31","v":0},{"$f":" Acct!BE$31","v":0},{"$f":" Acct!BF$31","v":0},{"$f":" Acct!BG$31","v":0},{"$f":" Acct!BH$31","v":0},{"$f":" Acct!BI$31","v":0},{"$f":" Acct!BJ$31","v":0},{"$f":" Acct!BK$31","v":0},{"$f":" Acct!BL$31","v":0},{"$f":" Acct!BM$31","v":0},{"$f":" Acct!BN$31","v":0},{"$f":" Acct!BO$31","v":0},{"$f":" Acct!BP$31","v":0},{"$f":" Acct!BQ$31","v":0},{"$f":" Acct!BR$31","v":0},{"$f":" Acct!BS$31","v":0},{"$f":" Acct!BT$31","v":0},{"$f":" Acct!BU$31","v":0},{"$f":" Acct!BV$31","v":0},{"$f":" Acct!BW$31","v":0},{"$f":" Acct!BX$31","v":0},{"$f":" Acct!BY$31","v":0},{"$f":" Acct!BZ$31","v":0},{"$f":" Acct!CA$31","v":0},{"$f":" Acct!CB$31","v":0},{"$f":" Acct!CC$31","v":0},{"$f":" Acct!CD$31","v":0},{"$f":" Acct!CE$31","v":0},{"$f":" Acct!CF$31","v":0},{"$f":" Acct!CG$31","v":0},{"$f":" Acct!CH$31","v":0},{"$f":" Acct!CI$31","v":0},{"$f":" Acct!CJ$31","v":0},{"$f":" Acct!CK$31","v":0},{"$f":" Acct!CL$31","v":0},{"$f":" Acct!CM$31","v":0},{"$f":" Acct!CN$31","v":0},{"$f":" Acct!CO$31","v":0},{"$f":" Acct!CP$31","v":0},{"$f":" Acct!CQ$31","v":0},{"$f":" Acct!CR$31","v":0},{"$f":" Acct!CS$31","v":0},{"$f":" Acct!CT$31","v":0},{"$f":" Acct!CU$31","v":0},{"$f":" Acct!CV$31","v":0},{"$f":" Acct!CW$31","v":0},{"$f":" Acct!CX$31","v":0},{"$f":" Acct!CY$31","v":0},{"$f":" Acct!CZ$31","v":0},{"$f":" Acct!DA$31","v":0},{"$f":" Acct!DB$31","v":0},{"$f":" Acct!DC$31","v":0},{"$f":" Acct!DD$31","v":0},{"$f":" Acct!DE$31","v":0},{"$f":" Acct!DF$31","v":0},{"$f":" Acct!DG$31","v":0},{"$f":" Acct!DH$31","v":0},{"$f":" Acct!DI$31","v":0},{"$f":" Acct!DJ$31","v":0},{"$f":" Acct!DK$31","v":0},{"$f":" Acct!DL$31","v":0},{"$f":" Acct!DM$31","v":0},{"$f":" Acct!DN$31","v":0},{"$f":" Acct!DO$31","v":0},{"$f":" Acct!DP$31","v":0},{"$f":" Acct!DQ$31","v":0},{"$f":" Acct!DR$31","v":0},{"$f":" Acct!DS$31","v":0},{"$f":" Acct!DT$31","v":0},{"$f":" Acct!DU$31","v":0},{"$f":" Acct!DV$31","v":0},{"$f":" Acct!DW$31","v":0},{"$f":" Acct!DX$31","v":0},{"$f":" Acct!DY$31","v":0},{"$f":" Acct!DZ$31","v":0},{"$f":" Acct!EA$31","v":0},{"$f":" Acct!EB$31","v":0},{"$f":" Acct!EC$31","v":0},{"$f":" Acct!ED$31","v":0},{"$f":" Acct!EE$31","v":0},{"$f":" Acct!EF$31","v":0},{"$f":" Acct!EG$31","v":0},{"$f":" Acct!EH$31","v":0},{"$f":" Acct!EI$31","v":0},{"$f":" Acct!EJ$31","v":0},{"$f":" Acct!EK$31","v":0},{"$f":" Acct!EL$31","v":0},{"$f":" Acct!EM$31","v":0},{"$f":" Acct!EN$31","v":0},{"$f":" Acct!EO$31","v":0},{"$f":" Acct!EP$31","v":0},{"$f":" Acct!EQ$31","v":0},{"$f":" Acct!ER$31","v":0},{"$f":" Acct!ES$31","v":0},{"$f":" Acct!ET$31","v":0},{"$f":" Acct!EU$31","v":0},{"$f":" Acct!EV$31","v":0},{"$f":" Acct!EW$31","v":0},{"$f":" Acct!EX$31","v":0},{"$f":" Acct!EY$31","v":0},{"$f":" Acct!EZ$31","v":0},{"$f":" Acct!FA$31","v":0},{"$f":" Acct!FB$31","v":0},{"$f":" Acct!FC$31","v":0},{"$f":" Acct!FD$31","v":0},{"$f":" Acct!FE$31","v":0},{"$f":" Acct!FF$31","v":0},{"$f":" Acct!FG$31","v":0},{"$f":" Acct!FH$31","v":0},{"$f":" Acct!FI$31","v":0},{"$f":" Acct!FJ$31","v":0},{"$f":" Acct!FK$31","v":0},{"$f":" Acct!FL$31","v":0},{"$f":" Acct!FM$31","v":0},{"$f":" Acct!FN$31","v":0},{"$f":" Acct!FO$31","v":0},{"$f":" Acct!FP$31","v":0},{"$f":" Acct!FQ$31","v":0},{"$f":" Acct!FR$31","v":0},{"$f":" Acct!FS$31","v":0},{"$f":" Acct!FT$31","v":0},{"$f":" Acct!FU$31","v":0},{"$f":" Acct!FV$31","v":0},{"$f":" Acct!FW$31","v":0},{"$f":" Acct!FX$31","v":0},{"$f":" Acct!FY$31","v":0},{"$f":" Acct!FZ$31","v":0},{"$f":" Acct!GA$31","v":0},{"$f":" Acct!GB$31","v":0},{"$f":" Acct!GC$31","v":0},{"$f":" Acct!GD$31","v":0},{"$f":" Acct!GE$31","v":0},{"$f":" Acct!GF$31","v":0},{"$f":" Acct!GG$31","v":0},{"$f":" Acct!GH$31","v":0},{"$f":" Acct!GI$31","v":0},{"$f":" Acct!GJ$31","v":0}]
[null,null,null,null,"EBIT P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J18:GJ18)","v":387139.5045470394},null,{"$f":" J14 + SUM(J16:J17)","v":0},0,0,0,0,0,6143.3496286788513,9884.2069073301664,9884.2069073301664,9840.8073265799776,9840.8073265799776,9797.1892965341667,9797.1892965341667,9753.3441902430295,9753.3441902430295,9709.2645998019125,9709.2645998019125,9664.9381335397247,9664.9381335397247,9620.3573680841346,9620.3573680841346,9575.5127752666904,9575.5127752666904,9530.3941063047696,9530.3941063047696,9484.9917868761058,9484.9917868761058,9439.2955798519379,9439.2955798519379,9393.2949664283569,9393.2949664283569,9346.976456806673,{"$f":" AP14 + SUM(AP16:AP17)","v":9346.976456806673},9300.3338089967092,9300.3338089967092,9253.3535763145392,9253.3535763145392,9206.0241514229583,9206.0241514229583,9158.328358122124,9158.328358122124,9561.7378462428933,9561.7378462428933,9513.2875567325427,9513.2875567325427,9464.4386677008515,9464.4386677008515,{"$f":" BE14 + SUM(BE16:BE17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DQ14 + SUM(DQ16:DQ17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GC14 + SUM(GC16:GC17)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Debt!E$246","v":"Senior debt interest - T1"},{"$f":" Debt!F$246","v":0},{"$f":" Debt!G$246","v":"$ 000s"},{"$f":" Debt!H$246","v":-41486.927400469496},{"$f":" Debt!I$246","v":0},{"$f":" Debt!J$246","v":0},{"$f":" Debt!K$246","v":0},{"$f":" Debt!L$246","v":0},{"$f":" Debt!M$246","v":0},{"$f":" Debt!N$246","v":0},{"$f":" Debt!O$246","v":0},{"$f":" Debt!P$246","v":0},{"$f":" Debt!Q$246","v":-2419.046079620362},{"$f":" Debt!R$246","v":-2320.2440046735301},{"$f":" Debt!S$246","v":-2289.1053321915429},{"$f":" Debt!T$246","v":-2187.379727457534},{"$f":" Debt!U$246","v":-2152.7116371799825},{"$f":" Debt!V$246","v":-2051.1073293200848},{"$f":" Debt!W$246","v":-2013.3148249451212},{"$f":" Debt!X$246","v":-1922.715360235117},{"$f":" Debt!Y$246","v":-1870.6867489327356},{"$f":" Debt!Z$246","v":-1770.3838670551038},{"$f":" Debt!AA$246","v":-1807.0841258487803},{"$f":" Debt!AB$246","v":-1703.7568683620952},{"$f":" Debt!AC$246","v":-1653.0261874919511},{"$f":" Debt!AD$246","v":-1550.3982505707356},{"$f":" Debt!AE$246","v":-1495.2999538432375},{"$f":" Debt!AF$246","v":-1401.1036067435707},{"$f":" Debt!AG$246","v":-1333.8083742141994},{"$f":" Debt!AH$246","v":-1232.8432510892196},{"$f":" Debt!AI$246","v":-1168.7607589832535},{"$f":" Debt!AJ$246","v":-1068.4479110000939},{"$f":" Debt!AK$246","v":-1045.190382168385},{"$f":" Debt!AL$246","v":-942.00775723133404},{"$f":" Debt!AM$246","v":-866.02420429034646},{"$f":" Debt!AN$246","v":-767.8487130438042},{"$f":" Debt!AO$246","v":-682.44430134831907},{"$f":" Debt!AP$246","v":-581.05172409075146},{"$f":" Debt!AQ$246","v":-494.75743242512692},{"$f":" Debt!AR$246","v":-393.76637769968966},{"$f":" Debt!AS$246","v":-301.5682045488449},{"$f":" Debt!AT$246","v":-200.89359897900619},{"$f":" Debt!AU$246","v":-102.61481990647177},{"$f":" Debt!AV$246","v":-2.2781925548761515},{"$f":" Debt!AW$246","v":102.44487160127035},{"$f":" Debt!AX$246","v":202.29763597442869},{"$f":" Debt!AY$246","v":0},{"$f":" Debt!AZ$246","v":0},{"$f":" Debt!BA$246","v":0},{"$f":" Debt!BB$246","v":0},{"$f":" Debt!BC$246","v":0},{"$f":" Debt!BD$246","v":0},{"$f":" Debt!BE$246","v":0},{"$f":" Debt!BF$246","v":0},{"$f":" Debt!BG$246","v":0},{"$f":" Debt!BH$246","v":0},{"$f":" Debt!BI$246","v":0},{"$f":" Debt!BJ$246","v":0},{"$f":" Debt!BK$246","v":0},{"$f":" Debt!BL$246","v":0},{"$f":" Debt!BM$246","v":0},{"$f":" Debt!BN$246","v":0},{"$f":" Debt!BO$246","v":0},{"$f":" Debt!BP$246","v":0},{"$f":" Debt!BQ$246","v":0},{"$f":" Debt!BR$246","v":0},{"$f":" Debt!BS$246","v":0},{"$f":" Debt!BT$246","v":0},{"$f":" Debt!BU$246","v":0},{"$f":" Debt!BV$246","v":0},{"$f":" Debt!BW$246","v":0},{"$f":" Debt!BX$246","v":0},{"$f":" Debt!BY$246","v":0},{"$f":" Debt!BZ$246","v":0},{"$f":" Debt!CA$246","v":0},{"$f":" Debt!CB$246","v":0},{"$f":" Debt!CC$246","v":0},{"$f":" Debt!CD$246","v":0},{"$f":" Debt!CE$246","v":0},{"$f":" Debt!CF$246","v":0},{"$f":" Debt!CG$246","v":0},{"$f":" Debt!CH$246","v":0},{"$f":" Debt!CI$246","v":0},{"$f":" Debt!CJ$246","v":0},{"$f":" Debt!CK$246","v":0},{"$f":" Debt!CL$246","v":0},{"$f":" Debt!CM$246","v":0},{"$f":" Debt!CN$246","v":0},{"$f":" Debt!CO$246","v":0},{"$f":" Debt!CP$246","v":0},{"$f":" Debt!CQ$246","v":0},{"$f":" Debt!CR$246","v":0},{"$f":" Debt!CS$246","v":0},{"$f":" Debt!CT$246","v":0},{"$f":" Debt!CU$246","v":0},{"$f":" Debt!CV$246","v":0},{"$f":" Debt!CW$246","v":0},{"$f":" Debt!CX$246","v":0},{"$f":" Debt!CY$246","v":0},{"$f":" Debt!CZ$246","v":0},{"$f":" Debt!DA$246","v":0},{"$f":" Debt!DB$246","v":0},{"$f":" Debt!DC$246","v":0},{"$f":" Debt!DD$246","v":0},{"$f":" Debt!DE$246","v":0},{"$f":" Debt!DF$246","v":0},{"$f":" Debt!DG$246","v":0},{"$f":" Debt!DH$246","v":0},{"$f":" Debt!DI$246","v":0},{"$f":" Debt!DJ$246","v":0},{"$f":" Debt!DK$246","v":0},{"$f":" Debt!DL$246","v":0},{"$f":" Debt!DM$246","v":0},{"$f":" Debt!DN$246","v":0},{"$f":" Debt!DO$246","v":0},{"$f":" Debt!DP$246","v":0},{"$f":" Debt!DQ$246","v":0},{"$f":" Debt!DR$246","v":0},{"$f":" Debt!DS$246","v":0},{"$f":" Debt!DT$246","v":0},{"$f":" Debt!DU$246","v":0},{"$f":" Debt!DV$246","v":0},{"$f":" Debt!DW$246","v":0},{"$f":" Debt!DX$246","v":0},{"$f":" Debt!DY$246","v":0},{"$f":" Debt!DZ$246","v":0},{"$f":" Debt!EA$246","v":0},{"$f":" Debt!EB$246","v":0},{"$f":" Debt!EC$246","v":0},{"$f":" Debt!ED$246","v":0},{"$f":" Debt!EE$246","v":0},{"$f":" Debt!EF$246","v":0},{"$f":" Debt!EG$246","v":0},{"$f":" Debt!EH$246","v":0},{"$f":" Debt!EI$246","v":0},{"$f":" Debt!EJ$246","v":0},{"$f":" Debt!EK$246","v":0},{"$f":" Debt!EL$246","v":0},{"$f":" Debt!EM$246","v":0},{"$f":" Debt!EN$246","v":0},{"$f":" Debt!EO$246","v":0},{"$f":" Debt!EP$246","v":0},{"$f":" Debt!EQ$246","v":0},{"$f":" Debt!ER$246","v":0},{"$f":" Debt!ES$246","v":0},{"$f":" Debt!ET$246","v":0},{"$f":" Debt!EU$246","v":0},{"$f":" Debt!EV$246","v":0},{"$f":" Debt!EW$246","v":0},{"$f":" Debt!EX$246","v":0},{"$f":" Debt!EY$246","v":0},{"$f":" Debt!EZ$246","v":0},{"$f":" Debt!FA$246","v":0},{"$f":" Debt!FB$246","v":0},{"$f":" Debt!FC$246","v":0},{"$f":" Debt!FD$246","v":0},{"$f":" Debt!FE$246","v":0},{"$f":" Debt!FF$246","v":0},{"$f":" Debt!FG$246","v":0},{"$f":" Debt!FH$246","v":0},{"$f":" Debt!FI$246","v":0},{"$f":" Debt!FJ$246","v":0},{"$f":" Debt!FK$246","v":0},{"$f":" Debt!FL$246","v":0},{"$f":" Debt!FM$246","v":0},{"$f":" Debt!FN$246","v":0},{"$f":" Debt!FO$246","v":0},{"$f":" Debt!FP$246","v":0},{"$f":" Debt!FQ$246","v":0},{"$f":" Debt!FR$246","v":0},{"$f":" Debt!FS$246","v":0},{"$f":" Debt!FT$246","v":0},{"$f":" Debt!FU$246","v":0},{"$f":" Debt!FV$246","v":0},{"$f":" Debt!FW$246","v":0},{"$f":" Debt!FX$246","v":0},{"$f":" Debt!FY$246","v":0},{"$f":" Debt!FZ$246","v":0},{"$f":" Debt!GA$246","v":0},{"$f":" Debt!GB$246","v":0},{"$f":" Debt!GC$246","v":0},{"$f":" Debt!GD$246","v":0},{"$f":" Debt!GE$246","v":0},{"$f":" Debt!GF$246","v":0},{"$f":" Debt!GG$246","v":0},{"$f":" Debt!GH$246","v":0},{"$f":" Debt!GI$246","v":0},{"$f":" Debt!GJ$246","v":0}]
[null,null,null,null,{"$f":" Debt!E$351","v":"Senior debt interest - T2"},{"$f":" Debt!F$351","v":0},{"$f":" Debt!G$351","v":"$ 000s"},{"$f":" Debt!H$351","v":-46417.031655580708},{"$f":" Debt!I$351","v":0},{"$f":" Debt!J$351","v":0},{"$f":" Debt!K$351","v":0},{"$f":" Debt!L$351","v":0},{"$f":" Debt!M$351","v":0},{"$f":" Debt!N$351","v":0},{"$f":" Debt!O$351","v":0},{"$f":" Debt!P$351","v":0},{"$f":" Debt!Q$351","v":-2707.0277557656432},{"$f":" Debt!R$351","v":-2596.4635290394258},{"$f":" Debt!S$351","v":-2561.6178717381549},{"$f":" Debt!T$351","v":-2447.7820759643828},{"$f":" Debt!U$351","v":-2408.9868320823612},{"$f":" Debt!V$351","v":-2295.2867732867612},{"$f":" Debt!W$351","v":-2252.9951612481118},{"$f":" Debt!X$351","v":-2151.6100459773925},{"$f":" Debt!Y$351","v":-2093.3875523771089},{"$f":" Debt!Z$351","v":-1981.14385122833},{"$f":" Debt!AA$351","v":-2012.434594695233},{"$f":" Debt!AB$351","v":-1897.3656034032431},{"$f":" Debt!AC$351","v":-1840.8700724342186},{"$f":" Debt!AD$351","v":-1726.5798699537743},{"$f":" Debt!AE$351","v":-1665.2204031436058},{"$f":" Debt!AF$351","v":-1560.3199256917042},{"$f":" Debt!AG$351","v":-1485.3775076476315},{"$f":" Debt!AH$351","v":-1372.9390750766313},{"$f":" Debt!AI$351","v":-1301.574481594987},{"$f":" Debt!AJ$351","v":-1189.862446341014},{"$f":" Debt!AK$351","v":-1181.5195624512182},{"$f":" Debt!AL$351","v":-1064.8783342615084},{"$f":" Debt!AM$351","v":-978.9838831108267},{"$f":" Debt!AN$351","v":-868.0028930060397},{"$f":" Debt!AO$351","v":-771.45877543723043},{"$f":" Debt!AP$351","v":-656.84107940693673},{"$f":" Debt!AQ$351","v":-559.29101056753484},{"$f":" Debt!AR$351","v":-445.12720957356237},{"$f":" Debt!AS$351","v":-340.9031877508682},{"$f":" Debt!AT$351","v":-227.09711188931141},{"$f":" Debt!AU$351","v":-115.9993616334029},{"$f":" Debt!AV$351","v":-2.5753481055121719},{"$f":" Debt!AW$351","v":115.80724615795781},{"$f":" Debt!AX$351","v":228.68428414500642},{"$f":" Debt!AY$351","v":0},{"$f":" Debt!AZ$351","v":0},{"$f":" Debt!BA$351","v":0},{"$f":" Debt!BB$351","v":0},{"$f":" Debt!BC$351","v":0},{"$f":" Debt!BD$351","v":0},{"$f":" Debt!BE$351","v":0},{"$f":" Debt!BF$351","v":0},{"$f":" Debt!BG$351","v":0},{"$f":" Debt!BH$351","v":0},{"$f":" Debt!BI$351","v":0},{"$f":" Debt!BJ$351","v":0},{"$f":" Debt!BK$351","v":0},{"$f":" Debt!BL$351","v":0},{"$f":" Debt!BM$351","v":0},{"$f":" Debt!BN$351","v":0},{"$f":" Debt!BO$351","v":0},{"$f":" Debt!BP$351","v":0},{"$f":" Debt!BQ$351","v":0},{"$f":" Debt!BR$351","v":0},{"$f":" Debt!BS$351","v":0},{"$f":" Debt!BT$351","v":0},{"$f":" Debt!BU$351","v":0},{"$f":" Debt!BV$351","v":0},{"$f":" Debt!BW$351","v":0},{"$f":" Debt!BX$351","v":0},{"$f":" Debt!BY$351","v":0},{"$f":" Debt!BZ$351","v":0},{"$f":" Debt!CA$351","v":0},{"$f":" Debt!CB$351","v":0},{"$f":" Debt!CC$351","v":0},{"$f":" Debt!CD$351","v":0},{"$f":" Debt!CE$351","v":0},{"$f":" Debt!CF$351","v":0},{"$f":" Debt!CG$351","v":0},{"$f":" Debt!CH$351","v":0},{"$f":" Debt!CI$351","v":0},{"$f":" Debt!CJ$351","v":0},{"$f":" Debt!CK$351","v":0},{"$f":" Debt!CL$351","v":0},{"$f":" Debt!CM$351","v":0},{"$f":" Debt!CN$351","v":0},{"$f":" Debt!CO$351","v":0},{"$f":" Debt!CP$351","v":0},{"$f":" Debt!CQ$351","v":0},{"$f":" Debt!CR$351","v":0},{"$f":" Debt!CS$351","v":0},{"$f":" Debt!CT$351","v":0},{"$f":" Debt!CU$351","v":0},{"$f":" Debt!CV$351","v":0},{"$f":" Debt!CW$351","v":0},{"$f":" Debt!CX$351","v":0},{"$f":" Debt!CY$351","v":0},{"$f":" Debt!CZ$351","v":0},{"$f":" Debt!DA$351","v":0},{"$f":" Debt!DB$351","v":0},{"$f":" Debt!DC$351","v":0},{"$f":" Debt!DD$351","v":0},{"$f":" Debt!DE$351","v":0},{"$f":" Debt!DF$351","v":0},{"$f":" Debt!DG$351","v":0},{"$f":" Debt!DH$351","v":0},{"$f":" Debt!DI$351","v":0},{"$f":" Debt!DJ$351","v":0},{"$f":" Debt!DK$351","v":0},{"$f":" Debt!DL$351","v":0},{"$f":" Debt!DM$351","v":0},{"$f":" Debt!DN$351","v":0},{"$f":" Debt!DO$351","v":0},{"$f":" Debt!DP$351","v":0},{"$f":" Debt!DQ$351","v":0},{"$f":" Debt!DR$351","v":0},{"$f":" Debt!DS$351","v":0},{"$f":" Debt!DT$351","v":0},{"$f":" Debt!DU$351","v":0},{"$f":" Debt!DV$351","v":0},{"$f":" Debt!DW$351","v":0},{"$f":" Debt!DX$351","v":0},{"$f":" Debt!DY$351","v":0},{"$f":" Debt!DZ$351","v":0},{"$f":" Debt!EA$351","v":0},{"$f":" Debt!EB$351","v":0},{"$f":" Debt!EC$351","v":0},{"$f":" Debt!ED$351","v":0},{"$f":" Debt!EE$351","v":0},{"$f":" Debt!EF$351","v":0},{"$f":" Debt!EG$351","v":0},{"$f":" Debt!EH$351","v":0},{"$f":" Debt!EI$351","v":0},{"$f":" Debt!EJ$351","v":0},{"$f":" Debt!EK$351","v":0},{"$f":" Debt!EL$351","v":0},{"$f":" Debt!EM$351","v":0},{"$f":" Debt!EN$351","v":0},{"$f":" Debt!EO$351","v":0},{"$f":" Debt!EP$351","v":0},{"$f":" Debt!EQ$351","v":0},{"$f":" Debt!ER$351","v":0},{"$f":" Debt!ES$351","v":0},{"$f":" Debt!ET$351","v":0},{"$f":" Debt!EU$351","v":0},{"$f":" Debt!EV$351","v":0},{"$f":" Debt!EW$351","v":0},{"$f":" Debt!EX$351","v":0},{"$f":" Debt!EY$351","v":0},{"$f":" Debt!EZ$351","v":0},{"$f":" Debt!FA$351","v":0},{"$f":" Debt!FB$351","v":0},{"$f":" Debt!FC$351","v":0},{"$f":" Debt!FD$351","v":0},{"$f":" Debt!FE$351","v":0},{"$f":" Debt!FF$351","v":0},{"$f":" Debt!FG$351","v":0},{"$f":" Debt!FH$351","v":0},{"$f":" Debt!FI$351","v":0},{"$f":" Debt!FJ$351","v":0},{"$f":" Debt!FK$351","v":0},{"$f":" Debt!FL$351","v":0},{"$f":" Debt!FM$351","v":0},{"$f":" Debt!FN$351","v":0},{"$f":" Debt!FO$351","v":0},{"$f":" Debt!FP$351","v":0},{"$f":" Debt!FQ$351","v":0},{"$f":" Debt!FR$351","v":0},{"$f":" Debt!FS$351","v":0},{"$f":" Debt!FT$351","v":0},{"$f":" Debt!FU$351","v":0},{"$f":" Debt!FV$351","v":0},{"$f":" Debt!FW$351","v":0},{"$f":" Debt!FX$351","v":0},{"$f":" Debt!FY$351","v":0},{"$f":" Debt!FZ$351","v":0},{"$f":" Debt!GA$351","v":0},{"$f":" Debt!GB$351","v":0},{"$f":" Debt!GC$351","v":0},{"$f":" Debt!GD$351","v":0},{"$f":" Debt!GE$351","v":0},{"$f":" Debt!GF$351","v":0},{"$f":" Debt!GG$351","v":0},{"$f":" Debt!GH$351","v":0},{"$f":" Debt!GI$351","v":0},{"$f":" Debt!GJ$351","v":0}]
[null,null,null,null,{"$f":" Debt!E$252","v":"Senior debt witholding tax - T1"},{"$f":" Debt!F$252","v":0},{"$f":" Debt!G$252","v":"$ 000s"},{"$f":" Debt!H$252","v":-846.67198776468433},{"$f":" Debt!I$252","v":0},{"$f":" Debt!J$252","v":0},{"$f":" Debt!K$252","v":0},{"$f":" Debt!L$252","v":0},{"$f":" Debt!M$252","v":0},{"$f":" Debt!N$252","v":0},{"$f":" Debt!O$252","v":0},{"$f":" Debt!P$252","v":0},{"$f":" Debt!Q$252","v":-49.368287339191284},{"$f":" Debt!R$252","v":-47.35191846272528},{"$f":" Debt!S$252","v":-46.71643535084786},{"$f":" Debt!T$252","v":-44.640402601174173},{"$f":" Debt!U$252","v":-43.932890554693586},{"$f":" Debt!V$252","v":-41.859333251430144},{"$f":" Debt!W$252","v":-41.088057651941426},{"$f":" Debt!X$252","v":-39.239088984390264},{"$f":" Debt!Y$252","v":-38.177280590464079},{"$f":" Debt!Z$252","v":-36.130283001124553},{"$f":" Debt!AA$252","v":-36.879267874464858},{"$f":" Debt!AB$252","v":-34.77054833392026},{"$f":" Debt!AC$252","v":-33.735228316162193},{"$f":" Debt!AD$252","v":-31.640780623892624},{"$f":" Debt!AE$252","v":-30.516325588637528},{"$f":" Debt!AF$252","v":-28.593951158032041},{"$f":" Debt!AG$252","v":-27.220579065595985},{"$f":" Debt!AH$252","v":-25.160066348759528},{"$f":" Debt!AI$252","v":-23.852260387413253},{"$f":" Debt!AJ$252","v":-21.805059408165107},{"$f":" Debt!AK$252","v":-21.330415962620009},{"$f":" Debt!AL$252","v":-19.224648106761947},{"$f":" Debt!AM$252","v":-17.673963352864234},{"$f":" Debt!AN$252","v":-15.670381898853179},{"$f":" Debt!AO$252","v":-13.92743472139432},{"$f":" Debt!AP$252","v":-11.858198450831651},{"$f":" Debt!AQ$252","v":-10.097090457655668},{"$f":" Debt!AR$252","v":-8.0360485244834763},{"$f":" Debt!AS$252","v":-6.1544531540580465},{"$f":" Debt!AT$252","v":-4.0998693669184831},{"$f":" Debt!AU$252","v":-2.0941799980912634},{"$f":" Debt!AV$252","v":-4.649372560971754E-2},{"$f":" Debt!AW$252","v":2.0907116653320514},{"$f":" Debt!AX$252","v":4.1285231831516001},{"$f":" Debt!AY$252","v":0},{"$f":" Debt!AZ$252","v":0},{"$f":" Debt!BA$252","v":0},{"$f":" Debt!BB$252","v":0},{"$f":" Debt!BC$252","v":0},{"$f":" Debt!BD$252","v":0},{"$f":" Debt!BE$252","v":0},{"$f":" Debt!BF$252","v":0},{"$f":" Debt!BG$252","v":0},{"$f":" Debt!BH$252","v":0},{"$f":" Debt!BI$252","v":0},{"$f":" Debt!BJ$252","v":0},{"$f":" Debt!BK$252","v":0},{"$f":" Debt!BL$252","v":0},{"$f":" Debt!BM$252","v":0},{"$f":" Debt!BN$252","v":0},{"$f":" Debt!BO$252","v":0},{"$f":" Debt!BP$252","v":0},{"$f":" Debt!BQ$252","v":0},{"$f":" Debt!BR$252","v":0},{"$f":" Debt!BS$252","v":0},{"$f":" Debt!BT$252","v":0},{"$f":" Debt!BU$252","v":0},{"$f":" Debt!BV$252","v":0},{"$f":" Debt!BW$252","v":0},{"$f":" Debt!BX$252","v":0},{"$f":" Debt!BY$252","v":0},{"$f":" Debt!BZ$252","v":0},{"$f":" Debt!CA$252","v":0},{"$f":" Debt!CB$252","v":0},{"$f":" Debt!CC$252","v":0},{"$f":" Debt!CD$252","v":0},{"$f":" Debt!CE$252","v":0},{"$f":" Debt!CF$252","v":0},{"$f":" Debt!CG$252","v":0},{"$f":" Debt!CH$252","v":0},{"$f":" Debt!CI$252","v":0},{"$f":" Debt!CJ$252","v":0},{"$f":" Debt!CK$252","v":0},{"$f":" Debt!CL$252","v":0},{"$f":" Debt!CM$252","v":0},{"$f":" Debt!CN$252","v":0},{"$f":" Debt!CO$252","v":0},{"$f":" Debt!CP$252","v":0},{"$f":" Debt!CQ$252","v":0},{"$f":" Debt!CR$252","v":0},{"$f":" Debt!CS$252","v":0},{"$f":" Debt!CT$252","v":0},{"$f":" Debt!CU$252","v":0},{"$f":" Debt!CV$252","v":0},{"$f":" Debt!CW$252","v":0},{"$f":" Debt!CX$252","v":0},{"$f":" Debt!CY$252","v":0},{"$f":" Debt!CZ$252","v":0},{"$f":" Debt!DA$252","v":0},{"$f":" Debt!DB$252","v":0},{"$f":" Debt!DC$252","v":0},{"$f":" Debt!DD$252","v":0},{"$f":" Debt!DE$252","v":0},{"$f":" Debt!DF$252","v":0},{"$f":" Debt!DG$252","v":0},{"$f":" Debt!DH$252","v":0},{"$f":" Debt!DI$252","v":0},{"$f":" Debt!DJ$252","v":0},{"$f":" Debt!DK$252","v":0},{"$f":" Debt!DL$252","v":0},{"$f":" Debt!DM$252","v":0},{"$f":" Debt!DN$252","v":0},{"$f":" Debt!DO$252","v":0},{"$f":" Debt!DP$252","v":0},{"$f":" Debt!DQ$252","v":0},{"$f":" Debt!DR$252","v":0},{"$f":" Debt!DS$252","v":0},{"$f":" Debt!DT$252","v":0},{"$f":" Debt!DU$252","v":0},{"$f":" Debt!DV$252","v":0},{"$f":" Debt!DW$252","v":0},{"$f":" Debt!DX$252","v":0},{"$f":" Debt!DY$252","v":0},{"$f":" Debt!DZ$252","v":0},{"$f":" Debt!EA$252","v":0},{"$f":" Debt!EB$252","v":0},{"$f":" Debt!EC$252","v":0},{"$f":" Debt!ED$252","v":0},{"$f":" Debt!EE$252","v":0},{"$f":" Debt!EF$252","v":0},{"$f":" Debt!EG$252","v":0},{"$f":" Debt!EH$252","v":0},{"$f":" Debt!EI$252","v":0},{"$f":" Debt!EJ$252","v":0},{"$f":" Debt!EK$252","v":0},{"$f":" Debt!EL$252","v":0},{"$f":" Debt!EM$252","v":0},{"$f":" Debt!EN$252","v":0},{"$f":" Debt!EO$252","v":0},{"$f":" Debt!EP$252","v":0},{"$f":" Debt!EQ$252","v":0},{"$f":" Debt!ER$252","v":0},{"$f":" Debt!ES$252","v":0},{"$f":" Debt!ET$252","v":0},{"$f":" Debt!EU$252","v":0},{"$f":" Debt!EV$252","v":0},{"$f":" Debt!EW$252","v":0},{"$f":" Debt!EX$252","v":0},{"$f":" Debt!EY$252","v":0},{"$f":" Debt!EZ$252","v":0},{"$f":" Debt!FA$252","v":0},{"$f":" Debt!FB$252","v":0},{"$f":" Debt!FC$252","v":0},{"$f":" Debt!FD$252","v":0},{"$f":" Debt!FE$252","v":0},{"$f":" Debt!FF$252","v":0},{"$f":" Debt!FG$252","v":0},{"$f":" Debt!FH$252","v":0},{"$f":" Debt!FI$252","v":0},{"$f":" Debt!FJ$252","v":0},{"$f":" Debt!FK$252","v":0},{"$f":" Debt!FL$252","v":0},{"$f":" Debt!FM$252","v":0},{"$f":" Debt!FN$252","v":0},{"$f":" Debt!FO$252","v":0},{"$f":" Debt!FP$252","v":0},{"$f":" Debt!FQ$252","v":0},{"$f":" Debt!FR$252","v":0},{"$f":" Debt!FS$252","v":0},{"$f":" Debt!FT$252","v":0},{"$f":" Debt!FU$252","v":0},{"$f":" Debt!FV$252","v":0},{"$f":" Debt!FW$252","v":0},{"$f":" Debt!FX$252","v":0},{"$f":" Debt!FY$252","v":0},{"$f":" Debt!FZ$252","v":0},{"$f":" Debt!GA$252","v":0},{"$f":" Debt!GB$252","v":0},{"$f":" Debt!GC$252","v":0},{"$f":" Debt!GD$252","v":0},{"$f":" Debt!GE$252","v":0},{"$f":" Debt!GF$252","v":0},{"$f":" Debt!GG$252","v":0},{"$f":" Debt!GH$252","v":0},{"$f":" Debt!GI$252","v":0},{"$f":" Debt!GJ$252","v":0}]
[null,null,null,null,{"$f":" Debt!E$357","v":"Senior debt witholding tax  T2"},{"$f":" Debt!F$357","v":0},{"$f":" Debt!G$357","v":"$ 000s"},{"$f":" Debt!H$357","v":-947.28636031797407},{"$f":" Debt!I$357","v":0},{"$f":" Debt!J$357","v":0},{"$f":" Debt!K$357","v":0},{"$f":" Debt!L$357","v":0},{"$f":" Debt!M$357","v":0},{"$f":" Debt!N$357","v":0},{"$f":" Debt!O$357","v":0},{"$f":" Debt!P$357","v":0},{"$f":" Debt!Q$357","v":-55.245464403380538},{"$f":" Debt!R$357","v":-52.989051613049469},{"$f":" Debt!S$357","v":-52.277915749758449},{"$f":" Debt!T$357","v":-49.954736244171272},{"$f":" Debt!U$357","v":-49.162996573109467},{"$f":" Debt!V$357","v":-46.842587209933754},{"$f":" Debt!W$357","v":-45.979493086696039},{"$f":" Debt!X$357","v":-43.910409101579262},{"$f":" Debt!Y$357","v":-42.722194946471518},{"$f":" Debt!Z$357","v":-40.431507167925247},{"$f":" Debt!AA$357","v":-41.070093769290452},{"$f":" Debt!AB$357","v":-38.721747008229386},{"$f":" Debt!AC$357","v":-37.568776988453465},{"$f":" Debt!AD$357","v":-35.236323876607685},{"$f":" Debt!AE$357","v":-33.984089860073709},{"$f":" Debt!AF$357","v":-31.84326378962669},{"$f":" Debt!AG$357","v":-30.313826686686298},{"$f":" Debt!AH$357","v":-28.01916479748229},{"$f":" Debt!AI$357","v":-26.562744522346748},{"$f":" Debt!AJ$357","v":-24.282907068183931},{"$f":" Debt!AK$357","v":-24.112644131657589},{"$f":" Debt!AL$357","v":-21.732210903296163},{"$f":" Debt!AM$357","v":-19.979262920629139},{"$f":" Debt!AN$357","v":-17.714344755225284},{"$f":" Debt!AO$357","v":-15.744056641576094},{"$f":" Debt!AP$357","v":-13.404919987896733},{"$f":" Debt!AQ$357","v":-11.414102256480305},{"$f":" Debt!AR$357","v":-9.0842287668074277},{"$f":" Debt!AS$357","v":-6.957207913283014},{"$f":" Debt!AT$357","v":-4.6346349365165622},{"$f":" Debt!AU$357","v":-2.367333910885776},{"$f":" Debt!AV$357","v":-5.2558124602289258E-2},{"$f":" Debt!AW$357","v":2.3634131868971053},{"$f":" Debt!AX$357","v":4.6670262070409478},{"$f":" Debt!AY$357","v":0},{"$f":" Debt!AZ$357","v":0},{"$f":" Debt!BA$357","v":0},{"$f":" Debt!BB$357","v":0},{"$f":" Debt!BC$357","v":0},{"$f":" Debt!BD$357","v":0},{"$f":" Debt!BE$357","v":0},{"$f":" Debt!BF$357","v":0},{"$f":" Debt!BG$357","v":0},{"$f":" Debt!BH$357","v":0},{"$f":" Debt!BI$357","v":0},{"$f":" Debt!BJ$357","v":0},{"$f":" Debt!BK$357","v":0},{"$f":" Debt!BL$357","v":0},{"$f":" Debt!BM$357","v":0},{"$f":" Debt!BN$357","v":0},{"$f":" Debt!BO$357","v":0},{"$f":" Debt!BP$357","v":0},{"$f":" Debt!BQ$357","v":0},{"$f":" Debt!BR$357","v":0},{"$f":" Debt!BS$357","v":0},{"$f":" Debt!BT$357","v":0},{"$f":" Debt!BU$357","v":0},{"$f":" Debt!BV$357","v":0},{"$f":" Debt!BW$357","v":0},{"$f":" Debt!BX$357","v":0},{"$f":" Debt!BY$357","v":0},{"$f":" Debt!BZ$357","v":0},{"$f":" Debt!CA$357","v":0},{"$f":" Debt!CB$357","v":0},{"$f":" Debt!CC$357","v":0},{"$f":" Debt!CD$357","v":0},{"$f":" Debt!CE$357","v":0},{"$f":" Debt!CF$357","v":0},{"$f":" Debt!CG$357","v":0},{"$f":" Debt!CH$357","v":0},{"$f":" Debt!CI$357","v":0},{"$f":" Debt!CJ$357","v":0},{"$f":" Debt!CK$357","v":0},{"$f":" Debt!CL$357","v":0},{"$f":" Debt!CM$357","v":0},{"$f":" Debt!CN$357","v":0},{"$f":" Debt!CO$357","v":0},{"$f":" Debt!CP$357","v":0},{"$f":" Debt!CQ$357","v":0},{"$f":" Debt!CR$357","v":0},{"$f":" Debt!CS$357","v":0},{"$f":" Debt!CT$357","v":0},{"$f":" Debt!CU$357","v":0},{"$f":" Debt!CV$357","v":0},{"$f":" Debt!CW$357","v":0},{"$f":" Debt!CX$357","v":0},{"$f":" Debt!CY$357","v":0},{"$f":" Debt!CZ$357","v":0},{"$f":" Debt!DA$357","v":0},{"$f":" Debt!DB$357","v":0},{"$f":" Debt!DC$357","v":0},{"$f":" Debt!DD$357","v":0},{"$f":" Debt!DE$357","v":0},{"$f":" Debt!DF$357","v":0},{"$f":" Debt!DG$357","v":0},{"$f":" Debt!DH$357","v":0},{"$f":" Debt!DI$357","v":0},{"$f":" Debt!DJ$357","v":0},{"$f":" Debt!DK$357","v":0},{"$f":" Debt!DL$357","v":0},{"$f":" Debt!DM$357","v":0},{"$f":" Debt!DN$357","v":0},{"$f":" Debt!DO$357","v":0},{"$f":" Debt!DP$357","v":0},{"$f":" Debt!DQ$357","v":0},{"$f":" Debt!DR$357","v":0},{"$f":" Debt!DS$357","v":0},{"$f":" Debt!DT$357","v":0},{"$f":" Debt!DU$357","v":0},{"$f":" Debt!DV$357","v":0},{"$f":" Debt!DW$357","v":0},{"$f":" Debt!DX$357","v":0},{"$f":" Debt!DY$357","v":0},{"$f":" Debt!DZ$357","v":0},{"$f":" Debt!EA$357","v":0},{"$f":" Debt!EB$357","v":0},{"$f":" Debt!EC$357","v":0},{"$f":" Debt!ED$357","v":0},{"$f":" Debt!EE$357","v":0},{"$f":" Debt!EF$357","v":0},{"$f":" Debt!EG$357","v":0},{"$f":" Debt!EH$357","v":0},{"$f":" Debt!EI$357","v":0},{"$f":" Debt!EJ$357","v":0},{"$f":" Debt!EK$357","v":0},{"$f":" Debt!EL$357","v":0},{"$f":" Debt!EM$357","v":0},{"$f":" Debt!EN$357","v":0},{"$f":" Debt!EO$357","v":0},{"$f":" Debt!EP$357","v":0},{"$f":" Debt!EQ$357","v":0},{"$f":" Debt!ER$357","v":0},{"$f":" Debt!ES$357","v":0},{"$f":" Debt!ET$357","v":0},{"$f":" Debt!EU$357","v":0},{"$f":" Debt!EV$357","v":0},{"$f":" Debt!EW$357","v":0},{"$f":" Debt!EX$357","v":0},{"$f":" Debt!EY$357","v":0},{"$f":" Debt!EZ$357","v":0},{"$f":" Debt!FA$357","v":0},{"$f":" Debt!FB$357","v":0},{"$f":" Debt!FC$357","v":0},{"$f":" Debt!FD$357","v":0},{"$f":" Debt!FE$357","v":0},{"$f":" Debt!FF$357","v":0},{"$f":" Debt!FG$357","v":0},{"$f":" Debt!FH$357","v":0},{"$f":" Debt!FI$357","v":0},{"$f":" Debt!FJ$357","v":0},{"$f":" Debt!FK$357","v":0},{"$f":" Debt!FL$357","v":0},{"$f":" Debt!FM$357","v":0},{"$f":" Debt!FN$357","v":0},{"$f":" Debt!FO$357","v":0},{"$f":" Debt!FP$357","v":0},{"$f":" Debt!FQ$357","v":0},{"$f":" Debt!FR$357","v":0},{"$f":" Debt!FS$357","v":0},{"$f":" Debt!FT$357","v":0},{"$f":" Debt!FU$357","v":0},{"$f":" Debt!FV$357","v":0},{"$f":" Debt!FW$357","v":0},{"$f":" Debt!FX$357","v":0},{"$f":" Debt!FY$357","v":0},{"$f":" Debt!FZ$357","v":0},{"$f":" Debt!GA$357","v":0},{"$f":" Debt!GB$357","v":0},{"$f":" Debt!GC$357","v":0},{"$f":" Debt!GD$357","v":0},{"$f":" Debt!GE$357","v":0},{"$f":" Debt!GF$357","v":0},{"$f":" Debt!GG$357","v":0},{"$f":" Debt!GH$357","v":0},{"$f":" Debt!GI$357","v":0},{"$f":" Debt!GJ$357","v":0}]
[null,null,null,null,{"$f":" Debt!E$514","v":"Equity bridge interest"},{"$f":" Debt!F$514","v":0},{"$f":" Debt!G$514","v":"$ 000s"},{"$f":" Debt!H$514","v":0},{"$f":" Debt!I$514","v":0},{"$f":" Debt!J$514","v":0},{"$f":" Debt!K$514","v":0},{"$f":" Debt!L$514","v":0},{"$f":" Debt!M$514","v":0},{"$f":" Debt!N$514","v":0},{"$f":" Debt!O$514","v":0},{"$f":" Debt!P$514","v":0},{"$f":" Debt!Q$514","v":0},{"$f":" Debt!R$514","v":0},{"$f":" Debt!S$514","v":0},{"$f":" Debt!T$514","v":0},{"$f":" Debt!U$514","v":0},{"$f":" Debt!V$514","v":0},{"$f":" Debt!W$514","v":0},{"$f":" Debt!X$514","v":0},{"$f":" Debt!Y$514","v":0},{"$f":" Debt!Z$514","v":0},{"$f":" Debt!AA$514","v":0},{"$f":" Debt!AB$514","v":0},{"$f":" Debt!AC$514","v":0},{"$f":" Debt!AD$514","v":0},{"$f":" Debt!AE$514","v":0},{"$f":" Debt!AF$514","v":0},{"$f":" Debt!AG$514","v":0},{"$f":" Debt!AH$514","v":0},{"$f":" Debt!AI$514","v":0},{"$f":" Debt!AJ$514","v":0},{"$f":" Debt!AK$514","v":0},{"$f":" Debt!AL$514","v":0},{"$f":" Debt!AM$514","v":0},{"$f":" Debt!AN$514","v":0},{"$f":" Debt!AO$514","v":0},{"$f":" Debt!AP$514","v":0},{"$f":" Debt!AQ$514","v":0},{"$f":" Debt!AR$514","v":0},{"$f":" Debt!AS$514","v":0},{"$f":" Debt!AT$514","v":0},{"$f":" Debt!AU$514","v":0},{"$f":" Debt!AV$514","v":0},{"$f":" Debt!AW$514","v":0},{"$f":" Debt!AX$514","v":0},{"$f":" Debt!AY$514","v":0},{"$f":" Debt!AZ$514","v":0},{"$f":" Debt!BA$514","v":0},{"$f":" Debt!BB$514","v":0},{"$f":" Debt!BC$514","v":0},{"$f":" Debt!BD$514","v":0},{"$f":" Debt!BE$514","v":0},{"$f":" Debt!BF$514","v":0},{"$f":" Debt!BG$514","v":0},{"$f":" Debt!BH$514","v":0},{"$f":" Debt!BI$514","v":0},{"$f":" Debt!BJ$514","v":0},{"$f":" Debt!BK$514","v":0},{"$f":" Debt!BL$514","v":0},{"$f":" Debt!BM$514","v":0},{"$f":" Debt!BN$514","v":0},{"$f":" Debt!BO$514","v":0},{"$f":" Debt!BP$514","v":0},{"$f":" Debt!BQ$514","v":0},{"$f":" Debt!BR$514","v":0},{"$f":" Debt!BS$514","v":0},{"$f":" Debt!BT$514","v":0},{"$f":" Debt!BU$514","v":0},{"$f":" Debt!BV$514","v":0},{"$f":" Debt!BW$514","v":0},{"$f":" Debt!BX$514","v":0},{"$f":" Debt!BY$514","v":0},{"$f":" Debt!BZ$514","v":0},{"$f":" Debt!CA$514","v":0},{"$f":" Debt!CB$514","v":0},{"$f":" Debt!CC$514","v":0},{"$f":" Debt!CD$514","v":0},{"$f":" Debt!CE$514","v":0},{"$f":" Debt!CF$514","v":0},{"$f":" Debt!CG$514","v":0},{"$f":" Debt!CH$514","v":0},{"$f":" Debt!CI$514","v":0},{"$f":" Debt!CJ$514","v":0},{"$f":" Debt!CK$514","v":0},{"$f":" Debt!CL$514","v":0},{"$f":" Debt!CM$514","v":0},{"$f":" Debt!CN$514","v":0},{"$f":" Debt!CO$514","v":0},{"$f":" Debt!CP$514","v":0},{"$f":" Debt!CQ$514","v":0},{"$f":" Debt!CR$514","v":0},{"$f":" Debt!CS$514","v":0},{"$f":" Debt!CT$514","v":0},{"$f":" Debt!CU$514","v":0},{"$f":" Debt!CV$514","v":0},{"$f":" Debt!CW$514","v":0},{"$f":" Debt!CX$514","v":0},{"$f":" Debt!CY$514","v":0},{"$f":" Debt!CZ$514","v":0},{"$f":" Debt!DA$514","v":0},{"$f":" Debt!DB$514","v":0},{"$f":" Debt!DC$514","v":0},{"$f":" Debt!DD$514","v":0},{"$f":" Debt!DE$514","v":0},{"$f":" Debt!DF$514","v":0},{"$f":" Debt!DG$514","v":0},{"$f":" Debt!DH$514","v":0},{"$f":" Debt!DI$514","v":0},{"$f":" Debt!DJ$514","v":0},{"$f":" Debt!DK$514","v":0},{"$f":" Debt!DL$514","v":0},{"$f":" Debt!DM$514","v":0},{"$f":" Debt!DN$514","v":0},{"$f":" Debt!DO$514","v":0},{"$f":" Debt!DP$514","v":0},{"$f":" Debt!DQ$514","v":0},{"$f":" Debt!DR$514","v":0},{"$f":" Debt!DS$514","v":0},{"$f":" Debt!DT$514","v":0},{"$f":" Debt!DU$514","v":0},{"$f":" Debt!DV$514","v":0},{"$f":" Debt!DW$514","v":0},{"$f":" Debt!DX$514","v":0},{"$f":" Debt!DY$514","v":0},{"$f":" Debt!DZ$514","v":0},{"$f":" Debt!EA$514","v":0},{"$f":" Debt!EB$514","v":0},{"$f":" Debt!EC$514","v":0},{"$f":" Debt!ED$514","v":0},{"$f":" Debt!EE$514","v":0},{"$f":" Debt!EF$514","v":0},{"$f":" Debt!EG$514","v":0},{"$f":" Debt!EH$514","v":0},{"$f":" Debt!EI$514","v":0},{"$f":" Debt!EJ$514","v":0},{"$f":" Debt!EK$514","v":0},{"$f":" Debt!EL$514","v":0},{"$f":" Debt!EM$514","v":0},{"$f":" Debt!EN$514","v":0},{"$f":" Debt!EO$514","v":0},{"$f":" Debt!EP$514","v":0},{"$f":" Debt!EQ$514","v":0},{"$f":" Debt!ER$514","v":0},{"$f":" Debt!ES$514","v":0},{"$f":" Debt!ET$514","v":0},{"$f":" Debt!EU$514","v":0},{"$f":" Debt!EV$514","v":0},{"$f":" Debt!EW$514","v":0},{"$f":" Debt!EX$514","v":0},{"$f":" Debt!EY$514","v":0},{"$f":" Debt!EZ$514","v":0},{"$f":" Debt!FA$514","v":0},{"$f":" Debt!FB$514","v":0},{"$f":" Debt!FC$514","v":0},{"$f":" Debt!FD$514","v":0},{"$f":" Debt!FE$514","v":0},{"$f":" Debt!FF$514","v":0},{"$f":" Debt!FG$514","v":0},{"$f":" Debt!FH$514","v":0},{"$f":" Debt!FI$514","v":0},{"$f":" Debt!FJ$514","v":0},{"$f":" Debt!FK$514","v":0},{"$f":" Debt!FL$514","v":0},{"$f":" Debt!FM$514","v":0},{"$f":" Debt!FN$514","v":0},{"$f":" Debt!FO$514","v":0},{"$f":" Debt!FP$514","v":0},{"$f":" Debt!FQ$514","v":0},{"$f":" Debt!FR$514","v":0},{"$f":" Debt!FS$514","v":0},{"$f":" Debt!FT$514","v":0},{"$f":" Debt!FU$514","v":0},{"$f":" Debt!FV$514","v":0},{"$f":" Debt!FW$514","v":0},{"$f":" Debt!FX$514","v":0},{"$f":" Debt!FY$514","v":0},{"$f":" Debt!FZ$514","v":0},{"$f":" Debt!GA$514","v":0},{"$f":" Debt!GB$514","v":0},{"$f":" Debt!GC$514","v":0},{"$f":" Debt!GD$514","v":0},{"$f":" Debt!GE$514","v":0},{"$f":" Debt!GF$514","v":0},{"$f":" Debt!GG$514","v":0},{"$f":" Debt!GH$514","v":0},{"$f":" Debt!GI$514","v":0},{"$f":" Debt!GJ$514","v":0}]
[null,null,null,null,{"$f":" Debt!E$382","v":"Shareholder loan interest expense P 50"},{"$f":" Debt!F$382","v":0},{"$f":" Debt!G$382","v":"$ 000s"},{"$f":" Debt!H$382","v":-168000.59458379238},{"$f":" Debt!I$382","v":0},{"$f":" Debt!J$382","v":0},{"$f":" Debt!K$382","v":0},{"$f":" Debt!L$382","v":0},{"$f":" Debt!M$382","v":-1713.7879620187657},{"$f":" Debt!N$382","v":-5033.2100776512289},{"$f":" Debt!O$382","v":-5715.9929317778397},{"$f":" Debt!P$382","v":-5933.2948863188412},{"$f":" Debt!Q$382","v":-6102.8704564239079},{"$f":" Debt!R$382","v":-5952.8425539952577},{"$f":" Debt!S$382","v":-5917.6634207667357},{"$f":" Debt!T$382","v":-5856.9311708086052},{"$f":" Debt!U$382","v":-5810.8876089843789},{"$f":" Debt!V$382","v":-5742.2892039912122},{"$f":" Debt!W$382","v":-5684.8414002336094},{"$f":" Debt!X$382","v":-5605.8571372298356},{"$f":" Debt!Y$382","v":-5535.7653373318362},{"$f":" Debt!Z$382","v":-5447.4648698459041},{"$f":" Debt!AA$382","v":-5367.0497934172226},{"$f":" Debt!AB$382","v":-5266.5197183377013},{"$f":" Debt!AC$382","v":-5174.0378195666008},{"$f":" Debt!AD$382","v":-5059.1336118330728},{"$f":" Debt!AE$382","v":-4952.0745700326061},{"$f":" Debt!AF$382","v":-4820.9227214706452},{"$f":" Debt!AG$382","v":-4707.4914828077917},{"$f":" Debt!AH$382","v":-4577.7556831674383},{"$f":" Debt!AI$382","v":-4457.0557525515651},{"$f":" Debt!AJ$382","v":-4314.8592480089319},{"$f":" Debt!AK$382","v":-4181.9173203134551},{"$f":" Debt!AL$382","v":-4025.8772981813086},{"$f":" Debt!AM$382","v":-3878.9499154773689},{"$f":" Debt!AN$382","v":-3707.455485006617},{"$f":" Debt!AO$382","v":-3543.6702427649848},{"$f":" Debt!AP$382","v":-3357.3519295367591},{"$f":" Debt!AQ$382","v":-3178.4149821464553},{"$f":" Debt!AR$382","v":-2975.2744940686457},{"$f":" Debt!AS$382","v":-2780.2066402800001},{"$f":" Debt!AT$382","v":-2560.2224639305523},{"$f":" Debt!AU$382","v":-2348.0545341267029},{"$f":" Debt!AV$382","v":-2109.5761687500849},{"$f":" Debt!AW$382","v":-1877.5119357432081},{"$f":" Debt!AX$382","v":-1431.5914329906773},{"$f":" Debt!AY$382","v":-980.91351430810687},{"$f":" Debt!AZ$382","v":-313.00680759593087},{"$f":" Debt!BA$382","v":0},{"$f":" Debt!BB$382","v":0},{"$f":" Debt!BC$382","v":0},{"$f":" Debt!BD$382","v":0},{"$f":" Debt!BE$382","v":0},{"$f":" Debt!BF$382","v":0},{"$f":" Debt!BG$382","v":0},{"$f":" Debt!BH$382","v":0},{"$f":" Debt!BI$382","v":0},{"$f":" Debt!BJ$382","v":0},{"$f":" Debt!BK$382","v":0},{"$f":" Debt!BL$382","v":0},{"$f":" Debt!BM$382","v":0},{"$f":" Debt!BN$382","v":0},{"$f":" Debt!BO$382","v":0},{"$f":" Debt!BP$382","v":0},{"$f":" Debt!BQ$382","v":0},{"$f":" Debt!BR$382","v":0},{"$f":" Debt!BS$382","v":0},{"$f":" Debt!BT$382","v":0},{"$f":" Debt!BU$382","v":0},{"$f":" Debt!BV$382","v":0},{"$f":" Debt!BW$382","v":0},{"$f":" Debt!BX$382","v":0},{"$f":" Debt!BY$382","v":0},{"$f":" Debt!BZ$382","v":0},{"$f":" Debt!CA$382","v":0},{"$f":" Debt!CB$382","v":0},{"$f":" Debt!CC$382","v":0},{"$f":" Debt!CD$382","v":0},{"$f":" Debt!CE$382","v":0},{"$f":" Debt!CF$382","v":0},{"$f":" Debt!CG$382","v":0},{"$f":" Debt!CH$382","v":0},{"$f":" Debt!CI$382","v":0},{"$f":" Debt!CJ$382","v":0},{"$f":" Debt!CK$382","v":0},{"$f":" Debt!CL$382","v":0},{"$f":" Debt!CM$382","v":0},{"$f":" Debt!CN$382","v":0},{"$f":" Debt!CO$382","v":0},{"$f":" Debt!CP$382","v":0},{"$f":" Debt!CQ$382","v":0},{"$f":" Debt!CR$382","v":0},{"$f":" Debt!CS$382","v":0},{"$f":" Debt!CT$382","v":0},{"$f":" Debt!CU$382","v":0},{"$f":" Debt!CV$382","v":0},{"$f":" Debt!CW$382","v":0},{"$f":" Debt!CX$382","v":0},{"$f":" Debt!CY$382","v":0},{"$f":" Debt!CZ$382","v":0},{"$f":" Debt!DA$382","v":0},{"$f":" Debt!DB$382","v":0},{"$f":" Debt!DC$382","v":0},{"$f":" Debt!DD$382","v":0},{"$f":" Debt!DE$382","v":0},{"$f":" Debt!DF$382","v":0},{"$f":" Debt!DG$382","v":0},{"$f":" Debt!DH$382","v":0},{"$f":" Debt!DI$382","v":0},{"$f":" Debt!DJ$382","v":0},{"$f":" Debt!DK$382","v":0},{"$f":" Debt!DL$382","v":0},{"$f":" Debt!DM$382","v":0},{"$f":" Debt!DN$382","v":0},{"$f":" Debt!DO$382","v":0},{"$f":" Debt!DP$382","v":0},{"$f":" Debt!DQ$382","v":0},{"$f":" Debt!DR$382","v":0},{"$f":" Debt!DS$382","v":0},{"$f":" Debt!DT$382","v":0},{"$f":" Debt!DU$382","v":0},{"$f":" Debt!DV$382","v":0},{"$f":" Debt!DW$382","v":0},{"$f":" Debt!DX$382","v":0},{"$f":" Debt!DY$382","v":0},{"$f":" Debt!DZ$382","v":0},{"$f":" Debt!EA$382","v":0},{"$f":" Debt!EB$382","v":0},{"$f":" Debt!EC$382","v":0},{"$f":" Debt!ED$382","v":0},{"$f":" Debt!EE$382","v":0},{"$f":" Debt!EF$382","v":0},{"$f":" Debt!EG$382","v":0},{"$f":" Debt!EH$382","v":0},{"$f":" Debt!EI$382","v":0},{"$f":" Debt!EJ$382","v":0},{"$f":" Debt!EK$382","v":0},{"$f":" Debt!EL$382","v":0},{"$f":" Debt!EM$382","v":0},{"$f":" Debt!EN$382","v":0},{"$f":" Debt!EO$382","v":0},{"$f":" Debt!EP$382","v":0},{"$f":" Debt!EQ$382","v":0},{"$f":" Debt!ER$382","v":0},{"$f":" Debt!ES$382","v":0},{"$f":" Debt!ET$382","v":0},{"$f":" Debt!EU$382","v":0},{"$f":" Debt!EV$382","v":0},{"$f":" Debt!EW$382","v":0},{"$f":" Debt!EX$382","v":0},{"$f":" Debt!EY$382","v":0},{"$f":" Debt!EZ$382","v":0},{"$f":" Debt!FA$382","v":0},{"$f":" Debt!FB$382","v":0},{"$f":" Debt!FC$382","v":0},{"$f":" Debt!FD$382","v":0},{"$f":" Debt!FE$382","v":0},{"$f":" Debt!FF$382","v":0},{"$f":" Debt!FG$382","v":0},{"$f":" Debt!FH$382","v":0},{"$f":" Debt!FI$382","v":0},{"$f":" Debt!FJ$382","v":0},{"$f":" Debt!FK$382","v":0},{"$f":" Debt!FL$382","v":0},{"$f":" Debt!FM$382","v":0},{"$f":" Debt!FN$382","v":0},{"$f":" Debt!FO$382","v":0},{"$f":" Debt!FP$382","v":0},{"$f":" Debt!FQ$382","v":0},{"$f":" Debt!FR$382","v":0},{"$f":" Debt!FS$382","v":0},{"$f":" Debt!FT$382","v":0},{"$f":" Debt!FU$382","v":0},{"$f":" Debt!FV$382","v":0},{"$f":" Debt!FW$382","v":0},{"$f":" Debt!FX$382","v":0},{"$f":" Debt!FY$382","v":0},{"$f":" Debt!FZ$382","v":0},{"$f":" Debt!GA$382","v":0},{"$f":" Debt!GB$382","v":0},{"$f":" Debt!GC$382","v":0},{"$f":" Debt!GD$382","v":0},{"$f":" Debt!GE$382","v":0},{"$f":" Debt!GF$382","v":0},{"$f":" Debt!GG$382","v":0},{"$f":" Debt!GH$382","v":0},{"$f":" Debt!GI$382","v":0},{"$f":" Debt!GJ$382","v":0}]
[null,null,null,null,"Profit before tax P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J26:GJ26)","v":129440.99255911412},null,{"$f":" J18 + SUM(J20:J25)","v":0},0,0,-1713.7879620187657,-5033.2100776512289,-5715.9929317778397,210.0547423600101,-1449.3511362223198,-1085.6841504538224,-1026.5736492170618,-745.88078649588897,-668.49266884035933,-380.19593052525488,-284.87474692244905,-9.9878512852847052,128.52548562329685,433.71022150352474,400.42025793473294,723.80364809453567,881.11928328674912,1217.3685312260513,1398.4174327985293,1732.7293064131118,1946.1823358828642,2293.6768658252386,2507.1857888365394,2865.734215049717,2985.2252548246015,3365.575331167729,3631.6837372763221,4016.603148717817,4319.7316458931682,{"$f":" AP18 + SUM(AP20:AP25)","v":4726.4686053334972},5046.359191143456,5469.045450363521,5817.5638826674849,6256.4058972122348,6634.8939218474043,7091.495390162273,7503.5226649903734,8166.5143946410744,8580.8243319347857,9248.7310386469617,9513.2875567325427,9513.2875567325427,9464.4386677008515,9464.4386677008515,{"$f":" BE18 + SUM(BE20:BE25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DQ18 + SUM(DQ20:DQ25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GC18 + SUM(GC20:GC25)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Tax!E$13","v":"Corporate income tax expense P50"},{"$f":" Tax!F$13","v":0},{"$f":" Tax!G$13","v":"$ 000s"},{"$f":" Tax!H$13","v":-28338.785757640388},{"$f":" Tax!I$13","v":0},{"$f":" Tax!J$13","v":0},{"$f":" Tax!K$13","v":0},{"$f":" Tax!L$13","v":0},{"$f":" Tax!M$13","v":0},{"$f":" Tax!N$13","v":0},{"$f":" Tax!O$13","v":0},{"$f":" Tax!P$13","v":0},{"$f":" Tax!Q$13","v":289.87022724446399},{"$f":" Tax!R$13","v":217.13683009076451},{"$f":" Tax!S$13","v":205.31472984341235},{"$f":" Tax!T$13","v":149.17615729917779},{"$f":" Tax!U$13","v":133.69853376807188},{"$f":" Tax!V$13","v":76.039186105050973},{"$f":" Tax!W$13","v":56.974949384489811},{"$f":" Tax!X$13","v":1.9975702570569411},{"$f":" Tax!Y$13","v":-25.705097124659371},{"$f":" Tax!Z$13","v":-86.742044300704947},{"$f":" Tax!AA$13","v":-80.0840515869466},{"$f":" Tax!AB$13","v":-144.76072961890713},{"$f":" Tax!AC$13","v":-176.22385665734984},{"$f":" Tax!AD$13","v":-243.47370624521028},{"$f":" Tax!AE$13","v":-279.68348655970584},{"$f":" Tax!AF$13","v":-346.54586128262235},{"$f":" Tax!AG$13","v":-389.23646717657289},{"$f":" Tax!AH$13","v":-458.73537316504775},{"$f":" Tax!AI$13","v":-501.43715776730789},{"$f":" Tax!AJ$13","v":-573.14684300994338},{"$f":" Tax!AK$13","v":-597.04505096492028},{"$f":" Tax!AL$13","v":-673.1150662335458},{"$f":" Tax!AM$13","v":-726.33674745526446},{"$f":" Tax!AN$13","v":-803.32062974356347},{"$f":" Tax!AO$13","v":-863.94632917863373},{"$f":" Tax!AP$13","v":-945.2937210666995},{"$f":" Tax!AQ$13","v":-1009.2718382286912},{"$f":" Tax!AR$13","v":-1093.8090900727043},{"$f":" Tax!AS$13","v":-1163.5127765334971},{"$f":" Tax!AT$13","v":-1251.281179442447},{"$f":" Tax!AU$13","v":-1326.978784369481},{"$f":" Tax!AV$13","v":-1418.2990780324546},{"$f":" Tax!AW$13","v":-1500.7045329980747},{"$f":" Tax!AX$13","v":-1633.302878928215},{"$f":" Tax!AY$13","v":-1716.1648663869573},{"$f":" Tax!AZ$13","v":-1849.7462077293924},{"$f":" Tax!BA$13","v":-1902.6575113465087},{"$f":" Tax!BB$13","v":-1902.6575113465087},{"$f":" Tax!BC$13","v":-1892.8877335401703},{"$f":" Tax!BD$13","v":-1892.8877335401703},{"$f":" Tax!BE$13","v":0},{"$f":" Tax!BF$13","v":0},{"$f":" Tax!BG$13","v":0},{"$f":" Tax!BH$13","v":0},{"$f":" Tax!BI$13","v":0},{"$f":" Tax!BJ$13","v":0},{"$f":" Tax!BK$13","v":0},{"$f":" Tax!BL$13","v":0},{"$f":" Tax!BM$13","v":0},{"$f":" Tax!BN$13","v":0},{"$f":" Tax!BO$13","v":0},{"$f":" Tax!BP$13","v":0},{"$f":" Tax!BQ$13","v":0},{"$f":" Tax!BR$13","v":0},{"$f":" Tax!BS$13","v":0},{"$f":" Tax!BT$13","v":0},{"$f":" Tax!BU$13","v":0},{"$f":" Tax!BV$13","v":0},{"$f":" Tax!BW$13","v":0},{"$f":" Tax!BX$13","v":0},{"$f":" Tax!BY$13","v":0},{"$f":" Tax!BZ$13","v":0},{"$f":" Tax!CA$13","v":0},{"$f":" Tax!CB$13","v":0},{"$f":" Tax!CC$13","v":0},{"$f":" Tax!CD$13","v":0},{"$f":" Tax!CE$13","v":0},{"$f":" Tax!CF$13","v":0},{"$f":" Tax!CG$13","v":0},{"$f":" Tax!CH$13","v":0},{"$f":" Tax!CI$13","v":0},{"$f":" Tax!CJ$13","v":0},{"$f":" Tax!CK$13","v":0},{"$f":" Tax!CL$13","v":0},{"$f":" Tax!CM$13","v":0},{"$f":" Tax!CN$13","v":0},{"$f":" Tax!CO$13","v":0},{"$f":" Tax!CP$13","v":0},{"$f":" Tax!CQ$13","v":0},{"$f":" Tax!CR$13","v":0},{"$f":" Tax!CS$13","v":0},{"$f":" Tax!CT$13","v":0},{"$f":" Tax!CU$13","v":0},{"$f":" Tax!CV$13","v":0},{"$f":" Tax!CW$13","v":0},{"$f":" Tax!CX$13","v":0},{"$f":" Tax!CY$13","v":0},{"$f":" Tax!CZ$13","v":0},{"$f":" Tax!DA$13","v":0},{"$f":" Tax!DB$13","v":0},{"$f":" Tax!DC$13","v":0},{"$f":" Tax!DD$13","v":0},{"$f":" Tax!DE$13","v":0},{"$f":" Tax!DF$13","v":0},{"$f":" Tax!DG$13","v":0},{"$f":" Tax!DH$13","v":0},{"$f":" Tax!DI$13","v":0},{"$f":" Tax!DJ$13","v":0},{"$f":" Tax!DK$13","v":0},{"$f":" Tax!DL$13","v":0},{"$f":" Tax!DM$13","v":0},{"$f":" Tax!DN$13","v":0},{"$f":" Tax!DO$13","v":0},{"$f":" Tax!DP$13","v":0},{"$f":" Tax!DQ$13","v":0},{"$f":" Tax!DR$13","v":0},{"$f":" Tax!DS$13","v":0},{"$f":" Tax!DT$13","v":0},{"$f":" Tax!DU$13","v":0},{"$f":" Tax!DV$13","v":0},{"$f":" Tax!DW$13","v":0},{"$f":" Tax!DX$13","v":0},{"$f":" Tax!DY$13","v":0},{"$f":" Tax!DZ$13","v":0},{"$f":" Tax!EA$13","v":0},{"$f":" Tax!EB$13","v":0},{"$f":" Tax!EC$13","v":0},{"$f":" Tax!ED$13","v":0},{"$f":" Tax!EE$13","v":0},{"$f":" Tax!EF$13","v":0},{"$f":" Tax!EG$13","v":0},{"$f":" Tax!EH$13","v":0},{"$f":" Tax!EI$13","v":0},{"$f":" Tax!EJ$13","v":0},{"$f":" Tax!EK$13","v":0},{"$f":" Tax!EL$13","v":0},{"$f":" Tax!EM$13","v":0},{"$f":" Tax!EN$13","v":0},{"$f":" Tax!EO$13","v":0},{"$f":" Tax!EP$13","v":0},{"$f":" Tax!EQ$13","v":0},{"$f":" Tax!ER$13","v":0},{"$f":" Tax!ES$13","v":0},{"$f":" Tax!ET$13","v":0},{"$f":" Tax!EU$13","v":0},{"$f":" Tax!EV$13","v":0},{"$f":" Tax!EW$13","v":0},{"$f":" Tax!EX$13","v":0},{"$f":" Tax!EY$13","v":0},{"$f":" Tax!EZ$13","v":0},{"$f":" Tax!FA$13","v":0},{"$f":" Tax!FB$13","v":0},{"$f":" Tax!FC$13","v":0},{"$f":" Tax!FD$13","v":0},{"$f":" Tax!FE$13","v":0},{"$f":" Tax!FF$13","v":0},{"$f":" Tax!FG$13","v":0},{"$f":" Tax!FH$13","v":0},{"$f":" Tax!FI$13","v":0},{"$f":" Tax!FJ$13","v":0},{"$f":" Tax!FK$13","v":0},{"$f":" Tax!FL$13","v":0},{"$f":" Tax!FM$13","v":0},{"$f":" Tax!FN$13","v":0},{"$f":" Tax!FO$13","v":0},{"$f":" Tax!FP$13","v":0},{"$f":" Tax!FQ$13","v":0},{"$f":" Tax!FR$13","v":0},{"$f":" Tax!FS$13","v":0},{"$f":" Tax!FT$13","v":0},{"$f":" Tax!FU$13","v":0},{"$f":" Tax!FV$13","v":0},{"$f":" Tax!FW$13","v":0},{"$f":" Tax!FX$13","v":0},{"$f":" Tax!FY$13","v":0},{"$f":" Tax!FZ$13","v":0},{"$f":" Tax!GA$13","v":0},{"$f":" Tax!GB$13","v":0},{"$f":" Tax!GC$13","v":0},{"$f":" Tax!GD$13","v":0},{"$f":" Tax!GE$13","v":0},{"$f":" Tax!GF$13","v":0},{"$f":" Tax!GG$13","v":0},{"$f":" Tax!GH$13","v":0},{"$f":" Tax!GI$13","v":0},{"$f":" Tax!GJ$13","v":0}]
[null,null,null,null,"Profit after tax P50",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J29:GJ29)","v":101102.20680147372},null,{"$f":" J26 + J28","v":0},{"$f":" K26 + K28","v":0},0,-1713.7879620187657,-5033.2100776512289,-5715.9929317778397,210.0547423600101,-1159.480908977856,-868.54732036305791,-821.25891937364941,-596.70462919671115,-534.79413507228742,-304.15674442020389,-227.89979753795924,-7.9902810282277645,102.82038849863747,346.96817720281979,320.33620634778634,579.04291847562854,704.89542662939925,973.89482498084112,1118.7339462388234,1386.1834451304894,1556.9458687062913,1834.9414926601908,2005.7486310692316,2292.5873720397735,2388.1802038596811,2692.4602649341832,2905.3469898210578,3213.2825189742534,3455.7853167145345,3781.1748842667976,4037.0873529147648,4375.2363602908172,4654.0511061339876,5005.1247177697878,5307.9151374779231,5673.1963121298186,6002.8181319922987,6533.2115157128592,6864.6594655478284,7398.9848309175695,7610.630045386034,7610.630045386034,7571.5509341606812,7571.5509341606812,{"$f":" BE26 + BE28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DQ26 + DQ28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GC26 + GC28","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Equity!E$58","v":"Dividends paid P50"},{"$f":" Equity!F$58","v":0},{"$f":" Equity!G$58","v":"$ 000s"},{"$f":" Equity!H$58","v":-74451.950840855265},{"$f":" Equity!I$58","v":0},{"$f":" Equity!J$58","v":0},{"$f":" Equity!K$58","v":0},{"$f":" Equity!L$58","v":0},{"$f":" Equity!M$58","v":0},{"$f":" Equity!N$58","v":0},{"$f":" Equity!O$58","v":0},{"$f":" Equity!P$58","v":0},{"$f":" Equity!Q$58","v":0},{"$f":" Equity!R$58","v":0},{"$f":" Equity!S$58","v":0},{"$f":" Equity!T$58","v":0},{"$f":" Equity!U$58","v":0},{"$f":" Equity!V$58","v":0},{"$f":" Equity!W$58","v":0},{"$f":" Equity!X$58","v":0},{"$f":" Equity!Y$58","v":0},{"$f":" Equity!Z$58","v":0},{"$f":" Equity!AA$58","v":0},{"$f":" Equity!AB$58","v":0},{"$f":" Equity!AC$58","v":0},{"$f":" Equity!AD$58","v":0},{"$f":" Equity!AE$58","v":0},{"$f":" Equity!AF$58","v":0},{"$f":" Equity!AG$58","v":0},{"$f":" Equity!AH$58","v":0},{"$f":" Equity!AI$58","v":0},{"$f":" Equity!AJ$58","v":0},{"$f":" Equity!AK$58","v":0},{"$f":" Equity!AL$58","v":0},{"$f":" Equity!AM$58","v":0},{"$f":" Equity!AN$58","v":0},{"$f":" Equity!AO$58","v":0},{"$f":" Equity!AP$58","v":0},{"$f":" Equity!AQ$58","v":0},{"$f":" Equity!AR$58","v":0},{"$f":" Equity!AS$58","v":0},{"$f":" Equity!AT$58","v":0},{"$f":" Equity!AU$58","v":0},{"$f":" Equity!AV$58","v":0},{"$f":" Equity!AW$58","v":0},{"$f":" Equity!AX$58","v":0},{"$f":" Equity!AY$58","v":0},{"$f":" Equity!AZ$58","v":-8267.5159365633262},{"$f":" Equity!BA$58","v":-15588.24135986191},{"$f":" Equity!BB$58","v":-15435.064382998364},{"$f":" Equity!BC$58","v":-15549.063335713705},{"$f":" Equity!BD$58","v":-15319.896924363344},{"$f":" Equity!BE$58","v":-4292.1689013546065},{"$f":" Equity!BF$58","v":0},{"$f":" Equity!BG$58","v":0},{"$f":" Equity!BH$58","v":0},{"$f":" Equity!BI$58","v":0},{"$f":" Equity!BJ$58","v":0},{"$f":" Equity!BK$58","v":0},{"$f":" Equity!BL$58","v":0},{"$f":" Equity!BM$58","v":0},{"$f":" Equity!BN$58","v":0},{"$f":" Equity!BO$58","v":0},{"$f":" Equity!BP$58","v":0},{"$f":" Equity!BQ$58","v":0},{"$f":" Equity!BR$58","v":0},{"$f":" Equity!BS$58","v":0},{"$f":" Equity!BT$58","v":0},{"$f":" Equity!BU$58","v":0},{"$f":" Equity!BV$58","v":0},{"$f":" Equity!BW$58","v":0},{"$f":" Equity!BX$58","v":0},{"$f":" Equity!BY$58","v":0},{"$f":" Equity!BZ$58","v":0},{"$f":" Equity!CA$58","v":0},{"$f":" Equity!CB$58","v":0},{"$f":" Equity!CC$58","v":0},{"$f":" Equity!CD$58","v":0},{"$f":" Equity!CE$58","v":0},{"$f":" Equity!CF$58","v":0},{"$f":" Equity!CG$58","v":0},{"$f":" Equity!CH$58","v":0},{"$f":" Equity!CI$58","v":0},{"$f":" Equity!CJ$58","v":0},{"$f":" Equity!CK$58","v":0},{"$f":" Equity!CL$58","v":0},{"$f":" Equity!CM$58","v":0},{"$f":" Equity!CN$58","v":0},{"$f":" Equity!CO$58","v":0},{"$f":" Equity!CP$58","v":0},{"$f":" Equity!CQ$58","v":0},{"$f":" Equity!CR$58","v":0},{"$f":" Equity!CS$58","v":0},{"$f":" Equity!CT$58","v":0},{"$f":" Equity!CU$58","v":0},{"$f":" Equity!CV$58","v":0},{"$f":" Equity!CW$58","v":0},{"$f":" Equity!CX$58","v":0},{"$f":" Equity!CY$58","v":0},{"$f":" Equity!CZ$58","v":0},{"$f":" Equity!DA$58","v":0},{"$f":" Equity!DB$58","v":0},{"$f":" Equity!DC$58","v":0},{"$f":" Equity!DD$58","v":0},{"$f":" Equity!DE$58","v":0},{"$f":" Equity!DF$58","v":0},{"$f":" Equity!DG$58","v":0},{"$f":" Equity!DH$58","v":0},{"$f":" Equity!DI$58","v":0},{"$f":" Equity!DJ$58","v":0},{"$f":" Equity!DK$58","v":0},{"$f":" Equity!DL$58","v":0},{"$f":" Equity!DM$58","v":0},{"$f":" Equity!DN$58","v":0},{"$f":" Equity!DO$58","v":0},{"$f":" Equity!DP$58","v":0},{"$f":" Equity!DQ$58","v":0},{"$f":" Equity!DR$58","v":0},{"$f":" Equity!DS$58","v":0},{"$f":" Equity!DT$58","v":0},{"$f":" Equity!DU$58","v":0},{"$f":" Equity!DV$58","v":0},{"$f":" Equity!DW$58","v":0},{"$f":" Equity!DX$58","v":0},{"$f":" Equity!DY$58","v":0},{"$f":" Equity!DZ$58","v":0},{"$f":" Equity!EA$58","v":0},{"$f":" Equity!EB$58","v":0},{"$f":" Equity!EC$58","v":0},{"$f":" Equity!ED$58","v":0},{"$f":" Equity!EE$58","v":0},{"$f":" Equity!EF$58","v":0},{"$f":" Equity!EG$58","v":0},{"$f":" Equity!EH$58","v":0},{"$f":" Equity!EI$58","v":0},{"$f":" Equity!EJ$58","v":0},{"$f":" Equity!EK$58","v":0},{"$f":" Equity!EL$58","v":0},{"$f":" Equity!EM$58","v":0},{"$f":" Equity!EN$58","v":0},{"$f":" Equity!EO$58","v":0},{"$f":" Equity!EP$58","v":0},{"$f":" Equity!EQ$58","v":0},{"$f":" Equity!ER$58","v":0},{"$f":" Equity!ES$58","v":0},{"$f":" Equity!ET$58","v":0},{"$f":" Equity!EU$58","v":0},{"$f":" Equity!EV$58","v":0},{"$f":" Equity!EW$58","v":0},{"$f":" Equity!EX$58","v":0},{"$f":" Equity!EY$58","v":0},{"$f":" Equity!EZ$58","v":0},{"$f":" Equity!FA$58","v":0},{"$f":" Equity!FB$58","v":0},{"$f":" Equity!FC$58","v":0},{"$f":" Equity!FD$58","v":0},{"$f":" Equity!FE$58","v":0},{"$f":" Equity!FF$58","v":0},{"$f":" Equity!FG$58","v":0},{"$f":" Equity!FH$58","v":0},{"$f":" Equity!FI$58","v":0},{"$f":" Equity!FJ$58","v":0},{"$f":" Equity!FK$58","v":0},{"$f":" Equity!FL$58","v":0},{"$f":" Equity!FM$58","v":0},{"$f":" Equity!FN$58","v":0},{"$f":" Equity!FO$58","v":0},{"$f":" Equity!FP$58","v":0},{"$f":" Equity!FQ$58","v":0},{"$f":" Equity!FR$58","v":0},{"$f":" Equity!FS$58","v":0},{"$f":" Equity!FT$58","v":0},{"$f":" Equity!FU$58","v":0},{"$f":" Equity!FV$58","v":0},{"$f":" Equity!FW$58","v":0},{"$f":" Equity!FX$58","v":0},{"$f":" Equity!FY$58","v":0},{"$f":" Equity!FZ$58","v":0},{"$f":" Equity!GA$58","v":0},{"$f":" Equity!GB$58","v":0},{"$f":" Equity!GC$58","v":0},{"$f":" Equity!GD$58","v":0},{"$f":" Equity!GE$58","v":0},{"$f":" Equity!GF$58","v":0},{"$f":" Equity!GG$58","v":0},{"$f":" Equity!GH$58","v":0},{"$f":" Equity!GI$58","v":0},{"$f":" Equity!GJ$58","v":0}]
[null,null,null,null,"Net income P50",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J32:GJ32)","v":26650.255960618462},null,{"$f":" J29 + J31","v":0},{"$f":" K29 + K31","v":0},0,-1713.7879620187657,-5033.2100776512289,-5715.9929317778397,210.0547423600101,-1159.480908977856,-868.54732036305791,-821.25891937364941,-596.70462919671115,-534.79413507228742,-304.15674442020389,-227.89979753795924,-7.9902810282277645,102.82038849863747,346.96817720281979,320.33620634778634,579.04291847562854,704.89542662939925,973.89482498084112,1118.7339462388234,1386.1834451304894,1556.9458687062913,1834.9414926601908,2005.7486310692316,2292.5873720397735,2388.1802038596811,2692.4602649341832,2905.3469898210578,3213.2825189742534,3455.7853167145345,3781.1748842667976,4037.0873529147648,4375.2363602908172,4654.0511061339876,5005.1247177697878,5307.9151374779231,5673.1963121298186,6002.8181319922987,6533.2115157128592,6864.6594655478284,-868.53110564575672,-7977.6113144758756,-7824.4343376123297,-7977.5124015530237,-7748.3459902026625,{"$f":" BE29 + BE31","v":-4292.1689013546065},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DQ29 + DQ31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GC29 + GC31","v":0},0,0,0,0,0,0,0]
[]
[]
["CASH FLOW STATEMENT"]
[]
[null,null,null,null,{"$f":" Ops!E$166","v":"Cash received from operating period invoices P50"},{"$f":" Ops!F$166","v":0},{"$f":" Ops!G$166","v":"$ 000s"},{"$f":" Ops!H$166","v":906547.9883019533},{"$f":" Ops!I$166","v":0},{"$f":" Ops!J$166","v":0},{"$f":" Ops!K$166","v":0},{"$f":" Ops!L$166","v":0},{"$f":" Ops!M$166","v":0},{"$f":" Ops!N$166","v":0},{"$f":" Ops!O$166","v":0},{"$f":" Ops!P$166","v":0},{"$f":" Ops!Q$166","v":16793.829584225165},{"$f":" Ops!R$166","v":22140.567330941787},{"$f":" Ops!S$166","v":22348.443675759023},{"$f":" Ops!T$166","v":22177.019387934852},{"$f":" Ops!U$166","v":22386.236128721604},{"$f":" Ops!V$166","v":22214.84739542376},{"$f":" Ops!W$166","v":22425.433389412272},{"$f":" Ops!X$166","v":22284.598256804493},{"$f":" Ops!Y$166","v":22435.714164477038},{"$f":" Ops!Z$166","v":22294.960184886124},{"$f":" Ops!AA$166","v":22508.378425041392},{"$f":" Ops!AB$166","v":22337.06163398151},{"$f":" Ops!AC$166","v":22551.938881014685},{"$f":" Ops!AD$166","v":22380.634779403361},{"$f":" Ops!AE$166","v":22597.001983245827},{"$f":" Ops!AF$166","v":22456.463663206043},{"$f":" Ops!AG$166","v":22613.025990094418},{"$f":" Ops!AH$166","v":22472.549428202066},{"$f":" Ops!AI$166","v":22691.997093370213},{"$f":" Ops!AJ$166","v":22520.694078639193},{"$f":" Ops!AK$166","v":22741.727967923718},{"$f":" Ops!AL$166","v":22570.413291344226},{"$f":" Ops!AM$166","v":22793.066602283165},{"$f":" Ops!AN$166","v":22652.761840862124},{"$f":" Ops!AO$166","v":22815.21844548736},{"$f":" Ops!AP$166","v":22674.954816674297},{"$f":" Ops!AQ$166","v":22900.954830434974},{"$f":" Ops!AR$166","v":22729.565757328761},{"$f":" Ops!AS$166","v":22957.288455800503},{"$f":" Ops!AT$166","v":22785.861771921169},{"$f":" Ops!AU$166","v":23015.342766597307},{"$f":" Ops!AV$166","v":22875.204315070008},{"$f":" Ops!AW$166","v":23044.035778831647},{"$f":" Ops!AX$166","v":22903.916511179385},{"$f":" Ops!AY$166","v":23137.029810659948},{"$f":" Ops!AZ$166","v":22965.44827207816},{"$f":" Ops!BA$166","v":23200.430644296608},{"$f":" Ops!BB$166","v":23028.783828763739},{"$f":" Ops!BC$166","v":23265.67347780383},{"$f":" Ops!BD$166","v":23125.62979216165},{"$f":" Ops!BE$166","v":5733.2838696658036},{"$f":" Ops!BF$166","v":0},{"$f":" Ops!BG$166","v":0},{"$f":" Ops!BH$166","v":0},{"$f":" Ops!BI$166","v":0},{"$f":" Ops!BJ$166","v":0},{"$f":" Ops!BK$166","v":0},{"$f":" Ops!BL$166","v":0},{"$f":" Ops!BM$166","v":0},{"$f":" Ops!BN$166","v":0},{"$f":" Ops!BO$166","v":0},{"$f":" Ops!BP$166","v":0},{"$f":" Ops!BQ$166","v":0},{"$f":" Ops!BR$166","v":0},{"$f":" Ops!BS$166","v":0},{"$f":" Ops!BT$166","v":0},{"$f":" Ops!BU$166","v":0},{"$f":" Ops!BV$166","v":0},{"$f":" Ops!BW$166","v":0},{"$f":" Ops!BX$166","v":0},{"$f":" Ops!BY$166","v":0},{"$f":" Ops!BZ$166","v":0},{"$f":" Ops!CA$166","v":0},{"$f":" Ops!CB$166","v":0},{"$f":" Ops!CC$166","v":0},{"$f":" Ops!CD$166","v":0},{"$f":" Ops!CE$166","v":0},{"$f":" Ops!CF$166","v":0},{"$f":" Ops!CG$166","v":0},{"$f":" Ops!CH$166","v":0},{"$f":" Ops!CI$166","v":0},{"$f":" Ops!CJ$166","v":0},{"$f":" Ops!CK$166","v":0},{"$f":" Ops!CL$166","v":0},{"$f":" Ops!CM$166","v":0},{"$f":" Ops!CN$166","v":0},{"$f":" Ops!CO$166","v":0},{"$f":" Ops!CP$166","v":0},{"$f":" Ops!CQ$166","v":0},{"$f":" Ops!CR$166","v":0},{"$f":" Ops!CS$166","v":0},{"$f":" Ops!CT$166","v":0},{"$f":" Ops!CU$166","v":0},{"$f":" Ops!CV$166","v":0},{"$f":" Ops!CW$166","v":0},{"$f":" Ops!CX$166","v":0},{"$f":" Ops!CY$166","v":0},{"$f":" Ops!CZ$166","v":0},{"$f":" Ops!DA$166","v":0},{"$f":" Ops!DB$166","v":0},{"$f":" Ops!DC$166","v":0},{"$f":" Ops!DD$166","v":0},{"$f":" Ops!DE$166","v":0},{"$f":" Ops!DF$166","v":0},{"$f":" Ops!DG$166","v":0},{"$f":" Ops!DH$166","v":0},{"$f":" Ops!DI$166","v":0},{"$f":" Ops!DJ$166","v":0},{"$f":" Ops!DK$166","v":0},{"$f":" Ops!DL$166","v":0},{"$f":" Ops!DM$166","v":0},{"$f":" Ops!DN$166","v":0},{"$f":" Ops!DO$166","v":0},{"$f":" Ops!DP$166","v":0},{"$f":" Ops!DQ$166","v":0},{"$f":" Ops!DR$166","v":0},{"$f":" Ops!DS$166","v":0},{"$f":" Ops!DT$166","v":0},{"$f":" Ops!DU$166","v":0},{"$f":" Ops!DV$166","v":0},{"$f":" Ops!DW$166","v":0},{"$f":" Ops!DX$166","v":0},{"$f":" Ops!DY$166","v":0},{"$f":" Ops!DZ$166","v":0},{"$f":" Ops!EA$166","v":0},{"$f":" Ops!EB$166","v":0},{"$f":" Ops!EC$166","v":0},{"$f":" Ops!ED$166","v":0},{"$f":" Ops!EE$166","v":0},{"$f":" Ops!EF$166","v":0},{"$f":" Ops!EG$166","v":0},{"$f":" Ops!EH$166","v":0},{"$f":" Ops!EI$166","v":0},{"$f":" Ops!EJ$166","v":0},{"$f":" Ops!EK$166","v":0},{"$f":" Ops!EL$166","v":0},{"$f":" Ops!EM$166","v":0},{"$f":" Ops!EN$166","v":0},{"$f":" Ops!EO$166","v":0},{"$f":" Ops!EP$166","v":0},{"$f":" Ops!EQ$166","v":0},{"$f":" Ops!ER$166","v":0},{"$f":" Ops!ES$166","v":0},{"$f":" Ops!ET$166","v":0},{"$f":" Ops!EU$166","v":0},{"$f":" Ops!EV$166","v":0},{"$f":" Ops!EW$166","v":0},{"$f":" Ops!EX$166","v":0},{"$f":" Ops!EY$166","v":0},{"$f":" Ops!EZ$166","v":0},{"$f":" Ops!FA$166","v":0},{"$f":" Ops!FB$166","v":0},{"$f":" Ops!FC$166","v":0},{"$f":" Ops!FD$166","v":0},{"$f":" Ops!FE$166","v":0},{"$f":" Ops!FF$166","v":0},{"$f":" Ops!FG$166","v":0},{"$f":" Ops!FH$166","v":0},{"$f":" Ops!FI$166","v":0},{"$f":" Ops!FJ$166","v":0},{"$f":" Ops!FK$166","v":0},{"$f":" Ops!FL$166","v":0},{"$f":" Ops!FM$166","v":0},{"$f":" Ops!FN$166","v":0},{"$f":" Ops!FO$166","v":0},{"$f":" Ops!FP$166","v":0},{"$f":" Ops!FQ$166","v":0},{"$f":" Ops!FR$166","v":0},{"$f":" Ops!FS$166","v":0},{"$f":" Ops!FT$166","v":0},{"$f":" Ops!FU$166","v":0},{"$f":" Ops!FV$166","v":0},{"$f":" Ops!FW$166","v":0},{"$f":" Ops!FX$166","v":0},{"$f":" Ops!FY$166","v":0},{"$f":" Ops!FZ$166","v":0},{"$f":" Ops!GA$166","v":0},{"$f":" Ops!GB$166","v":0},{"$f":" Ops!GC$166","v":0},{"$f":" Ops!GD$166","v":0},{"$f":" Ops!GE$166","v":0},{"$f":" Ops!GF$166","v":0},{"$f":" Ops!GG$166","v":0},{"$f":" Ops!GH$166","v":0},{"$f":" Ops!GI$166","v":0},{"$f":" Ops!GJ$166","v":0}]
[null,null,null,null,{"$f":" ConFin!E$48","v":"Cash received from EGRs P50"},{"$f":" ConFin!F$48","v":0},{"$f":" ConFin!G$48","v":"$ 000s"},{"$f":" ConFin!H$48","v":7389.9249711446055},{"$f":" ConFin!I$48","v":0},{"$f":" ConFin!J$48","v":0},{"$f":" ConFin!K$48","v":0},{"$f":" ConFin!L$48","v":0},{"$f":" ConFin!M$48","v":0},{"$f":" ConFin!N$48","v":0},{"$f":" ConFin!O$48","v":0},{"$f":" ConFin!P$48","v":4913.0819863104243},{"$f":" ConFin!Q$48","v":2476.8429848341812},{"$f":" ConFin!R$48","v":0},{"$f":" ConFin!S$48","v":0},{"$f":" ConFin!T$48","v":0},{"$f":" ConFin!U$48","v":0},{"$f":" ConFin!V$48","v":0},{"$f":" ConFin!W$48","v":0},{"$f":" ConFin!X$48","v":0},{"$f":" ConFin!Y$48","v":0},{"$f":" ConFin!Z$48","v":0},{"$f":" ConFin!AA$48","v":0},{"$f":" ConFin!AB$48","v":0},{"$f":" ConFin!AC$48","v":0},{"$f":" ConFin!AD$48","v":0},{"$f":" ConFin!AE$48","v":0},{"$f":" ConFin!AF$48","v":0},{"$f":" ConFin!AG$48","v":0},{"$f":" ConFin!AH$48","v":0},{"$f":" ConFin!AI$48","v":0},{"$f":" ConFin!AJ$48","v":0},{"$f":" ConFin!AK$48","v":0},{"$f":" ConFin!AL$48","v":0},{"$f":" ConFin!AM$48","v":0},{"$f":" ConFin!AN$48","v":0},{"$f":" ConFin!AO$48","v":0},{"$f":" ConFin!AP$48","v":0},{"$f":" ConFin!AQ$48","v":0},{"$f":" ConFin!AR$48","v":0},{"$f":" ConFin!AS$48","v":0},{"$f":" ConFin!AT$48","v":0},{"$f":" ConFin!AU$48","v":0},{"$f":" ConFin!AV$48","v":0},{"$f":" ConFin!AW$48","v":0},{"$f":" ConFin!AX$48","v":0},{"$f":" ConFin!AY$48","v":0},{"$f":" ConFin!AZ$48","v":0},{"$f":" ConFin!BA$48","v":0},{"$f":" ConFin!BB$48","v":0},{"$f":" ConFin!BC$48","v":0},{"$f":" ConFin!BD$48","v":0},{"$f":" ConFin!BE$48","v":0},{"$f":" ConFin!BF$48","v":0},{"$f":" ConFin!BG$48","v":0},{"$f":" ConFin!BH$48","v":0},{"$f":" ConFin!BI$48","v":0},{"$f":" ConFin!BJ$48","v":0},{"$f":" ConFin!BK$48","v":0},{"$f":" ConFin!BL$48","v":0},{"$f":" ConFin!BM$48","v":0},{"$f":" ConFin!BN$48","v":0},{"$f":" ConFin!BO$48","v":0},{"$f":" ConFin!BP$48","v":0},{"$f":" ConFin!BQ$48","v":0},{"$f":" ConFin!BR$48","v":0},{"$f":" ConFin!BS$48","v":0},{"$f":" ConFin!BT$48","v":0},{"$f":" ConFin!BU$48","v":0},{"$f":" ConFin!BV$48","v":0},{"$f":" ConFin!BW$48","v":0},{"$f":" ConFin!BX$48","v":0},{"$f":" ConFin!BY$48","v":0},{"$f":" ConFin!BZ$48","v":0},{"$f":" ConFin!CA$48","v":0},{"$f":" ConFin!CB$48","v":0},{"$f":" ConFin!CC$48","v":0},{"$f":" ConFin!CD$48","v":0},{"$f":" ConFin!CE$48","v":0},{"$f":" ConFin!CF$48","v":0},{"$f":" ConFin!CG$48","v":0},{"$f":" ConFin!CH$48","v":0},{"$f":" ConFin!CI$48","v":0},{"$f":" ConFin!CJ$48","v":0},{"$f":" ConFin!CK$48","v":0},{"$f":" ConFin!CL$48","v":0},{"$f":" ConFin!CM$48","v":0},{"$f":" ConFin!CN$48","v":0},{"$f":" ConFin!CO$48","v":0},{"$f":" ConFin!CP$48","v":0},{"$f":" ConFin!CQ$48","v":0},{"$f":" ConFin!CR$48","v":0},{"$f":" ConFin!CS$48","v":0},{"$f":" ConFin!CT$48","v":0},{"$f":" ConFin!CU$48","v":0},{"$f":" ConFin!CV$48","v":0},{"$f":" ConFin!CW$48","v":0},{"$f":" ConFin!CX$48","v":0},{"$f":" ConFin!CY$48","v":0},{"$f":" ConFin!CZ$48","v":0},{"$f":" ConFin!DA$48","v":0},{"$f":" ConFin!DB$48","v":0},{"$f":" ConFin!DC$48","v":0},{"$f":" ConFin!DD$48","v":0},{"$f":" ConFin!DE$48","v":0},{"$f":" ConFin!DF$48","v":0},{"$f":" ConFin!DG$48","v":0},{"$f":" ConFin!DH$48","v":0},{"$f":" ConFin!DI$48","v":0},{"$f":" ConFin!DJ$48","v":0},{"$f":" ConFin!DK$48","v":0},{"$f":" ConFin!DL$48","v":0},{"$f":" ConFin!DM$48","v":0},{"$f":" ConFin!DN$48","v":0},{"$f":" ConFin!DO$48","v":0},{"$f":" ConFin!DP$48","v":0},{"$f":" ConFin!DQ$48","v":0},{"$f":" ConFin!DR$48","v":0},{"$f":" ConFin!DS$48","v":0},{"$f":" ConFin!DT$48","v":0},{"$f":" ConFin!DU$48","v":0},{"$f":" ConFin!DV$48","v":0},{"$f":" ConFin!DW$48","v":0},{"$f":" ConFin!DX$48","v":0},{"$f":" ConFin!DY$48","v":0},{"$f":" ConFin!DZ$48","v":0},{"$f":" ConFin!EA$48","v":0},{"$f":" ConFin!EB$48","v":0},{"$f":" ConFin!EC$48","v":0},{"$f":" ConFin!ED$48","v":0},{"$f":" ConFin!EE$48","v":0},{"$f":" ConFin!EF$48","v":0},{"$f":" ConFin!EG$48","v":0},{"$f":" ConFin!EH$48","v":0},{"$f":" ConFin!EI$48","v":0},{"$f":" ConFin!EJ$48","v":0},{"$f":" ConFin!EK$48","v":0},{"$f":" ConFin!EL$48","v":0},{"$f":" ConFin!EM$48","v":0},{"$f":" ConFin!EN$48","v":0},{"$f":" ConFin!EO$48","v":0},{"$f":" ConFin!EP$48","v":0},{"$f":" ConFin!EQ$48","v":0},{"$f":" ConFin!ER$48","v":0},{"$f":" ConFin!ES$48","v":0},{"$f":" ConFin!ET$48","v":0},{"$f":" ConFin!EU$48","v":0},{"$f":" ConFin!EV$48","v":0},{"$f":" ConFin!EW$48","v":0},{"$f":" ConFin!EX$48","v":0},{"$f":" ConFin!EY$48","v":0},{"$f":" ConFin!EZ$48","v":0},{"$f":" ConFin!FA$48","v":0},{"$f":" ConFin!FB$48","v":0},{"$f":" ConFin!FC$48","v":0},{"$f":" ConFin!FD$48","v":0},{"$f":" ConFin!FE$48","v":0},{"$f":" ConFin!FF$48","v":0},{"$f":" ConFin!FG$48","v":0},{"$f":" ConFin!FH$48","v":0},{"$f":" ConFin!FI$48","v":0},{"$f":" ConFin!FJ$48","v":0},{"$f":" ConFin!FK$48","v":0},{"$f":" ConFin!FL$48","v":0},{"$f":" ConFin!FM$48","v":0},{"$f":" ConFin!FN$48","v":0},{"$f":" ConFin!FO$48","v":0},{"$f":" ConFin!FP$48","v":0},{"$f":" ConFin!FQ$48","v":0},{"$f":" ConFin!FR$48","v":0},{"$f":" ConFin!FS$48","v":0},{"$f":" ConFin!FT$48","v":0},{"$f":" ConFin!FU$48","v":0},{"$f":" ConFin!FV$48","v":0},{"$f":" ConFin!FW$48","v":0},{"$f":" ConFin!FX$48","v":0},{"$f":" ConFin!FY$48","v":0},{"$f":" ConFin!FZ$48","v":0},{"$f":" ConFin!GA$48","v":0},{"$f":" ConFin!GB$48","v":0},{"$f":" ConFin!GC$48","v":0},{"$f":" ConFin!GD$48","v":0},{"$f":" ConFin!GE$48","v":0},{"$f":" ConFin!GF$48","v":0},{"$f":" ConFin!GG$48","v":0},{"$f":" ConFin!GH$48","v":0},{"$f":" ConFin!GI$48","v":0},{"$f":" ConFin!GJ$48","v":0}]
[null,null,null,null,{"$f":" ConFin!E$129","v":"Cash paid for EG O&M costs"},{"$f":" ConFin!F$129","v":0},{"$f":" ConFin!G$129","v":"$ 000s"},{"$f":" ConFin!H$129","v":-1246.5753424657532},{"$f":" ConFin!I$129","v":0},{"$f":" ConFin!J$129","v":0},{"$f":" ConFin!K$129","v":0},{"$f":" ConFin!L$129","v":0},{"$f":" ConFin!M$129","v":0},{"$f":" ConFin!N$129","v":0},{"$f":" ConFin!O$129","v":0},{"$f":" ConFin!P$129","v":-828.7671232876711},{"$f":" ConFin!Q$129","v":-417.80821917808214},{"$f":" ConFin!R$129","v":0},{"$f":" ConFin!S$129","v":0},{"$f":" ConFin!T$129","v":0},{"$f":" ConFin!U$129","v":0},{"$f":" ConFin!V$129","v":0},{"$f":" ConFin!W$129","v":0},{"$f":" ConFin!X$129","v":0},{"$f":" ConFin!Y$129","v":0},{"$f":" ConFin!Z$129","v":0},{"$f":" ConFin!AA$129","v":0},{"$f":" ConFin!AB$129","v":0},{"$f":" ConFin!AC$129","v":0},{"$f":" ConFin!AD$129","v":0},{"$f":" ConFin!AE$129","v":0},{"$f":" ConFin!AF$129","v":0},{"$f":" ConFin!AG$129","v":0},{"$f":" ConFin!AH$129","v":0},{"$f":" ConFin!AI$129","v":0},{"$f":" ConFin!AJ$129","v":0},{"$f":" ConFin!AK$129","v":0},{"$f":" ConFin!AL$129","v":0},{"$f":" ConFin!AM$129","v":0},{"$f":" ConFin!AN$129","v":0},{"$f":" ConFin!AO$129","v":0},{"$f":" ConFin!AP$129","v":0},{"$f":" ConFin!AQ$129","v":0},{"$f":" ConFin!AR$129","v":0},{"$f":" ConFin!AS$129","v":0},{"$f":" ConFin!AT$129","v":0},{"$f":" ConFin!AU$129","v":0},{"$f":" ConFin!AV$129","v":0},{"$f":" ConFin!AW$129","v":0},{"$f":" ConFin!AX$129","v":0},{"$f":" ConFin!AY$129","v":0},{"$f":" ConFin!AZ$129","v":0},{"$f":" ConFin!BA$129","v":0},{"$f":" ConFin!BB$129","v":0},{"$f":" ConFin!BC$129","v":0},{"$f":" ConFin!BD$129","v":0},{"$f":" ConFin!BE$129","v":0},{"$f":" ConFin!BF$129","v":0},{"$f":" ConFin!BG$129","v":0},{"$f":" ConFin!BH$129","v":0},{"$f":" ConFin!BI$129","v":0},{"$f":" ConFin!BJ$129","v":0},{"$f":" ConFin!BK$129","v":0},{"$f":" ConFin!BL$129","v":0},{"$f":" ConFin!BM$129","v":0},{"$f":" ConFin!BN$129","v":0},{"$f":" ConFin!BO$129","v":0},{"$f":" ConFin!BP$129","v":0},{"$f":" ConFin!BQ$129","v":0},{"$f":" ConFin!BR$129","v":0},{"$f":" ConFin!BS$129","v":0},{"$f":" ConFin!BT$129","v":0},{"$f":" ConFin!BU$129","v":0},{"$f":" ConFin!BV$129","v":0},{"$f":" ConFin!BW$129","v":0},{"$f":" ConFin!BX$129","v":0},{"$f":" ConFin!BY$129","v":0},{"$f":" ConFin!BZ$129","v":0},{"$f":" ConFin!CA$129","v":0},{"$f":" ConFin!CB$129","v":0},{"$f":" ConFin!CC$129","v":0},{"$f":" ConFin!CD$129","v":0},{"$f":" ConFin!CE$129","v":0},{"$f":" ConFin!CF$129","v":0},{"$f":" ConFin!CG$129","v":0},{"$f":" ConFin!CH$129","v":0},{"$f":" ConFin!CI$129","v":0},{"$f":" ConFin!CJ$129","v":0},{"$f":" ConFin!CK$129","v":0},{"$f":" ConFin!CL$129","v":0},{"$f":" ConFin!CM$129","v":0},{"$f":" ConFin!CN$129","v":0},{"$f":" ConFin!CO$129","v":0},{"$f":" ConFin!CP$129","v":0},{"$f":" ConFin!CQ$129","v":0},{"$f":" ConFin!CR$129","v":0},{"$f":" ConFin!CS$129","v":0},{"$f":" ConFin!CT$129","v":0},{"$f":" ConFin!CU$129","v":0},{"$f":" ConFin!CV$129","v":0},{"$f":" ConFin!CW$129","v":0},{"$f":" ConFin!CX$129","v":0},{"$f":" ConFin!CY$129","v":0},{"$f":" ConFin!CZ$129","v":0},{"$f":" ConFin!DA$129","v":0},{"$f":" ConFin!DB$129","v":0},{"$f":" ConFin!DC$129","v":0},{"$f":" ConFin!DD$129","v":0},{"$f":" ConFin!DE$129","v":0},{"$f":" ConFin!DF$129","v":0},{"$f":" ConFin!DG$129","v":0},{"$f":" ConFin!DH$129","v":0},{"$f":" ConFin!DI$129","v":0},{"$f":" ConFin!DJ$129","v":0},{"$f":" ConFin!DK$129","v":0},{"$f":" ConFin!DL$129","v":0},{"$f":" ConFin!DM$129","v":0},{"$f":" ConFin!DN$129","v":0},{"$f":" ConFin!DO$129","v":0},{"$f":" ConFin!DP$129","v":0},{"$f":" ConFin!DQ$129","v":0},{"$f":" ConFin!DR$129","v":0},{"$f":" ConFin!DS$129","v":0},{"$f":" ConFin!DT$129","v":0},{"$f":" ConFin!DU$129","v":0},{"$f":" ConFin!DV$129","v":0},{"$f":" ConFin!DW$129","v":0},{"$f":" ConFin!DX$129","v":0},{"$f":" ConFin!DY$129","v":0},{"$f":" ConFin!DZ$129","v":0},{"$f":" ConFin!EA$129","v":0},{"$f":" ConFin!EB$129","v":0},{"$f":" ConFin!EC$129","v":0},{"$f":" ConFin!ED$129","v":0},{"$f":" ConFin!EE$129","v":0},{"$f":" ConFin!EF$129","v":0},{"$f":" ConFin!EG$129","v":0},{"$f":" ConFin!EH$129","v":0},{"$f":" ConFin!EI$129","v":0},{"$f":" ConFin!EJ$129","v":0},{"$f":" ConFin!EK$129","v":0},{"$f":" ConFin!EL$129","v":0},{"$f":" ConFin!EM$129","v":0},{"$f":" ConFin!EN$129","v":0},{"$f":" ConFin!EO$129","v":0},{"$f":" ConFin!EP$129","v":0},{"$f":" ConFin!EQ$129","v":0},{"$f":" ConFin!ER$129","v":0},{"$f":" ConFin!ES$129","v":0},{"$f":" ConFin!ET$129","v":0},{"$f":" ConFin!EU$129","v":0},{"$f":" ConFin!EV$129","v":0},{"$f":" ConFin!EW$129","v":0},{"$f":" ConFin!EX$129","v":0},{"$f":" ConFin!EY$129","v":0},{"$f":" ConFin!EZ$129","v":0},{"$f":" ConFin!FA$129","v":0},{"$f":" ConFin!FB$129","v":0},{"$f":" ConFin!FC$129","v":0},{"$f":" ConFin!FD$129","v":0},{"$f":" ConFin!FE$129","v":0},{"$f":" ConFin!FF$129","v":0},{"$f":" ConFin!FG$129","v":0},{"$f":" ConFin!FH$129","v":0},{"$f":" ConFin!FI$129","v":0},{"$f":" ConFin!FJ$129","v":0},{"$f":" ConFin!FK$129","v":0},{"$f":" ConFin!FL$129","v":0},{"$f":" ConFin!FM$129","v":0},{"$f":" ConFin!FN$129","v":0},{"$f":" ConFin!FO$129","v":0},{"$f":" ConFin!FP$129","v":0},{"$f":" ConFin!FQ$129","v":0},{"$f":" ConFin!FR$129","v":0},{"$f":" ConFin!FS$129","v":0},{"$f":" ConFin!FT$129","v":0},{"$f":" ConFin!FU$129","v":0},{"$f":" ConFin!FV$129","v":0},{"$f":" ConFin!FW$129","v":0},{"$f":" ConFin!FX$129","v":0},{"$f":" ConFin!FY$129","v":0},{"$f":" ConFin!FZ$129","v":0},{"$f":" ConFin!GA$129","v":0},{"$f":" ConFin!GB$129","v":0},{"$f":" ConFin!GC$129","v":0},{"$f":" ConFin!GD$129","v":0},{"$f":" ConFin!GE$129","v":0},{"$f":" ConFin!GF$129","v":0},{"$f":" ConFin!GG$129","v":0},{"$f":" ConFin!GH$129","v":0},{"$f":" ConFin!GI$129","v":0},{"$f":" ConFin!GJ$129","v":0}]
[null,null,null,null,{"$f":" Ops!E$49","v":"Cash from terminal value"},{"$f":" Ops!F$49","v":0},{"$f":" Ops!G$49","v":"$ 000s"},{"$f":" Ops!H$49","v":0},{"$f":" Ops!I$49","v":0},{"$f":" Ops!J$49","v":0},{"$f":" Ops!K$49","v":0},{"$f":" Ops!L$49","v":0},{"$f":" Ops!M$49","v":0},{"$f":" Ops!N$49","v":0},{"$f":" Ops!O$49","v":0},{"$f":" Ops!P$49","v":0},{"$f":" Ops!Q$49","v":0},{"$f":" Ops!R$49","v":0},{"$f":" Ops!S$49","v":0},{"$f":" Ops!T$49","v":0},{"$f":" Ops!U$49","v":0},{"$f":" Ops!V$49","v":0},{"$f":" Ops!W$49","v":0},{"$f":" Ops!X$49","v":0},{"$f":" Ops!Y$49","v":0},{"$f":" Ops!Z$49","v":0},{"$f":" Ops!AA$49","v":0},{"$f":" Ops!AB$49","v":0},{"$f":" Ops!AC$49","v":0},{"$f":" Ops!AD$49","v":0},{"$f":" Ops!AE$49","v":0},{"$f":" Ops!AF$49","v":0},{"$f":" Ops!AG$49","v":0},{"$f":" Ops!AH$49","v":0},{"$f":" Ops!AI$49","v":0},{"$f":" Ops!AJ$49","v":0},{"$f":" Ops!AK$49","v":0},{"$f":" Ops!AL$49","v":0},{"$f":" Ops!AM$49","v":0},{"$f":" Ops!AN$49","v":0},{"$f":" Ops!AO$49","v":0},{"$f":" Ops!AP$49","v":0},{"$f":" Ops!AQ$49","v":0},{"$f":" Ops!AR$49","v":0},{"$f":" Ops!AS$49","v":0},{"$f":" Ops!AT$49","v":0},{"$f":" Ops!AU$49","v":0},{"$f":" Ops!AV$49","v":0},{"$f":" Ops!AW$49","v":0},{"$f":" Ops!AX$49","v":0},{"$f":" Ops!AY$49","v":0},{"$f":" Ops!AZ$49","v":0},{"$f":" Ops!BA$49","v":0},{"$f":" Ops!BB$49","v":0},{"$f":" Ops!BC$49","v":0},{"$f":" Ops!BD$49","v":0},{"$f":" Ops!BE$49","v":0},{"$f":" Ops!BF$49","v":0},{"$f":" Ops!BG$49","v":0},{"$f":" Ops!BH$49","v":0},{"$f":" Ops!BI$49","v":0},{"$f":" Ops!BJ$49","v":0},{"$f":" Ops!BK$49","v":0},{"$f":" Ops!BL$49","v":0},{"$f":" Ops!BM$49","v":0},{"$f":" Ops!BN$49","v":0},{"$f":" Ops!BO$49","v":0},{"$f":" Ops!BP$49","v":0},{"$f":" Ops!BQ$49","v":0},{"$f":" Ops!BR$49","v":0},{"$f":" Ops!BS$49","v":0},{"$f":" Ops!BT$49","v":0},{"$f":" Ops!BU$49","v":0},{"$f":" Ops!BV$49","v":0},{"$f":" Ops!BW$49","v":0},{"$f":" Ops!BX$49","v":0},{"$f":" Ops!BY$49","v":0},{"$f":" Ops!BZ$49","v":0},{"$f":" Ops!CA$49","v":0},{"$f":" Ops!CB$49","v":0},{"$f":" Ops!CC$49","v":0},{"$f":" Ops!CD$49","v":0},{"$f":" Ops!CE$49","v":0},{"$f":" Ops!CF$49","v":0},{"$f":" Ops!CG$49","v":0},{"$f":" Ops!CH$49","v":0},{"$f":" Ops!CI$49","v":0},{"$f":" Ops!CJ$49","v":0},{"$f":" Ops!CK$49","v":0},{"$f":" Ops!CL$49","v":0},{"$f":" Ops!CM$49","v":0},{"$f":" Ops!CN$49","v":0},{"$f":" Ops!CO$49","v":0},{"$f":" Ops!CP$49","v":0},{"$f":" Ops!CQ$49","v":0},{"$f":" Ops!CR$49","v":0},{"$f":" Ops!CS$49","v":0},{"$f":" Ops!CT$49","v":0},{"$f":" Ops!CU$49","v":0},{"$f":" Ops!CV$49","v":0},{"$f":" Ops!CW$49","v":0},{"$f":" Ops!CX$49","v":0},{"$f":" Ops!CY$49","v":0},{"$f":" Ops!CZ$49","v":0},{"$f":" Ops!DA$49","v":0},{"$f":" Ops!DB$49","v":0},{"$f":" Ops!DC$49","v":0},{"$f":" Ops!DD$49","v":0},{"$f":" Ops!DE$49","v":0},{"$f":" Ops!DF$49","v":0},{"$f":" Ops!DG$49","v":0},{"$f":" Ops!DH$49","v":0},{"$f":" Ops!DI$49","v":0},{"$f":" Ops!DJ$49","v":0},{"$f":" Ops!DK$49","v":0},{"$f":" Ops!DL$49","v":0},{"$f":" Ops!DM$49","v":0},{"$f":" Ops!DN$49","v":0},{"$f":" Ops!DO$49","v":0},{"$f":" Ops!DP$49","v":0},{"$f":" Ops!DQ$49","v":0},{"$f":" Ops!DR$49","v":0},{"$f":" Ops!DS$49","v":0},{"$f":" Ops!DT$49","v":0},{"$f":" Ops!DU$49","v":0},{"$f":" Ops!DV$49","v":0},{"$f":" Ops!DW$49","v":0},{"$f":" Ops!DX$49","v":0},{"$f":" Ops!DY$49","v":0},{"$f":" Ops!DZ$49","v":0},{"$f":" Ops!EA$49","v":0},{"$f":" Ops!EB$49","v":0},{"$f":" Ops!EC$49","v":0},{"$f":" Ops!ED$49","v":0},{"$f":" Ops!EE$49","v":0},{"$f":" Ops!EF$49","v":0},{"$f":" Ops!EG$49","v":0},{"$f":" Ops!EH$49","v":0},{"$f":" Ops!EI$49","v":0},{"$f":" Ops!EJ$49","v":0},{"$f":" Ops!EK$49","v":0},{"$f":" Ops!EL$49","v":0},{"$f":" Ops!EM$49","v":0},{"$f":" Ops!EN$49","v":0},{"$f":" Ops!EO$49","v":0},{"$f":" Ops!EP$49","v":0},{"$f":" Ops!EQ$49","v":0},{"$f":" Ops!ER$49","v":0},{"$f":" Ops!ES$49","v":0},{"$f":" Ops!ET$49","v":0},{"$f":" Ops!EU$49","v":0},{"$f":" Ops!EV$49","v":0},{"$f":" Ops!EW$49","v":0},{"$f":" Ops!EX$49","v":0},{"$f":" Ops!EY$49","v":0},{"$f":" Ops!EZ$49","v":0},{"$f":" Ops!FA$49","v":0},{"$f":" Ops!FB$49","v":0},{"$f":" Ops!FC$49","v":0},{"$f":" Ops!FD$49","v":0},{"$f":" Ops!FE$49","v":0},{"$f":" Ops!FF$49","v":0},{"$f":" Ops!FG$49","v":0},{"$f":" Ops!FH$49","v":0},{"$f":" Ops!FI$49","v":0},{"$f":" Ops!FJ$49","v":0},{"$f":" Ops!FK$49","v":0},{"$f":" Ops!FL$49","v":0},{"$f":" Ops!FM$49","v":0},{"$f":" Ops!FN$49","v":0},{"$f":" Ops!FO$49","v":0},{"$f":" Ops!FP$49","v":0},{"$f":" Ops!FQ$49","v":0},{"$f":" Ops!FR$49","v":0},{"$f":" Ops!FS$49","v":0},{"$f":" Ops!FT$49","v":0},{"$f":" Ops!FU$49","v":0},{"$f":" Ops!FV$49","v":0},{"$f":" Ops!FW$49","v":0},{"$f":" Ops!FX$49","v":0},{"$f":" Ops!FY$49","v":0},{"$f":" Ops!FZ$49","v":0},{"$f":" Ops!GA$49","v":0},{"$f":" Ops!GB$49","v":0},{"$f":" Ops!GC$49","v":0},{"$f":" Ops!GD$49","v":0},{"$f":" Ops!GE$49","v":0},{"$f":" Ops!GF$49","v":0},{"$f":" Ops!GG$49","v":0},{"$f":" Ops!GH$49","v":0},{"$f":" Ops!GI$49","v":0},{"$f":" Ops!GJ$49","v":0}]
[null,null,null,null,{"$f":" Ops!E$242","v":"Release of working capital reserve P50"},{"$f":" Ops!F$242","v":0},{"$f":" Ops!G$242","v":"$ 000s"},{"$f":" Ops!H$242","v":4458.5904346803381},{"$f":" Ops!I$242","v":0},{"$f":" Ops!J$242","v":0},{"$f":" Ops!K$242","v":0},{"$f":" Ops!L$242","v":0},{"$f":" Ops!M$242","v":0},{"$f":" Ops!N$242","v":0},{"$f":" Ops!O$242","v":0},{"$f":" Ops!P$242","v":0},{"$f":" Ops!Q$242","v":4458.5904346803381},{"$f":" Ops!R$242","v":0},{"$f":" Ops!S$242","v":0},{"$f":" Ops!T$242","v":0},{"$f":" Ops!U$242","v":0},{"$f":" Ops!V$242","v":0},{"$f":" Ops!W$242","v":0},{"$f":" Ops!X$242","v":0},{"$f":" Ops!Y$242","v":0},{"$f":" Ops!Z$242","v":0},{"$f":" Ops!AA$242","v":0},{"$f":" Ops!AB$242","v":0},{"$f":" Ops!AC$242","v":0},{"$f":" Ops!AD$242","v":0},{"$f":" Ops!AE$242","v":0},{"$f":" Ops!AF$242","v":0},{"$f":" Ops!AG$242","v":0},{"$f":" Ops!AH$242","v":0},{"$f":" Ops!AI$242","v":0},{"$f":" Ops!AJ$242","v":0},{"$f":" Ops!AK$242","v":0},{"$f":" Ops!AL$242","v":0},{"$f":" Ops!AM$242","v":0},{"$f":" Ops!AN$242","v":0},{"$f":" Ops!AO$242","v":0},{"$f":" Ops!AP$242","v":0},{"$f":" Ops!AQ$242","v":0},{"$f":" Ops!AR$242","v":0},{"$f":" Ops!AS$242","v":0},{"$f":" Ops!AT$242","v":0},{"$f":" Ops!AU$242","v":0},{"$f":" Ops!AV$242","v":0},{"$f":" Ops!AW$242","v":0},{"$f":" Ops!AX$242","v":0},{"$f":" Ops!AY$242","v":0},{"$f":" Ops!AZ$242","v":0},{"$f":" Ops!BA$242","v":0},{"$f":" Ops!BB$242","v":0},{"$f":" Ops!BC$242","v":0},{"$f":" Ops!BD$242","v":0},{"$f":" Ops!BE$242","v":0},{"$f":" Ops!BF$242","v":0},{"$f":" Ops!BG$242","v":0},{"$f":" Ops!BH$242","v":0},{"$f":" Ops!BI$242","v":0},{"$f":" Ops!BJ$242","v":0},{"$f":" Ops!BK$242","v":0},{"$f":" Ops!BL$242","v":0},{"$f":" Ops!BM$242","v":0},{"$f":" Ops!BN$242","v":0},{"$f":" Ops!BO$242","v":0},{"$f":" Ops!BP$242","v":0},{"$f":" Ops!BQ$242","v":0},{"$f":" Ops!BR$242","v":0},{"$f":" Ops!BS$242","v":0},{"$f":" Ops!BT$242","v":0},{"$f":" Ops!BU$242","v":0},{"$f":" Ops!BV$242","v":0},{"$f":" Ops!BW$242","v":0},{"$f":" Ops!BX$242","v":0},{"$f":" Ops!BY$242","v":0},{"$f":" Ops!BZ$242","v":0},{"$f":" Ops!CA$242","v":0},{"$f":" Ops!CB$242","v":0},{"$f":" Ops!CC$242","v":0},{"$f":" Ops!CD$242","v":0},{"$f":" Ops!CE$242","v":0},{"$f":" Ops!CF$242","v":0},{"$f":" Ops!CG$242","v":0},{"$f":" Ops!CH$242","v":0},{"$f":" Ops!CI$242","v":0},{"$f":" Ops!CJ$242","v":0},{"$f":" Ops!CK$242","v":0},{"$f":" Ops!CL$242","v":0},{"$f":" Ops!CM$242","v":0},{"$f":" Ops!CN$242","v":0},{"$f":" Ops!CO$242","v":0},{"$f":" Ops!CP$242","v":0},{"$f":" Ops!CQ$242","v":0},{"$f":" Ops!CR$242","v":0},{"$f":" Ops!CS$242","v":0},{"$f":" Ops!CT$242","v":0},{"$f":" Ops!CU$242","v":0},{"$f":" Ops!CV$242","v":0},{"$f":" Ops!CW$242","v":0},{"$f":" Ops!CX$242","v":0},{"$f":" Ops!CY$242","v":0},{"$f":" Ops!CZ$242","v":0},{"$f":" Ops!DA$242","v":0},{"$f":" Ops!DB$242","v":0},{"$f":" Ops!DC$242","v":0},{"$f":" Ops!DD$242","v":0},{"$f":" Ops!DE$242","v":0},{"$f":" Ops!DF$242","v":0},{"$f":" Ops!DG$242","v":0},{"$f":" Ops!DH$242","v":0},{"$f":" Ops!DI$242","v":0},{"$f":" Ops!DJ$242","v":0},{"$f":" Ops!DK$242","v":0},{"$f":" Ops!DL$242","v":0},{"$f":" Ops!DM$242","v":0},{"$f":" Ops!DN$242","v":0},{"$f":" Ops!DO$242","v":0},{"$f":" Ops!DP$242","v":0},{"$f":" Ops!DQ$242","v":0},{"$f":" Ops!DR$242","v":0},{"$f":" Ops!DS$242","v":0},{"$f":" Ops!DT$242","v":0},{"$f":" Ops!DU$242","v":0},{"$f":" Ops!DV$242","v":0},{"$f":" Ops!DW$242","v":0},{"$f":" Ops!DX$242","v":0},{"$f":" Ops!DY$242","v":0},{"$f":" Ops!DZ$242","v":0},{"$f":" Ops!EA$242","v":0},{"$f":" Ops!EB$242","v":0},{"$f":" Ops!EC$242","v":0},{"$f":" Ops!ED$242","v":0},{"$f":" Ops!EE$242","v":0},{"$f":" Ops!EF$242","v":0},{"$f":" Ops!EG$242","v":0},{"$f":" Ops!EH$242","v":0},{"$f":" Ops!EI$242","v":0},{"$f":" Ops!EJ$242","v":0},{"$f":" Ops!EK$242","v":0},{"$f":" Ops!EL$242","v":0},{"$f":" Ops!EM$242","v":0},{"$f":" Ops!EN$242","v":0},{"$f":" Ops!EO$242","v":0},{"$f":" Ops!EP$242","v":0},{"$f":" Ops!EQ$242","v":0},{"$f":" Ops!ER$242","v":0},{"$f":" Ops!ES$242","v":0},{"$f":" Ops!ET$242","v":0},{"$f":" Ops!EU$242","v":0},{"$f":" Ops!EV$242","v":0},{"$f":" Ops!EW$242","v":0},{"$f":" Ops!EX$242","v":0},{"$f":" Ops!EY$242","v":0},{"$f":" Ops!EZ$242","v":0},{"$f":" Ops!FA$242","v":0},{"$f":" Ops!FB$242","v":0},{"$f":" Ops!FC$242","v":0},{"$f":" Ops!FD$242","v":0},{"$f":" Ops!FE$242","v":0},{"$f":" Ops!FF$242","v":0},{"$f":" Ops!FG$242","v":0},{"$f":" Ops!FH$242","v":0},{"$f":" Ops!FI$242","v":0},{"$f":" Ops!FJ$242","v":0},{"$f":" Ops!FK$242","v":0},{"$f":" Ops!FL$242","v":0},{"$f":" Ops!FM$242","v":0},{"$f":" Ops!FN$242","v":0},{"$f":" Ops!FO$242","v":0},{"$f":" Ops!FP$242","v":0},{"$f":" Ops!FQ$242","v":0},{"$f":" Ops!FR$242","v":0},{"$f":" Ops!FS$242","v":0},{"$f":" Ops!FT$242","v":0},{"$f":" Ops!FU$242","v":0},{"$f":" Ops!FV$242","v":0},{"$f":" Ops!FW$242","v":0},{"$f":" Ops!FX$242","v":0},{"$f":" Ops!FY$242","v":0},{"$f":" Ops!FZ$242","v":0},{"$f":" Ops!GA$242","v":0},{"$f":" Ops!GB$242","v":0},{"$f":" Ops!GC$242","v":0},{"$f":" Ops!GD$242","v":0},{"$f":" Ops!GE$242","v":0},{"$f":" Ops!GF$242","v":0},{"$f":" Ops!GG$242","v":0},{"$f":" Ops!GH$242","v":0},{"$f":" Ops!GI$242","v":0},{"$f":" Ops!GJ$242","v":0}]
[null,null,null,null,{"$f":" Ops!E$213","v":"Cash paid for O&M costs"},{"$f":" Ops!F$213","v":0},{"$f":" Ops!G$213","v":"$ 000s"},{"$f":" Ops!H$213","v":-194401.7180248138},{"$f":" Ops!I$213","v":0},{"$f":" Ops!J$213","v":0},{"$f":" Ops!K$213","v":0},{"$f":" Ops!L$213","v":0},{"$f":" Ops!M$213","v":0},{"$f":" Ops!N$213","v":0},{"$f":" Ops!O$213","v":0},{"$f":" Ops!P$213","v":0},{"$f":" Ops!Q$213","v":-3021.7391304347825},{"$f":" Ops!R$213","v":-3983.785731443671},{"$f":" Ops!S$213","v":-4076.6490511650245},{"$f":" Ops!T$213","v":-4063.4614460725443},{"$f":" Ops!U$213","v":-4158.182032188326},{"$f":" Ops!V$213","v":-4144.7306749939944},{"$f":" Ops!W$213","v":-4241.3456728320925},{"$f":" Ops!X$213","v":-4233.4238872431906},{"$f":" Ops!Y$213","v":-4320.5514470935414},{"$f":" Ops!Z$213","v":-4312.411752527225},{"$f":" Ops!AA$213","v":-4412.9354499199417},{"$f":" Ops!AB$213","v":-4398.6599875777702},{"$f":" Ops!AC$213","v":-4501.1941589183398},{"$f":" Ops!AD$213","v":-4486.6331873293248},{"$f":" Ops!AE$213","v":-4591.2180420967061},{"$f":" Ops!AF$213","v":-4582.6427813830242},{"$f":" Ops!AG$213","v":-4676.9575709817882},{"$f":" Ops!AH$213","v":-4668.1464257857233},{"$f":" Ops!AI$213","v":-4776.9624122034329},{"$f":" Ops!AJ$213","v":-4761.5093543014373},{"$f":" Ops!AK$213","v":-4872.5016604475004},{"$f":" Ops!AL$213","v":-4856.7395413874647},{"$f":" Ops!AM$213","v":-4969.9516936564505},{"$f":" Ops!AN$213","v":-4960.6690520749053},{"$f":" Ops!AO$213","v":-5062.7639523835742},{"$f":" Ops!AP$213","v":-5053.2259679993185},{"$f":" Ops!AQ$213","v":-5171.018281724113},{"$f":" Ops!AR$213","v":-5154.2904873593043},{"$f":" Ops!AS$213","v":-5274.4386473585955},{"$f":" Ops!AT$213","v":-5257.3762971064907},{"$f":" Ops!AU$213","v":-5379.9274203057676},{"$f":" Ops!AV$213","v":-5369.8790453806805},{"$f":" Ops!AW$213","v":-5480.3958446375145},{"$f":" Ops!AX$213","v":-5470.0710634552734},{"$f":" Ops!AY$213","v":-5597.5801696943035},{"$f":" Ops!AZ$213","v":-5579.4724847243797},{"$f":" Ops!BA$213","v":-5709.5317730881889},{"$f":" Ops!BB$213","v":-5691.0619344188672},{"$f":" Ops!BC$213","v":-5823.7224085499529},{"$f":" Ops!BD$213","v":-5812.8451342581347},{"$f":" Ops!BE$213","v":-1441.1149683111971},{"$f":" Ops!BF$213","v":0},{"$f":" Ops!BG$213","v":0},{"$f":" Ops!BH$213","v":0},{"$f":" Ops!BI$213","v":0},{"$f":" Ops!BJ$213","v":0},{"$f":" Ops!BK$213","v":0},{"$f":" Ops!BL$213","v":0},{"$f":" Ops!BM$213","v":0},{"$f":" Ops!BN$213","v":0},{"$f":" Ops!BO$213","v":0},{"$f":" Ops!BP$213","v":0},{"$f":" Ops!BQ$213","v":0},{"$f":" Ops!BR$213","v":0},{"$f":" Ops!BS$213","v":0},{"$f":" Ops!BT$213","v":0},{"$f":" Ops!BU$213","v":0},{"$f":" Ops!BV$213","v":0},{"$f":" Ops!BW$213","v":0},{"$f":" Ops!BX$213","v":0},{"$f":" Ops!BY$213","v":0},{"$f":" Ops!BZ$213","v":0},{"$f":" Ops!CA$213","v":0},{"$f":" Ops!CB$213","v":0},{"$f":" Ops!CC$213","v":0},{"$f":" Ops!CD$213","v":0},{"$f":" Ops!CE$213","v":0},{"$f":" Ops!CF$213","v":0},{"$f":" Ops!CG$213","v":0},{"$f":" Ops!CH$213","v":0},{"$f":" Ops!CI$213","v":0},{"$f":" Ops!CJ$213","v":0},{"$f":" Ops!CK$213","v":0},{"$f":" Ops!CL$213","v":0},{"$f":" Ops!CM$213","v":0},{"$f":" Ops!CN$213","v":0},{"$f":" Ops!CO$213","v":0},{"$f":" Ops!CP$213","v":0},{"$f":" Ops!CQ$213","v":0},{"$f":" Ops!CR$213","v":0},{"$f":" Ops!CS$213","v":0},{"$f":" Ops!CT$213","v":0},{"$f":" Ops!CU$213","v":0},{"$f":" Ops!CV$213","v":0},{"$f":" Ops!CW$213","v":0},{"$f":" Ops!CX$213","v":0},{"$f":" Ops!CY$213","v":0},{"$f":" Ops!CZ$213","v":0},{"$f":" Ops!DA$213","v":0},{"$f":" Ops!DB$213","v":0},{"$f":" Ops!DC$213","v":0},{"$f":" Ops!DD$213","v":0},{"$f":" Ops!DE$213","v":0},{"$f":" Ops!DF$213","v":0},{"$f":" Ops!DG$213","v":0},{"$f":" Ops!DH$213","v":0},{"$f":" Ops!DI$213","v":0},{"$f":" Ops!DJ$213","v":0},{"$f":" Ops!DK$213","v":0},{"$f":" Ops!DL$213","v":0},{"$f":" Ops!DM$213","v":0},{"$f":" Ops!DN$213","v":0},{"$f":" Ops!DO$213","v":0},{"$f":" Ops!DP$213","v":0},{"$f":" Ops!DQ$213","v":0},{"$f":" Ops!DR$213","v":0},{"$f":" Ops!DS$213","v":0},{"$f":" Ops!DT$213","v":0},{"$f":" Ops!DU$213","v":0},{"$f":" Ops!DV$213","v":0},{"$f":" Ops!DW$213","v":0},{"$f":" Ops!DX$213","v":0},{"$f":" Ops!DY$213","v":0},{"$f":" Ops!DZ$213","v":0},{"$f":" Ops!EA$213","v":0},{"$f":" Ops!EB$213","v":0},{"$f":" Ops!EC$213","v":0},{"$f":" Ops!ED$213","v":0},{"$f":" Ops!EE$213","v":0},{"$f":" Ops!EF$213","v":0},{"$f":" Ops!EG$213","v":0},{"$f":" Ops!EH$213","v":0},{"$f":" Ops!EI$213","v":0},{"$f":" Ops!EJ$213","v":0},{"$f":" Ops!EK$213","v":0},{"$f":" Ops!EL$213","v":0},{"$f":" Ops!EM$213","v":0},{"$f":" Ops!EN$213","v":0},{"$f":" Ops!EO$213","v":0},{"$f":" Ops!EP$213","v":0},{"$f":" Ops!EQ$213","v":0},{"$f":" Ops!ER$213","v":0},{"$f":" Ops!ES$213","v":0},{"$f":" Ops!ET$213","v":0},{"$f":" Ops!EU$213","v":0},{"$f":" Ops!EV$213","v":0},{"$f":" Ops!EW$213","v":0},{"$f":" Ops!EX$213","v":0},{"$f":" Ops!EY$213","v":0},{"$f":" Ops!EZ$213","v":0},{"$f":" Ops!FA$213","v":0},{"$f":" Ops!FB$213","v":0},{"$f":" Ops!FC$213","v":0},{"$f":" Ops!FD$213","v":0},{"$f":" Ops!FE$213","v":0},{"$f":" Ops!FF$213","v":0},{"$f":" Ops!FG$213","v":0},{"$f":" Ops!FH$213","v":0},{"$f":" Ops!FI$213","v":0},{"$f":" Ops!FJ$213","v":0},{"$f":" Ops!FK$213","v":0},{"$f":" Ops!FL$213","v":0},{"$f":" Ops!FM$213","v":0},{"$f":" Ops!FN$213","v":0},{"$f":" Ops!FO$213","v":0},{"$f":" Ops!FP$213","v":0},{"$f":" Ops!FQ$213","v":0},{"$f":" Ops!FR$213","v":0},{"$f":" Ops!FS$213","v":0},{"$f":" Ops!FT$213","v":0},{"$f":" Ops!FU$213","v":0},{"$f":" Ops!FV$213","v":0},{"$f":" Ops!FW$213","v":0},{"$f":" Ops!FX$213","v":0},{"$f":" Ops!FY$213","v":0},{"$f":" Ops!FZ$213","v":0},{"$f":" Ops!GA$213","v":0},{"$f":" Ops!GB$213","v":0},{"$f":" Ops!GC$213","v":0},{"$f":" Ops!GD$213","v":0},{"$f":" Ops!GE$213","v":0},{"$f":" Ops!GF$213","v":0},{"$f":" Ops!GG$213","v":0},{"$f":" Ops!GH$213","v":0},{"$f":" Ops!GI$213","v":0},{"$f":" Ops!GJ$213","v":0}]
[null,null,null,null,{"$f":" Tax!E$87","v":"Corporate income tax paid P50"},{"$f":" Tax!F$87","v":0},{"$f":" Tax!G$87","v":"$ 000s"},{"$f":" Tax!H$87","v":-28338.785757640388},{"$f":" Tax!I$87","v":0},{"$f":" Tax!J$87","v":0},{"$f":" Tax!K$87","v":0},{"$f":" Tax!L$87","v":0},{"$f":" Tax!M$87","v":0},{"$f":" Tax!N$87","v":0},{"$f":" Tax!O$87","v":0},{"$f":" Tax!P$87","v":0},{"$f":" Tax!Q$87","v":0},{"$f":" Tax!R$87","v":0},{"$f":" Tax!S$87","v":0},{"$f":" Tax!T$87","v":0},{"$f":" Tax!U$87","v":0},{"$f":" Tax!V$87","v":0},{"$f":" Tax!W$87","v":0},{"$f":" Tax!X$87","v":0},{"$f":" Tax!Y$87","v":0},{"$f":" Tax!Z$87","v":0},{"$f":" Tax!AA$87","v":0},{"$f":" Tax!AB$87","v":0},{"$f":" Tax!AC$87","v":0},{"$f":" Tax!AD$87","v":0},{"$f":" Tax!AE$87","v":0},{"$f":" Tax!AF$87","v":-253.01064938361853},{"$f":" Tax!AG$87","v":-389.23646717657289},{"$f":" Tax!AH$87","v":-458.73537316504758},{"$f":" Tax!AI$87","v":-501.43715776730789},{"$f":" Tax!AJ$87","v":-573.14684300994338},{"$f":" Tax!AK$87","v":-597.04505096492028},{"$f":" Tax!AL$87","v":-673.1150662335458},{"$f":" Tax!AM$87","v":-726.33674745526423},{"$f":" Tax!AN$87","v":-803.32062974356347},{"$f":" Tax!AO$87","v":-863.94632917863373},{"$f":" Tax!AP$87","v":-945.2937210666995},{"$f":" Tax!AQ$87","v":-1009.2718382286912},{"$f":" Tax!AR$87","v":-1093.8090900727041},{"$f":" Tax!AS$87","v":-1163.5127765334971},{"$f":" Tax!AT$87","v":-1251.281179442447},{"$f":" Tax!AU$87","v":-1326.9787843694808},{"$f":" Tax!AV$87","v":-1418.2990780324546},{"$f":" Tax!AW$87","v":-1500.7045329980747},{"$f":" Tax!AX$87","v":-1633.302878928215},{"$f":" Tax!AY$87","v":-1716.1648663869573},{"$f":" Tax!AZ$87","v":-1849.7462077293924},{"$f":" Tax!BA$87","v":-1902.6575113465087},{"$f":" Tax!BB$87","v":-1902.6575113465087},{"$f":" Tax!BC$87","v":-1892.8877335401703},{"$f":" Tax!BD$87","v":-1892.8877335401703},{"$f":" Tax!BE$87","v":0},{"$f":" Tax!BF$87","v":0},{"$f":" Tax!BG$87","v":0},{"$f":" Tax!BH$87","v":0},{"$f":" Tax!BI$87","v":0},{"$f":" Tax!BJ$87","v":0},{"$f":" Tax!BK$87","v":0},{"$f":" Tax!BL$87","v":0},{"$f":" Tax!BM$87","v":0},{"$f":" Tax!BN$87","v":0},{"$f":" Tax!BO$87","v":0},{"$f":" Tax!BP$87","v":0},{"$f":" Tax!BQ$87","v":0},{"$f":" Tax!BR$87","v":0},{"$f":" Tax!BS$87","v":0},{"$f":" Tax!BT$87","v":0},{"$f":" Tax!BU$87","v":0},{"$f":" Tax!BV$87","v":0},{"$f":" Tax!BW$87","v":0},{"$f":" Tax!BX$87","v":0},{"$f":" Tax!BY$87","v":0},{"$f":" Tax!BZ$87","v":0},{"$f":" Tax!CA$87","v":0},{"$f":" Tax!CB$87","v":0},{"$f":" Tax!CC$87","v":0},{"$f":" Tax!CD$87","v":0},{"$f":" Tax!CE$87","v":0},{"$f":" Tax!CF$87","v":0},{"$f":" Tax!CG$87","v":0},{"$f":" Tax!CH$87","v":0},{"$f":" Tax!CI$87","v":0},{"$f":" Tax!CJ$87","v":0},{"$f":" Tax!CK$87","v":0},{"$f":" Tax!CL$87","v":0},{"$f":" Tax!CM$87","v":0},{"$f":" Tax!CN$87","v":0},{"$f":" Tax!CO$87","v":0},{"$f":" Tax!CP$87","v":0},{"$f":" Tax!CQ$87","v":0},{"$f":" Tax!CR$87","v":0},{"$f":" Tax!CS$87","v":0},{"$f":" Tax!CT$87","v":0},{"$f":" Tax!CU$87","v":0},{"$f":" Tax!CV$87","v":0},{"$f":" Tax!CW$87","v":0},{"$f":" Tax!CX$87","v":0},{"$f":" Tax!CY$87","v":0},{"$f":" Tax!CZ$87","v":0},{"$f":" Tax!DA$87","v":0},{"$f":" Tax!DB$87","v":0},{"$f":" Tax!DC$87","v":0},{"$f":" Tax!DD$87","v":0},{"$f":" Tax!DE$87","v":0},{"$f":" Tax!DF$87","v":0},{"$f":" Tax!DG$87","v":0},{"$f":" Tax!DH$87","v":0},{"$f":" Tax!DI$87","v":0},{"$f":" Tax!DJ$87","v":0},{"$f":" Tax!DK$87","v":0},{"$f":" Tax!DL$87","v":0},{"$f":" Tax!DM$87","v":0},{"$f":" Tax!DN$87","v":0},{"$f":" Tax!DO$87","v":0},{"$f":" Tax!DP$87","v":0},{"$f":" Tax!DQ$87","v":0},{"$f":" Tax!DR$87","v":0},{"$f":" Tax!DS$87","v":0},{"$f":" Tax!DT$87","v":0},{"$f":" Tax!DU$87","v":0},{"$f":" Tax!DV$87","v":0},{"$f":" Tax!DW$87","v":0},{"$f":" Tax!DX$87","v":0},{"$f":" Tax!DY$87","v":0},{"$f":" Tax!DZ$87","v":0},{"$f":" Tax!EA$87","v":0},{"$f":" Tax!EB$87","v":0},{"$f":" Tax!EC$87","v":0},{"$f":" Tax!ED$87","v":0},{"$f":" Tax!EE$87","v":0},{"$f":" Tax!EF$87","v":0},{"$f":" Tax!EG$87","v":0},{"$f":" Tax!EH$87","v":0},{"$f":" Tax!EI$87","v":0},{"$f":" Tax!EJ$87","v":0},{"$f":" Tax!EK$87","v":0},{"$f":" Tax!EL$87","v":0},{"$f":" Tax!EM$87","v":0},{"$f":" Tax!EN$87","v":0},{"$f":" Tax!EO$87","v":0},{"$f":" Tax!EP$87","v":0},{"$f":" Tax!EQ$87","v":0},{"$f":" Tax!ER$87","v":0},{"$f":" Tax!ES$87","v":0},{"$f":" Tax!ET$87","v":0},{"$f":" Tax!EU$87","v":0},{"$f":" Tax!EV$87","v":0},{"$f":" Tax!EW$87","v":0},{"$f":" Tax!EX$87","v":0},{"$f":" Tax!EY$87","v":0},{"$f":" Tax!EZ$87","v":0},{"$f":" Tax!FA$87","v":0},{"$f":" Tax!FB$87","v":0},{"$f":" Tax!FC$87","v":0},{"$f":" Tax!FD$87","v":0},{"$f":" Tax!FE$87","v":0},{"$f":" Tax!FF$87","v":0},{"$f":" Tax!FG$87","v":0},{"$f":" Tax!FH$87","v":0},{"$f":" Tax!FI$87","v":0},{"$f":" Tax!FJ$87","v":0},{"$f":" Tax!FK$87","v":0},{"$f":" Tax!FL$87","v":0},{"$f":" Tax!FM$87","v":0},{"$f":" Tax!FN$87","v":0},{"$f":" Tax!FO$87","v":0},{"$f":" Tax!FP$87","v":0},{"$f":" Tax!FQ$87","v":0},{"$f":" Tax!FR$87","v":0},{"$f":" Tax!FS$87","v":0},{"$f":" Tax!FT$87","v":0},{"$f":" Tax!FU$87","v":0},{"$f":" Tax!FV$87","v":0},{"$f":" Tax!FW$87","v":0},{"$f":" Tax!FX$87","v":0},{"$f":" Tax!FY$87","v":0},{"$f":" Tax!FZ$87","v":0},{"$f":" Tax!GA$87","v":0},{"$f":" Tax!GB$87","v":0},{"$f":" Tax!GC$87","v":0},{"$f":" Tax!GD$87","v":0},{"$f":" Tax!GE$87","v":0},{"$f":" Tax!GF$87","v":0},{"$f":" Tax!GG$87","v":0},{"$f":" Tax!GH$87","v":0},{"$f":" Tax!GI$87","v":0},{"$f":" Tax!GJ$87","v":0}]
[null,null,null,null,"Operating cashflow P50",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J44:GJ44)","v":694409.42458285799},null,{"$f":"SUM(J37:J43)","v":0},0,0,0,0,0,4084.3148630227533,20289.71565412682,18156.781599498117,18271.794624593997,18113.557941862309,18228.054096533277,18070.116720429767,18184.087716580179,18051.174369561304,18115.162717383497,17982.548432358897,18095.442975121448,17938.401646403741,18050.744722096344,17894.001592074037,18005.783941149122,17620.810232439402,17546.831951936059,17345.667629251297,17413.597523399472,17186.037881327811,17272.181256511296,17040.558683723215,17096.778161171449,16888.772159043652,16888.508163925151,{"$f":"SUM(AP37:AP43)","v":16676.435127608278},16720.664710482168,16481.466179896754,16519.33703190841,16277.204295372232,16308.436561922057,16087.026191656874,16062.935401196057,15800.542568795896,15823.284774578686,15536.229579624389,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,{"$f":"SUM(BE37:BE43)","v":4292.1689013546065},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DQ37:DQ43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GC37:GC43)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" ConCost!E$84","v":"Construction costs"},{"$f":" ConCost!F$84","v":0},{"$f":" ConCost!G$84","v":"$ 000s"},{"$f":" ConCost!H$84","v":-315800},{"$f":" ConCost!I$84","v":0},{"$f":" ConCost!J$84","v":0},{"$f":" ConCost!K$84","v":0},{"$f":" ConCost!L$84","v":-31953.846153846156},{"$f":" ConCost!M$84","v":-70961.538461538468},{"$f":" ConCost!N$84","v":-70961.538461538468},{"$f":" ConCost!O$84","v":-70961.538461538468},{"$f":" ConCost!P$84","v":-70961.538461538468},{"$f":" ConCost!Q$84","v":0},{"$f":" ConCost!R$84","v":0},{"$f":" ConCost!S$84","v":0},{"$f":" ConCost!T$84","v":0},{"$f":" ConCost!U$84","v":0},{"$f":" ConCost!V$84","v":0},{"$f":" ConCost!W$84","v":0},{"$f":" ConCost!X$84","v":0},{"$f":" ConCost!Y$84","v":0},{"$f":" ConCost!Z$84","v":0},{"$f":" ConCost!AA$84","v":0},{"$f":" ConCost!AB$84","v":0},{"$f":" ConCost!AC$84","v":0},{"$f":" ConCost!AD$84","v":0},{"$f":" ConCost!AE$84","v":0},{"$f":" ConCost!AF$84","v":0},{"$f":" ConCost!AG$84","v":0},{"$f":" ConCost!AH$84","v":0},{"$f":" ConCost!AI$84","v":0},{"$f":" ConCost!AJ$84","v":0},{"$f":" ConCost!AK$84","v":0},{"$f":" ConCost!AL$84","v":0},{"$f":" ConCost!AM$84","v":0},{"$f":" ConCost!AN$84","v":0},{"$f":" ConCost!AO$84","v":0},{"$f":" ConCost!AP$84","v":0},{"$f":" ConCost!AQ$84","v":0},{"$f":" ConCost!AR$84","v":0},{"$f":" ConCost!AS$84","v":0},{"$f":" ConCost!AT$84","v":0},{"$f":" ConCost!AU$84","v":0},{"$f":" ConCost!AV$84","v":0},{"$f":" ConCost!AW$84","v":0},{"$f":" ConCost!AX$84","v":0},{"$f":" ConCost!AY$84","v":0},{"$f":" ConCost!AZ$84","v":0},{"$f":" ConCost!BA$84","v":0},{"$f":" ConCost!BB$84","v":0},{"$f":" ConCost!BC$84","v":0},{"$f":" ConCost!BD$84","v":0},{"$f":" ConCost!BE$84","v":0},{"$f":" ConCost!BF$84","v":0},{"$f":" ConCost!BG$84","v":0},{"$f":" ConCost!BH$84","v":0},{"$f":" ConCost!BI$84","v":0},{"$f":" ConCost!BJ$84","v":0},{"$f":" ConCost!BK$84","v":0},{"$f":" ConCost!BL$84","v":0},{"$f":" ConCost!BM$84","v":0},{"$f":" ConCost!BN$84","v":0},{"$f":" ConCost!BO$84","v":0},{"$f":" ConCost!BP$84","v":0},{"$f":" ConCost!BQ$84","v":0},{"$f":" ConCost!BR$84","v":0},{"$f":" ConCost!BS$84","v":0},{"$f":" ConCost!BT$84","v":0},{"$f":" ConCost!BU$84","v":0},{"$f":" ConCost!BV$84","v":0},{"$f":" ConCost!BW$84","v":0},{"$f":" ConCost!BX$84","v":0},{"$f":" ConCost!BY$84","v":0},{"$f":" ConCost!BZ$84","v":0},{"$f":" ConCost!CA$84","v":0},{"$f":" ConCost!CB$84","v":0},{"$f":" ConCost!CC$84","v":0},{"$f":" ConCost!CD$84","v":0},{"$f":" ConCost!CE$84","v":0},{"$f":" ConCost!CF$84","v":0},{"$f":" ConCost!CG$84","v":0},{"$f":" ConCost!CH$84","v":0},{"$f":" ConCost!CI$84","v":0},{"$f":" ConCost!CJ$84","v":0},{"$f":" ConCost!CK$84","v":0},{"$f":" ConCost!CL$84","v":0},{"$f":" ConCost!CM$84","v":0},{"$f":" ConCost!CN$84","v":0},{"$f":" ConCost!CO$84","v":0},{"$f":" ConCost!CP$84","v":0},{"$f":" ConCost!CQ$84","v":0},{"$f":" ConCost!CR$84","v":0},{"$f":" ConCost!CS$84","v":0},{"$f":" ConCost!CT$84","v":0},{"$f":" ConCost!CU$84","v":0},{"$f":" ConCost!CV$84","v":0},{"$f":" ConCost!CW$84","v":0},{"$f":" ConCost!CX$84","v":0},{"$f":" ConCost!CY$84","v":0},{"$f":" ConCost!CZ$84","v":0},{"$f":" ConCost!DA$84","v":0},{"$f":" ConCost!DB$84","v":0},{"$f":" ConCost!DC$84","v":0},{"$f":" ConCost!DD$84","v":0},{"$f":" ConCost!DE$84","v":0},{"$f":" ConCost!DF$84","v":0},{"$f":" ConCost!DG$84","v":0},{"$f":" ConCost!DH$84","v":0},{"$f":" ConCost!DI$84","v":0},{"$f":" ConCost!DJ$84","v":0},{"$f":" ConCost!DK$84","v":0},{"$f":" ConCost!DL$84","v":0},{"$f":" ConCost!DM$84","v":0},{"$f":" ConCost!DN$84","v":0},{"$f":" ConCost!DO$84","v":0},{"$f":" ConCost!DP$84","v":0},{"$f":" ConCost!DQ$84","v":0},{"$f":" ConCost!DR$84","v":0},{"$f":" ConCost!DS$84","v":0},{"$f":" ConCost!DT$84","v":0},{"$f":" ConCost!DU$84","v":0},{"$f":" ConCost!DV$84","v":0},{"$f":" ConCost!DW$84","v":0},{"$f":" ConCost!DX$84","v":0},{"$f":" ConCost!DY$84","v":0},{"$f":" ConCost!DZ$84","v":0},{"$f":" ConCost!EA$84","v":0},{"$f":" ConCost!EB$84","v":0},{"$f":" ConCost!EC$84","v":0},{"$f":" ConCost!ED$84","v":0},{"$f":" ConCost!EE$84","v":0},{"$f":" ConCost!EF$84","v":0},{"$f":" ConCost!EG$84","v":0},{"$f":" ConCost!EH$84","v":0},{"$f":" ConCost!EI$84","v":0},{"$f":" ConCost!EJ$84","v":0},{"$f":" ConCost!EK$84","v":0},{"$f":" ConCost!EL$84","v":0},{"$f":" ConCost!EM$84","v":0},{"$f":" ConCost!EN$84","v":0},{"$f":" ConCost!EO$84","v":0},{"$f":" ConCost!EP$84","v":0},{"$f":" ConCost!EQ$84","v":0},{"$f":" ConCost!ER$84","v":0},{"$f":" ConCost!ES$84","v":0},{"$f":" ConCost!ET$84","v":0},{"$f":" ConCost!EU$84","v":0},{"$f":" ConCost!EV$84","v":0},{"$f":" ConCost!EW$84","v":0},{"$f":" ConCost!EX$84","v":0},{"$f":" ConCost!EY$84","v":0},{"$f":" ConCost!EZ$84","v":0},{"$f":" ConCost!FA$84","v":0},{"$f":" ConCost!FB$84","v":0},{"$f":" ConCost!FC$84","v":0},{"$f":" ConCost!FD$84","v":0},{"$f":" ConCost!FE$84","v":0},{"$f":" ConCost!FF$84","v":0},{"$f":" ConCost!FG$84","v":0},{"$f":" ConCost!FH$84","v":0},{"$f":" ConCost!FI$84","v":0},{"$f":" ConCost!FJ$84","v":0},{"$f":" ConCost!FK$84","v":0},{"$f":" ConCost!FL$84","v":0},{"$f":" ConCost!FM$84","v":0},{"$f":" ConCost!FN$84","v":0},{"$f":" ConCost!FO$84","v":0},{"$f":" ConCost!FP$84","v":0},{"$f":" ConCost!FQ$84","v":0},{"$f":" ConCost!FR$84","v":0},{"$f":" ConCost!FS$84","v":0},{"$f":" ConCost!FT$84","v":0},{"$f":" ConCost!FU$84","v":0},{"$f":" ConCost!FV$84","v":0},{"$f":" ConCost!FW$84","v":0},{"$f":" ConCost!FX$84","v":0},{"$f":" ConCost!FY$84","v":0},{"$f":" ConCost!FZ$84","v":0},{"$f":" ConCost!GA$84","v":0},{"$f":" ConCost!GB$84","v":0},{"$f":" ConCost!GC$84","v":0},{"$f":" ConCost!GD$84","v":0},{"$f":" ConCost!GE$84","v":0},{"$f":" ConCost!GF$84","v":0},{"$f":" ConCost!GG$84","v":0},{"$f":" ConCost!GH$84","v":0},{"$f":" ConCost!GI$84","v":0},{"$f":" ConCost!GJ$84","v":0}]
[null,null,null,null,{"$f":" ConFin!E$552","v":"Financing fees"},{"$f":" ConFin!F$552","v":0},{"$f":" ConFin!G$552","v":"$ 000s"},{"$f":" ConFin!H$552","v":-15350.115358779012},{"$f":" ConFin!I$552","v":0},{"$f":" ConFin!J$552","v":0},{"$f":" ConFin!K$552","v":0},{"$f":" ConFin!L$552","v":-6230.3308313809248},{"$f":" ConFin!M$552","v":-1089.6094279096685},{"$f":" ConFin!N$552","v":-1448.2475968858341},{"$f":" ConFin!O$552","v":-2678.1553354564685},{"$f":" ConFin!P$552","v":-3903.7721671461163},{"$f":" ConFin!Q$552","v":0},{"$f":" ConFin!R$552","v":0},{"$f":" ConFin!S$552","v":0},{"$f":" ConFin!T$552","v":0},{"$f":" ConFin!U$552","v":0},{"$f":" ConFin!V$552","v":0},{"$f":" ConFin!W$552","v":0},{"$f":" ConFin!X$552","v":0},{"$f":" ConFin!Y$552","v":0},{"$f":" ConFin!Z$552","v":0},{"$f":" ConFin!AA$552","v":0},{"$f":" ConFin!AB$552","v":0},{"$f":" ConFin!AC$552","v":0},{"$f":" ConFin!AD$552","v":0},{"$f":" ConFin!AE$552","v":0},{"$f":" ConFin!AF$552","v":0},{"$f":" ConFin!AG$552","v":0},{"$f":" ConFin!AH$552","v":0},{"$f":" ConFin!AI$552","v":0},{"$f":" ConFin!AJ$552","v":0},{"$f":" ConFin!AK$552","v":0},{"$f":" ConFin!AL$552","v":0},{"$f":" ConFin!AM$552","v":0},{"$f":" ConFin!AN$552","v":0},{"$f":" ConFin!AO$552","v":0},{"$f":" ConFin!AP$552","v":0},{"$f":" ConFin!AQ$552","v":0},{"$f":" ConFin!AR$552","v":0},{"$f":" ConFin!AS$552","v":0},{"$f":" ConFin!AT$552","v":0},{"$f":" ConFin!AU$552","v":0},{"$f":" ConFin!AV$552","v":0},{"$f":" ConFin!AW$552","v":0},{"$f":" ConFin!AX$552","v":0},{"$f":" ConFin!AY$552","v":0},{"$f":" ConFin!AZ$552","v":0},{"$f":" ConFin!BA$552","v":0},{"$f":" ConFin!BB$552","v":0},{"$f":" ConFin!BC$552","v":0},{"$f":" ConFin!BD$552","v":0},{"$f":" ConFin!BE$552","v":0},{"$f":" ConFin!BF$552","v":0},{"$f":" ConFin!BG$552","v":0},{"$f":" ConFin!BH$552","v":0},{"$f":" ConFin!BI$552","v":0},{"$f":" ConFin!BJ$552","v":0},{"$f":" ConFin!BK$552","v":0},{"$f":" ConFin!BL$552","v":0},{"$f":" ConFin!BM$552","v":0},{"$f":" ConFin!BN$552","v":0},{"$f":" ConFin!BO$552","v":0},{"$f":" ConFin!BP$552","v":0},{"$f":" ConFin!BQ$552","v":0},{"$f":" ConFin!BR$552","v":0},{"$f":" ConFin!BS$552","v":0},{"$f":" ConFin!BT$552","v":0},{"$f":" ConFin!BU$552","v":0},{"$f":" ConFin!BV$552","v":0},{"$f":" ConFin!BW$552","v":0},{"$f":" ConFin!BX$552","v":0},{"$f":" ConFin!BY$552","v":0},{"$f":" ConFin!BZ$552","v":0},{"$f":" ConFin!CA$552","v":0},{"$f":" ConFin!CB$552","v":0},{"$f":" ConFin!CC$552","v":0},{"$f":" ConFin!CD$552","v":0},{"$f":" ConFin!CE$552","v":0},{"$f":" ConFin!CF$552","v":0},{"$f":" ConFin!CG$552","v":0},{"$f":" ConFin!CH$552","v":0},{"$f":" ConFin!CI$552","v":0},{"$f":" ConFin!CJ$552","v":0},{"$f":" ConFin!CK$552","v":0},{"$f":" ConFin!CL$552","v":0},{"$f":" ConFin!CM$552","v":0},{"$f":" ConFin!CN$552","v":0},{"$f":" ConFin!CO$552","v":0},{"$f":" ConFin!CP$552","v":0},{"$f":" ConFin!CQ$552","v":0},{"$f":" ConFin!CR$552","v":0},{"$f":" ConFin!CS$552","v":0},{"$f":" ConFin!CT$552","v":0},{"$f":" ConFin!CU$552","v":0},{"$f":" ConFin!CV$552","v":0},{"$f":" ConFin!CW$552","v":0},{"$f":" ConFin!CX$552","v":0},{"$f":" ConFin!CY$552","v":0},{"$f":" ConFin!CZ$552","v":0},{"$f":" ConFin!DA$552","v":0},{"$f":" ConFin!DB$552","v":0},{"$f":" ConFin!DC$552","v":0},{"$f":" ConFin!DD$552","v":0},{"$f":" ConFin!DE$552","v":0},{"$f":" ConFin!DF$552","v":0},{"$f":" ConFin!DG$552","v":0},{"$f":" ConFin!DH$552","v":0},{"$f":" ConFin!DI$552","v":0},{"$f":" ConFin!DJ$552","v":0},{"$f":" ConFin!DK$552","v":0},{"$f":" ConFin!DL$552","v":0},{"$f":" ConFin!DM$552","v":0},{"$f":" ConFin!DN$552","v":0},{"$f":" ConFin!DO$552","v":0},{"$f":" ConFin!DP$552","v":0},{"$f":" ConFin!DQ$552","v":0},{"$f":" ConFin!DR$552","v":0},{"$f":" ConFin!DS$552","v":0},{"$f":" ConFin!DT$552","v":0},{"$f":" ConFin!DU$552","v":0},{"$f":" ConFin!DV$552","v":0},{"$f":" ConFin!DW$552","v":0},{"$f":" ConFin!DX$552","v":0},{"$f":" ConFin!DY$552","v":0},{"$f":" ConFin!DZ$552","v":0},{"$f":" ConFin!EA$552","v":0},{"$f":" ConFin!EB$552","v":0},{"$f":" ConFin!EC$552","v":0},{"$f":" ConFin!ED$552","v":0},{"$f":" ConFin!EE$552","v":0},{"$f":" ConFin!EF$552","v":0},{"$f":" ConFin!EG$552","v":0},{"$f":" ConFin!EH$552","v":0},{"$f":" ConFin!EI$552","v":0},{"$f":" ConFin!EJ$552","v":0},{"$f":" ConFin!EK$552","v":0},{"$f":" ConFin!EL$552","v":0},{"$f":" ConFin!EM$552","v":0},{"$f":" ConFin!EN$552","v":0},{"$f":" ConFin!EO$552","v":0},{"$f":" ConFin!EP$552","v":0},{"$f":" ConFin!EQ$552","v":0},{"$f":" ConFin!ER$552","v":0},{"$f":" ConFin!ES$552","v":0},{"$f":" ConFin!ET$552","v":0},{"$f":" ConFin!EU$552","v":0},{"$f":" ConFin!EV$552","v":0},{"$f":" ConFin!EW$552","v":0},{"$f":" ConFin!EX$552","v":0},{"$f":" ConFin!EY$552","v":0},{"$f":" ConFin!EZ$552","v":0},{"$f":" ConFin!FA$552","v":0},{"$f":" ConFin!FB$552","v":0},{"$f":" ConFin!FC$552","v":0},{"$f":" ConFin!FD$552","v":0},{"$f":" ConFin!FE$552","v":0},{"$f":" ConFin!FF$552","v":0},{"$f":" ConFin!FG$552","v":0},{"$f":" ConFin!FH$552","v":0},{"$f":" ConFin!FI$552","v":0},{"$f":" ConFin!FJ$552","v":0},{"$f":" ConFin!FK$552","v":0},{"$f":" ConFin!FL$552","v":0},{"$f":" ConFin!FM$552","v":0},{"$f":" ConFin!FN$552","v":0},{"$f":" ConFin!FO$552","v":0},{"$f":" ConFin!FP$552","v":0},{"$f":" ConFin!FQ$552","v":0},{"$f":" ConFin!FR$552","v":0},{"$f":" ConFin!FS$552","v":0},{"$f":" ConFin!FT$552","v":0},{"$f":" ConFin!FU$552","v":0},{"$f":" ConFin!FV$552","v":0},{"$f":" ConFin!FW$552","v":0},{"$f":" ConFin!FX$552","v":0},{"$f":" ConFin!FY$552","v":0},{"$f":" ConFin!FZ$552","v":0},{"$f":" ConFin!GA$552","v":0},{"$f":" ConFin!GB$552","v":0},{"$f":" ConFin!GC$552","v":0},{"$f":" ConFin!GD$552","v":0},{"$f":" ConFin!GE$552","v":0},{"$f":" ConFin!GF$552","v":0},{"$f":" ConFin!GG$552","v":0},{"$f":" ConFin!GH$552","v":0},{"$f":" ConFin!GI$552","v":0},{"$f":" ConFin!GJ$552","v":0}]
[null,null,null,null,{"$f":" ConCost!E$90","v":"Pre-funding of working capital P50 "},{"$f":" ConCost!F$90","v":0},{"$f":" ConCost!G$90","v":"$ 000s"},{"$f":" ConCost!H$90","v":-4458.5904346803381},{"$f":" ConCost!I$90","v":0},{"$f":" ConCost!J$90","v":0},{"$f":" ConCost!K$90","v":0},{"$f":" ConCost!L$90","v":0},{"$f":" ConCost!M$90","v":0},{"$f":" ConCost!N$90","v":0},{"$f":" ConCost!O$90","v":0},{"$f":" ConCost!P$90","v":-4458.5904346803381},{"$f":" ConCost!Q$90","v":0},{"$f":" ConCost!R$90","v":0},{"$f":" ConCost!S$90","v":0},{"$f":" ConCost!T$90","v":0},{"$f":" ConCost!U$90","v":0},{"$f":" ConCost!V$90","v":0},{"$f":" ConCost!W$90","v":0},{"$f":" ConCost!X$90","v":0},{"$f":" ConCost!Y$90","v":0},{"$f":" ConCost!Z$90","v":0},{"$f":" ConCost!AA$90","v":0},{"$f":" ConCost!AB$90","v":0},{"$f":" ConCost!AC$90","v":0},{"$f":" ConCost!AD$90","v":0},{"$f":" ConCost!AE$90","v":0},{"$f":" ConCost!AF$90","v":0},{"$f":" ConCost!AG$90","v":0},{"$f":" ConCost!AH$90","v":0},{"$f":" ConCost!AI$90","v":0},{"$f":" ConCost!AJ$90","v":0},{"$f":" ConCost!AK$90","v":0},{"$f":" ConCost!AL$90","v":0},{"$f":" ConCost!AM$90","v":0},{"$f":" ConCost!AN$90","v":0},{"$f":" ConCost!AO$90","v":0},{"$f":" ConCost!AP$90","v":0},{"$f":" ConCost!AQ$90","v":0},{"$f":" ConCost!AR$90","v":0},{"$f":" ConCost!AS$90","v":0},{"$f":" ConCost!AT$90","v":0},{"$f":" ConCost!AU$90","v":0},{"$f":" ConCost!AV$90","v":0},{"$f":" ConCost!AW$90","v":0},{"$f":" ConCost!AX$90","v":0},{"$f":" ConCost!AY$90","v":0},{"$f":" ConCost!AZ$90","v":0},{"$f":" ConCost!BA$90","v":0},{"$f":" ConCost!BB$90","v":0},{"$f":" ConCost!BC$90","v":0},{"$f":" ConCost!BD$90","v":0},{"$f":" ConCost!BE$90","v":0},{"$f":" ConCost!BF$90","v":0},{"$f":" ConCost!BG$90","v":0},{"$f":" ConCost!BH$90","v":0},{"$f":" ConCost!BI$90","v":0},{"$f":" ConCost!BJ$90","v":0},{"$f":" ConCost!BK$90","v":0},{"$f":" ConCost!BL$90","v":0},{"$f":" ConCost!BM$90","v":0},{"$f":" ConCost!BN$90","v":0},{"$f":" ConCost!BO$90","v":0},{"$f":" ConCost!BP$90","v":0},{"$f":" ConCost!BQ$90","v":0},{"$f":" ConCost!BR$90","v":0},{"$f":" ConCost!BS$90","v":0},{"$f":" ConCost!BT$90","v":0},{"$f":" ConCost!BU$90","v":0},{"$f":" ConCost!BV$90","v":0},{"$f":" ConCost!BW$90","v":0},{"$f":" ConCost!BX$90","v":0},{"$f":" ConCost!BY$90","v":0},{"$f":" ConCost!BZ$90","v":0},{"$f":" ConCost!CA$90","v":0},{"$f":" ConCost!CB$90","v":0},{"$f":" ConCost!CC$90","v":0},{"$f":" ConCost!CD$90","v":0},{"$f":" ConCost!CE$90","v":0},{"$f":" ConCost!CF$90","v":0},{"$f":" ConCost!CG$90","v":0},{"$f":" ConCost!CH$90","v":0},{"$f":" ConCost!CI$90","v":0},{"$f":" ConCost!CJ$90","v":0},{"$f":" ConCost!CK$90","v":0},{"$f":" ConCost!CL$90","v":0},{"$f":" ConCost!CM$90","v":0},{"$f":" ConCost!CN$90","v":0},{"$f":" ConCost!CO$90","v":0},{"$f":" ConCost!CP$90","v":0},{"$f":" ConCost!CQ$90","v":0},{"$f":" ConCost!CR$90","v":0},{"$f":" ConCost!CS$90","v":0},{"$f":" ConCost!CT$90","v":0},{"$f":" ConCost!CU$90","v":0},{"$f":" ConCost!CV$90","v":0},{"$f":" ConCost!CW$90","v":0},{"$f":" ConCost!CX$90","v":0},{"$f":" ConCost!CY$90","v":0},{"$f":" ConCost!CZ$90","v":0},{"$f":" ConCost!DA$90","v":0},{"$f":" ConCost!DB$90","v":0},{"$f":" ConCost!DC$90","v":0},{"$f":" ConCost!DD$90","v":0},{"$f":" ConCost!DE$90","v":0},{"$f":" ConCost!DF$90","v":0},{"$f":" ConCost!DG$90","v":0},{"$f":" ConCost!DH$90","v":0},{"$f":" ConCost!DI$90","v":0},{"$f":" ConCost!DJ$90","v":0},{"$f":" ConCost!DK$90","v":0},{"$f":" ConCost!DL$90","v":0},{"$f":" ConCost!DM$90","v":0},{"$f":" ConCost!DN$90","v":0},{"$f":" ConCost!DO$90","v":0},{"$f":" ConCost!DP$90","v":0},{"$f":" ConCost!DQ$90","v":0},{"$f":" ConCost!DR$90","v":0},{"$f":" ConCost!DS$90","v":0},{"$f":" ConCost!DT$90","v":0},{"$f":" ConCost!DU$90","v":0},{"$f":" ConCost!DV$90","v":0},{"$f":" ConCost!DW$90","v":0},{"$f":" ConCost!DX$90","v":0},{"$f":" ConCost!DY$90","v":0},{"$f":" ConCost!DZ$90","v":0},{"$f":" ConCost!EA$90","v":0},{"$f":" ConCost!EB$90","v":0},{"$f":" ConCost!EC$90","v":0},{"$f":" ConCost!ED$90","v":0},{"$f":" ConCost!EE$90","v":0},{"$f":" ConCost!EF$90","v":0},{"$f":" ConCost!EG$90","v":0},{"$f":" ConCost!EH$90","v":0},{"$f":" ConCost!EI$90","v":0},{"$f":" ConCost!EJ$90","v":0},{"$f":" ConCost!EK$90","v":0},{"$f":" ConCost!EL$90","v":0},{"$f":" ConCost!EM$90","v":0},{"$f":" ConCost!EN$90","v":0},{"$f":" ConCost!EO$90","v":0},{"$f":" ConCost!EP$90","v":0},{"$f":" ConCost!EQ$90","v":0},{"$f":" ConCost!ER$90","v":0},{"$f":" ConCost!ES$90","v":0},{"$f":" ConCost!ET$90","v":0},{"$f":" ConCost!EU$90","v":0},{"$f":" ConCost!EV$90","v":0},{"$f":" ConCost!EW$90","v":0},{"$f":" ConCost!EX$90","v":0},{"$f":" ConCost!EY$90","v":0},{"$f":" ConCost!EZ$90","v":0},{"$f":" ConCost!FA$90","v":0},{"$f":" ConCost!FB$90","v":0},{"$f":" ConCost!FC$90","v":0},{"$f":" ConCost!FD$90","v":0},{"$f":" ConCost!FE$90","v":0},{"$f":" ConCost!FF$90","v":0},{"$f":" ConCost!FG$90","v":0},{"$f":" ConCost!FH$90","v":0},{"$f":" ConCost!FI$90","v":0},{"$f":" ConCost!FJ$90","v":0},{"$f":" ConCost!FK$90","v":0},{"$f":" ConCost!FL$90","v":0},{"$f":" ConCost!FM$90","v":0},{"$f":" ConCost!FN$90","v":0},{"$f":" ConCost!FO$90","v":0},{"$f":" ConCost!FP$90","v":0},{"$f":" ConCost!FQ$90","v":0},{"$f":" ConCost!FR$90","v":0},{"$f":" ConCost!FS$90","v":0},{"$f":" ConCost!FT$90","v":0},{"$f":" ConCost!FU$90","v":0},{"$f":" ConCost!FV$90","v":0},{"$f":" ConCost!FW$90","v":0},{"$f":" ConCost!FX$90","v":0},{"$f":" ConCost!FY$90","v":0},{"$f":" ConCost!FZ$90","v":0},{"$f":" ConCost!GA$90","v":0},{"$f":" ConCost!GB$90","v":0},{"$f":" ConCost!GC$90","v":0},{"$f":" ConCost!GD$90","v":0},{"$f":" ConCost!GE$90","v":0},{"$f":" ConCost!GF$90","v":0},{"$f":" ConCost!GG$90","v":0},{"$f":" ConCost!GH$90","v":0},{"$f":" ConCost!GI$90","v":0},{"$f":" ConCost!GJ$90","v":0}]
[null,null,null,null,{"$f":" ConCost!E$102","v":"Pre-funding of DSRA"},{"$f":" ConCost!F$102","v":0},{"$f":" ConCost!G$102","v":"$ 000s"},{"$f":" ConCost!H$102","v":-11175.630627668808},{"$f":" ConCost!I$102","v":0},{"$f":" ConCost!J$102","v":0},{"$f":" ConCost!K$102","v":0},{"$f":" ConCost!L$102","v":0},{"$f":" ConCost!M$102","v":0},{"$f":" ConCost!N$102","v":0},{"$f":" ConCost!O$102","v":0},{"$f":" ConCost!P$102","v":-11175.630627668808},{"$f":" ConCost!Q$102","v":0},{"$f":" ConCost!R$102","v":0},{"$f":" ConCost!S$102","v":0},{"$f":" ConCost!T$102","v":0},{"$f":" ConCost!U$102","v":0},{"$f":" ConCost!V$102","v":0},{"$f":" ConCost!W$102","v":0},{"$f":" ConCost!X$102","v":0},{"$f":" ConCost!Y$102","v":0},{"$f":" ConCost!Z$102","v":0},{"$f":" ConCost!AA$102","v":0},{"$f":" ConCost!AB$102","v":0},{"$f":" ConCost!AC$102","v":0},{"$f":" ConCost!AD$102","v":0},{"$f":" ConCost!AE$102","v":0},{"$f":" ConCost!AF$102","v":0},{"$f":" ConCost!AG$102","v":0},{"$f":" ConCost!AH$102","v":0},{"$f":" ConCost!AI$102","v":0},{"$f":" ConCost!AJ$102","v":0},{"$f":" ConCost!AK$102","v":0},{"$f":" ConCost!AL$102","v":0},{"$f":" ConCost!AM$102","v":0},{"$f":" ConCost!AN$102","v":0},{"$f":" ConCost!AO$102","v":0},{"$f":" ConCost!AP$102","v":0},{"$f":" ConCost!AQ$102","v":0},{"$f":" ConCost!AR$102","v":0},{"$f":" ConCost!AS$102","v":0},{"$f":" ConCost!AT$102","v":0},{"$f":" ConCost!AU$102","v":0},{"$f":" ConCost!AV$102","v":0},{"$f":" ConCost!AW$102","v":0},{"$f":" ConCost!AX$102","v":0},{"$f":" ConCost!AY$102","v":0},{"$f":" ConCost!AZ$102","v":0},{"$f":" ConCost!BA$102","v":0},{"$f":" ConCost!BB$102","v":0},{"$f":" ConCost!BC$102","v":0},{"$f":" ConCost!BD$102","v":0},{"$f":" ConCost!BE$102","v":0},{"$f":" ConCost!BF$102","v":0},{"$f":" ConCost!BG$102","v":0},{"$f":" ConCost!BH$102","v":0},{"$f":" ConCost!BI$102","v":0},{"$f":" ConCost!BJ$102","v":0},{"$f":" ConCost!BK$102","v":0},{"$f":" ConCost!BL$102","v":0},{"$f":" ConCost!BM$102","v":0},{"$f":" ConCost!BN$102","v":0},{"$f":" ConCost!BO$102","v":0},{"$f":" ConCost!BP$102","v":0},{"$f":" ConCost!BQ$102","v":0},{"$f":" ConCost!BR$102","v":0},{"$f":" ConCost!BS$102","v":0},{"$f":" ConCost!BT$102","v":0},{"$f":" ConCost!BU$102","v":0},{"$f":" ConCost!BV$102","v":0},{"$f":" ConCost!BW$102","v":0},{"$f":" ConCost!BX$102","v":0},{"$f":" ConCost!BY$102","v":0},{"$f":" ConCost!BZ$102","v":0},{"$f":" ConCost!CA$102","v":0},{"$f":" ConCost!CB$102","v":0},{"$f":" ConCost!CC$102","v":0},{"$f":" ConCost!CD$102","v":0},{"$f":" ConCost!CE$102","v":0},{"$f":" ConCost!CF$102","v":0},{"$f":" ConCost!CG$102","v":0},{"$f":" ConCost!CH$102","v":0},{"$f":" ConCost!CI$102","v":0},{"$f":" ConCost!CJ$102","v":0},{"$f":" ConCost!CK$102","v":0},{"$f":" ConCost!CL$102","v":0},{"$f":" ConCost!CM$102","v":0},{"$f":" ConCost!CN$102","v":0},{"$f":" ConCost!CO$102","v":0},{"$f":" ConCost!CP$102","v":0},{"$f":" ConCost!CQ$102","v":0},{"$f":" ConCost!CR$102","v":0},{"$f":" ConCost!CS$102","v":0},{"$f":" ConCost!CT$102","v":0},{"$f":" ConCost!CU$102","v":0},{"$f":" ConCost!CV$102","v":0},{"$f":" ConCost!CW$102","v":0},{"$f":" ConCost!CX$102","v":0},{"$f":" ConCost!CY$102","v":0},{"$f":" ConCost!CZ$102","v":0},{"$f":" ConCost!DA$102","v":0},{"$f":" ConCost!DB$102","v":0},{"$f":" ConCost!DC$102","v":0},{"$f":" ConCost!DD$102","v":0},{"$f":" ConCost!DE$102","v":0},{"$f":" ConCost!DF$102","v":0},{"$f":" ConCost!DG$102","v":0},{"$f":" ConCost!DH$102","v":0},{"$f":" ConCost!DI$102","v":0},{"$f":" ConCost!DJ$102","v":0},{"$f":" ConCost!DK$102","v":0},{"$f":" ConCost!DL$102","v":0},{"$f":" ConCost!DM$102","v":0},{"$f":" ConCost!DN$102","v":0},{"$f":" ConCost!DO$102","v":0},{"$f":" ConCost!DP$102","v":0},{"$f":" ConCost!DQ$102","v":0},{"$f":" ConCost!DR$102","v":0},{"$f":" ConCost!DS$102","v":0},{"$f":" ConCost!DT$102","v":0},{"$f":" ConCost!DU$102","v":0},{"$f":" ConCost!DV$102","v":0},{"$f":" ConCost!DW$102","v":0},{"$f":" ConCost!DX$102","v":0},{"$f":" ConCost!DY$102","v":0},{"$f":" ConCost!DZ$102","v":0},{"$f":" ConCost!EA$102","v":0},{"$f":" ConCost!EB$102","v":0},{"$f":" ConCost!EC$102","v":0},{"$f":" ConCost!ED$102","v":0},{"$f":" ConCost!EE$102","v":0},{"$f":" ConCost!EF$102","v":0},{"$f":" ConCost!EG$102","v":0},{"$f":" ConCost!EH$102","v":0},{"$f":" ConCost!EI$102","v":0},{"$f":" ConCost!EJ$102","v":0},{"$f":" ConCost!EK$102","v":0},{"$f":" ConCost!EL$102","v":0},{"$f":" ConCost!EM$102","v":0},{"$f":" ConCost!EN$102","v":0},{"$f":" ConCost!EO$102","v":0},{"$f":" ConCost!EP$102","v":0},{"$f":" ConCost!EQ$102","v":0},{"$f":" ConCost!ER$102","v":0},{"$f":" ConCost!ES$102","v":0},{"$f":" ConCost!ET$102","v":0},{"$f":" ConCost!EU$102","v":0},{"$f":" ConCost!EV$102","v":0},{"$f":" ConCost!EW$102","v":0},{"$f":" ConCost!EX$102","v":0},{"$f":" ConCost!EY$102","v":0},{"$f":" ConCost!EZ$102","v":0},{"$f":" ConCost!FA$102","v":0},{"$f":" ConCost!FB$102","v":0},{"$f":" ConCost!FC$102","v":0},{"$f":" ConCost!FD$102","v":0},{"$f":" ConCost!FE$102","v":0},{"$f":" ConCost!FF$102","v":0},{"$f":" ConCost!FG$102","v":0},{"$f":" ConCost!FH$102","v":0},{"$f":" ConCost!FI$102","v":0},{"$f":" ConCost!FJ$102","v":0},{"$f":" ConCost!FK$102","v":0},{"$f":" ConCost!FL$102","v":0},{"$f":" ConCost!FM$102","v":0},{"$f":" ConCost!FN$102","v":0},{"$f":" ConCost!FO$102","v":0},{"$f":" ConCost!FP$102","v":0},{"$f":" ConCost!FQ$102","v":0},{"$f":" ConCost!FR$102","v":0},{"$f":" ConCost!FS$102","v":0},{"$f":" ConCost!FT$102","v":0},{"$f":" ConCost!FU$102","v":0},{"$f":" ConCost!FV$102","v":0},{"$f":" ConCost!FW$102","v":0},{"$f":" ConCost!FX$102","v":0},{"$f":" ConCost!FY$102","v":0},{"$f":" ConCost!FZ$102","v":0},{"$f":" ConCost!GA$102","v":0},{"$f":" ConCost!GB$102","v":0},{"$f":" ConCost!GC$102","v":0},{"$f":" ConCost!GD$102","v":0},{"$f":" ConCost!GE$102","v":0},{"$f":" ConCost!GF$102","v":0},{"$f":" ConCost!GG$102","v":0},{"$f":" ConCost!GH$102","v":0},{"$f":" ConCost!GI$102","v":0},{"$f":" ConCost!GJ$102","v":0}]
[null,null,null,null,{"$f":" Debt!E$479","v":"Equity bridge repayment"},{"$f":" Debt!F$479","v":0},{"$f":" Debt!G$479","v":"$ 000s"},{"$f":" Debt!H$479","v":0},{"$f":" Debt!I$479","v":0},{"$f":" Debt!J$479","v":0},{"$f":" Debt!K$479","v":0},{"$f":" Debt!L$479","v":0},{"$f":" Debt!M$479","v":0},{"$f":" Debt!N$479","v":0},{"$f":" Debt!O$479","v":0},{"$f":" Debt!P$479","v":0},{"$f":" Debt!Q$479","v":0},{"$f":" Debt!R$479","v":0},{"$f":" Debt!S$479","v":0},{"$f":" Debt!T$479","v":0},{"$f":" Debt!U$479","v":0},{"$f":" Debt!V$479","v":0},{"$f":" Debt!W$479","v":0},{"$f":" Debt!X$479","v":0},{"$f":" Debt!Y$479","v":0},{"$f":" Debt!Z$479","v":0},{"$f":" Debt!AA$479","v":0},{"$f":" Debt!AB$479","v":0},{"$f":" Debt!AC$479","v":0},{"$f":" Debt!AD$479","v":0},{"$f":" Debt!AE$479","v":0},{"$f":" Debt!AF$479","v":0},{"$f":" Debt!AG$479","v":0},{"$f":" Debt!AH$479","v":0},{"$f":" Debt!AI$479","v":0},{"$f":" Debt!AJ$479","v":0},{"$f":" Debt!AK$479","v":0},{"$f":" Debt!AL$479","v":0},{"$f":" Debt!AM$479","v":0},{"$f":" Debt!AN$479","v":0},{"$f":" Debt!AO$479","v":0},{"$f":" Debt!AP$479","v":0},{"$f":" Debt!AQ$479","v":0},{"$f":" Debt!AR$479","v":0},{"$f":" Debt!AS$479","v":0},{"$f":" Debt!AT$479","v":0},{"$f":" Debt!AU$479","v":0},{"$f":" Debt!AV$479","v":0},{"$f":" Debt!AW$479","v":0},{"$f":" Debt!AX$479","v":0},{"$f":" Debt!AY$479","v":0},{"$f":" Debt!AZ$479","v":0},{"$f":" Debt!BA$479","v":0},{"$f":" Debt!BB$479","v":0},{"$f":" Debt!BC$479","v":0},{"$f":" Debt!BD$479","v":0},{"$f":" Debt!BE$479","v":0},{"$f":" Debt!BF$479","v":0},{"$f":" Debt!BG$479","v":0},{"$f":" Debt!BH$479","v":0},{"$f":" Debt!BI$479","v":0},{"$f":" Debt!BJ$479","v":0},{"$f":" Debt!BK$479","v":0},{"$f":" Debt!BL$479","v":0},{"$f":" Debt!BM$479","v":0},{"$f":" Debt!BN$479","v":0},{"$f":" Debt!BO$479","v":0},{"$f":" Debt!BP$479","v":0},{"$f":" Debt!BQ$479","v":0},{"$f":" Debt!BR$479","v":0},{"$f":" Debt!BS$479","v":0},{"$f":" Debt!BT$479","v":0},{"$f":" Debt!BU$479","v":0},{"$f":" Debt!BV$479","v":0},{"$f":" Debt!BW$479","v":0},{"$f":" Debt!BX$479","v":0},{"$f":" Debt!BY$479","v":0},{"$f":" Debt!BZ$479","v":0},{"$f":" Debt!CA$479","v":0},{"$f":" Debt!CB$479","v":0},{"$f":" Debt!CC$479","v":0},{"$f":" Debt!CD$479","v":0},{"$f":" Debt!CE$479","v":0},{"$f":" Debt!CF$479","v":0},{"$f":" Debt!CG$479","v":0},{"$f":" Debt!CH$479","v":0},{"$f":" Debt!CI$479","v":0},{"$f":" Debt!CJ$479","v":0},{"$f":" Debt!CK$479","v":0},{"$f":" Debt!CL$479","v":0},{"$f":" Debt!CM$479","v":0},{"$f":" Debt!CN$479","v":0},{"$f":" Debt!CO$479","v":0},{"$f":" Debt!CP$479","v":0},{"$f":" Debt!CQ$479","v":0},{"$f":" Debt!CR$479","v":0},{"$f":" Debt!CS$479","v":0},{"$f":" Debt!CT$479","v":0},{"$f":" Debt!CU$479","v":0},{"$f":" Debt!CV$479","v":0},{"$f":" Debt!CW$479","v":0},{"$f":" Debt!CX$479","v":0},{"$f":" Debt!CY$479","v":0},{"$f":" Debt!CZ$479","v":0},{"$f":" Debt!DA$479","v":0},{"$f":" Debt!DB$479","v":0},{"$f":" Debt!DC$479","v":0},{"$f":" Debt!DD$479","v":0},{"$f":" Debt!DE$479","v":0},{"$f":" Debt!DF$479","v":0},{"$f":" Debt!DG$479","v":0},{"$f":" Debt!DH$479","v":0},{"$f":" Debt!DI$479","v":0},{"$f":" Debt!DJ$479","v":0},{"$f":" Debt!DK$479","v":0},{"$f":" Debt!DL$479","v":0},{"$f":" Debt!DM$479","v":0},{"$f":" Debt!DN$479","v":0},{"$f":" Debt!DO$479","v":0},{"$f":" Debt!DP$479","v":0},{"$f":" Debt!DQ$479","v":0},{"$f":" Debt!DR$479","v":0},{"$f":" Debt!DS$479","v":0},{"$f":" Debt!DT$479","v":0},{"$f":" Debt!DU$479","v":0},{"$f":" Debt!DV$479","v":0},{"$f":" Debt!DW$479","v":0},{"$f":" Debt!DX$479","v":0},{"$f":" Debt!DY$479","v":0},{"$f":" Debt!DZ$479","v":0},{"$f":" Debt!EA$479","v":0},{"$f":" Debt!EB$479","v":0},{"$f":" Debt!EC$479","v":0},{"$f":" Debt!ED$479","v":0},{"$f":" Debt!EE$479","v":0},{"$f":" Debt!EF$479","v":0},{"$f":" Debt!EG$479","v":0},{"$f":" Debt!EH$479","v":0},{"$f":" Debt!EI$479","v":0},{"$f":" Debt!EJ$479","v":0},{"$f":" Debt!EK$479","v":0},{"$f":" Debt!EL$479","v":0},{"$f":" Debt!EM$479","v":0},{"$f":" Debt!EN$479","v":0},{"$f":" Debt!EO$479","v":0},{"$f":" Debt!EP$479","v":0},{"$f":" Debt!EQ$479","v":0},{"$f":" Debt!ER$479","v":0},{"$f":" Debt!ES$479","v":0},{"$f":" Debt!ET$479","v":0},{"$f":" Debt!EU$479","v":0},{"$f":" Debt!EV$479","v":0},{"$f":" Debt!EW$479","v":0},{"$f":" Debt!EX$479","v":0},{"$f":" Debt!EY$479","v":0},{"$f":" Debt!EZ$479","v":0},{"$f":" Debt!FA$479","v":0},{"$f":" Debt!FB$479","v":0},{"$f":" Debt!FC$479","v":0},{"$f":" Debt!FD$479","v":0},{"$f":" Debt!FE$479","v":0},{"$f":" Debt!FF$479","v":0},{"$f":" Debt!FG$479","v":0},{"$f":" Debt!FH$479","v":0},{"$f":" Debt!FI$479","v":0},{"$f":" Debt!FJ$479","v":0},{"$f":" Debt!FK$479","v":0},{"$f":" Debt!FL$479","v":0},{"$f":" Debt!FM$479","v":0},{"$f":" Debt!FN$479","v":0},{"$f":" Debt!FO$479","v":0},{"$f":" Debt!FP$479","v":0},{"$f":" Debt!FQ$479","v":0},{"$f":" Debt!FR$479","v":0},{"$f":" Debt!FS$479","v":0},{"$f":" Debt!FT$479","v":0},{"$f":" Debt!FU$479","v":0},{"$f":" Debt!FV$479","v":0},{"$f":" Debt!FW$479","v":0},{"$f":" Debt!FX$479","v":0},{"$f":" Debt!FY$479","v":0},{"$f":" Debt!FZ$479","v":0},{"$f":" Debt!GA$479","v":0},{"$f":" Debt!GB$479","v":0},{"$f":" Debt!GC$479","v":0},{"$f":" Debt!GD$479","v":0},{"$f":" Debt!GE$479","v":0},{"$f":" Debt!GF$479","v":0},{"$f":" Debt!GG$479","v":0},{"$f":" Debt!GH$479","v":0},{"$f":" Debt!GI$479","v":0},{"$f":" Debt!GJ$479","v":0}]
[null,null,null,null,{"$f":" ConFin!E$557","v":"Share capital drawdown"},{"$f":" ConFin!F$557","v":0},{"$f":" ConFin!G$557","v":"$ 000s"},{"$f":" ConFin!H$557","v":100},{"$f":" ConFin!I$557","v":0},{"$f":" ConFin!J$557","v":0},{"$f":" ConFin!K$557","v":0},{"$f":" ConFin!L$557","v":100},{"$f":" ConFin!M$557","v":0},{"$f":" ConFin!N$557","v":0},{"$f":" ConFin!O$557","v":0},{"$f":" ConFin!P$557","v":0},{"$f":" ConFin!Q$557","v":0},{"$f":" ConFin!R$557","v":0},{"$f":" ConFin!S$557","v":0},{"$f":" ConFin!T$557","v":0},{"$f":" ConFin!U$557","v":0},{"$f":" ConFin!V$557","v":0},{"$f":" ConFin!W$557","v":0},{"$f":" ConFin!X$557","v":0},{"$f":" ConFin!Y$557","v":0},{"$f":" ConFin!Z$557","v":0},{"$f":" ConFin!AA$557","v":0},{"$f":" ConFin!AB$557","v":0},{"$f":" ConFin!AC$557","v":0},{"$f":" ConFin!AD$557","v":0},{"$f":" ConFin!AE$557","v":0},{"$f":" ConFin!AF$557","v":0},{"$f":" ConFin!AG$557","v":0},{"$f":" ConFin!AH$557","v":0},{"$f":" ConFin!AI$557","v":0},{"$f":" ConFin!AJ$557","v":0},{"$f":" ConFin!AK$557","v":0},{"$f":" ConFin!AL$557","v":0},{"$f":" ConFin!AM$557","v":0},{"$f":" ConFin!AN$557","v":0},{"$f":" ConFin!AO$557","v":0},{"$f":" ConFin!AP$557","v":0},{"$f":" ConFin!AQ$557","v":0},{"$f":" ConFin!AR$557","v":0},{"$f":" ConFin!AS$557","v":0},{"$f":" ConFin!AT$557","v":0},{"$f":" ConFin!AU$557","v":0},{"$f":" ConFin!AV$557","v":0},{"$f":" ConFin!AW$557","v":0},{"$f":" ConFin!AX$557","v":0},{"$f":" ConFin!AY$557","v":0},{"$f":" ConFin!AZ$557","v":0},{"$f":" ConFin!BA$557","v":0},{"$f":" ConFin!BB$557","v":0},{"$f":" ConFin!BC$557","v":0},{"$f":" ConFin!BD$557","v":0},{"$f":" ConFin!BE$557","v":0},{"$f":" ConFin!BF$557","v":0},{"$f":" ConFin!BG$557","v":0},{"$f":" ConFin!BH$557","v":0},{"$f":" ConFin!BI$557","v":0},{"$f":" ConFin!BJ$557","v":0},{"$f":" ConFin!BK$557","v":0},{"$f":" ConFin!BL$557","v":0},{"$f":" ConFin!BM$557","v":0},{"$f":" ConFin!BN$557","v":0},{"$f":" ConFin!BO$557","v":0},{"$f":" ConFin!BP$557","v":0},{"$f":" ConFin!BQ$557","v":0},{"$f":" ConFin!BR$557","v":0},{"$f":" ConFin!BS$557","v":0},{"$f":" ConFin!BT$557","v":0},{"$f":" ConFin!BU$557","v":0},{"$f":" ConFin!BV$557","v":0},{"$f":" ConFin!BW$557","v":0},{"$f":" ConFin!BX$557","v":0},{"$f":" ConFin!BY$557","v":0},{"$f":" ConFin!BZ$557","v":0},{"$f":" ConFin!CA$557","v":0},{"$f":" ConFin!CB$557","v":0},{"$f":" ConFin!CC$557","v":0},{"$f":" ConFin!CD$557","v":0},{"$f":" ConFin!CE$557","v":0},{"$f":" ConFin!CF$557","v":0},{"$f":" ConFin!CG$557","v":0},{"$f":" ConFin!CH$557","v":0},{"$f":" ConFin!CI$557","v":0},{"$f":" ConFin!CJ$557","v":0},{"$f":" ConFin!CK$557","v":0},{"$f":" ConFin!CL$557","v":0},{"$f":" ConFin!CM$557","v":0},{"$f":" ConFin!CN$557","v":0},{"$f":" ConFin!CO$557","v":0},{"$f":" ConFin!CP$557","v":0},{"$f":" ConFin!CQ$557","v":0},{"$f":" ConFin!CR$557","v":0},{"$f":" ConFin!CS$557","v":0},{"$f":" ConFin!CT$557","v":0},{"$f":" ConFin!CU$557","v":0},{"$f":" ConFin!CV$557","v":0},{"$f":" ConFin!CW$557","v":0},{"$f":" ConFin!CX$557","v":0},{"$f":" ConFin!CY$557","v":0},{"$f":" ConFin!CZ$557","v":0},{"$f":" ConFin!DA$557","v":0},{"$f":" ConFin!DB$557","v":0},{"$f":" ConFin!DC$557","v":0},{"$f":" ConFin!DD$557","v":0},{"$f":" ConFin!DE$557","v":0},{"$f":" ConFin!DF$557","v":0},{"$f":" ConFin!DG$557","v":0},{"$f":" ConFin!DH$557","v":0},{"$f":" ConFin!DI$557","v":0},{"$f":" ConFin!DJ$557","v":0},{"$f":" ConFin!DK$557","v":0},{"$f":" ConFin!DL$557","v":0},{"$f":" ConFin!DM$557","v":0},{"$f":" ConFin!DN$557","v":0},{"$f":" ConFin!DO$557","v":0},{"$f":" ConFin!DP$557","v":0},{"$f":" ConFin!DQ$557","v":0},{"$f":" ConFin!DR$557","v":0},{"$f":" ConFin!DS$557","v":0},{"$f":" ConFin!DT$557","v":0},{"$f":" ConFin!DU$557","v":0},{"$f":" ConFin!DV$557","v":0},{"$f":" ConFin!DW$557","v":0},{"$f":" ConFin!DX$557","v":0},{"$f":" ConFin!DY$557","v":0},{"$f":" ConFin!DZ$557","v":0},{"$f":" ConFin!EA$557","v":0},{"$f":" ConFin!EB$557","v":0},{"$f":" ConFin!EC$557","v":0},{"$f":" ConFin!ED$557","v":0},{"$f":" ConFin!EE$557","v":0},{"$f":" ConFin!EF$557","v":0},{"$f":" ConFin!EG$557","v":0},{"$f":" ConFin!EH$557","v":0},{"$f":" ConFin!EI$557","v":0},{"$f":" ConFin!EJ$557","v":0},{"$f":" ConFin!EK$557","v":0},{"$f":" ConFin!EL$557","v":0},{"$f":" ConFin!EM$557","v":0},{"$f":" ConFin!EN$557","v":0},{"$f":" ConFin!EO$557","v":0},{"$f":" ConFin!EP$557","v":0},{"$f":" ConFin!EQ$557","v":0},{"$f":" ConFin!ER$557","v":0},{"$f":" ConFin!ES$557","v":0},{"$f":" ConFin!ET$557","v":0},{"$f":" ConFin!EU$557","v":0},{"$f":" ConFin!EV$557","v":0},{"$f":" ConFin!EW$557","v":0},{"$f":" ConFin!EX$557","v":0},{"$f":" ConFin!EY$557","v":0},{"$f":" ConFin!EZ$557","v":0},{"$f":" ConFin!FA$557","v":0},{"$f":" ConFin!FB$557","v":0},{"$f":" ConFin!FC$557","v":0},{"$f":" ConFin!FD$557","v":0},{"$f":" ConFin!FE$557","v":0},{"$f":" ConFin!FF$557","v":0},{"$f":" ConFin!FG$557","v":0},{"$f":" ConFin!FH$557","v":0},{"$f":" ConFin!FI$557","v":0},{"$f":" ConFin!FJ$557","v":0},{"$f":" ConFin!FK$557","v":0},{"$f":" ConFin!FL$557","v":0},{"$f":" ConFin!FM$557","v":0},{"$f":" ConFin!FN$557","v":0},{"$f":" ConFin!FO$557","v":0},{"$f":" ConFin!FP$557","v":0},{"$f":" ConFin!FQ$557","v":0},{"$f":" ConFin!FR$557","v":0},{"$f":" ConFin!FS$557","v":0},{"$f":" ConFin!FT$557","v":0},{"$f":" ConFin!FU$557","v":0},{"$f":" ConFin!FV$557","v":0},{"$f":" ConFin!FW$557","v":0},{"$f":" ConFin!FX$557","v":0},{"$f":" ConFin!FY$557","v":0},{"$f":" ConFin!FZ$557","v":0},{"$f":" ConFin!GA$557","v":0},{"$f":" ConFin!GB$557","v":0},{"$f":" ConFin!GC$557","v":0},{"$f":" ConFin!GD$557","v":0},{"$f":" ConFin!GE$557","v":0},{"$f":" ConFin!GF$557","v":0},{"$f":" ConFin!GG$557","v":0},{"$f":" ConFin!GH$557","v":0},{"$f":" ConFin!GI$557","v":0},{"$f":" ConFin!GJ$557","v":0}]
[null,null,null,null,{"$f":" ConFin!E$362","v":"Equity bridge drawdown "},{"$f":" ConFin!F$362","v":0},{"$f":" ConFin!G$362","v":"$ 000s"},{"$f":" ConFin!H$362","v":0},{"$f":" ConFin!I$362","v":0},{"$f":" ConFin!J$362","v":0},{"$f":" ConFin!K$362","v":0},{"$f":" ConFin!L$362","v":0},{"$f":" ConFin!M$362","v":0},{"$f":" ConFin!N$362","v":0},{"$f":" ConFin!O$362","v":0},{"$f":" ConFin!P$362","v":0},{"$f":" ConFin!Q$362","v":0},{"$f":" ConFin!R$362","v":0},{"$f":" ConFin!S$362","v":0},{"$f":" ConFin!T$362","v":0},{"$f":" ConFin!U$362","v":0},{"$f":" ConFin!V$362","v":0},{"$f":" ConFin!W$362","v":0},{"$f":" ConFin!X$362","v":0},{"$f":" ConFin!Y$362","v":0},{"$f":" ConFin!Z$362","v":0},{"$f":" ConFin!AA$362","v":0},{"$f":" ConFin!AB$362","v":0},{"$f":" ConFin!AC$362","v":0},{"$f":" ConFin!AD$362","v":0},{"$f":" ConFin!AE$362","v":0},{"$f":" ConFin!AF$362","v":0},{"$f":" ConFin!AG$362","v":0},{"$f":" ConFin!AH$362","v":0},{"$f":" ConFin!AI$362","v":0},{"$f":" ConFin!AJ$362","v":0},{"$f":" ConFin!AK$362","v":0},{"$f":" ConFin!AL$362","v":0},{"$f":" ConFin!AM$362","v":0},{"$f":" ConFin!AN$362","v":0},{"$f":" ConFin!AO$362","v":0},{"$f":" ConFin!AP$362","v":0},{"$f":" ConFin!AQ$362","v":0},{"$f":" ConFin!AR$362","v":0},{"$f":" ConFin!AS$362","v":0},{"$f":" ConFin!AT$362","v":0},{"$f":" ConFin!AU$362","v":0},{"$f":" ConFin!AV$362","v":0},{"$f":" ConFin!AW$362","v":0},{"$f":" ConFin!AX$362","v":0},{"$f":" ConFin!AY$362","v":0},{"$f":" ConFin!AZ$362","v":0},{"$f":" ConFin!BA$362","v":0},{"$f":" ConFin!BB$362","v":0},{"$f":" ConFin!BC$362","v":0},{"$f":" ConFin!BD$362","v":0},{"$f":" ConFin!BE$362","v":0},{"$f":" ConFin!BF$362","v":0},{"$f":" ConFin!BG$362","v":0},{"$f":" ConFin!BH$362","v":0},{"$f":" ConFin!BI$362","v":0},{"$f":" ConFin!BJ$362","v":0},{"$f":" ConFin!BK$362","v":0},{"$f":" ConFin!BL$362","v":0},{"$f":" ConFin!BM$362","v":0},{"$f":" ConFin!BN$362","v":0},{"$f":" ConFin!BO$362","v":0},{"$f":" ConFin!BP$362","v":0},{"$f":" ConFin!BQ$362","v":0},{"$f":" ConFin!BR$362","v":0},{"$f":" ConFin!BS$362","v":0},{"$f":" ConFin!BT$362","v":0},{"$f":" ConFin!BU$362","v":0},{"$f":" ConFin!BV$362","v":0},{"$f":" ConFin!BW$362","v":0},{"$f":" ConFin!BX$362","v":0},{"$f":" ConFin!BY$362","v":0},{"$f":" ConFin!BZ$362","v":0},{"$f":" ConFin!CA$362","v":0},{"$f":" ConFin!CB$362","v":0},{"$f":" ConFin!CC$362","v":0},{"$f":" ConFin!CD$362","v":0},{"$f":" ConFin!CE$362","v":0},{"$f":" ConFin!CF$362","v":0},{"$f":" ConFin!CG$362","v":0},{"$f":" ConFin!CH$362","v":0},{"$f":" ConFin!CI$362","v":0},{"$f":" ConFin!CJ$362","v":0},{"$f":" ConFin!CK$362","v":0},{"$f":" ConFin!CL$362","v":0},{"$f":" ConFin!CM$362","v":0},{"$f":" ConFin!CN$362","v":0},{"$f":" ConFin!CO$362","v":0},{"$f":" ConFin!CP$362","v":0},{"$f":" ConFin!CQ$362","v":0},{"$f":" ConFin!CR$362","v":0},{"$f":" ConFin!CS$362","v":0},{"$f":" ConFin!CT$362","v":0},{"$f":" ConFin!CU$362","v":0},{"$f":" ConFin!CV$362","v":0},{"$f":" ConFin!CW$362","v":0},{"$f":" ConFin!CX$362","v":0},{"$f":" ConFin!CY$362","v":0},{"$f":" ConFin!CZ$362","v":0},{"$f":" ConFin!DA$362","v":0},{"$f":" ConFin!DB$362","v":0},{"$f":" ConFin!DC$362","v":0},{"$f":" ConFin!DD$362","v":0},{"$f":" ConFin!DE$362","v":0},{"$f":" ConFin!DF$362","v":0},{"$f":" ConFin!DG$362","v":0},{"$f":" ConFin!DH$362","v":0},{"$f":" ConFin!DI$362","v":0},{"$f":" ConFin!DJ$362","v":0},{"$f":" ConFin!DK$362","v":0},{"$f":" ConFin!DL$362","v":0},{"$f":" ConFin!DM$362","v":0},{"$f":" ConFin!DN$362","v":0},{"$f":" ConFin!DO$362","v":0},{"$f":" ConFin!DP$362","v":0},{"$f":" ConFin!DQ$362","v":0},{"$f":" ConFin!DR$362","v":0},{"$f":" ConFin!DS$362","v":0},{"$f":" ConFin!DT$362","v":0},{"$f":" ConFin!DU$362","v":0},{"$f":" ConFin!DV$362","v":0},{"$f":" ConFin!DW$362","v":0},{"$f":" ConFin!DX$362","v":0},{"$f":" ConFin!DY$362","v":0},{"$f":" ConFin!DZ$362","v":0},{"$f":" ConFin!EA$362","v":0},{"$f":" ConFin!EB$362","v":0},{"$f":" ConFin!EC$362","v":0},{"$f":" ConFin!ED$362","v":0},{"$f":" ConFin!EE$362","v":0},{"$f":" ConFin!EF$362","v":0},{"$f":" ConFin!EG$362","v":0},{"$f":" ConFin!EH$362","v":0},{"$f":" ConFin!EI$362","v":0},{"$f":" ConFin!EJ$362","v":0},{"$f":" ConFin!EK$362","v":0},{"$f":" ConFin!EL$362","v":0},{"$f":" ConFin!EM$362","v":0},{"$f":" ConFin!EN$362","v":0},{"$f":" ConFin!EO$362","v":0},{"$f":" ConFin!EP$362","v":0},{"$f":" ConFin!EQ$362","v":0},{"$f":" ConFin!ER$362","v":0},{"$f":" ConFin!ES$362","v":0},{"$f":" ConFin!ET$362","v":0},{"$f":" ConFin!EU$362","v":0},{"$f":" ConFin!EV$362","v":0},{"$f":" ConFin!EW$362","v":0},{"$f":" ConFin!EX$362","v":0},{"$f":" ConFin!EY$362","v":0},{"$f":" ConFin!EZ$362","v":0},{"$f":" ConFin!FA$362","v":0},{"$f":" ConFin!FB$362","v":0},{"$f":" ConFin!FC$362","v":0},{"$f":" ConFin!FD$362","v":0},{"$f":" ConFin!FE$362","v":0},{"$f":" ConFin!FF$362","v":0},{"$f":" ConFin!FG$362","v":0},{"$f":" ConFin!FH$362","v":0},{"$f":" ConFin!FI$362","v":0},{"$f":" ConFin!FJ$362","v":0},{"$f":" ConFin!FK$362","v":0},{"$f":" ConFin!FL$362","v":0},{"$f":" ConFin!FM$362","v":0},{"$f":" ConFin!FN$362","v":0},{"$f":" ConFin!FO$362","v":0},{"$f":" ConFin!FP$362","v":0},{"$f":" ConFin!FQ$362","v":0},{"$f":" ConFin!FR$362","v":0},{"$f":" ConFin!FS$362","v":0},{"$f":" ConFin!FT$362","v":0},{"$f":" ConFin!FU$362","v":0},{"$f":" ConFin!FV$362","v":0},{"$f":" ConFin!FW$362","v":0},{"$f":" ConFin!FX$362","v":0},{"$f":" ConFin!FY$362","v":0},{"$f":" ConFin!FZ$362","v":0},{"$f":" ConFin!GA$362","v":0},{"$f":" ConFin!GB$362","v":0},{"$f":" ConFin!GC$362","v":0},{"$f":" ConFin!GD$362","v":0},{"$f":" ConFin!GE$362","v":0},{"$f":" ConFin!GF$362","v":0},{"$f":" ConFin!GG$362","v":0},{"$f":" ConFin!GH$362","v":0},{"$f":" ConFin!GI$362","v":0},{"$f":" ConFin!GJ$362","v":0}]
[null,null,null,null,{"$f":" Debt!E$375","v":"Shareholder loan drawdown"},{"$f":" Debt!F$375","v":0},{"$f":" Debt!G$375","v":"$ 000s"},{"$f":" Debt!H$375","v":121256.82673680749},{"$f":" Debt!I$375","v":0},{"$f":" Debt!J$375","v":0},{"$f":" Debt!K$375","v":0},{"$f":" Debt!L$375","v":38084.17693375035},{"$f":" Debt!M$375","v":72195.238109602738},{"$f":" Debt!N$375","v":10977.4116934544},{"$f":" Debt!O$375","v":0},{"$f":" Debt!P$375","v":0},{"$f":" Debt!Q$375","v":0},{"$f":" Debt!R$375","v":0},{"$f":" Debt!S$375","v":0},{"$f":" Debt!T$375","v":0},{"$f":" Debt!U$375","v":0},{"$f":" Debt!V$375","v":0},{"$f":" Debt!W$375","v":0},{"$f":" Debt!X$375","v":0},{"$f":" Debt!Y$375","v":0},{"$f":" Debt!Z$375","v":0},{"$f":" Debt!AA$375","v":0},{"$f":" Debt!AB$375","v":0},{"$f":" Debt!AC$375","v":0},{"$f":" Debt!AD$375","v":0},{"$f":" Debt!AE$375","v":0},{"$f":" Debt!AF$375","v":0},{"$f":" Debt!AG$375","v":0},{"$f":" Debt!AH$375","v":0},{"$f":" Debt!AI$375","v":0},{"$f":" Debt!AJ$375","v":0},{"$f":" Debt!AK$375","v":0},{"$f":" Debt!AL$375","v":0},{"$f":" Debt!AM$375","v":0},{"$f":" Debt!AN$375","v":0},{"$f":" Debt!AO$375","v":0},{"$f":" Debt!AP$375","v":0},{"$f":" Debt!AQ$375","v":0},{"$f":" Debt!AR$375","v":0},{"$f":" Debt!AS$375","v":0},{"$f":" Debt!AT$375","v":0},{"$f":" Debt!AU$375","v":0},{"$f":" Debt!AV$375","v":0},{"$f":" Debt!AW$375","v":0},{"$f":" Debt!AX$375","v":0},{"$f":" Debt!AY$375","v":0},{"$f":" Debt!AZ$375","v":0},{"$f":" Debt!BA$375","v":0},{"$f":" Debt!BB$375","v":0},{"$f":" Debt!BC$375","v":0},{"$f":" Debt!BD$375","v":0},{"$f":" Debt!BE$375","v":0},{"$f":" Debt!BF$375","v":0},{"$f":" Debt!BG$375","v":0},{"$f":" Debt!BH$375","v":0},{"$f":" Debt!BI$375","v":0},{"$f":" Debt!BJ$375","v":0},{"$f":" Debt!BK$375","v":0},{"$f":" Debt!BL$375","v":0},{"$f":" Debt!BM$375","v":0},{"$f":" Debt!BN$375","v":0},{"$f":" Debt!BO$375","v":0},{"$f":" Debt!BP$375","v":0},{"$f":" Debt!BQ$375","v":0},{"$f":" Debt!BR$375","v":0},{"$f":" Debt!BS$375","v":0},{"$f":" Debt!BT$375","v":0},{"$f":" Debt!BU$375","v":0},{"$f":" Debt!BV$375","v":0},{"$f":" Debt!BW$375","v":0},{"$f":" Debt!BX$375","v":0},{"$f":" Debt!BY$375","v":0},{"$f":" Debt!BZ$375","v":0},{"$f":" Debt!CA$375","v":0},{"$f":" Debt!CB$375","v":0},{"$f":" Debt!CC$375","v":0},{"$f":" Debt!CD$375","v":0},{"$f":" Debt!CE$375","v":0},{"$f":" Debt!CF$375","v":0},{"$f":" Debt!CG$375","v":0},{"$f":" Debt!CH$375","v":0},{"$f":" Debt!CI$375","v":0},{"$f":" Debt!CJ$375","v":0},{"$f":" Debt!CK$375","v":0},{"$f":" Debt!CL$375","v":0},{"$f":" Debt!CM$375","v":0},{"$f":" Debt!CN$375","v":0},{"$f":" Debt!CO$375","v":0},{"$f":" Debt!CP$375","v":0},{"$f":" Debt!CQ$375","v":0},{"$f":" Debt!CR$375","v":0},{"$f":" Debt!CS$375","v":0},{"$f":" Debt!CT$375","v":0},{"$f":" Debt!CU$375","v":0},{"$f":" Debt!CV$375","v":0},{"$f":" Debt!CW$375","v":0},{"$f":" Debt!CX$375","v":0},{"$f":" Debt!CY$375","v":0},{"$f":" Debt!CZ$375","v":0},{"$f":" Debt!DA$375","v":0},{"$f":" Debt!DB$375","v":0},{"$f":" Debt!DC$375","v":0},{"$f":" Debt!DD$375","v":0},{"$f":" Debt!DE$375","v":0},{"$f":" Debt!DF$375","v":0},{"$f":" Debt!DG$375","v":0},{"$f":" Debt!DH$375","v":0},{"$f":" Debt!DI$375","v":0},{"$f":" Debt!DJ$375","v":0},{"$f":" Debt!DK$375","v":0},{"$f":" Debt!DL$375","v":0},{"$f":" Debt!DM$375","v":0},{"$f":" Debt!DN$375","v":0},{"$f":" Debt!DO$375","v":0},{"$f":" Debt!DP$375","v":0},{"$f":" Debt!DQ$375","v":0},{"$f":" Debt!DR$375","v":0},{"$f":" Debt!DS$375","v":0},{"$f":" Debt!DT$375","v":0},{"$f":" Debt!DU$375","v":0},{"$f":" Debt!DV$375","v":0},{"$f":" Debt!DW$375","v":0},{"$f":" Debt!DX$375","v":0},{"$f":" Debt!DY$375","v":0},{"$f":" Debt!DZ$375","v":0},{"$f":" Debt!EA$375","v":0},{"$f":" Debt!EB$375","v":0},{"$f":" Debt!EC$375","v":0},{"$f":" Debt!ED$375","v":0},{"$f":" Debt!EE$375","v":0},{"$f":" Debt!EF$375","v":0},{"$f":" Debt!EG$375","v":0},{"$f":" Debt!EH$375","v":0},{"$f":" Debt!EI$375","v":0},{"$f":" Debt!EJ$375","v":0},{"$f":" Debt!EK$375","v":0},{"$f":" Debt!EL$375","v":0},{"$f":" Debt!EM$375","v":0},{"$f":" Debt!EN$375","v":0},{"$f":" Debt!EO$375","v":0},{"$f":" Debt!EP$375","v":0},{"$f":" Debt!EQ$375","v":0},{"$f":" Debt!ER$375","v":0},{"$f":" Debt!ES$375","v":0},{"$f":" Debt!ET$375","v":0},{"$f":" Debt!EU$375","v":0},{"$f":" Debt!EV$375","v":0},{"$f":" Debt!EW$375","v":0},{"$f":" Debt!EX$375","v":0},{"$f":" Debt!EY$375","v":0},{"$f":" Debt!EZ$375","v":0},{"$f":" Debt!FA$375","v":0},{"$f":" Debt!FB$375","v":0},{"$f":" Debt!FC$375","v":0},{"$f":" Debt!FD$375","v":0},{"$f":" Debt!FE$375","v":0},{"$f":" Debt!FF$375","v":0},{"$f":" Debt!FG$375","v":0},{"$f":" Debt!FH$375","v":0},{"$f":" Debt!FI$375","v":0},{"$f":" Debt!FJ$375","v":0},{"$f":" Debt!FK$375","v":0},{"$f":" Debt!FL$375","v":0},{"$f":" Debt!FM$375","v":0},{"$f":" Debt!FN$375","v":0},{"$f":" Debt!FO$375","v":0},{"$f":" Debt!FP$375","v":0},{"$f":" Debt!FQ$375","v":0},{"$f":" Debt!FR$375","v":0},{"$f":" Debt!FS$375","v":0},{"$f":" Debt!FT$375","v":0},{"$f":" Debt!FU$375","v":0},{"$f":" Debt!FV$375","v":0},{"$f":" Debt!FW$375","v":0},{"$f":" Debt!FX$375","v":0},{"$f":" Debt!FY$375","v":0},{"$f":" Debt!FZ$375","v":0},{"$f":" Debt!GA$375","v":0},{"$f":" Debt!GB$375","v":0},{"$f":" Debt!GC$375","v":0},{"$f":" Debt!GD$375","v":0},{"$f":" Debt!GE$375","v":0},{"$f":" Debt!GF$375","v":0},{"$f":" Debt!GG$375","v":0},{"$f":" Debt!GH$375","v":0},{"$f":" Debt!GI$375","v":0},{"$f":" Debt!GJ$375","v":0}]
[null,null,null,null,{"$f":" ConFin!E$572","v":"Construction debt drawdown"},{"$f":" ConFin!F$572","v":0},{"$f":" ConFin!G$572","v":"$ 000s"},{"$f":" ConFin!H$572","v":225376.96393978526},{"$f":" ConFin!I$572","v":0},{"$f":" ConFin!J$572","v":0},{"$f":" ConFin!K$572","v":0},{"$f":" ConFin!L$572","v":0},{"$f":" ConFin!M$572","v":0},{"$f":" ConFin!N$572","v":62270.043822150845},{"$f":" ConFin!O$572","v":74526.754405639411},{"$f":" ConFin!P$572","v":88580.16571199501},{"$f":" ConFin!Q$572","v":0},{"$f":" ConFin!R$572","v":0},{"$f":" ConFin!S$572","v":0},{"$f":" ConFin!T$572","v":0},{"$f":" ConFin!U$572","v":0},{"$f":" ConFin!V$572","v":0},{"$f":" ConFin!W$572","v":0},{"$f":" ConFin!X$572","v":0},{"$f":" ConFin!Y$572","v":0},{"$f":" ConFin!Z$572","v":0},{"$f":" ConFin!AA$572","v":0},{"$f":" ConFin!AB$572","v":0},{"$f":" ConFin!AC$572","v":0},{"$f":" ConFin!AD$572","v":0},{"$f":" ConFin!AE$572","v":0},{"$f":" ConFin!AF$572","v":0},{"$f":" ConFin!AG$572","v":0},{"$f":" ConFin!AH$572","v":0},{"$f":" ConFin!AI$572","v":0},{"$f":" ConFin!AJ$572","v":0},{"$f":" ConFin!AK$572","v":0},{"$f":" ConFin!AL$572","v":0},{"$f":" ConFin!AM$572","v":0},{"$f":" ConFin!AN$572","v":0},{"$f":" ConFin!AO$572","v":0},{"$f":" ConFin!AP$572","v":0},{"$f":" ConFin!AQ$572","v":0},{"$f":" ConFin!AR$572","v":0},{"$f":" ConFin!AS$572","v":0},{"$f":" ConFin!AT$572","v":0},{"$f":" ConFin!AU$572","v":0},{"$f":" ConFin!AV$572","v":0},{"$f":" ConFin!AW$572","v":0},{"$f":" ConFin!AX$572","v":0},{"$f":" ConFin!AY$572","v":0},{"$f":" ConFin!AZ$572","v":0},{"$f":" ConFin!BA$572","v":0},{"$f":" ConFin!BB$572","v":0},{"$f":" ConFin!BC$572","v":0},{"$f":" ConFin!BD$572","v":0},{"$f":" ConFin!BE$572","v":0},{"$f":" ConFin!BF$572","v":0},{"$f":" ConFin!BG$572","v":0},{"$f":" ConFin!BH$572","v":0},{"$f":" ConFin!BI$572","v":0},{"$f":" ConFin!BJ$572","v":0},{"$f":" ConFin!BK$572","v":0},{"$f":" ConFin!BL$572","v":0},{"$f":" ConFin!BM$572","v":0},{"$f":" ConFin!BN$572","v":0},{"$f":" ConFin!BO$572","v":0},{"$f":" ConFin!BP$572","v":0},{"$f":" ConFin!BQ$572","v":0},{"$f":" ConFin!BR$572","v":0},{"$f":" ConFin!BS$572","v":0},{"$f":" ConFin!BT$572","v":0},{"$f":" ConFin!BU$572","v":0},{"$f":" ConFin!BV$572","v":0},{"$f":" ConFin!BW$572","v":0},{"$f":" ConFin!BX$572","v":0},{"$f":" ConFin!BY$572","v":0},{"$f":" ConFin!BZ$572","v":0},{"$f":" ConFin!CA$572","v":0},{"$f":" ConFin!CB$572","v":0},{"$f":" ConFin!CC$572","v":0},{"$f":" ConFin!CD$572","v":0},{"$f":" ConFin!CE$572","v":0},{"$f":" ConFin!CF$572","v":0},{"$f":" ConFin!CG$572","v":0},{"$f":" ConFin!CH$572","v":0},{"$f":" ConFin!CI$572","v":0},{"$f":" ConFin!CJ$572","v":0},{"$f":" ConFin!CK$572","v":0},{"$f":" ConFin!CL$572","v":0},{"$f":" ConFin!CM$572","v":0},{"$f":" ConFin!CN$572","v":0},{"$f":" ConFin!CO$572","v":0},{"$f":" ConFin!CP$572","v":0},{"$f":" ConFin!CQ$572","v":0},{"$f":" ConFin!CR$572","v":0},{"$f":" ConFin!CS$572","v":0},{"$f":" ConFin!CT$572","v":0},{"$f":" ConFin!CU$572","v":0},{"$f":" ConFin!CV$572","v":0},{"$f":" ConFin!CW$572","v":0},{"$f":" ConFin!CX$572","v":0},{"$f":" ConFin!CY$572","v":0},{"$f":" ConFin!CZ$572","v":0},{"$f":" ConFin!DA$572","v":0},{"$f":" ConFin!DB$572","v":0},{"$f":" ConFin!DC$572","v":0},{"$f":" ConFin!DD$572","v":0},{"$f":" ConFin!DE$572","v":0},{"$f":" ConFin!DF$572","v":0},{"$f":" ConFin!DG$572","v":0},{"$f":" ConFin!DH$572","v":0},{"$f":" ConFin!DI$572","v":0},{"$f":" ConFin!DJ$572","v":0},{"$f":" ConFin!DK$572","v":0},{"$f":" ConFin!DL$572","v":0},{"$f":" ConFin!DM$572","v":0},{"$f":" ConFin!DN$572","v":0},{"$f":" ConFin!DO$572","v":0},{"$f":" ConFin!DP$572","v":0},{"$f":" ConFin!DQ$572","v":0},{"$f":" ConFin!DR$572","v":0},{"$f":" ConFin!DS$572","v":0},{"$f":" ConFin!DT$572","v":0},{"$f":" ConFin!DU$572","v":0},{"$f":" ConFin!DV$572","v":0},{"$f":" ConFin!DW$572","v":0},{"$f":" ConFin!DX$572","v":0},{"$f":" ConFin!DY$572","v":0},{"$f":" ConFin!DZ$572","v":0},{"$f":" ConFin!EA$572","v":0},{"$f":" ConFin!EB$572","v":0},{"$f":" ConFin!EC$572","v":0},{"$f":" ConFin!ED$572","v":0},{"$f":" ConFin!EE$572","v":0},{"$f":" ConFin!EF$572","v":0},{"$f":" ConFin!EG$572","v":0},{"$f":" ConFin!EH$572","v":0},{"$f":" ConFin!EI$572","v":0},{"$f":" ConFin!EJ$572","v":0},{"$f":" ConFin!EK$572","v":0},{"$f":" ConFin!EL$572","v":0},{"$f":" ConFin!EM$572","v":0},{"$f":" ConFin!EN$572","v":0},{"$f":" ConFin!EO$572","v":0},{"$f":" ConFin!EP$572","v":0},{"$f":" ConFin!EQ$572","v":0},{"$f":" ConFin!ER$572","v":0},{"$f":" ConFin!ES$572","v":0},{"$f":" ConFin!ET$572","v":0},{"$f":" ConFin!EU$572","v":0},{"$f":" ConFin!EV$572","v":0},{"$f":" ConFin!EW$572","v":0},{"$f":" ConFin!EX$572","v":0},{"$f":" ConFin!EY$572","v":0},{"$f":" ConFin!EZ$572","v":0},{"$f":" ConFin!FA$572","v":0},{"$f":" ConFin!FB$572","v":0},{"$f":" ConFin!FC$572","v":0},{"$f":" ConFin!FD$572","v":0},{"$f":" ConFin!FE$572","v":0},{"$f":" ConFin!FF$572","v":0},{"$f":" ConFin!FG$572","v":0},{"$f":" ConFin!FH$572","v":0},{"$f":" ConFin!FI$572","v":0},{"$f":" ConFin!FJ$572","v":0},{"$f":" ConFin!FK$572","v":0},{"$f":" ConFin!FL$572","v":0},{"$f":" ConFin!FM$572","v":0},{"$f":" ConFin!FN$572","v":0},{"$f":" ConFin!FO$572","v":0},{"$f":" ConFin!FP$572","v":0},{"$f":" ConFin!FQ$572","v":0},{"$f":" ConFin!FR$572","v":0},{"$f":" ConFin!FS$572","v":0},{"$f":" ConFin!FT$572","v":0},{"$f":" ConFin!FU$572","v":0},{"$f":" ConFin!FV$572","v":0},{"$f":" ConFin!FW$572","v":0},{"$f":" ConFin!FX$572","v":0},{"$f":" ConFin!FY$572","v":0},{"$f":" ConFin!FZ$572","v":0},{"$f":" ConFin!GA$572","v":0},{"$f":" ConFin!GB$572","v":0},{"$f":" ConFin!GC$572","v":0},{"$f":" ConFin!GD$572","v":0},{"$f":" ConFin!GE$572","v":0},{"$f":" ConFin!GF$572","v":0},{"$f":" ConFin!GG$572","v":0},{"$f":" ConFin!GH$572","v":0},{"$f":" ConFin!GI$572","v":0},{"$f":" ConFin!GJ$572","v":0}]
[null,null,null,null,"Cashflow available for senior debt P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J55:GJ55)","v":694358.87883832259},null,{"$f":" J44 + SUM(J46:J54)","v":0},0,-5.1476730732247233E-5,144.09022015459777,837.66945718094212,887.060608644475,2164.9488839840214,20289.71565412682,18156.781599498117,18271.794624593997,18113.557941862309,18228.054096533277,18070.116720429767,18184.087716580179,18051.174369561304,18115.162717383497,17982.548432358897,18095.442975121448,17938.401646403741,18050.744722096344,17894.001592074037,18005.783941149122,17620.810232439402,17546.831951936059,17345.667629251297,17413.597523399472,17186.037881327811,17272.181256511296,17040.558683723215,17096.778161171449,16888.772159043652,16888.508163925151,{"$f":" AP44 + SUM(AP46:AP54)","v":16676.435127608278},16720.664710482168,16481.466179896754,16519.33703190841,16277.204295372232,16308.436561922057,16087.026191656874,16062.935401196057,15800.542568795896,15823.284774578686,15536.229579624389,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,{"$f":" BE44 + SUM(BE46:BE54)","v":4292.1689013546065},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DQ44 + SUM(DQ46:DQ54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GC44 + SUM(GC46:GC54)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Debt!E$246","v":"Senior debt interest - T1"},{"$f":" Debt!F$246","v":0},{"$f":" Debt!G$246","v":"$ 000s"},{"$f":" Debt!H$246","v":-41486.927400469496},{"$f":" Debt!I$246","v":0},{"$f":" Debt!J$246","v":0},{"$f":" Debt!K$246","v":0},{"$f":" Debt!L$246","v":0},{"$f":" Debt!M$246","v":0},{"$f":" Debt!N$246","v":0},{"$f":" Debt!O$246","v":0},{"$f":" Debt!P$246","v":0},{"$f":" Debt!Q$246","v":-2419.046079620362},{"$f":" Debt!R$246","v":-2320.2440046735301},{"$f":" Debt!S$246","v":-2289.1053321915429},{"$f":" Debt!T$246","v":-2187.379727457534},{"$f":" Debt!U$246","v":-2152.7116371799825},{"$f":" Debt!V$246","v":-2051.1073293200848},{"$f":" Debt!W$246","v":-2013.3148249451212},{"$f":" Debt!X$246","v":-1922.715360235117},{"$f":" Debt!Y$246","v":-1870.6867489327356},{"$f":" Debt!Z$246","v":-1770.3838670551038},{"$f":" Debt!AA$246","v":-1807.0841258487803},{"$f":" Debt!AB$246","v":-1703.7568683620952},{"$f":" Debt!AC$246","v":-1653.0261874919511},{"$f":" Debt!AD$246","v":-1550.3982505707356},{"$f":" Debt!AE$246","v":-1495.2999538432375},{"$f":" Debt!AF$246","v":-1401.1036067435707},{"$f":" Debt!AG$246","v":-1333.8083742141994},{"$f":" Debt!AH$246","v":-1232.8432510892196},{"$f":" Debt!AI$246","v":-1168.7607589832535},{"$f":" Debt!AJ$246","v":-1068.4479110000939},{"$f":" Debt!AK$246","v":-1045.190382168385},{"$f":" Debt!AL$246","v":-942.00775723133404},{"$f":" Debt!AM$246","v":-866.02420429034646},{"$f":" Debt!AN$246","v":-767.8487130438042},{"$f":" Debt!AO$246","v":-682.44430134831907},{"$f":" Debt!AP$246","v":-581.05172409075146},{"$f":" Debt!AQ$246","v":-494.75743242512692},{"$f":" Debt!AR$246","v":-393.76637769968966},{"$f":" Debt!AS$246","v":-301.5682045488449},{"$f":" Debt!AT$246","v":-200.89359897900619},{"$f":" Debt!AU$246","v":-102.61481990647177},{"$f":" Debt!AV$246","v":-2.2781925548761515},{"$f":" Debt!AW$246","v":102.44487160127035},{"$f":" Debt!AX$246","v":202.29763597442869},{"$f":" Debt!AY$246","v":0},{"$f":" Debt!AZ$246","v":0},{"$f":" Debt!BA$246","v":0},{"$f":" Debt!BB$246","v":0},{"$f":" Debt!BC$246","v":0},{"$f":" Debt!BD$246","v":0},{"$f":" Debt!BE$246","v":0},{"$f":" Debt!BF$246","v":0},{"$f":" Debt!BG$246","v":0},{"$f":" Debt!BH$246","v":0},{"$f":" Debt!BI$246","v":0},{"$f":" Debt!BJ$246","v":0},{"$f":" Debt!BK$246","v":0},{"$f":" Debt!BL$246","v":0},{"$f":" Debt!BM$246","v":0},{"$f":" Debt!BN$246","v":0},{"$f":" Debt!BO$246","v":0},{"$f":" Debt!BP$246","v":0},{"$f":" Debt!BQ$246","v":0},{"$f":" Debt!BR$246","v":0},{"$f":" Debt!BS$246","v":0},{"$f":" Debt!BT$246","v":0},{"$f":" Debt!BU$246","v":0},{"$f":" Debt!BV$246","v":0},{"$f":" Debt!BW$246","v":0},{"$f":" Debt!BX$246","v":0},{"$f":" Debt!BY$246","v":0},{"$f":" Debt!BZ$246","v":0},{"$f":" Debt!CA$246","v":0},{"$f":" Debt!CB$246","v":0},{"$f":" Debt!CC$246","v":0},{"$f":" Debt!CD$246","v":0},{"$f":" Debt!CE$246","v":0},{"$f":" Debt!CF$246","v":0},{"$f":" Debt!CG$246","v":0},{"$f":" Debt!CH$246","v":0},{"$f":" Debt!CI$246","v":0},{"$f":" Debt!CJ$246","v":0},{"$f":" Debt!CK$246","v":0},{"$f":" Debt!CL$246","v":0},{"$f":" Debt!CM$246","v":0},{"$f":" Debt!CN$246","v":0},{"$f":" Debt!CO$246","v":0},{"$f":" Debt!CP$246","v":0},{"$f":" Debt!CQ$246","v":0},{"$f":" Debt!CR$246","v":0},{"$f":" Debt!CS$246","v":0},{"$f":" Debt!CT$246","v":0},{"$f":" Debt!CU$246","v":0},{"$f":" Debt!CV$246","v":0},{"$f":" Debt!CW$246","v":0},{"$f":" Debt!CX$246","v":0},{"$f":" Debt!CY$246","v":0},{"$f":" Debt!CZ$246","v":0},{"$f":" Debt!DA$246","v":0},{"$f":" Debt!DB$246","v":0},{"$f":" Debt!DC$246","v":0},{"$f":" Debt!DD$246","v":0},{"$f":" Debt!DE$246","v":0},{"$f":" Debt!DF$246","v":0},{"$f":" Debt!DG$246","v":0},{"$f":" Debt!DH$246","v":0},{"$f":" Debt!DI$246","v":0},{"$f":" Debt!DJ$246","v":0},{"$f":" Debt!DK$246","v":0},{"$f":" Debt!DL$246","v":0},{"$f":" Debt!DM$246","v":0},{"$f":" Debt!DN$246","v":0},{"$f":" Debt!DO$246","v":0},{"$f":" Debt!DP$246","v":0},{"$f":" Debt!DQ$246","v":0},{"$f":" Debt!DR$246","v":0},{"$f":" Debt!DS$246","v":0},{"$f":" Debt!DT$246","v":0},{"$f":" Debt!DU$246","v":0},{"$f":" Debt!DV$246","v":0},{"$f":" Debt!DW$246","v":0},{"$f":" Debt!DX$246","v":0},{"$f":" Debt!DY$246","v":0},{"$f":" Debt!DZ$246","v":0},{"$f":" Debt!EA$246","v":0},{"$f":" Debt!EB$246","v":0},{"$f":" Debt!EC$246","v":0},{"$f":" Debt!ED$246","v":0},{"$f":" Debt!EE$246","v":0},{"$f":" Debt!EF$246","v":0},{"$f":" Debt!EG$246","v":0},{"$f":" Debt!EH$246","v":0},{"$f":" Debt!EI$246","v":0},{"$f":" Debt!EJ$246","v":0},{"$f":" Debt!EK$246","v":0},{"$f":" Debt!EL$246","v":0},{"$f":" Debt!EM$246","v":0},{"$f":" Debt!EN$246","v":0},{"$f":" Debt!EO$246","v":0},{"$f":" Debt!EP$246","v":0},{"$f":" Debt!EQ$246","v":0},{"$f":" Debt!ER$246","v":0},{"$f":" Debt!ES$246","v":0},{"$f":" Debt!ET$246","v":0},{"$f":" Debt!EU$246","v":0},{"$f":" Debt!EV$246","v":0},{"$f":" Debt!EW$246","v":0},{"$f":" Debt!EX$246","v":0},{"$f":" Debt!EY$246","v":0},{"$f":" Debt!EZ$246","v":0},{"$f":" Debt!FA$246","v":0},{"$f":" Debt!FB$246","v":0},{"$f":" Debt!FC$246","v":0},{"$f":" Debt!FD$246","v":0},{"$f":" Debt!FE$246","v":0},{"$f":" Debt!FF$246","v":0},{"$f":" Debt!FG$246","v":0},{"$f":" Debt!FH$246","v":0},{"$f":" Debt!FI$246","v":0},{"$f":" Debt!FJ$246","v":0},{"$f":" Debt!FK$246","v":0},{"$f":" Debt!FL$246","v":0},{"$f":" Debt!FM$246","v":0},{"$f":" Debt!FN$246","v":0},{"$f":" Debt!FO$246","v":0},{"$f":" Debt!FP$246","v":0},{"$f":" Debt!FQ$246","v":0},{"$f":" Debt!FR$246","v":0},{"$f":" Debt!FS$246","v":0},{"$f":" Debt!FT$246","v":0},{"$f":" Debt!FU$246","v":0},{"$f":" Debt!FV$246","v":0},{"$f":" Debt!FW$246","v":0},{"$f":" Debt!FX$246","v":0},{"$f":" Debt!FY$246","v":0},{"$f":" Debt!FZ$246","v":0},{"$f":" Debt!GA$246","v":0},{"$f":" Debt!GB$246","v":0},{"$f":" Debt!GC$246","v":0},{"$f":" Debt!GD$246","v":0},{"$f":" Debt!GE$246","v":0},{"$f":" Debt!GF$246","v":0},{"$f":" Debt!GG$246","v":0},{"$f":" Debt!GH$246","v":0},{"$f":" Debt!GI$246","v":0},{"$f":" Debt!GJ$246","v":0}]
[null,null,null,null,{"$f":" Debt!E$187","v":"Senior debt principal repayment - T1"},{"$f":" Debt!F$187","v":0},{"$f":" Debt!G$187","v":"$ 000s"},{"$f":" Debt!H$187","v":-126013.60995020178},{"$f":" Debt!I$187","v":0},{"$f":" Debt!J$187","v":0},{"$f":" Debt!K$187","v":0},{"$f":" Debt!L$187","v":0},{"$f":" Debt!M$187","v":0},{"$f":" Debt!N$187","v":0},{"$f":" Debt!O$187","v":0},{"$f":" Debt!P$187","v":0},{"$f":" Debt!Q$187","v":-2811.1021116355032},{"$f":" Debt!R$187","v":-3242.0382965393019},{"$f":" Debt!S$187","v":-3049.876962308178},{"$f":" Debt!T$187","v":-3303.8665941309773},{"$f":" Debt!U$187","v":-3149.4434991973244},{"$f":" Debt!V$187","v":-3344.1968223024091},{"$f":" Debt!W$187","v":-3236.2138736478501},{"$f":" Debt!X$187","v":-3407.9511579850277},{"$f":" Debt!Y$187","v":-3305.5669036802319},{"$f":" Debt!Z$187","v":-3483.6944607236273},{"$f":" Debt!AA$187","v":-3338.9018791090703},{"$f":" Debt!AB$187","v":-3511.5005181807796},{"$f":" Debt!AC$187","v":-3420.8327822825008},{"$f":" Debt!AD$187","v":-3592.6855123737382},{"$f":" Debt!AE$187","v":-3503.934967963286},{"$f":" Debt!AF$187","v":-3677.0147190986881},{"$f":" Debt!AG$187","v":-3580.9353446810355},{"$f":" Debt!AH$187","v":-3758.1384551139954},{"$f":" Debt!AI$187","v":-3673.0923876892862},{"$f":" Debt!AJ$187","v":-3842.3272377174017},{"$f":" Debt!AK$187","v":-3724.5894624802927},{"$f":" Debt!AL$187","v":-3895.9001448086856},{"$f":" Debt!AM$187","v":-3816.8163502318289},{"$f":" Debt!AN$187","v":-3991.4025839753867},{"$f":" Debt!AO$187","v":-3902.9157433009059},{"$f":" Debt!AP$187","v":-4079.9851088197461},{"$f":" Debt!AQ$187","v":-4017.8679659799504},{"$f":" Debt!AR$187","v":-4199.0651667541633},{"$f":" Debt!AS$187","v":-4140.3775835996748},{"$f":" Debt!AT$187","v":-4321.7228974086347},{"$f":" Debt!AU$187","v":-4266.5611078316406},{"$f":" Debt!AV$187","v":-4455.259419435275},{"$f":" Debt!AW$187","v":-4389.6591435728969},{"$f":" Debt!AX$187","v":-4578.1727856424495},{"$f":" Debt!AY$187","v":0},{"$f":" Debt!AZ$187","v":0},{"$f":" Debt!BA$187","v":0},{"$f":" Debt!BB$187","v":0},{"$f":" Debt!BC$187","v":0},{"$f":" Debt!BD$187","v":0},{"$f":" Debt!BE$187","v":0},{"$f":" Debt!BF$187","v":0},{"$f":" Debt!BG$187","v":0},{"$f":" Debt!BH$187","v":0},{"$f":" Debt!BI$187","v":0},{"$f":" Debt!BJ$187","v":0},{"$f":" Debt!BK$187","v":0},{"$f":" Debt!BL$187","v":0},{"$f":" Debt!BM$187","v":0},{"$f":" Debt!BN$187","v":0},{"$f":" Debt!BO$187","v":0},{"$f":" Debt!BP$187","v":0},{"$f":" Debt!BQ$187","v":0},{"$f":" Debt!BR$187","v":0},{"$f":" Debt!BS$187","v":0},{"$f":" Debt!BT$187","v":0},{"$f":" Debt!BU$187","v":0},{"$f":" Debt!BV$187","v":0},{"$f":" Debt!BW$187","v":0},{"$f":" Debt!BX$187","v":0},{"$f":" Debt!BY$187","v":0},{"$f":" Debt!BZ$187","v":0},{"$f":" Debt!CA$187","v":0},{"$f":" Debt!CB$187","v":0},{"$f":" Debt!CC$187","v":0},{"$f":" Debt!CD$187","v":0},{"$f":" Debt!CE$187","v":0},{"$f":" Debt!CF$187","v":0},{"$f":" Debt!CG$187","v":0},{"$f":" Debt!CH$187","v":0},{"$f":" Debt!CI$187","v":0},{"$f":" Debt!CJ$187","v":0},{"$f":" Debt!CK$187","v":0},{"$f":" Debt!CL$187","v":0},{"$f":" Debt!CM$187","v":0},{"$f":" Debt!CN$187","v":0},{"$f":" Debt!CO$187","v":0},{"$f":" Debt!CP$187","v":0},{"$f":" Debt!CQ$187","v":0},{"$f":" Debt!CR$187","v":0},{"$f":" Debt!CS$187","v":0},{"$f":" Debt!CT$187","v":0},{"$f":" Debt!CU$187","v":0},{"$f":" Debt!CV$187","v":0},{"$f":" Debt!CW$187","v":0},{"$f":" Debt!CX$187","v":0},{"$f":" Debt!CY$187","v":0},{"$f":" Debt!CZ$187","v":0},{"$f":" Debt!DA$187","v":0},{"$f":" Debt!DB$187","v":0},{"$f":" Debt!DC$187","v":0},{"$f":" Debt!DD$187","v":0},{"$f":" Debt!DE$187","v":0},{"$f":" Debt!DF$187","v":0},{"$f":" Debt!DG$187","v":0},{"$f":" Debt!DH$187","v":0},{"$f":" Debt!DI$187","v":0},{"$f":" Debt!DJ$187","v":0},{"$f":" Debt!DK$187","v":0},{"$f":" Debt!DL$187","v":0},{"$f":" Debt!DM$187","v":0},{"$f":" Debt!DN$187","v":0},{"$f":" Debt!DO$187","v":0},{"$f":" Debt!DP$187","v":0},{"$f":" Debt!DQ$187","v":0},{"$f":" Debt!DR$187","v":0},{"$f":" Debt!DS$187","v":0},{"$f":" Debt!DT$187","v":0},{"$f":" Debt!DU$187","v":0},{"$f":" Debt!DV$187","v":0},{"$f":" Debt!DW$187","v":0},{"$f":" Debt!DX$187","v":0},{"$f":" Debt!DY$187","v":0},{"$f":" Debt!DZ$187","v":0},{"$f":" Debt!EA$187","v":0},{"$f":" Debt!EB$187","v":0},{"$f":" Debt!EC$187","v":0},{"$f":" Debt!ED$187","v":0},{"$f":" Debt!EE$187","v":0},{"$f":" Debt!EF$187","v":0},{"$f":" Debt!EG$187","v":0},{"$f":" Debt!EH$187","v":0},{"$f":" Debt!EI$187","v":0},{"$f":" Debt!EJ$187","v":0},{"$f":" Debt!EK$187","v":0},{"$f":" Debt!EL$187","v":0},{"$f":" Debt!EM$187","v":0},{"$f":" Debt!EN$187","v":0},{"$f":" Debt!EO$187","v":0},{"$f":" Debt!EP$187","v":0},{"$f":" Debt!EQ$187","v":0},{"$f":" Debt!ER$187","v":0},{"$f":" Debt!ES$187","v":0},{"$f":" Debt!ET$187","v":0},{"$f":" Debt!EU$187","v":0},{"$f":" Debt!EV$187","v":0},{"$f":" Debt!EW$187","v":0},{"$f":" Debt!EX$187","v":0},{"$f":" Debt!EY$187","v":0},{"$f":" Debt!EZ$187","v":0},{"$f":" Debt!FA$187","v":0},{"$f":" Debt!FB$187","v":0},{"$f":" Debt!FC$187","v":0},{"$f":" Debt!FD$187","v":0},{"$f":" Debt!FE$187","v":0},{"$f":" Debt!FF$187","v":0},{"$f":" Debt!FG$187","v":0},{"$f":" Debt!FH$187","v":0},{"$f":" Debt!FI$187","v":0},{"$f":" Debt!FJ$187","v":0},{"$f":" Debt!FK$187","v":0},{"$f":" Debt!FL$187","v":0},{"$f":" Debt!FM$187","v":0},{"$f":" Debt!FN$187","v":0},{"$f":" Debt!FO$187","v":0},{"$f":" Debt!FP$187","v":0},{"$f":" Debt!FQ$187","v":0},{"$f":" Debt!FR$187","v":0},{"$f":" Debt!FS$187","v":0},{"$f":" Debt!FT$187","v":0},{"$f":" Debt!FU$187","v":0},{"$f":" Debt!FV$187","v":0},{"$f":" Debt!FW$187","v":0},{"$f":" Debt!FX$187","v":0},{"$f":" Debt!FY$187","v":0},{"$f":" Debt!FZ$187","v":0},{"$f":" Debt!GA$187","v":0},{"$f":" Debt!GB$187","v":0},{"$f":" Debt!GC$187","v":0},{"$f":" Debt!GD$187","v":0},{"$f":" Debt!GE$187","v":0},{"$f":" Debt!GF$187","v":0},{"$f":" Debt!GG$187","v":0},{"$f":" Debt!GH$187","v":0},{"$f":" Debt!GI$187","v":0},{"$f":" Debt!GJ$187","v":0}]
[null,null,null,null,{"$f":" Debt!E$351","v":"Senior debt interest - T2"},{"$f":" Debt!F$351","v":0},{"$f":" Debt!G$351","v":"$ 000s"},{"$f":" Debt!H$351","v":-46417.031655580708},{"$f":" Debt!I$351","v":0},{"$f":" Debt!J$351","v":0},{"$f":" Debt!K$351","v":0},{"$f":" Debt!L$351","v":0},{"$f":" Debt!M$351","v":0},{"$f":" Debt!N$351","v":0},{"$f":" Debt!O$351","v":0},{"$f":" Debt!P$351","v":0},{"$f":" Debt!Q$351","v":-2707.0277557656432},{"$f":" Debt!R$351","v":-2596.4635290394258},{"$f":" Debt!S$351","v":-2561.6178717381549},{"$f":" Debt!T$351","v":-2447.7820759643828},{"$f":" Debt!U$351","v":-2408.9868320823612},{"$f":" Debt!V$351","v":-2295.2867732867612},{"$f":" Debt!W$351","v":-2252.9951612481118},{"$f":" Debt!X$351","v":-2151.6100459773925},{"$f":" Debt!Y$351","v":-2093.3875523771089},{"$f":" Debt!Z$351","v":-1981.14385122833},{"$f":" Debt!AA$351","v":-2012.434594695233},{"$f":" Debt!AB$351","v":-1897.3656034032431},{"$f":" Debt!AC$351","v":-1840.8700724342186},{"$f":" Debt!AD$351","v":-1726.5798699537743},{"$f":" Debt!AE$351","v":-1665.2204031436058},{"$f":" Debt!AF$351","v":-1560.3199256917042},{"$f":" Debt!AG$351","v":-1485.3775076476315},{"$f":" Debt!AH$351","v":-1372.9390750766313},{"$f":" Debt!AI$351","v":-1301.574481594987},{"$f":" Debt!AJ$351","v":-1189.862446341014},{"$f":" Debt!AK$351","v":-1181.5195624512182},{"$f":" Debt!AL$351","v":-1064.8783342615084},{"$f":" Debt!AM$351","v":-978.9838831108267},{"$f":" Debt!AN$351","v":-868.0028930060397},{"$f":" Debt!AO$351","v":-771.45877543723043},{"$f":" Debt!AP$351","v":-656.84107940693673},{"$f":" Debt!AQ$351","v":-559.29101056753484},{"$f":" Debt!AR$351","v":-445.12720957356237},{"$f":" Debt!AS$351","v":-340.9031877508682},{"$f":" Debt!AT$351","v":-227.09711188931141},{"$f":" Debt!AU$351","v":-115.9993616334029},{"$f":" Debt!AV$351","v":-2.5753481055121719},{"$f":" Debt!AW$351","v":115.80724615795781},{"$f":" Debt!AX$351","v":228.68428414500642},{"$f":" Debt!AY$351","v":0},{"$f":" Debt!AZ$351","v":0},{"$f":" Debt!BA$351","v":0},{"$f":" Debt!BB$351","v":0},{"$f":" Debt!BC$351","v":0},{"$f":" Debt!BD$351","v":0},{"$f":" Debt!BE$351","v":0},{"$f":" Debt!BF$351","v":0},{"$f":" Debt!BG$351","v":0},{"$f":" Debt!BH$351","v":0},{"$f":" Debt!BI$351","v":0},{"$f":" Debt!BJ$351","v":0},{"$f":" Debt!BK$351","v":0},{"$f":" Debt!BL$351","v":0},{"$f":" Debt!BM$351","v":0},{"$f":" Debt!BN$351","v":0},{"$f":" Debt!BO$351","v":0},{"$f":" Debt!BP$351","v":0},{"$f":" Debt!BQ$351","v":0},{"$f":" Debt!BR$351","v":0},{"$f":" Debt!BS$351","v":0},{"$f":" Debt!BT$351","v":0},{"$f":" Debt!BU$351","v":0},{"$f":" Debt!BV$351","v":0},{"$f":" Debt!BW$351","v":0},{"$f":" Debt!BX$351","v":0},{"$f":" Debt!BY$351","v":0},{"$f":" Debt!BZ$351","v":0},{"$f":" Debt!CA$351","v":0},{"$f":" Debt!CB$351","v":0},{"$f":" Debt!CC$351","v":0},{"$f":" Debt!CD$351","v":0},{"$f":" Debt!CE$351","v":0},{"$f":" Debt!CF$351","v":0},{"$f":" Debt!CG$351","v":0},{"$f":" Debt!CH$351","v":0},{"$f":" Debt!CI$351","v":0},{"$f":" Debt!CJ$351","v":0},{"$f":" Debt!CK$351","v":0},{"$f":" Debt!CL$351","v":0},{"$f":" Debt!CM$351","v":0},{"$f":" Debt!CN$351","v":0},{"$f":" Debt!CO$351","v":0},{"$f":" Debt!CP$351","v":0},{"$f":" Debt!CQ$351","v":0},{"$f":" Debt!CR$351","v":0},{"$f":" Debt!CS$351","v":0},{"$f":" Debt!CT$351","v":0},{"$f":" Debt!CU$351","v":0},{"$f":" Debt!CV$351","v":0},{"$f":" Debt!CW$351","v":0},{"$f":" Debt!CX$351","v":0},{"$f":" Debt!CY$351","v":0},{"$f":" Debt!CZ$351","v":0},{"$f":" Debt!DA$351","v":0},{"$f":" Debt!DB$351","v":0},{"$f":" Debt!DC$351","v":0},{"$f":" Debt!DD$351","v":0},{"$f":" Debt!DE$351","v":0},{"$f":" Debt!DF$351","v":0},{"$f":" Debt!DG$351","v":0},{"$f":" Debt!DH$351","v":0},{"$f":" Debt!DI$351","v":0},{"$f":" Debt!DJ$351","v":0},{"$f":" Debt!DK$351","v":0},{"$f":" Debt!DL$351","v":0},{"$f":" Debt!DM$351","v":0},{"$f":" Debt!DN$351","v":0},{"$f":" Debt!DO$351","v":0},{"$f":" Debt!DP$351","v":0},{"$f":" Debt!DQ$351","v":0},{"$f":" Debt!DR$351","v":0},{"$f":" Debt!DS$351","v":0},{"$f":" Debt!DT$351","v":0},{"$f":" Debt!DU$351","v":0},{"$f":" Debt!DV$351","v":0},{"$f":" Debt!DW$351","v":0},{"$f":" Debt!DX$351","v":0},{"$f":" Debt!DY$351","v":0},{"$f":" Debt!DZ$351","v":0},{"$f":" Debt!EA$351","v":0},{"$f":" Debt!EB$351","v":0},{"$f":" Debt!EC$351","v":0},{"$f":" Debt!ED$351","v":0},{"$f":" Debt!EE$351","v":0},{"$f":" Debt!EF$351","v":0},{"$f":" Debt!EG$351","v":0},{"$f":" Debt!EH$351","v":0},{"$f":" Debt!EI$351","v":0},{"$f":" Debt!EJ$351","v":0},{"$f":" Debt!EK$351","v":0},{"$f":" Debt!EL$351","v":0},{"$f":" Debt!EM$351","v":0},{"$f":" Debt!EN$351","v":0},{"$f":" Debt!EO$351","v":0},{"$f":" Debt!EP$351","v":0},{"$f":" Debt!EQ$351","v":0},{"$f":" Debt!ER$351","v":0},{"$f":" Debt!ES$351","v":0},{"$f":" Debt!ET$351","v":0},{"$f":" Debt!EU$351","v":0},{"$f":" Debt!EV$351","v":0},{"$f":" Debt!EW$351","v":0},{"$f":" Debt!EX$351","v":0},{"$f":" Debt!EY$351","v":0},{"$f":" Debt!EZ$351","v":0},{"$f":" Debt!FA$351","v":0},{"$f":" Debt!FB$351","v":0},{"$f":" Debt!FC$351","v":0},{"$f":" Debt!FD$351","v":0},{"$f":" Debt!FE$351","v":0},{"$f":" Debt!FF$351","v":0},{"$f":" Debt!FG$351","v":0},{"$f":" Debt!FH$351","v":0},{"$f":" Debt!FI$351","v":0},{"$f":" Debt!FJ$351","v":0},{"$f":" Debt!FK$351","v":0},{"$f":" Debt!FL$351","v":0},{"$f":" Debt!FM$351","v":0},{"$f":" Debt!FN$351","v":0},{"$f":" Debt!FO$351","v":0},{"$f":" Debt!FP$351","v":0},{"$f":" Debt!FQ$351","v":0},{"$f":" Debt!FR$351","v":0},{"$f":" Debt!FS$351","v":0},{"$f":" Debt!FT$351","v":0},{"$f":" Debt!FU$351","v":0},{"$f":" Debt!FV$351","v":0},{"$f":" Debt!FW$351","v":0},{"$f":" Debt!FX$351","v":0},{"$f":" Debt!FY$351","v":0},{"$f":" Debt!FZ$351","v":0},{"$f":" Debt!GA$351","v":0},{"$f":" Debt!GB$351","v":0},{"$f":" Debt!GC$351","v":0},{"$f":" Debt!GD$351","v":0},{"$f":" Debt!GE$351","v":0},{"$f":" Debt!GF$351","v":0},{"$f":" Debt!GG$351","v":0},{"$f":" Debt!GH$351","v":0},{"$f":" Debt!GI$351","v":0},{"$f":" Debt!GJ$351","v":0}]
[null,null,null,null,{"$f":" Debt!E$292","v":"Senior debt principal repayment - T2"},{"$f":" Debt!F$292","v":0},{"$f":" Debt!G$292","v":"$ 000s"},{"$f":" Debt!H$292","v":-126013.60995020178},{"$f":" Debt!I$292","v":0},{"$f":" Debt!J$292","v":0},{"$f":" Debt!K$292","v":0},{"$f":" Debt!L$292","v":0},{"$f":" Debt!M$292","v":0},{"$f":" Debt!N$292","v":0},{"$f":" Debt!O$292","v":0},{"$f":" Debt!P$292","v":0},{"$f":" Debt!Q$292","v":-2811.1021116355032},{"$f":" Debt!R$292","v":-3242.0382965393019},{"$f":" Debt!S$292","v":-3049.876962308178},{"$f":" Debt!T$292","v":-3303.8665941309773},{"$f":" Debt!U$292","v":-3149.4434991973244},{"$f":" Debt!V$292","v":-3344.1968223024091},{"$f":" Debt!W$292","v":-3236.2138736478501},{"$f":" Debt!X$292","v":-3407.9511579850277},{"$f":" Debt!Y$292","v":-3305.5669036802319},{"$f":" Debt!Z$292","v":-3483.6944607236273},{"$f":" Debt!AA$292","v":-3338.9018791090703},{"$f":" Debt!AB$292","v":-3511.5005181807796},{"$f":" Debt!AC$292","v":-3420.8327822825008},{"$f":" Debt!AD$292","v":-3592.6855123737382},{"$f":" Debt!AE$292","v":-3503.934967963286},{"$f":" Debt!AF$292","v":-3677.0147190986881},{"$f":" Debt!AG$292","v":-3580.9353446810355},{"$f":" Debt!AH$292","v":-3758.1384551139954},{"$f":" Debt!AI$292","v":-3673.0923876892862},{"$f":" Debt!AJ$292","v":-3842.3272377174017},{"$f":" Debt!AK$292","v":-3724.5894624802927},{"$f":" Debt!AL$292","v":-3895.9001448086856},{"$f":" Debt!AM$292","v":-3816.8163502318289},{"$f":" Debt!AN$292","v":-3991.4025839753867},{"$f":" Debt!AO$292","v":-3902.9157433009059},{"$f":" Debt!AP$292","v":-4079.9851088197461},{"$f":" Debt!AQ$292","v":-4017.8679659799504},{"$f":" Debt!AR$292","v":-4199.0651667541633},{"$f":" Debt!AS$292","v":-4140.3775835996748},{"$f":" Debt!AT$292","v":-4321.7228974086347},{"$f":" Debt!AU$292","v":-4266.5611078316406},{"$f":" Debt!AV$292","v":-4455.259419435275},{"$f":" Debt!AW$292","v":-4389.6591435728969},{"$f":" Debt!AX$292","v":-4578.1727856424495},{"$f":" Debt!AY$292","v":0},{"$f":" Debt!AZ$292","v":0},{"$f":" Debt!BA$292","v":0},{"$f":" Debt!BB$292","v":0},{"$f":" Debt!BC$292","v":0},{"$f":" Debt!BD$292","v":0},{"$f":" Debt!BE$292","v":0},{"$f":" Debt!BF$292","v":0},{"$f":" Debt!BG$292","v":0},{"$f":" Debt!BH$292","v":0},{"$f":" Debt!BI$292","v":0},{"$f":" Debt!BJ$292","v":0},{"$f":" Debt!BK$292","v":0},{"$f":" Debt!BL$292","v":0},{"$f":" Debt!BM$292","v":0},{"$f":" Debt!BN$292","v":0},{"$f":" Debt!BO$292","v":0},{"$f":" Debt!BP$292","v":0},{"$f":" Debt!BQ$292","v":0},{"$f":" Debt!BR$292","v":0},{"$f":" Debt!BS$292","v":0},{"$f":" Debt!BT$292","v":0},{"$f":" Debt!BU$292","v":0},{"$f":" Debt!BV$292","v":0},{"$f":" Debt!BW$292","v":0},{"$f":" Debt!BX$292","v":0},{"$f":" Debt!BY$292","v":0},{"$f":" Debt!BZ$292","v":0},{"$f":" Debt!CA$292","v":0},{"$f":" Debt!CB$292","v":0},{"$f":" Debt!CC$292","v":0},{"$f":" Debt!CD$292","v":0},{"$f":" Debt!CE$292","v":0},{"$f":" Debt!CF$292","v":0},{"$f":" Debt!CG$292","v":0},{"$f":" Debt!CH$292","v":0},{"$f":" Debt!CI$292","v":0},{"$f":" Debt!CJ$292","v":0},{"$f":" Debt!CK$292","v":0},{"$f":" Debt!CL$292","v":0},{"$f":" Debt!CM$292","v":0},{"$f":" Debt!CN$292","v":0},{"$f":" Debt!CO$292","v":0},{"$f":" Debt!CP$292","v":0},{"$f":" Debt!CQ$292","v":0},{"$f":" Debt!CR$292","v":0},{"$f":" Debt!CS$292","v":0},{"$f":" Debt!CT$292","v":0},{"$f":" Debt!CU$292","v":0},{"$f":" Debt!CV$292","v":0},{"$f":" Debt!CW$292","v":0},{"$f":" Debt!CX$292","v":0},{"$f":" Debt!CY$292","v":0},{"$f":" Debt!CZ$292","v":0},{"$f":" Debt!DA$292","v":0},{"$f":" Debt!DB$292","v":0},{"$f":" Debt!DC$292","v":0},{"$f":" Debt!DD$292","v":0},{"$f":" Debt!DE$292","v":0},{"$f":" Debt!DF$292","v":0},{"$f":" Debt!DG$292","v":0},{"$f":" Debt!DH$292","v":0},{"$f":" Debt!DI$292","v":0},{"$f":" Debt!DJ$292","v":0},{"$f":" Debt!DK$292","v":0},{"$f":" Debt!DL$292","v":0},{"$f":" Debt!DM$292","v":0},{"$f":" Debt!DN$292","v":0},{"$f":" Debt!DO$292","v":0},{"$f":" Debt!DP$292","v":0},{"$f":" Debt!DQ$292","v":0},{"$f":" Debt!DR$292","v":0},{"$f":" Debt!DS$292","v":0},{"$f":" Debt!DT$292","v":0},{"$f":" Debt!DU$292","v":0},{"$f":" Debt!DV$292","v":0},{"$f":" Debt!DW$292","v":0},{"$f":" Debt!DX$292","v":0},{"$f":" Debt!DY$292","v":0},{"$f":" Debt!DZ$292","v":0},{"$f":" Debt!EA$292","v":0},{"$f":" Debt!EB$292","v":0},{"$f":" Debt!EC$292","v":0},{"$f":" Debt!ED$292","v":0},{"$f":" Debt!EE$292","v":0},{"$f":" Debt!EF$292","v":0},{"$f":" Debt!EG$292","v":0},{"$f":" Debt!EH$292","v":0},{"$f":" Debt!EI$292","v":0},{"$f":" Debt!EJ$292","v":0},{"$f":" Debt!EK$292","v":0},{"$f":" Debt!EL$292","v":0},{"$f":" Debt!EM$292","v":0},{"$f":" Debt!EN$292","v":0},{"$f":" Debt!EO$292","v":0},{"$f":" Debt!EP$292","v":0},{"$f":" Debt!EQ$292","v":0},{"$f":" Debt!ER$292","v":0},{"$f":" Debt!ES$292","v":0},{"$f":" Debt!ET$292","v":0},{"$f":" Debt!EU$292","v":0},{"$f":" Debt!EV$292","v":0},{"$f":" Debt!EW$292","v":0},{"$f":" Debt!EX$292","v":0},{"$f":" Debt!EY$292","v":0},{"$f":" Debt!EZ$292","v":0},{"$f":" Debt!FA$292","v":0},{"$f":" Debt!FB$292","v":0},{"$f":" Debt!FC$292","v":0},{"$f":" Debt!FD$292","v":0},{"$f":" Debt!FE$292","v":0},{"$f":" Debt!FF$292","v":0},{"$f":" Debt!FG$292","v":0},{"$f":" Debt!FH$292","v":0},{"$f":" Debt!FI$292","v":0},{"$f":" Debt!FJ$292","v":0},{"$f":" Debt!FK$292","v":0},{"$f":" Debt!FL$292","v":0},{"$f":" Debt!FM$292","v":0},{"$f":" Debt!FN$292","v":0},{"$f":" Debt!FO$292","v":0},{"$f":" Debt!FP$292","v":0},{"$f":" Debt!FQ$292","v":0},{"$f":" Debt!FR$292","v":0},{"$f":" Debt!FS$292","v":0},{"$f":" Debt!FT$292","v":0},{"$f":" Debt!FU$292","v":0},{"$f":" Debt!FV$292","v":0},{"$f":" Debt!FW$292","v":0},{"$f":" Debt!FX$292","v":0},{"$f":" Debt!FY$292","v":0},{"$f":" Debt!FZ$292","v":0},{"$f":" Debt!GA$292","v":0},{"$f":" Debt!GB$292","v":0},{"$f":" Debt!GC$292","v":0},{"$f":" Debt!GD$292","v":0},{"$f":" Debt!GE$292","v":0},{"$f":" Debt!GF$292","v":0},{"$f":" Debt!GG$292","v":0},{"$f":" Debt!GH$292","v":0},{"$f":" Debt!GI$292","v":0},{"$f":" Debt!GJ$292","v":0}]
[null,null,null,null,{"$f":" Debt!E$252","v":"Senior debt witholding tax - T1"},{"$f":" Debt!F$252","v":0},{"$f":" Debt!G$252","v":"$ 000s"},{"$f":" Debt!H$252","v":-846.67198776468433},{"$f":" Debt!I$252","v":0},{"$f":" Debt!J$252","v":0},{"$f":" Debt!K$252","v":0},{"$f":" Debt!L$252","v":0},{"$f":" Debt!M$252","v":0},{"$f":" Debt!N$252","v":0},{"$f":" Debt!O$252","v":0},{"$f":" Debt!P$252","v":0},{"$f":" Debt!Q$252","v":-49.368287339191284},{"$f":" Debt!R$252","v":-47.35191846272528},{"$f":" Debt!S$252","v":-46.71643535084786},{"$f":" Debt!T$252","v":-44.640402601174173},{"$f":" Debt!U$252","v":-43.932890554693586},{"$f":" Debt!V$252","v":-41.859333251430144},{"$f":" Debt!W$252","v":-41.088057651941426},{"$f":" Debt!X$252","v":-39.239088984390264},{"$f":" Debt!Y$252","v":-38.177280590464079},{"$f":" Debt!Z$252","v":-36.130283001124553},{"$f":" Debt!AA$252","v":-36.879267874464858},{"$f":" Debt!AB$252","v":-34.77054833392026},{"$f":" Debt!AC$252","v":-33.735228316162193},{"$f":" Debt!AD$252","v":-31.640780623892624},{"$f":" Debt!AE$252","v":-30.516325588637528},{"$f":" Debt!AF$252","v":-28.593951158032041},{"$f":" Debt!AG$252","v":-27.220579065595985},{"$f":" Debt!AH$252","v":-25.160066348759528},{"$f":" Debt!AI$252","v":-23.852260387413253},{"$f":" Debt!AJ$252","v":-21.805059408165107},{"$f":" Debt!AK$252","v":-21.330415962620009},{"$f":" Debt!AL$252","v":-19.224648106761947},{"$f":" Debt!AM$252","v":-17.673963352864234},{"$f":" Debt!AN$252","v":-15.670381898853179},{"$f":" Debt!AO$252","v":-13.92743472139432},{"$f":" Debt!AP$252","v":-11.858198450831651},{"$f":" Debt!AQ$252","v":-10.097090457655668},{"$f":" Debt!AR$252","v":-8.0360485244834763},{"$f":" Debt!AS$252","v":-6.1544531540580465},{"$f":" Debt!AT$252","v":-4.0998693669184831},{"$f":" Debt!AU$252","v":-2.0941799980912634},{"$f":" Debt!AV$252","v":-4.649372560971754E-2},{"$f":" Debt!AW$252","v":2.0907116653320514},{"$f":" Debt!AX$252","v":4.1285231831516001},{"$f":" Debt!AY$252","v":0},{"$f":" Debt!AZ$252","v":0},{"$f":" Debt!BA$252","v":0},{"$f":" Debt!BB$252","v":0},{"$f":" Debt!BC$252","v":0},{"$f":" Debt!BD$252","v":0},{"$f":" Debt!BE$252","v":0},{"$f":" Debt!BF$252","v":0},{"$f":" Debt!BG$252","v":0},{"$f":" Debt!BH$252","v":0},{"$f":" Debt!BI$252","v":0},{"$f":" Debt!BJ$252","v":0},{"$f":" Debt!BK$252","v":0},{"$f":" Debt!BL$252","v":0},{"$f":" Debt!BM$252","v":0},{"$f":" Debt!BN$252","v":0},{"$f":" Debt!BO$252","v":0},{"$f":" Debt!BP$252","v":0},{"$f":" Debt!BQ$252","v":0},{"$f":" Debt!BR$252","v":0},{"$f":" Debt!BS$252","v":0},{"$f":" Debt!BT$252","v":0},{"$f":" Debt!BU$252","v":0},{"$f":" Debt!BV$252","v":0},{"$f":" Debt!BW$252","v":0},{"$f":" Debt!BX$252","v":0},{"$f":" Debt!BY$252","v":0},{"$f":" Debt!BZ$252","v":0},{"$f":" Debt!CA$252","v":0},{"$f":" Debt!CB$252","v":0},{"$f":" Debt!CC$252","v":0},{"$f":" Debt!CD$252","v":0},{"$f":" Debt!CE$252","v":0},{"$f":" Debt!CF$252","v":0},{"$f":" Debt!CG$252","v":0},{"$f":" Debt!CH$252","v":0},{"$f":" Debt!CI$252","v":0},{"$f":" Debt!CJ$252","v":0},{"$f":" Debt!CK$252","v":0},{"$f":" Debt!CL$252","v":0},{"$f":" Debt!CM$252","v":0},{"$f":" Debt!CN$252","v":0},{"$f":" Debt!CO$252","v":0},{"$f":" Debt!CP$252","v":0},{"$f":" Debt!CQ$252","v":0},{"$f":" Debt!CR$252","v":0},{"$f":" Debt!CS$252","v":0},{"$f":" Debt!CT$252","v":0},{"$f":" Debt!CU$252","v":0},{"$f":" Debt!CV$252","v":0},{"$f":" Debt!CW$252","v":0},{"$f":" Debt!CX$252","v":0},{"$f":" Debt!CY$252","v":0},{"$f":" Debt!CZ$252","v":0},{"$f":" Debt!DA$252","v":0},{"$f":" Debt!DB$252","v":0},{"$f":" Debt!DC$252","v":0},{"$f":" Debt!DD$252","v":0},{"$f":" Debt!DE$252","v":0},{"$f":" Debt!DF$252","v":0},{"$f":" Debt!DG$252","v":0},{"$f":" Debt!DH$252","v":0},{"$f":" Debt!DI$252","v":0},{"$f":" Debt!DJ$252","v":0},{"$f":" Debt!DK$252","v":0},{"$f":" Debt!DL$252","v":0},{"$f":" Debt!DM$252","v":0},{"$f":" Debt!DN$252","v":0},{"$f":" Debt!DO$252","v":0},{"$f":" Debt!DP$252","v":0},{"$f":" Debt!DQ$252","v":0},{"$f":" Debt!DR$252","v":0},{"$f":" Debt!DS$252","v":0},{"$f":" Debt!DT$252","v":0},{"$f":" Debt!DU$252","v":0},{"$f":" Debt!DV$252","v":0},{"$f":" Debt!DW$252","v":0},{"$f":" Debt!DX$252","v":0},{"$f":" Debt!DY$252","v":0},{"$f":" Debt!DZ$252","v":0},{"$f":" Debt!EA$252","v":0},{"$f":" Debt!EB$252","v":0},{"$f":" Debt!EC$252","v":0},{"$f":" Debt!ED$252","v":0},{"$f":" Debt!EE$252","v":0},{"$f":" Debt!EF$252","v":0},{"$f":" Debt!EG$252","v":0},{"$f":" Debt!EH$252","v":0},{"$f":" Debt!EI$252","v":0},{"$f":" Debt!EJ$252","v":0},{"$f":" Debt!EK$252","v":0},{"$f":" Debt!EL$252","v":0},{"$f":" Debt!EM$252","v":0},{"$f":" Debt!EN$252","v":0},{"$f":" Debt!EO$252","v":0},{"$f":" Debt!EP$252","v":0},{"$f":" Debt!EQ$252","v":0},{"$f":" Debt!ER$252","v":0},{"$f":" Debt!ES$252","v":0},{"$f":" Debt!ET$252","v":0},{"$f":" Debt!EU$252","v":0},{"$f":" Debt!EV$252","v":0},{"$f":" Debt!EW$252","v":0},{"$f":" Debt!EX$252","v":0},{"$f":" Debt!EY$252","v":0},{"$f":" Debt!EZ$252","v":0},{"$f":" Debt!FA$252","v":0},{"$f":" Debt!FB$252","v":0},{"$f":" Debt!FC$252","v":0},{"$f":" Debt!FD$252","v":0},{"$f":" Debt!FE$252","v":0},{"$f":" Debt!FF$252","v":0},{"$f":" Debt!FG$252","v":0},{"$f":" Debt!FH$252","v":0},{"$f":" Debt!FI$252","v":0},{"$f":" Debt!FJ$252","v":0},{"$f":" Debt!FK$252","v":0},{"$f":" Debt!FL$252","v":0},{"$f":" Debt!FM$252","v":0},{"$f":" Debt!FN$252","v":0},{"$f":" Debt!FO$252","v":0},{"$f":" Debt!FP$252","v":0},{"$f":" Debt!FQ$252","v":0},{"$f":" Debt!FR$252","v":0},{"$f":" Debt!FS$252","v":0},{"$f":" Debt!FT$252","v":0},{"$f":" Debt!FU$252","v":0},{"$f":" Debt!FV$252","v":0},{"$f":" Debt!FW$252","v":0},{"$f":" Debt!FX$252","v":0},{"$f":" Debt!FY$252","v":0},{"$f":" Debt!FZ$252","v":0},{"$f":" Debt!GA$252","v":0},{"$f":" Debt!GB$252","v":0},{"$f":" Debt!GC$252","v":0},{"$f":" Debt!GD$252","v":0},{"$f":" Debt!GE$252","v":0},{"$f":" Debt!GF$252","v":0},{"$f":" Debt!GG$252","v":0},{"$f":" Debt!GH$252","v":0},{"$f":" Debt!GI$252","v":0},{"$f":" Debt!GJ$252","v":0}]
[null,null,null,null,{"$f":" Debt!E$357","v":"Senior debt witholding tax  T2"},{"$f":" Debt!F$357","v":0},{"$f":" Debt!G$357","v":"$ 000s"},{"$f":" Debt!H$357","v":-947.28636031797407},{"$f":" Debt!I$357","v":0},{"$f":" Debt!J$357","v":0},{"$f":" Debt!K$357","v":0},{"$f":" Debt!L$357","v":0},{"$f":" Debt!M$357","v":0},{"$f":" Debt!N$357","v":0},{"$f":" Debt!O$357","v":0},{"$f":" Debt!P$357","v":0},{"$f":" Debt!Q$357","v":-55.245464403380538},{"$f":" Debt!R$357","v":-52.989051613049469},{"$f":" Debt!S$357","v":-52.277915749758449},{"$f":" Debt!T$357","v":-49.954736244171272},{"$f":" Debt!U$357","v":-49.162996573109467},{"$f":" Debt!V$357","v":-46.842587209933754},{"$f":" Debt!W$357","v":-45.979493086696039},{"$f":" Debt!X$357","v":-43.910409101579262},{"$f":" Debt!Y$357","v":-42.722194946471518},{"$f":" Debt!Z$357","v":-40.431507167925247},{"$f":" Debt!AA$357","v":-41.070093769290452},{"$f":" Debt!AB$357","v":-38.721747008229386},{"$f":" Debt!AC$357","v":-37.568776988453465},{"$f":" Debt!AD$357","v":-35.236323876607685},{"$f":" Debt!AE$357","v":-33.984089860073709},{"$f":" Debt!AF$357","v":-31.84326378962669},{"$f":" Debt!AG$357","v":-30.313826686686298},{"$f":" Debt!AH$357","v":-28.01916479748229},{"$f":" Debt!AI$357","v":-26.562744522346748},{"$f":" Debt!AJ$357","v":-24.282907068183931},{"$f":" Debt!AK$357","v":-24.112644131657589},{"$f":" Debt!AL$357","v":-21.732210903296163},{"$f":" Debt!AM$357","v":-19.979262920629139},{"$f":" Debt!AN$357","v":-17.714344755225284},{"$f":" Debt!AO$357","v":-15.744056641576094},{"$f":" Debt!AP$357","v":-13.404919987896733},{"$f":" Debt!AQ$357","v":-11.414102256480305},{"$f":" Debt!AR$357","v":-9.0842287668074277},{"$f":" Debt!AS$357","v":-6.957207913283014},{"$f":" Debt!AT$357","v":-4.6346349365165622},{"$f":" Debt!AU$357","v":-2.367333910885776},{"$f":" Debt!AV$357","v":-5.2558124602289258E-2},{"$f":" Debt!AW$357","v":2.3634131868971053},{"$f":" Debt!AX$357","v":4.6670262070409478},{"$f":" Debt!AY$357","v":0},{"$f":" Debt!AZ$357","v":0},{"$f":" Debt!BA$357","v":0},{"$f":" Debt!BB$357","v":0},{"$f":" Debt!BC$357","v":0},{"$f":" Debt!BD$357","v":0},{"$f":" Debt!BE$357","v":0},{"$f":" Debt!BF$357","v":0},{"$f":" Debt!BG$357","v":0},{"$f":" Debt!BH$357","v":0},{"$f":" Debt!BI$357","v":0},{"$f":" Debt!BJ$357","v":0},{"$f":" Debt!BK$357","v":0},{"$f":" Debt!BL$357","v":0},{"$f":" Debt!BM$357","v":0},{"$f":" Debt!BN$357","v":0},{"$f":" Debt!BO$357","v":0},{"$f":" Debt!BP$357","v":0},{"$f":" Debt!BQ$357","v":0},{"$f":" Debt!BR$357","v":0},{"$f":" Debt!BS$357","v":0},{"$f":" Debt!BT$357","v":0},{"$f":" Debt!BU$357","v":0},{"$f":" Debt!BV$357","v":0},{"$f":" Debt!BW$357","v":0},{"$f":" Debt!BX$357","v":0},{"$f":" Debt!BY$357","v":0},{"$f":" Debt!BZ$357","v":0},{"$f":" Debt!CA$357","v":0},{"$f":" Debt!CB$357","v":0},{"$f":" Debt!CC$357","v":0},{"$f":" Debt!CD$357","v":0},{"$f":" Debt!CE$357","v":0},{"$f":" Debt!CF$357","v":0},{"$f":" Debt!CG$357","v":0},{"$f":" Debt!CH$357","v":0},{"$f":" Debt!CI$357","v":0},{"$f":" Debt!CJ$357","v":0},{"$f":" Debt!CK$357","v":0},{"$f":" Debt!CL$357","v":0},{"$f":" Debt!CM$357","v":0},{"$f":" Debt!CN$357","v":0},{"$f":" Debt!CO$357","v":0},{"$f":" Debt!CP$357","v":0},{"$f":" Debt!CQ$357","v":0},{"$f":" Debt!CR$357","v":0},{"$f":" Debt!CS$357","v":0},{"$f":" Debt!CT$357","v":0},{"$f":" Debt!CU$357","v":0},{"$f":" Debt!CV$357","v":0},{"$f":" Debt!CW$357","v":0},{"$f":" Debt!CX$357","v":0},{"$f":" Debt!CY$357","v":0},{"$f":" Debt!CZ$357","v":0},{"$f":" Debt!DA$357","v":0},{"$f":" Debt!DB$357","v":0},{"$f":" Debt!DC$357","v":0},{"$f":" Debt!DD$357","v":0},{"$f":" Debt!DE$357","v":0},{"$f":" Debt!DF$357","v":0},{"$f":" Debt!DG$357","v":0},{"$f":" Debt!DH$357","v":0},{"$f":" Debt!DI$357","v":0},{"$f":" Debt!DJ$357","v":0},{"$f":" Debt!DK$357","v":0},{"$f":" Debt!DL$357","v":0},{"$f":" Debt!DM$357","v":0},{"$f":" Debt!DN$357","v":0},{"$f":" Debt!DO$357","v":0},{"$f":" Debt!DP$357","v":0},{"$f":" Debt!DQ$357","v":0},{"$f":" Debt!DR$357","v":0},{"$f":" Debt!DS$357","v":0},{"$f":" Debt!DT$357","v":0},{"$f":" Debt!DU$357","v":0},{"$f":" Debt!DV$357","v":0},{"$f":" Debt!DW$357","v":0},{"$f":" Debt!DX$357","v":0},{"$f":" Debt!DY$357","v":0},{"$f":" Debt!DZ$357","v":0},{"$f":" Debt!EA$357","v":0},{"$f":" Debt!EB$357","v":0},{"$f":" Debt!EC$357","v":0},{"$f":" Debt!ED$357","v":0},{"$f":" Debt!EE$357","v":0},{"$f":" Debt!EF$357","v":0},{"$f":" Debt!EG$357","v":0},{"$f":" Debt!EH$357","v":0},{"$f":" Debt!EI$357","v":0},{"$f":" Debt!EJ$357","v":0},{"$f":" Debt!EK$357","v":0},{"$f":" Debt!EL$357","v":0},{"$f":" Debt!EM$357","v":0},{"$f":" Debt!EN$357","v":0},{"$f":" Debt!EO$357","v":0},{"$f":" Debt!EP$357","v":0},{"$f":" Debt!EQ$357","v":0},{"$f":" Debt!ER$357","v":0},{"$f":" Debt!ES$357","v":0},{"$f":" Debt!ET$357","v":0},{"$f":" Debt!EU$357","v":0},{"$f":" Debt!EV$357","v":0},{"$f":" Debt!EW$357","v":0},{"$f":" Debt!EX$357","v":0},{"$f":" Debt!EY$357","v":0},{"$f":" Debt!EZ$357","v":0},{"$f":" Debt!FA$357","v":0},{"$f":" Debt!FB$357","v":0},{"$f":" Debt!FC$357","v":0},{"$f":" Debt!FD$357","v":0},{"$f":" Debt!FE$357","v":0},{"$f":" Debt!FF$357","v":0},{"$f":" Debt!FG$357","v":0},{"$f":" Debt!FH$357","v":0},{"$f":" Debt!FI$357","v":0},{"$f":" Debt!FJ$357","v":0},{"$f":" Debt!FK$357","v":0},{"$f":" Debt!FL$357","v":0},{"$f":" Debt!FM$357","v":0},{"$f":" Debt!FN$357","v":0},{"$f":" Debt!FO$357","v":0},{"$f":" Debt!FP$357","v":0},{"$f":" Debt!FQ$357","v":0},{"$f":" Debt!FR$357","v":0},{"$f":" Debt!FS$357","v":0},{"$f":" Debt!FT$357","v":0},{"$f":" Debt!FU$357","v":0},{"$f":" Debt!FV$357","v":0},{"$f":" Debt!FW$357","v":0},{"$f":" Debt!FX$357","v":0},{"$f":" Debt!FY$357","v":0},{"$f":" Debt!FZ$357","v":0},{"$f":" Debt!GA$357","v":0},{"$f":" Debt!GB$357","v":0},{"$f":" Debt!GC$357","v":0},{"$f":" Debt!GD$357","v":0},{"$f":" Debt!GE$357","v":0},{"$f":" Debt!GF$357","v":0},{"$f":" Debt!GG$357","v":0},{"$f":" Debt!GH$357","v":0},{"$f":" Debt!GI$357","v":0},{"$f":" Debt!GJ$357","v":0}]
[null,null,null,null,"Cashflow available for DSRA P50",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J63:GJ63)","v":352633.74153378635},null,{"$f":" J55+ SUM(J57:J62)","v":0},0,-5.1476730732247233E-5,144.09022015459777,837.66945718094212,887.060608644475,2164.9488839840214,9436.8238437272357,6655.6565026307835,7222.3231449473333,6776.0678113330923,7274.3727417484806,6946.6270527567394,7358.2824323526092,7077.79714929277,7459.0551331762526,7187.0700024591588,7520.1711347155378,7240.7858429346961,7643.8788923005577,7364.7753423015492,7772.8932327869934,7244.9200468590934,7508.2409749598755,7170.429161711214,7546.6625025328976,7196.985082075551,7550.8493268368293,7200.9154436029439,7580.484147033123,7236.7306583889549,7599.1021091748207,{"$f":" AP55+ SUM(AP57:AP62)","v":7253.3089880323696},7609.3691428154707,7227.3219818238831,7582.9988113420059,7197.0332853832115,7552.2386508099225,7171.5547602757251,7506.32335666172,7083.9744670206237,15823.284774578686,15536.229579624389,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,4292.1689013546065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV55+ SUM(BV57: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,{"$f":" DB55+ SUM(DB57:DB62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH55+ SUM(EH57: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,{"$f":" FN55+ SUM(FN57:FN62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" DSRA!E$64","v":"DSRA deposit"},{"$f":" DSRA!F$64","v":0},{"$f":" DSRA!G$64","v":"$ 000s"},{"$f":" DSRA!H$64","v":0},{"$f":" DSRA!I$64","v":0},{"$f":" DSRA!J$64","v":0},{"$f":" DSRA!K$64","v":0},{"$f":" DSRA!L$64","v":0},{"$f":" DSRA!M$64","v":0},{"$f":" DSRA!N$64","v":0},{"$f":" DSRA!O$64","v":0},{"$f":" DSRA!P$64","v":0},{"$f":" DSRA!Q$64","v":0},{"$f":" DSRA!R$64","v":0},{"$f":" DSRA!S$64","v":0},{"$f":" DSRA!T$64","v":0},{"$f":" DSRA!U$64","v":0},{"$f":" DSRA!V$64","v":0},{"$f":" DSRA!W$64","v":0},{"$f":" DSRA!X$64","v":0},{"$f":" DSRA!Y$64","v":0},{"$f":" DSRA!Z$64","v":0},{"$f":" DSRA!AA$64","v":0},{"$f":" DSRA!AB$64","v":0},{"$f":" DSRA!AC$64","v":0},{"$f":" DSRA!AD$64","v":0},{"$f":" DSRA!AE$64","v":0},{"$f":" DSRA!AF$64","v":0},{"$f":" DSRA!AG$64","v":0},{"$f":" DSRA!AH$64","v":0},{"$f":" DSRA!AI$64","v":0},{"$f":" DSRA!AJ$64","v":0},{"$f":" DSRA!AK$64","v":0},{"$f":" DSRA!AL$64","v":0},{"$f":" DSRA!AM$64","v":0},{"$f":" DSRA!AN$64","v":0},{"$f":" DSRA!AO$64","v":0},{"$f":" DSRA!AP$64","v":0},{"$f":" DSRA!AQ$64","v":0},{"$f":" DSRA!AR$64","v":0},{"$f":" DSRA!AS$64","v":0},{"$f":" DSRA!AT$64","v":0},{"$f":" DSRA!AU$64","v":0},{"$f":" DSRA!AV$64","v":0},{"$f":" DSRA!AW$64","v":0},{"$f":" DSRA!AX$64","v":0},{"$f":" DSRA!AY$64","v":0},{"$f":" DSRA!AZ$64","v":0},{"$f":" DSRA!BA$64","v":0},{"$f":" DSRA!BB$64","v":0},{"$f":" DSRA!BC$64","v":0},{"$f":" DSRA!BD$64","v":0},{"$f":" DSRA!BE$64","v":0},{"$f":" DSRA!BF$64","v":0},{"$f":" DSRA!BG$64","v":0},{"$f":" DSRA!BH$64","v":0},{"$f":" DSRA!BI$64","v":0},{"$f":" DSRA!BJ$64","v":0},{"$f":" DSRA!BK$64","v":0},{"$f":" DSRA!BL$64","v":0},{"$f":" DSRA!BM$64","v":0},{"$f":" DSRA!BN$64","v":0},{"$f":" DSRA!BO$64","v":0},{"$f":" DSRA!BP$64","v":0},{"$f":" DSRA!BQ$64","v":0},{"$f":" DSRA!BR$64","v":0},{"$f":" DSRA!BS$64","v":0},{"$f":" DSRA!BT$64","v":0},{"$f":" DSRA!BU$64","v":0},{"$f":" DSRA!BV$64","v":0},{"$f":" DSRA!BW$64","v":0},{"$f":" DSRA!BX$64","v":0},{"$f":" DSRA!BY$64","v":0},{"$f":" DSRA!BZ$64","v":0},{"$f":" DSRA!CA$64","v":0},{"$f":" DSRA!CB$64","v":0},{"$f":" DSRA!CC$64","v":0},{"$f":" DSRA!CD$64","v":0},{"$f":" DSRA!CE$64","v":0},{"$f":" DSRA!CF$64","v":0},{"$f":" DSRA!CG$64","v":0},{"$f":" DSRA!CH$64","v":0},{"$f":" DSRA!CI$64","v":0},{"$f":" DSRA!CJ$64","v":0},{"$f":" DSRA!CK$64","v":0},{"$f":" DSRA!CL$64","v":0},{"$f":" DSRA!CM$64","v":0},{"$f":" DSRA!CN$64","v":0},{"$f":" DSRA!CO$64","v":0},{"$f":" DSRA!CP$64","v":0},{"$f":" DSRA!CQ$64","v":0},{"$f":" DSRA!CR$64","v":0},{"$f":" DSRA!CS$64","v":0},{"$f":" DSRA!CT$64","v":0},{"$f":" DSRA!CU$64","v":0},{"$f":" DSRA!CV$64","v":0},{"$f":" DSRA!CW$64","v":0},{"$f":" DSRA!CX$64","v":0},{"$f":" DSRA!CY$64","v":0},{"$f":" DSRA!CZ$64","v":0},{"$f":" DSRA!DA$64","v":0},{"$f":" DSRA!DB$64","v":0},{"$f":" DSRA!DC$64","v":0},{"$f":" DSRA!DD$64","v":0},{"$f":" DSRA!DE$64","v":0},{"$f":" DSRA!DF$64","v":0},{"$f":" DSRA!DG$64","v":0},{"$f":" DSRA!DH$64","v":0},{"$f":" DSRA!DI$64","v":0},{"$f":" DSRA!DJ$64","v":0},{"$f":" DSRA!DK$64","v":0},{"$f":" DSRA!DL$64","v":0},{"$f":" DSRA!DM$64","v":0},{"$f":" DSRA!DN$64","v":0},{"$f":" DSRA!DO$64","v":0},{"$f":" DSRA!DP$64","v":0},{"$f":" DSRA!DQ$64","v":0},{"$f":" DSRA!DR$64","v":0},{"$f":" DSRA!DS$64","v":0},{"$f":" DSRA!DT$64","v":0},{"$f":" DSRA!DU$64","v":0},{"$f":" DSRA!DV$64","v":0},{"$f":" DSRA!DW$64","v":0},{"$f":" DSRA!DX$64","v":0},{"$f":" DSRA!DY$64","v":0},{"$f":" DSRA!DZ$64","v":0},{"$f":" DSRA!EA$64","v":0},{"$f":" DSRA!EB$64","v":0},{"$f":" DSRA!EC$64","v":0},{"$f":" DSRA!ED$64","v":0},{"$f":" DSRA!EE$64","v":0},{"$f":" DSRA!EF$64","v":0},{"$f":" DSRA!EG$64","v":0},{"$f":" DSRA!EH$64","v":0},{"$f":" DSRA!EI$64","v":0},{"$f":" DSRA!EJ$64","v":0},{"$f":" DSRA!EK$64","v":0},{"$f":" DSRA!EL$64","v":0},{"$f":" DSRA!EM$64","v":0},{"$f":" DSRA!EN$64","v":0},{"$f":" DSRA!EO$64","v":0},{"$f":" DSRA!EP$64","v":0},{"$f":" DSRA!EQ$64","v":0},{"$f":" DSRA!ER$64","v":0},{"$f":" DSRA!ES$64","v":0},{"$f":" DSRA!ET$64","v":0},{"$f":" DSRA!EU$64","v":0},{"$f":" DSRA!EV$64","v":0},{"$f":" DSRA!EW$64","v":0},{"$f":" DSRA!EX$64","v":0},{"$f":" DSRA!EY$64","v":0},{"$f":" DSRA!EZ$64","v":0},{"$f":" DSRA!FA$64","v":0},{"$f":" DSRA!FB$64","v":0},{"$f":" DSRA!FC$64","v":0},{"$f":" DSRA!FD$64","v":0},{"$f":" DSRA!FE$64","v":0},{"$f":" DSRA!FF$64","v":0},{"$f":" DSRA!FG$64","v":0},{"$f":" DSRA!FH$64","v":0},{"$f":" DSRA!FI$64","v":0},{"$f":" DSRA!FJ$64","v":0},{"$f":" DSRA!FK$64","v":0},{"$f":" DSRA!FL$64","v":0},{"$f":" DSRA!FM$64","v":0},{"$f":" DSRA!FN$64","v":0},{"$f":" DSRA!FO$64","v":0},{"$f":" DSRA!FP$64","v":0},{"$f":" DSRA!FQ$64","v":0},{"$f":" DSRA!FR$64","v":0},{"$f":" DSRA!FS$64","v":0},{"$f":" DSRA!FT$64","v":0},{"$f":" DSRA!FU$64","v":0},{"$f":" DSRA!FV$64","v":0},{"$f":" DSRA!FW$64","v":0},{"$f":" DSRA!FX$64","v":0},{"$f":" DSRA!FY$64","v":0},{"$f":" DSRA!FZ$64","v":0},{"$f":" DSRA!GA$64","v":0},{"$f":" DSRA!GB$64","v":0},{"$f":" DSRA!GC$64","v":0},{"$f":" DSRA!GD$64","v":0},{"$f":" DSRA!GE$64","v":0},{"$f":" DSRA!GF$64","v":0},{"$f":" DSRA!GG$64","v":0},{"$f":" DSRA!GH$64","v":0},{"$f":" DSRA!GI$64","v":0},{"$f":" DSRA!GJ$64","v":0}]
[null,null,null,null,{"$f":" DSRA!E$72","v":"DSRA withdrawal"},{"$f":" DSRA!F$72","v":0},{"$f":" DSRA!G$72","v":"$ 000s"},{"$f":" DSRA!H$72","v":11175.630627668808},{"$f":" DSRA!I$72","v":0},{"$f":" DSRA!J$72","v":0},{"$f":" DSRA!K$72","v":0},{"$f":" DSRA!L$72","v":0},{"$f":" DSRA!M$72","v":0},{"$f":" DSRA!N$72","v":0},{"$f":" DSRA!O$72","v":0},{"$f":" DSRA!P$72","v":0},{"$f":" DSRA!Q$72","v":0},{"$f":" DSRA!R$72","v":78.944567553844536},{"$f":" DSRA!S$72","v":44.945830444532476},{"$f":" DSRA!T$72","v":104.05362223610427},{"$f":" DSRA!U$72","v":60.923867084027734},{"$f":" DSRA!V$72","v":72.280012514551345},{"$f":" DSRA!W$72","v":81.764812409310252},{"$f":" DSRA!X$72","v":85.655541225938578},{"$f":" DSRA!Y$72","v":38.942814954078131},{"$f":" DSRA!Z$72","v":47.396565801895122},{"$f":" DSRA!AA$72","v":80.880327135491825},{"$f":" DSRA!AB$72","v":80.887181427455289},{"$f":" DSRA!AC$72","v":83.585765788877325},{"$f":" DSRA!AD$72","v":73.448087319668048},{"$f":" DSRA!AE$72","v":93.666860844756229},{"$f":" DSRA!AF$72","v":96.696867119404487},{"$f":" DSRA!AG$72","v":82.268277633545949},{"$f":" DSRA!AH$72","v":89.547201808964019},{"$f":" DSRA!AI$72","v":70.315573188312555},{"$f":" DSRA!AJ$72","v":72.139225832848751},{"$f":" DSRA!AK$72","v":98.624040857677755},{"$f":" DSRA!AL$72","v":90.014803554799073},{"$f":" DSRA!AM$72","v":109.45311223873614},{"$f":" DSRA!AN$72","v":110.39687643171783},{"$f":" DSRA!AO$72","v":84.975094217399601},{"$f":" DSRA!AP$72","v":80.419550177801284},{"$f":" DSRA!AQ$72","v":83.278907726748002},{"$f":" DSRA!AR$72","v":82.793707547996746},{"$f":" DSRA!AS$72","v":85.745081147953897},{"$f":" DSRA!AT$72","v":78.032063077323983},{"$f":" DSRA!AU$72","v":95.33511390829517},{"$f":" DSRA!AV$72","v":95.004364182736026},{"$f":" DSRA!AW$72","v":4280.5330846932839},{"$f":" DSRA!AX$72","v":4362.681825582732},{"$f":" DSRA!AY$72","v":0},{"$f":" DSRA!AZ$72","v":0},{"$f":" DSRA!BA$72","v":0},{"$f":" DSRA!BB$72","v":0},{"$f":" DSRA!BC$72","v":0},{"$f":" DSRA!BD$72","v":0},{"$f":" DSRA!BE$72","v":0},{"$f":" DSRA!BF$72","v":0},{"$f":" DSRA!BG$72","v":0},{"$f":" DSRA!BH$72","v":0},{"$f":" DSRA!BI$72","v":0},{"$f":" DSRA!BJ$72","v":0},{"$f":" DSRA!BK$72","v":0},{"$f":" DSRA!BL$72","v":0},{"$f":" DSRA!BM$72","v":0},{"$f":" DSRA!BN$72","v":0},{"$f":" DSRA!BO$72","v":0},{"$f":" DSRA!BP$72","v":0},{"$f":" DSRA!BQ$72","v":0},{"$f":" DSRA!BR$72","v":0},{"$f":" DSRA!BS$72","v":0},{"$f":" DSRA!BT$72","v":0},{"$f":" DSRA!BU$72","v":0},{"$f":" DSRA!BV$72","v":0},{"$f":" DSRA!BW$72","v":0},{"$f":" DSRA!BX$72","v":0},{"$f":" DSRA!BY$72","v":0},{"$f":" DSRA!BZ$72","v":0},{"$f":" DSRA!CA$72","v":0},{"$f":" DSRA!CB$72","v":0},{"$f":" DSRA!CC$72","v":0},{"$f":" DSRA!CD$72","v":0},{"$f":" DSRA!CE$72","v":0},{"$f":" DSRA!CF$72","v":0},{"$f":" DSRA!CG$72","v":0},{"$f":" DSRA!CH$72","v":0},{"$f":" DSRA!CI$72","v":0},{"$f":" DSRA!CJ$72","v":0},{"$f":" DSRA!CK$72","v":0},{"$f":" DSRA!CL$72","v":0},{"$f":" DSRA!CM$72","v":0},{"$f":" DSRA!CN$72","v":0},{"$f":" DSRA!CO$72","v":0},{"$f":" DSRA!CP$72","v":0},{"$f":" DSRA!CQ$72","v":0},{"$f":" DSRA!CR$72","v":0},{"$f":" DSRA!CS$72","v":0},{"$f":" DSRA!CT$72","v":0},{"$f":" DSRA!CU$72","v":0},{"$f":" DSRA!CV$72","v":0},{"$f":" DSRA!CW$72","v":0},{"$f":" DSRA!CX$72","v":0},{"$f":" DSRA!CY$72","v":0},{"$f":" DSRA!CZ$72","v":0},{"$f":" DSRA!DA$72","v":0},{"$f":" DSRA!DB$72","v":0},{"$f":" DSRA!DC$72","v":0},{"$f":" DSRA!DD$72","v":0},{"$f":" DSRA!DE$72","v":0},{"$f":" DSRA!DF$72","v":0},{"$f":" DSRA!DG$72","v":0},{"$f":" DSRA!DH$72","v":0},{"$f":" DSRA!DI$72","v":0},{"$f":" DSRA!DJ$72","v":0},{"$f":" DSRA!DK$72","v":0},{"$f":" DSRA!DL$72","v":0},{"$f":" DSRA!DM$72","v":0},{"$f":" DSRA!DN$72","v":0},{"$f":" DSRA!DO$72","v":0},{"$f":" DSRA!DP$72","v":0},{"$f":" DSRA!DQ$72","v":0},{"$f":" DSRA!DR$72","v":0},{"$f":" DSRA!DS$72","v":0},{"$f":" DSRA!DT$72","v":0},{"$f":" DSRA!DU$72","v":0},{"$f":" DSRA!DV$72","v":0},{"$f":" DSRA!DW$72","v":0},{"$f":" DSRA!DX$72","v":0},{"$f":" DSRA!DY$72","v":0},{"$f":" DSRA!DZ$72","v":0},{"$f":" DSRA!EA$72","v":0},{"$f":" DSRA!EB$72","v":0},{"$f":" DSRA!EC$72","v":0},{"$f":" DSRA!ED$72","v":0},{"$f":" DSRA!EE$72","v":0},{"$f":" DSRA!EF$72","v":0},{"$f":" DSRA!EG$72","v":0},{"$f":" DSRA!EH$72","v":0},{"$f":" DSRA!EI$72","v":0},{"$f":" DSRA!EJ$72","v":0},{"$f":" DSRA!EK$72","v":0},{"$f":" DSRA!EL$72","v":0},{"$f":" DSRA!EM$72","v":0},{"$f":" DSRA!EN$72","v":0},{"$f":" DSRA!EO$72","v":0},{"$f":" DSRA!EP$72","v":0},{"$f":" DSRA!EQ$72","v":0},{"$f":" DSRA!ER$72","v":0},{"$f":" DSRA!ES$72","v":0},{"$f":" DSRA!ET$72","v":0},{"$f":" DSRA!EU$72","v":0},{"$f":" DSRA!EV$72","v":0},{"$f":" DSRA!EW$72","v":0},{"$f":" DSRA!EX$72","v":0},{"$f":" DSRA!EY$72","v":0},{"$f":" DSRA!EZ$72","v":0},{"$f":" DSRA!FA$72","v":0},{"$f":" DSRA!FB$72","v":0},{"$f":" DSRA!FC$72","v":0},{"$f":" DSRA!FD$72","v":0},{"$f":" DSRA!FE$72","v":0},{"$f":" DSRA!FF$72","v":0},{"$f":" DSRA!FG$72","v":0},{"$f":" DSRA!FH$72","v":0},{"$f":" DSRA!FI$72","v":0},{"$f":" DSRA!FJ$72","v":0},{"$f":" DSRA!FK$72","v":0},{"$f":" DSRA!FL$72","v":0},{"$f":" DSRA!FM$72","v":0},{"$f":" DSRA!FN$72","v":0},{"$f":" DSRA!FO$72","v":0},{"$f":" DSRA!FP$72","v":0},{"$f":" DSRA!FQ$72","v":0},{"$f":" DSRA!FR$72","v":0},{"$f":" DSRA!FS$72","v":0},{"$f":" DSRA!FT$72","v":0},{"$f":" DSRA!FU$72","v":0},{"$f":" DSRA!FV$72","v":0},{"$f":" DSRA!FW$72","v":0},{"$f":" DSRA!FX$72","v":0},{"$f":" DSRA!FY$72","v":0},{"$f":" DSRA!FZ$72","v":0},{"$f":" DSRA!GA$72","v":0},{"$f":" DSRA!GB$72","v":0},{"$f":" DSRA!GC$72","v":0},{"$f":" DSRA!GD$72","v":0},{"$f":" DSRA!GE$72","v":0},{"$f":" DSRA!GF$72","v":0},{"$f":" DSRA!GG$72","v":0},{"$f":" DSRA!GH$72","v":0},{"$f":" DSRA!GI$72","v":0},{"$f":" DSRA!GJ$72","v":0}]
[null,null,null,null,"Cashflow available for equity bridge loan P50",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J67:GJ67)","v":363809.37216145516},null,{"$f":" J63 + SUM(J65:J66)","v":0},0,-5.1476730732247233E-5,144.09022015459777,837.66945718094212,887.060608644475,2164.9488839840214,9436.8238437272357,6734.601070184628,7267.2689753918658,6880.1214335691966,7335.2966088325084,7018.9070652712908,7440.0472447619195,7163.4526905187086,7497.9979481303308,7234.4665682610539,7601.0514618510297,7321.6730243621514,7727.464658089435,7438.2234296212173,7866.5600936317496,7341.6169139784979,7590.5092525934215,7259.976363520178,7616.9780757212102,7269.1243079083997,7649.473367694507,7290.930247157743,7689.9372592718591,7347.1275348206727,7684.0772033922203,{"$f":" AP63 + SUM(AP65:AP66)","v":7333.7285382101709},7692.6480505422187,7310.1156893718799,7668.7438924899598,7275.0653484605355,7647.5737647182177,7266.5591244584612,11786.856441355005,11446.656292603355,15823.284774578686,15536.229579624389,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,{"$f":" BE63 + SUM(BE65:BE66)","v":4292.1689013546065},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DQ63 + SUM(DQ65:DQ66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GC63 + SUM(GC65:GC66)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Debt!E$514","v":"Equity bridge interest"},{"$f":" Debt!F$514","v":0},{"$f":" Debt!G$514","v":"$ 000s"},{"$f":" Debt!H$514","v":0},{"$f":" Debt!I$514","v":0},{"$f":" Debt!J$514","v":0},{"$f":" Debt!K$514","v":0},{"$f":" Debt!L$514","v":0},{"$f":" Debt!M$514","v":0},{"$f":" Debt!N$514","v":0},{"$f":" Debt!O$514","v":0},{"$f":" Debt!P$514","v":0},{"$f":" Debt!Q$514","v":0},{"$f":" Debt!R$514","v":0},{"$f":" Debt!S$514","v":0},{"$f":" Debt!T$514","v":0},{"$f":" Debt!U$514","v":0},{"$f":" Debt!V$514","v":0},{"$f":" Debt!W$514","v":0},{"$f":" Debt!X$514","v":0},{"$f":" Debt!Y$514","v":0},{"$f":" Debt!Z$514","v":0},{"$f":" Debt!AA$514","v":0},{"$f":" Debt!AB$514","v":0},{"$f":" Debt!AC$514","v":0},{"$f":" Debt!AD$514","v":0},{"$f":" Debt!AE$514","v":0},{"$f":" Debt!AF$514","v":0},{"$f":" Debt!AG$514","v":0},{"$f":" Debt!AH$514","v":0},{"$f":" Debt!AI$514","v":0},{"$f":" Debt!AJ$514","v":0},{"$f":" Debt!AK$514","v":0},{"$f":" Debt!AL$514","v":0},{"$f":" Debt!AM$514","v":0},{"$f":" Debt!AN$514","v":0},{"$f":" Debt!AO$514","v":0},{"$f":" Debt!AP$514","v":0},{"$f":" Debt!AQ$514","v":0},{"$f":" Debt!AR$514","v":0},{"$f":" Debt!AS$514","v":0},{"$f":" Debt!AT$514","v":0},{"$f":" Debt!AU$514","v":0},{"$f":" Debt!AV$514","v":0},{"$f":" Debt!AW$514","v":0},{"$f":" Debt!AX$514","v":0},{"$f":" Debt!AY$514","v":0},{"$f":" Debt!AZ$514","v":0},{"$f":" Debt!BA$514","v":0},{"$f":" Debt!BB$514","v":0},{"$f":" Debt!BC$514","v":0},{"$f":" Debt!BD$514","v":0},{"$f":" Debt!BE$514","v":0},{"$f":" Debt!BF$514","v":0},{"$f":" Debt!BG$514","v":0},{"$f":" Debt!BH$514","v":0},{"$f":" Debt!BI$514","v":0},{"$f":" Debt!BJ$514","v":0},{"$f":" Debt!BK$514","v":0},{"$f":" Debt!BL$514","v":0},{"$f":" Debt!BM$514","v":0},{"$f":" Debt!BN$514","v":0},{"$f":" Debt!BO$514","v":0},{"$f":" Debt!BP$514","v":0},{"$f":" Debt!BQ$514","v":0},{"$f":" Debt!BR$514","v":0},{"$f":" Debt!BS$514","v":0},{"$f":" Debt!BT$514","v":0},{"$f":" Debt!BU$514","v":0},{"$f":" Debt!BV$514","v":0},{"$f":" Debt!BW$514","v":0},{"$f":" Debt!BX$514","v":0},{"$f":" Debt!BY$514","v":0},{"$f":" Debt!BZ$514","v":0},{"$f":" Debt!CA$514","v":0},{"$f":" Debt!CB$514","v":0},{"$f":" Debt!CC$514","v":0},{"$f":" Debt!CD$514","v":0},{"$f":" Debt!CE$514","v":0},{"$f":" Debt!CF$514","v":0},{"$f":" Debt!CG$514","v":0},{"$f":" Debt!CH$514","v":0},{"$f":" Debt!CI$514","v":0},{"$f":" Debt!CJ$514","v":0},{"$f":" Debt!CK$514","v":0},{"$f":" Debt!CL$514","v":0},{"$f":" Debt!CM$514","v":0},{"$f":" Debt!CN$514","v":0},{"$f":" Debt!CO$514","v":0},{"$f":" Debt!CP$514","v":0},{"$f":" Debt!CQ$514","v":0},{"$f":" Debt!CR$514","v":0},{"$f":" Debt!CS$514","v":0},{"$f":" Debt!CT$514","v":0},{"$f":" Debt!CU$514","v":0},{"$f":" Debt!CV$514","v":0},{"$f":" Debt!CW$514","v":0},{"$f":" Debt!CX$514","v":0},{"$f":" Debt!CY$514","v":0},{"$f":" Debt!CZ$514","v":0},{"$f":" Debt!DA$514","v":0},{"$f":" Debt!DB$514","v":0},{"$f":" Debt!DC$514","v":0},{"$f":" Debt!DD$514","v":0},{"$f":" Debt!DE$514","v":0},{"$f":" Debt!DF$514","v":0},{"$f":" Debt!DG$514","v":0},{"$f":" Debt!DH$514","v":0},{"$f":" Debt!DI$514","v":0},{"$f":" Debt!DJ$514","v":0},{"$f":" Debt!DK$514","v":0},{"$f":" Debt!DL$514","v":0},{"$f":" Debt!DM$514","v":0},{"$f":" Debt!DN$514","v":0},{"$f":" Debt!DO$514","v":0},{"$f":" Debt!DP$514","v":0},{"$f":" Debt!DQ$514","v":0},{"$f":" Debt!DR$514","v":0},{"$f":" Debt!DS$514","v":0},{"$f":" Debt!DT$514","v":0},{"$f":" Debt!DU$514","v":0},{"$f":" Debt!DV$514","v":0},{"$f":" Debt!DW$514","v":0},{"$f":" Debt!DX$514","v":0},{"$f":" Debt!DY$514","v":0},{"$f":" Debt!DZ$514","v":0},{"$f":" Debt!EA$514","v":0},{"$f":" Debt!EB$514","v":0},{"$f":" Debt!EC$514","v":0},{"$f":" Debt!ED$514","v":0},{"$f":" Debt!EE$514","v":0},{"$f":" Debt!EF$514","v":0},{"$f":" Debt!EG$514","v":0},{"$f":" Debt!EH$514","v":0},{"$f":" Debt!EI$514","v":0},{"$f":" Debt!EJ$514","v":0},{"$f":" Debt!EK$514","v":0},{"$f":" Debt!EL$514","v":0},{"$f":" Debt!EM$514","v":0},{"$f":" Debt!EN$514","v":0},{"$f":" Debt!EO$514","v":0},{"$f":" Debt!EP$514","v":0},{"$f":" Debt!EQ$514","v":0},{"$f":" Debt!ER$514","v":0},{"$f":" Debt!ES$514","v":0},{"$f":" Debt!ET$514","v":0},{"$f":" Debt!EU$514","v":0},{"$f":" Debt!EV$514","v":0},{"$f":" Debt!EW$514","v":0},{"$f":" Debt!EX$514","v":0},{"$f":" Debt!EY$514","v":0},{"$f":" Debt!EZ$514","v":0},{"$f":" Debt!FA$514","v":0},{"$f":" Debt!FB$514","v":0},{"$f":" Debt!FC$514","v":0},{"$f":" Debt!FD$514","v":0},{"$f":" Debt!FE$514","v":0},{"$f":" Debt!FF$514","v":0},{"$f":" Debt!FG$514","v":0},{"$f":" Debt!FH$514","v":0},{"$f":" Debt!FI$514","v":0},{"$f":" Debt!FJ$514","v":0},{"$f":" Debt!FK$514","v":0},{"$f":" Debt!FL$514","v":0},{"$f":" Debt!FM$514","v":0},{"$f":" Debt!FN$514","v":0},{"$f":" Debt!FO$514","v":0},{"$f":" Debt!FP$514","v":0},{"$f":" Debt!FQ$514","v":0},{"$f":" Debt!FR$514","v":0},{"$f":" Debt!FS$514","v":0},{"$f":" Debt!FT$514","v":0},{"$f":" Debt!FU$514","v":0},{"$f":" Debt!FV$514","v":0},{"$f":" Debt!FW$514","v":0},{"$f":" Debt!FX$514","v":0},{"$f":" Debt!FY$514","v":0},{"$f":" Debt!FZ$514","v":0},{"$f":" Debt!GA$514","v":0},{"$f":" Debt!GB$514","v":0},{"$f":" Debt!GC$514","v":0},{"$f":" Debt!GD$514","v":0},{"$f":" Debt!GE$514","v":0},{"$f":" Debt!GF$514","v":0},{"$f":" Debt!GG$514","v":0},{"$f":" Debt!GH$514","v":0},{"$f":" Debt!GI$514","v":0},{"$f":" Debt!GJ$514","v":0}]
[null,null,null,null,"Cashflow available for shareholder loan P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J70:GJ70)","v":363809.37216145516},null,{"$f":" J67 + SUM(J69:J69)","v":0},0,-5.1476730732247233E-5,144.09022015459777,837.66945718094212,887.060608644475,2164.9488839840214,9436.8238437272357,6734.601070184628,7267.2689753918658,6880.1214335691966,7335.2966088325084,7018.9070652712908,7440.0472447619195,7163.4526905187086,7497.9979481303308,7234.4665682610539,7601.0514618510297,7321.6730243621514,7727.464658089435,7438.2234296212173,7866.5600936317496,7341.6169139784979,7590.5092525934215,7259.976363520178,7616.9780757212102,7269.1243079083997,7649.473367694507,7290.930247157743,7689.9372592718591,7347.1275348206727,7684.0772033922203,{"$f":" AP67 + SUM(AP69:AP69)","v":7333.7285382101709},7692.6480505422187,7310.1156893718799,7668.7438924899598,7275.0653484605355,7647.5737647182177,7266.5591244584612,11786.856441355005,11446.656292603355,15823.284774578686,15536.229579624389,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,{"$f":" BE67 + SUM(BE69:BE69)","v":4292.1689013546065},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DQ67 + SUM(DQ69:DQ69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GC67 + SUM(GC69:GC69)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Debt!E$392","v":"Shareholder loan interest paid P50"},{"$f":" Debt!F$392","v":0},{"$f":" Debt!G$392","v":"$ 000s"},{"$f":" Debt!H$392","v":-153638.07784451306},{"$f":" Debt!I$392","v":0},{"$f":" Debt!J$392","v":0},{"$f":" Debt!K$392","v":0},{"$f":" Debt!L$392","v":0},{"$f":" Debt!M$392","v":-144.09016867786704},{"$f":" Debt!N$392","v":-837.66945718094212},{"$f":" Debt!O$392","v":-887.060608644475},{"$f":" Debt!P$392","v":-2164.9488839840214},{"$f":" Debt!Q$392","v":-6102.8704564239079},{"$f":" Debt!R$392","v":-5952.8425539952577},{"$f":" Debt!S$392","v":-5917.6634207667357},{"$f":" Debt!T$392","v":-5856.9311708086052},{"$f":" Debt!U$392","v":-5810.8876089843789},{"$f":" Debt!V$392","v":-5742.2892039912122},{"$f":" Debt!W$392","v":-5684.8414002336094},{"$f":" Debt!X$392","v":-5605.8571372298356},{"$f":" Debt!Y$392","v":-5535.7653373318362},{"$f":" Debt!Z$392","v":-5447.4648698459041},{"$f":" Debt!AA$392","v":-5367.0497934172226},{"$f":" Debt!AB$392","v":-5266.5197183377013},{"$f":" Debt!AC$392","v":-5174.0378195666008},{"$f":" Debt!AD$392","v":-5059.1336118330728},{"$f":" Debt!AE$392","v":-4952.0745700326061},{"$f":" Debt!AF$392","v":-4820.9227214706452},{"$f":" Debt!AG$392","v":-4707.4914828077917},{"$f":" Debt!AH$392","v":-4577.7556831674383},{"$f":" Debt!AI$392","v":-4457.0557525515651},{"$f":" Debt!AJ$392","v":-4314.8592480089319},{"$f":" Debt!AK$392","v":-4181.9173203134551},{"$f":" Debt!AL$392","v":-4025.8772981813086},{"$f":" Debt!AM$392","v":-3878.9499154773689},{"$f":" Debt!AN$392","v":-3707.455485006617},{"$f":" Debt!AO$392","v":-3543.6702427649848},{"$f":" Debt!AP$392","v":-3357.3519295367591},{"$f":" Debt!AQ$392","v":-3178.4149821464553},{"$f":" Debt!AR$392","v":-2975.2744940686457},{"$f":" Debt!AS$392","v":-2780.2066402800001},{"$f":" Debt!AT$392","v":-2560.2224639305523},{"$f":" Debt!AU$392","v":-2348.0545341267029},{"$f":" Debt!AV$392","v":-2109.5761687500849},{"$f":" Debt!AW$392","v":-1877.5119357432081},{"$f":" Debt!AX$392","v":-1431.5914329906773},{"$f":" Debt!AY$392","v":-980.91351430810687},{"$f":" Debt!AZ$392","v":-313.00680759593087},{"$f":" Debt!BA$392","v":0},{"$f":" Debt!BB$392","v":0},{"$f":" Debt!BC$392","v":0},{"$f":" Debt!BD$392","v":0},{"$f":" Debt!BE$392","v":0},{"$f":" Debt!BF$392","v":0},{"$f":" Debt!BG$392","v":0},{"$f":" Debt!BH$392","v":0},{"$f":" Debt!BI$392","v":0},{"$f":" Debt!BJ$392","v":0},{"$f":" Debt!BK$392","v":0},{"$f":" Debt!BL$392","v":0},{"$f":" Debt!BM$392","v":0},{"$f":" Debt!BN$392","v":0},{"$f":" Debt!BO$392","v":0},{"$f":" Debt!BP$392","v":0},{"$f":" Debt!BQ$392","v":0},{"$f":" Debt!BR$392","v":0},{"$f":" Debt!BS$392","v":0},{"$f":" Debt!BT$392","v":0},{"$f":" Debt!BU$392","v":0},{"$f":" Debt!BV$392","v":0},{"$f":" Debt!BW$392","v":0},{"$f":" Debt!BX$392","v":0},{"$f":" Debt!BY$392","v":0},{"$f":" Debt!BZ$392","v":0},{"$f":" Debt!CA$392","v":0},{"$f":" Debt!CB$392","v":0},{"$f":" Debt!CC$392","v":0},{"$f":" Debt!CD$392","v":0},{"$f":" Debt!CE$392","v":0},{"$f":" Debt!CF$392","v":0},{"$f":" Debt!CG$392","v":0},{"$f":" Debt!CH$392","v":0},{"$f":" Debt!CI$392","v":0},{"$f":" Debt!CJ$392","v":0},{"$f":" Debt!CK$392","v":0},{"$f":" Debt!CL$392","v":0},{"$f":" Debt!CM$392","v":0},{"$f":" Debt!CN$392","v":0},{"$f":" Debt!CO$392","v":0},{"$f":" Debt!CP$392","v":0},{"$f":" Debt!CQ$392","v":0},{"$f":" Debt!CR$392","v":0},{"$f":" Debt!CS$392","v":0},{"$f":" Debt!CT$392","v":0},{"$f":" Debt!CU$392","v":0},{"$f":" Debt!CV$392","v":0},{"$f":" Debt!CW$392","v":0},{"$f":" Debt!CX$392","v":0},{"$f":" Debt!CY$392","v":0},{"$f":" Debt!CZ$392","v":0},{"$f":" Debt!DA$392","v":0},{"$f":" Debt!DB$392","v":0},{"$f":" Debt!DC$392","v":0},{"$f":" Debt!DD$392","v":0},{"$f":" Debt!DE$392","v":0},{"$f":" Debt!DF$392","v":0},{"$f":" Debt!DG$392","v":0},{"$f":" Debt!DH$392","v":0},{"$f":" Debt!DI$392","v":0},{"$f":" Debt!DJ$392","v":0},{"$f":" Debt!DK$392","v":0},{"$f":" Debt!DL$392","v":0},{"$f":" Debt!DM$392","v":0},{"$f":" Debt!DN$392","v":0},{"$f":" Debt!DO$392","v":0},{"$f":" Debt!DP$392","v":0},{"$f":" Debt!DQ$392","v":0},{"$f":" Debt!DR$392","v":0},{"$f":" Debt!DS$392","v":0},{"$f":" Debt!DT$392","v":0},{"$f":" Debt!DU$392","v":0},{"$f":" Debt!DV$392","v":0},{"$f":" Debt!DW$392","v":0},{"$f":" Debt!DX$392","v":0},{"$f":" Debt!DY$392","v":0},{"$f":" Debt!DZ$392","v":0},{"$f":" Debt!EA$392","v":0},{"$f":" Debt!EB$392","v":0},{"$f":" Debt!EC$392","v":0},{"$f":" Debt!ED$392","v":0},{"$f":" Debt!EE$392","v":0},{"$f":" Debt!EF$392","v":0},{"$f":" Debt!EG$392","v":0},{"$f":" Debt!EH$392","v":0},{"$f":" Debt!EI$392","v":0},{"$f":" Debt!EJ$392","v":0},{"$f":" Debt!EK$392","v":0},{"$f":" Debt!EL$392","v":0},{"$f":" Debt!EM$392","v":0},{"$f":" Debt!EN$392","v":0},{"$f":" Debt!EO$392","v":0},{"$f":" Debt!EP$392","v":0},{"$f":" Debt!EQ$392","v":0},{"$f":" Debt!ER$392","v":0},{"$f":" Debt!ES$392","v":0},{"$f":" Debt!ET$392","v":0},{"$f":" Debt!EU$392","v":0},{"$f":" Debt!EV$392","v":0},{"$f":" Debt!EW$392","v":0},{"$f":" Debt!EX$392","v":0},{"$f":" Debt!EY$392","v":0},{"$f":" Debt!EZ$392","v":0},{"$f":" Debt!FA$392","v":0},{"$f":" Debt!FB$392","v":0},{"$f":" Debt!FC$392","v":0},{"$f":" Debt!FD$392","v":0},{"$f":" Debt!FE$392","v":0},{"$f":" Debt!FF$392","v":0},{"$f":" Debt!FG$392","v":0},{"$f":" Debt!FH$392","v":0},{"$f":" Debt!FI$392","v":0},{"$f":" Debt!FJ$392","v":0},{"$f":" Debt!FK$392","v":0},{"$f":" Debt!FL$392","v":0},{"$f":" Debt!FM$392","v":0},{"$f":" Debt!FN$392","v":0},{"$f":" Debt!FO$392","v":0},{"$f":" Debt!FP$392","v":0},{"$f":" Debt!FQ$392","v":0},{"$f":" Debt!FR$392","v":0},{"$f":" Debt!FS$392","v":0},{"$f":" Debt!FT$392","v":0},{"$f":" Debt!FU$392","v":0},{"$f":" Debt!FV$392","v":0},{"$f":" Debt!FW$392","v":0},{"$f":" Debt!FX$392","v":0},{"$f":" Debt!FY$392","v":0},{"$f":" Debt!FZ$392","v":0},{"$f":" Debt!GA$392","v":0},{"$f":" Debt!GB$392","v":0},{"$f":" Debt!GC$392","v":0},{"$f":" Debt!GD$392","v":0},{"$f":" Debt!GE$392","v":0},{"$f":" Debt!GF$392","v":0},{"$f":" Debt!GG$392","v":0},{"$f":" Debt!GH$392","v":0},{"$f":" Debt!GI$392","v":0},{"$f":" Debt!GJ$392","v":0}]
[null,null,null,null,{"$f":" Debt!E$407","v":"Shareholder loan principal repayment P50 "},{"$f":" Debt!F$407","v":0},{"$f":" Debt!G$407","v":"$ 000s"},{"$f":" Debt!H$407","v":-135619.34347608688},{"$f":" Debt!I$407","v":0},{"$f":" Debt!J$407","v":0},{"$f":" Debt!K$407","v":0},{"$f":" Debt!L$407","v":0},{"$f":" Debt!M$407","v":0},{"$f":" Debt!N$407","v":0},{"$f":" Debt!O$407","v":0},{"$f":" Debt!P$407","v":0},{"$f":" Debt!Q$407","v":-3333.9533873033279},{"$f":" Debt!R$407","v":-781.75851618937031},{"$f":" Debt!S$407","v":-1349.60555462513},{"$f":" Debt!T$407","v":-1023.1902627605914},{"$f":" Debt!U$407","v":-1524.4089998481295},{"$f":" Debt!V$407","v":-1276.6178612800786},{"$f":" Debt!W$407","v":-1755.2058445283101},{"$f":" Debt!X$407","v":-1557.5955532888729},{"$f":" Debt!Y$407","v":-1962.2326107984945},{"$f":" Debt!Z$407","v":-1787.0016984151498},{"$f":" Debt!AA$407","v":-2234.001668433807},{"$f":" Debt!AB$407","v":-2055.1533060244501},{"$f":" Debt!AC$407","v":-2553.4268385228343},{"$f":" Debt!AD$407","v":-2379.0898177881445},{"$f":" Debt!AE$407","v":-2914.4855235991436},{"$f":" Debt!AF$407","v":-2520.6941925078527},{"$f":" Debt!AG$407","v":-2883.0177697856298},{"$f":" Debt!AH$407","v":-2682.2206803527397},{"$f":" Debt!AI$407","v":-3159.9223231696451},{"$f":" Debt!AJ$407","v":-2954.2650598994678},{"$f":" Debt!AK$407","v":-3467.5560473810519},{"$f":" Debt!AL$407","v":-3265.0529489764344},{"$f":" Debt!AM$407","v":-3810.9873437944902},{"$f":" Debt!AN$407","v":-3639.6720498140558},{"$f":" Debt!AO$407","v":-4140.4069606272351},{"$f":" Debt!AP$407","v":-3976.3766086734117},{"$f":" Debt!AQ$407","v":-4514.2330683957634},{"$f":" Debt!AR$407","v":-4334.8411953032337},{"$f":" Debt!AS$407","v":-4888.5372522099597},{"$f":" Debt!AT$407","v":-4714.8428845299832},{"$f":" Debt!AU$407","v":-5299.5192305915152},{"$f":" Debt!AV$407","v":-5156.9829557083758},{"$f":" Debt!AW$407","v":-9909.3445056117962},{"$f":" Debt!AX$407","v":-10015.064859612678},{"$f":" Debt!AY$407","v":-14842.371260270578},{"$f":" Debt!AZ$407","v":-6955.706835465131},{"$f":" Debt!BA$407","v":0},{"$f":" Debt!BB$407","v":0},{"$f":" Debt!BC$407","v":0},{"$f":" Debt!BD$407","v":0},{"$f":" Debt!BE$407","v":0},{"$f":" Debt!BF$407","v":0},{"$f":" Debt!BG$407","v":0},{"$f":" Debt!BH$407","v":0},{"$f":" Debt!BI$407","v":0},{"$f":" Debt!BJ$407","v":0},{"$f":" Debt!BK$407","v":0},{"$f":" Debt!BL$407","v":0},{"$f":" Debt!BM$407","v":0},{"$f":" Debt!BN$407","v":0},{"$f":" Debt!BO$407","v":0},{"$f":" Debt!BP$407","v":0},{"$f":" Debt!BQ$407","v":0},{"$f":" Debt!BR$407","v":0},{"$f":" Debt!BS$407","v":0},{"$f":" Debt!BT$407","v":0},{"$f":" Debt!BU$407","v":0},{"$f":" Debt!BV$407","v":0},{"$f":" Debt!BW$407","v":0},{"$f":" Debt!BX$407","v":0},{"$f":" Debt!BY$407","v":0},{"$f":" Debt!BZ$407","v":0},{"$f":" Debt!CA$407","v":0},{"$f":" Debt!CB$407","v":0},{"$f":" Debt!CC$407","v":0},{"$f":" Debt!CD$407","v":0},{"$f":" Debt!CE$407","v":0},{"$f":" Debt!CF$407","v":0},{"$f":" Debt!CG$407","v":0},{"$f":" Debt!CH$407","v":0},{"$f":" Debt!CI$407","v":0},{"$f":" Debt!CJ$407","v":0},{"$f":" Debt!CK$407","v":0},{"$f":" Debt!CL$407","v":0},{"$f":" Debt!CM$407","v":0},{"$f":" Debt!CN$407","v":0},{"$f":" Debt!CO$407","v":0},{"$f":" Debt!CP$407","v":0},{"$f":" Debt!CQ$407","v":0},{"$f":" Debt!CR$407","v":0},{"$f":" Debt!CS$407","v":0},{"$f":" Debt!CT$407","v":0},{"$f":" Debt!CU$407","v":0},{"$f":" Debt!CV$407","v":0},{"$f":" Debt!CW$407","v":0},{"$f":" Debt!CX$407","v":0},{"$f":" Debt!CY$407","v":0},{"$f":" Debt!CZ$407","v":0},{"$f":" Debt!DA$407","v":0},{"$f":" Debt!DB$407","v":0},{"$f":" Debt!DC$407","v":0},{"$f":" Debt!DD$407","v":0},{"$f":" Debt!DE$407","v":0},{"$f":" Debt!DF$407","v":0},{"$f":" Debt!DG$407","v":0},{"$f":" Debt!DH$407","v":0},{"$f":" Debt!DI$407","v":0},{"$f":" Debt!DJ$407","v":0},{"$f":" Debt!DK$407","v":0},{"$f":" Debt!DL$407","v":0},{"$f":" Debt!DM$407","v":0},{"$f":" Debt!DN$407","v":0},{"$f":" Debt!DO$407","v":0},{"$f":" Debt!DP$407","v":0},{"$f":" Debt!DQ$407","v":0},{"$f":" Debt!DR$407","v":0},{"$f":" Debt!DS$407","v":0},{"$f":" Debt!DT$407","v":0},{"$f":" Debt!DU$407","v":0},{"$f":" Debt!DV$407","v":0},{"$f":" Debt!DW$407","v":0},{"$f":" Debt!DX$407","v":0},{"$f":" Debt!DY$407","v":0},{"$f":" Debt!DZ$407","v":0},{"$f":" Debt!EA$407","v":0},{"$f":" Debt!EB$407","v":0},{"$f":" Debt!EC$407","v":0},{"$f":" Debt!ED$407","v":0},{"$f":" Debt!EE$407","v":0},{"$f":" Debt!EF$407","v":0},{"$f":" Debt!EG$407","v":0},{"$f":" Debt!EH$407","v":0},{"$f":" Debt!EI$407","v":0},{"$f":" Debt!EJ$407","v":0},{"$f":" Debt!EK$407","v":0},{"$f":" Debt!EL$407","v":0},{"$f":" Debt!EM$407","v":0},{"$f":" Debt!EN$407","v":0},{"$f":" Debt!EO$407","v":0},{"$f":" Debt!EP$407","v":0},{"$f":" Debt!EQ$407","v":0},{"$f":" Debt!ER$407","v":0},{"$f":" Debt!ES$407","v":0},{"$f":" Debt!ET$407","v":0},{"$f":" Debt!EU$407","v":0},{"$f":" Debt!EV$407","v":0},{"$f":" Debt!EW$407","v":0},{"$f":" Debt!EX$407","v":0},{"$f":" Debt!EY$407","v":0},{"$f":" Debt!EZ$407","v":0},{"$f":" Debt!FA$407","v":0},{"$f":" Debt!FB$407","v":0},{"$f":" Debt!FC$407","v":0},{"$f":" Debt!FD$407","v":0},{"$f":" Debt!FE$407","v":0},{"$f":" Debt!FF$407","v":0},{"$f":" Debt!FG$407","v":0},{"$f":" Debt!FH$407","v":0},{"$f":" Debt!FI$407","v":0},{"$f":" Debt!FJ$407","v":0},{"$f":" Debt!FK$407","v":0},{"$f":" Debt!FL$407","v":0},{"$f":" Debt!FM$407","v":0},{"$f":" Debt!FN$407","v":0},{"$f":" Debt!FO$407","v":0},{"$f":" Debt!FP$407","v":0},{"$f":" Debt!FQ$407","v":0},{"$f":" Debt!FR$407","v":0},{"$f":" Debt!FS$407","v":0},{"$f":" Debt!FT$407","v":0},{"$f":" Debt!FU$407","v":0},{"$f":" Debt!FV$407","v":0},{"$f":" Debt!FW$407","v":0},{"$f":" Debt!FX$407","v":0},{"$f":" Debt!FY$407","v":0},{"$f":" Debt!FZ$407","v":0},{"$f":" Debt!GA$407","v":0},{"$f":" Debt!GB$407","v":0},{"$f":" Debt!GC$407","v":0},{"$f":" Debt!GD$407","v":0},{"$f":" Debt!GE$407","v":0},{"$f":" Debt!GF$407","v":0},{"$f":" Debt!GG$407","v":0},{"$f":" Debt!GH$407","v":0},{"$f":" Debt!GI$407","v":0},{"$f":" Debt!GJ$407","v":0}]
[null,null,null,null,"Cashflow available for share capital redemption P50",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J74:GJ74)","v":74551.950840855265},null,{"$f":" J70 + SUM(J72:J73)","v":0},0,-5.1476730732247233E-5,5.1476730732247233E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8267.5159365633262,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,{"$f":" BE70 + SUM(BE72:BE73)","v":4292.1689013546065},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DQ70 + SUM(DQ72:DQ73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GC70 + SUM(GC72:GC73)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Equity!E$12","v":"Share capital redemption"},{"$f":" Equity!F$12","v":0},{"$f":" Equity!G$12","v":"$ 000s"},{"$f":" Equity!H$12","v":-100},{"$f":" Equity!I$12","v":0},{"$f":" Equity!J$12","v":0},{"$f":" Equity!K$12","v":0},{"$f":" Equity!L$12","v":0},{"$f":" Equity!M$12","v":0},{"$f":" Equity!N$12","v":0},{"$f":" Equity!O$12","v":0},{"$f":" Equity!P$12","v":0},{"$f":" Equity!Q$12","v":0},{"$f":" Equity!R$12","v":0},{"$f":" Equity!S$12","v":0},{"$f":" Equity!T$12","v":0},{"$f":" Equity!U$12","v":0},{"$f":" Equity!V$12","v":0},{"$f":" Equity!W$12","v":0},{"$f":" Equity!X$12","v":0},{"$f":" Equity!Y$12","v":0},{"$f":" Equity!Z$12","v":0},{"$f":" Equity!AA$12","v":0},{"$f":" Equity!AB$12","v":0},{"$f":" Equity!AC$12","v":0},{"$f":" Equity!AD$12","v":0},{"$f":" Equity!AE$12","v":0},{"$f":" Equity!AF$12","v":0},{"$f":" Equity!AG$12","v":0},{"$f":" Equity!AH$12","v":0},{"$f":" Equity!AI$12","v":0},{"$f":" Equity!AJ$12","v":0},{"$f":" Equity!AK$12","v":0},{"$f":" Equity!AL$12","v":0},{"$f":" Equity!AM$12","v":0},{"$f":" Equity!AN$12","v":0},{"$f":" Equity!AO$12","v":0},{"$f":" Equity!AP$12","v":0},{"$f":" Equity!AQ$12","v":0},{"$f":" Equity!AR$12","v":0},{"$f":" Equity!AS$12","v":0},{"$f":" Equity!AT$12","v":0},{"$f":" Equity!AU$12","v":0},{"$f":" Equity!AV$12","v":0},{"$f":" Equity!AW$12","v":0},{"$f":" Equity!AX$12","v":0},{"$f":" Equity!AY$12","v":0},{"$f":" Equity!AZ$12","v":0},{"$f":" Equity!BA$12","v":0},{"$f":" Equity!BB$12","v":0},{"$f":" Equity!BC$12","v":0},{"$f":" Equity!BD$12","v":-100},{"$f":" Equity!BE$12","v":0},{"$f":" Equity!BF$12","v":0},{"$f":" Equity!BG$12","v":0},{"$f":" Equity!BH$12","v":0},{"$f":" Equity!BI$12","v":0},{"$f":" Equity!BJ$12","v":0},{"$f":" Equity!BK$12","v":0},{"$f":" Equity!BL$12","v":0},{"$f":" Equity!BM$12","v":0},{"$f":" Equity!BN$12","v":0},{"$f":" Equity!BO$12","v":0},{"$f":" Equity!BP$12","v":0},{"$f":" Equity!BQ$12","v":0},{"$f":" Equity!BR$12","v":0},{"$f":" Equity!BS$12","v":0},{"$f":" Equity!BT$12","v":0},{"$f":" Equity!BU$12","v":0},{"$f":" Equity!BV$12","v":0},{"$f":" Equity!BW$12","v":0},{"$f":" Equity!BX$12","v":0},{"$f":" Equity!BY$12","v":0},{"$f":" Equity!BZ$12","v":0},{"$f":" Equity!CA$12","v":0},{"$f":" Equity!CB$12","v":0},{"$f":" Equity!CC$12","v":0},{"$f":" Equity!CD$12","v":0},{"$f":" Equity!CE$12","v":0},{"$f":" Equity!CF$12","v":0},{"$f":" Equity!CG$12","v":0},{"$f":" Equity!CH$12","v":0},{"$f":" Equity!CI$12","v":0},{"$f":" Equity!CJ$12","v":0},{"$f":" Equity!CK$12","v":0},{"$f":" Equity!CL$12","v":0},{"$f":" Equity!CM$12","v":0},{"$f":" Equity!CN$12","v":0},{"$f":" Equity!CO$12","v":0},{"$f":" Equity!CP$12","v":0},{"$f":" Equity!CQ$12","v":0},{"$f":" Equity!CR$12","v":0},{"$f":" Equity!CS$12","v":0},{"$f":" Equity!CT$12","v":0},{"$f":" Equity!CU$12","v":0},{"$f":" Equity!CV$12","v":0},{"$f":" Equity!CW$12","v":0},{"$f":" Equity!CX$12","v":0},{"$f":" Equity!CY$12","v":0},{"$f":" Equity!CZ$12","v":0},{"$f":" Equity!DA$12","v":0},{"$f":" Equity!DB$12","v":0},{"$f":" Equity!DC$12","v":0},{"$f":" Equity!DD$12","v":0},{"$f":" Equity!DE$12","v":0},{"$f":" Equity!DF$12","v":0},{"$f":" Equity!DG$12","v":0},{"$f":" Equity!DH$12","v":0},{"$f":" Equity!DI$12","v":0},{"$f":" Equity!DJ$12","v":0},{"$f":" Equity!DK$12","v":0},{"$f":" Equity!DL$12","v":0},{"$f":" Equity!DM$12","v":0},{"$f":" Equity!DN$12","v":0},{"$f":" Equity!DO$12","v":0},{"$f":" Equity!DP$12","v":0},{"$f":" Equity!DQ$12","v":0},{"$f":" Equity!DR$12","v":0},{"$f":" Equity!DS$12","v":0},{"$f":" Equity!DT$12","v":0},{"$f":" Equity!DU$12","v":0},{"$f":" Equity!DV$12","v":0},{"$f":" Equity!DW$12","v":0},{"$f":" Equity!DX$12","v":0},{"$f":" Equity!DY$12","v":0},{"$f":" Equity!DZ$12","v":0},{"$f":" Equity!EA$12","v":0},{"$f":" Equity!EB$12","v":0},{"$f":" Equity!EC$12","v":0},{"$f":" Equity!ED$12","v":0},{"$f":" Equity!EE$12","v":0},{"$f":" Equity!EF$12","v":0},{"$f":" Equity!EG$12","v":0},{"$f":" Equity!EH$12","v":0},{"$f":" Equity!EI$12","v":0},{"$f":" Equity!EJ$12","v":0},{"$f":" Equity!EK$12","v":0},{"$f":" Equity!EL$12","v":0},{"$f":" Equity!EM$12","v":0},{"$f":" Equity!EN$12","v":0},{"$f":" Equity!EO$12","v":0},{"$f":" Equity!EP$12","v":0},{"$f":" Equity!EQ$12","v":0},{"$f":" Equity!ER$12","v":0},{"$f":" Equity!ES$12","v":0},{"$f":" Equity!ET$12","v":0},{"$f":" Equity!EU$12","v":0},{"$f":" Equity!EV$12","v":0},{"$f":" Equity!EW$12","v":0},{"$f":" Equity!EX$12","v":0},{"$f":" Equity!EY$12","v":0},{"$f":" Equity!EZ$12","v":0},{"$f":" Equity!FA$12","v":0},{"$f":" Equity!FB$12","v":0},{"$f":" Equity!FC$12","v":0},{"$f":" Equity!FD$12","v":0},{"$f":" Equity!FE$12","v":0},{"$f":" Equity!FF$12","v":0},{"$f":" Equity!FG$12","v":0},{"$f":" Equity!FH$12","v":0},{"$f":" Equity!FI$12","v":0},{"$f":" Equity!FJ$12","v":0},{"$f":" Equity!FK$12","v":0},{"$f":" Equity!FL$12","v":0},{"$f":" Equity!FM$12","v":0},{"$f":" Equity!FN$12","v":0},{"$f":" Equity!FO$12","v":0},{"$f":" Equity!FP$12","v":0},{"$f":" Equity!FQ$12","v":0},{"$f":" Equity!FR$12","v":0},{"$f":" Equity!FS$12","v":0},{"$f":" Equity!FT$12","v":0},{"$f":" Equity!FU$12","v":0},{"$f":" Equity!FV$12","v":0},{"$f":" Equity!FW$12","v":0},{"$f":" Equity!FX$12","v":0},{"$f":" Equity!FY$12","v":0},{"$f":" Equity!FZ$12","v":0},{"$f":" Equity!GA$12","v":0},{"$f":" Equity!GB$12","v":0},{"$f":" Equity!GC$12","v":0},{"$f":" Equity!GD$12","v":0},{"$f":" Equity!GE$12","v":0},{"$f":" Equity!GF$12","v":0},{"$f":" Equity!GG$12","v":0},{"$f":" Equity!GH$12","v":0},{"$f":" Equity!GI$12","v":0},{"$f":" Equity!GJ$12","v":0}]
[null,null,null,null,"Cash flow available for dividends P50",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J77:GJ77)","v":74451.950840855265},null,{"$f":" J74 + J76","v":0},0,-5.1476730732247233E-5,5.1476730732247233E-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,{"$f":" AP74 + AP76","v":0},0,0,0,0,0,0,0,0,0,8267.5159365633262,15588.24135986191,15435.064382998364,15549.063335713705,15319.896924363344,{"$f":" BE74 + BE76","v":4292.1689013546065},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DQ74 + DQ76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GC74 + GC76","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Equity!E$58","v":"Dividends paid P50"},{"$f":" Equity!F$58","v":0},{"$f":" Equity!G$58","v":"$ 000s"},{"$f":" Equity!H$58","v":-74451.950840855265},{"$f":" Equity!I$58","v":0},{"$f":" Equity!J$58","v":0},{"$f":" Equity!K$58","v":0},{"$f":" Equity!L$58","v":0},{"$f":" Equity!M$58","v":0},{"$f":" Equity!N$58","v":0},{"$f":" Equity!O$58","v":0},{"$f":" Equity!P$58","v":0},{"$f":" Equity!Q$58","v":0},{"$f":" Equity!R$58","v":0},{"$f":" Equity!S$58","v":0},{"$f":" Equity!T$58","v":0},{"$f":" Equity!U$58","v":0},{"$f":" Equity!V$58","v":0},{"$f":" Equity!W$58","v":0},{"$f":" Equity!X$58","v":0},{"$f":" Equity!Y$58","v":0},{"$f":" Equity!Z$58","v":0},{"$f":" Equity!AA$58","v":0},{"$f":" Equity!AB$58","v":0},{"$f":" Equity!AC$58","v":0},{"$f":" Equity!AD$58","v":0},{"$f":" Equity!AE$58","v":0},{"$f":" Equity!AF$58","v":0},{"$f":" Equity!AG$58","v":0},{"$f":" Equity!AH$58","v":0},{"$f":" Equity!AI$58","v":0},{"$f":" Equity!AJ$58","v":0},{"$f":" Equity!AK$58","v":0},{"$f":" Equity!AL$58","v":0},{"$f":" Equity!AM$58","v":0},{"$f":" Equity!AN$58","v":0},{"$f":" Equity!AO$58","v":0},{"$f":" Equity!AP$58","v":0},{"$f":" Equity!AQ$58","v":0},{"$f":" Equity!AR$58","v":0},{"$f":" Equity!AS$58","v":0},{"$f":" Equity!AT$58","v":0},{"$f":" Equity!AU$58","v":0},{"$f":" Equity!AV$58","v":0},{"$f":" Equity!AW$58","v":0},{"$f":" Equity!AX$58","v":0},{"$f":" Equity!AY$58","v":0},{"$f":" Equity!AZ$58","v":-8267.5159365633262},{"$f":" Equity!BA$58","v":-15588.24135986191},{"$f":" Equity!BB$58","v":-15435.064382998364},{"$f":" Equity!BC$58","v":-15549.063335713705},{"$f":" Equity!BD$58","v":-15319.896924363344},{"$f":" Equity!BE$58","v":-4292.1689013546065},{"$f":" Equity!BF$58","v":0},{"$f":" Equity!BG$58","v":0},{"$f":" Equity!BH$58","v":0},{"$f":" Equity!BI$58","v":0},{"$f":" Equity!BJ$58","v":0},{"$f":" Equity!BK$58","v":0},{"$f":" Equity!BL$58","v":0},{"$f":" Equity!BM$58","v":0},{"$f":" Equity!BN$58","v":0},{"$f":" Equity!BO$58","v":0},{"$f":" Equity!BP$58","v":0},{"$f":" Equity!BQ$58","v":0},{"$f":" Equity!BR$58","v":0},{"$f":" Equity!BS$58","v":0},{"$f":" Equity!BT$58","v":0},{"$f":" Equity!BU$58","v":0},{"$f":" Equity!BV$58","v":0},{"$f":" Equity!BW$58","v":0},{"$f":" Equity!BX$58","v":0},{"$f":" Equity!BY$58","v":0},{"$f":" Equity!BZ$58","v":0},{"$f":" Equity!CA$58","v":0},{"$f":" Equity!CB$58","v":0},{"$f":" Equity!CC$58","v":0},{"$f":" Equity!CD$58","v":0},{"$f":" Equity!CE$58","v":0},{"$f":" Equity!CF$58","v":0},{"$f":" Equity!CG$58","v":0},{"$f":" Equity!CH$58","v":0},{"$f":" Equity!CI$58","v":0},{"$f":" Equity!CJ$58","v":0},{"$f":" Equity!CK$58","v":0},{"$f":" Equity!CL$58","v":0},{"$f":" Equity!CM$58","v":0},{"$f":" Equity!CN$58","v":0},{"$f":" Equity!CO$58","v":0},{"$f":" Equity!CP$58","v":0},{"$f":" Equity!CQ$58","v":0},{"$f":" Equity!CR$58","v":0},{"$f":" Equity!CS$58","v":0},{"$f":" Equity!CT$58","v":0},{"$f":" Equity!CU$58","v":0},{"$f":" Equity!CV$58","v":0},{"$f":" Equity!CW$58","v":0},{"$f":" Equity!CX$58","v":0},{"$f":" Equity!CY$58","v":0},{"$f":" Equity!CZ$58","v":0},{"$f":" Equity!DA$58","v":0},{"$f":" Equity!DB$58","v":0},{"$f":" Equity!DC$58","v":0},{"$f":" Equity!DD$58","v":0},{"$f":" Equity!DE$58","v":0},{"$f":" Equity!DF$58","v":0},{"$f":" Equity!DG$58","v":0},{"$f":" Equity!DH$58","v":0},{"$f":" Equity!DI$58","v":0},{"$f":" Equity!DJ$58","v":0},{"$f":" Equity!DK$58","v":0},{"$f":" Equity!DL$58","v":0},{"$f":" Equity!DM$58","v":0},{"$f":" Equity!DN$58","v":0},{"$f":" Equity!DO$58","v":0},{"$f":" Equity!DP$58","v":0},{"$f":" Equity!DQ$58","v":0},{"$f":" Equity!DR$58","v":0},{"$f":" Equity!DS$58","v":0},{"$f":" Equity!DT$58","v":0},{"$f":" Equity!DU$58","v":0},{"$f":" Equity!DV$58","v":0},{"$f":" Equity!DW$58","v":0},{"$f":" Equity!DX$58","v":0},{"$f":" Equity!DY$58","v":0},{"$f":" Equity!DZ$58","v":0},{"$f":" Equity!EA$58","v":0},{"$f":" Equity!EB$58","v":0},{"$f":" Equity!EC$58","v":0},{"$f":" Equity!ED$58","v":0},{"$f":" Equity!EE$58","v":0},{"$f":" Equity!EF$58","v":0},{"$f":" Equity!EG$58","v":0},{"$f":" Equity!EH$58","v":0},{"$f":" Equity!EI$58","v":0},{"$f":" Equity!EJ$58","v":0},{"$f":" Equity!EK$58","v":0},{"$f":" Equity!EL$58","v":0},{"$f":" Equity!EM$58","v":0},{"$f":" Equity!EN$58","v":0},{"$f":" Equity!EO$58","v":0},{"$f":" Equity!EP$58","v":0},{"$f":" Equity!EQ$58","v":0},{"$f":" Equity!ER$58","v":0},{"$f":" Equity!ES$58","v":0},{"$f":" Equity!ET$58","v":0},{"$f":" Equity!EU$58","v":0},{"$f":" Equity!EV$58","v":0},{"$f":" Equity!EW$58","v":0},{"$f":" Equity!EX$58","v":0},{"$f":" Equity!EY$58","v":0},{"$f":" Equity!EZ$58","v":0},{"$f":" Equity!FA$58","v":0},{"$f":" Equity!FB$58","v":0},{"$f":" Equity!FC$58","v":0},{"$f":" Equity!FD$58","v":0},{"$f":" Equity!FE$58","v":0},{"$f":" Equity!FF$58","v":0},{"$f":" Equity!FG$58","v":0},{"$f":" Equity!FH$58","v":0},{"$f":" Equity!FI$58","v":0},{"$f":" Equity!FJ$58","v":0},{"$f":" Equity!FK$58","v":0},{"$f":" Equity!FL$58","v":0},{"$f":" Equity!FM$58","v":0},{"$f":" Equity!FN$58","v":0},{"$f":" Equity!FO$58","v":0},{"$f":" Equity!FP$58","v":0},{"$f":" Equity!FQ$58","v":0},{"$f":" Equity!FR$58","v":0},{"$f":" Equity!FS$58","v":0},{"$f":" Equity!FT$58","v":0},{"$f":" Equity!FU$58","v":0},{"$f":" Equity!FV$58","v":0},{"$f":" Equity!FW$58","v":0},{"$f":" Equity!FX$58","v":0},{"$f":" Equity!FY$58","v":0},{"$f":" Equity!FZ$58","v":0},{"$f":" Equity!GA$58","v":0},{"$f":" Equity!GB$58","v":0},{"$f":" Equity!GC$58","v":0},{"$f":" Equity!GD$58","v":0},{"$f":" Equity!GE$58","v":0},{"$f":" Equity!GF$58","v":0},{"$f":" Equity!GG$58","v":0},{"$f":" Equity!GH$58","v":0},{"$f":" Equity!GI$58","v":0},{"$f":" Equity!GJ$58","v":0}]
[null,null,null,null,"Net cash flow P50",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J80:GJ80)","v":0},null,{"$f":" J77 + J79","v":0},{"$f":" K77 + K79","v":0},-5.1476730732247233E-5,5.1476730732247233E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BE77 + BE79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DQ77 + DQ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GC77 + GC79","v":0},0,0,0,0,0,0,0]
[]
["BALANCE SHEET"]
[]
[null,"Non current assets"]
[null,null,null,null,{"$f":" Acct!E$21","v":"Wind asset balance"},{"$f":" Acct!F$21","v":0},{"$f":" Acct!G$21","v":"$ 000s"},{"$f":" Acct!H$21","v":0},{"$f":" Acct!I$21","v":0},{"$f":" Acct!J$21","v":0},{"$f":" Acct!K$21","v":0},{"$f":" Acct!L$21","v":31953.846153846156},{"$f":" Acct!M$21","v":102915.38461538462},{"$f":" Acct!N$21","v":173876.92307692309},{"$f":" Acct!O$21","v":244838.46153846156},{"$f":" Acct!P$21","v":315800},{"$f":" Acct!Q$21","v":307905},{"$f":" Acct!R$21","v":300010},{"$f":" Acct!S$21","v":292115},{"$f":" Acct!T$21","v":284220},{"$f":" Acct!U$21","v":276325},{"$f":" Acct!V$21","v":268430},{"$f":" Acct!W$21","v":260535},{"$f":" Acct!X$21","v":252640},{"$f":" Acct!Y$21","v":244745},{"$f":" Acct!Z$21","v":236850},{"$f":" Acct!AA$21","v":228955},{"$f":" Acct!AB$21","v":221060},{"$f":" Acct!AC$21","v":213165},{"$f":" Acct!AD$21","v":205270},{"$f":" Acct!AE$21","v":197375},{"$f":" Acct!AF$21","v":189480},{"$f":" Acct!AG$21","v":181585},{"$f":" Acct!AH$21","v":173690},{"$f":" Acct!AI$21","v":165795},{"$f":" Acct!AJ$21","v":157900},{"$f":" Acct!AK$21","v":150005},{"$f":" Acct!AL$21","v":142110},{"$f":" Acct!AM$21","v":134215},{"$f":" Acct!AN$21","v":126320},{"$f":" Acct!AO$21","v":118425},{"$f":" Acct!AP$21","v":110530},{"$f":" Acct!AQ$21","v":102635},{"$f":" Acct!AR$21","v":94740},{"$f":" Acct!AS$21","v":86845},{"$f":" Acct!AT$21","v":78950},{"$f":" Acct!AU$21","v":71055},{"$f":" Acct!AV$21","v":63160.000000000007},{"$f":" Acct!AW$21","v":55265.000000000015},{"$f":" Acct!AX$21","v":47370.000000000022},{"$f":" Acct!AY$21","v":39475.000000000029},{"$f":" Acct!AZ$21","v":31580.000000000033},{"$f":" Acct!BA$21","v":23685.000000000036},{"$f":" Acct!BB$21","v":15790.00000000004},{"$f":" Acct!BC$21","v":7895.0000000000446},{"$f":" Acct!BD$21","v":4.9112713895738125E-11},{"$f":" Acct!BE$21","v":4.9112713895738125E-11},{"$f":" Acct!BF$21","v":4.9112713895738125E-11},{"$f":" Acct!BG$21","v":4.9112713895738125E-11},{"$f":" Acct!BH$21","v":4.9112713895738125E-11},{"$f":" Acct!BI$21","v":4.9112713895738125E-11},{"$f":" Acct!BJ$21","v":4.9112713895738125E-11},{"$f":" Acct!BK$21","v":4.9112713895738125E-11},{"$f":" Acct!BL$21","v":4.9112713895738125E-11},{"$f":" Acct!BM$21","v":4.9112713895738125E-11},{"$f":" Acct!BN$21","v":4.9112713895738125E-11},{"$f":" Acct!BO$21","v":4.9112713895738125E-11},{"$f":" Acct!BP$21","v":4.9112713895738125E-11},{"$f":" Acct!BQ$21","v":4.9112713895738125E-11},{"$f":" Acct!BR$21","v":4.9112713895738125E-11},{"$f":" Acct!BS$21","v":4.9112713895738125E-11},{"$f":" Acct!BT$21","v":4.9112713895738125E-11},{"$f":" Acct!BU$21","v":4.9112713895738125E-11},{"$f":" Acct!BV$21","v":4.9112713895738125E-11},{"$f":" Acct!BW$21","v":4.9112713895738125E-11},{"$f":" Acct!BX$21","v":4.9112713895738125E-11},{"$f":" Acct!BY$21","v":4.9112713895738125E-11},{"$f":" Acct!BZ$21","v":4.9112713895738125E-11},{"$f":" Acct!CA$21","v":4.9112713895738125E-11},{"$f":" Acct!CB$21","v":4.9112713895738125E-11},{"$f":" Acct!CC$21","v":4.9112713895738125E-11},{"$f":" Acct!CD$21","v":4.9112713895738125E-11},{"$f":" Acct!CE$21","v":4.9112713895738125E-11},{"$f":" Acct!CF$21","v":4.9112713895738125E-11},{"$f":" Acct!CG$21","v":4.9112713895738125E-11},{"$f":" Acct!CH$21","v":4.9112713895738125E-11},{"$f":" Acct!CI$21","v":4.9112713895738125E-11},{"$f":" Acct!CJ$21","v":4.9112713895738125E-11},{"$f":" Acct!CK$21","v":4.9112713895738125E-11},{"$f":" Acct!CL$21","v":4.9112713895738125E-11},{"$f":" Acct!CM$21","v":4.9112713895738125E-11},{"$f":" Acct!CN$21","v":4.9112713895738125E-11},{"$f":" Acct!CO$21","v":4.9112713895738125E-11},{"$f":" Acct!CP$21","v":4.9112713895738125E-11},{"$f":" Acct!CQ$21","v":4.9112713895738125E-11},{"$f":" Acct!CR$21","v":4.9112713895738125E-11},{"$f":" Acct!CS$21","v":4.9112713895738125E-11},{"$f":" Acct!CT$21","v":4.9112713895738125E-11},{"$f":" Acct!CU$21","v":4.9112713895738125E-11},{"$f":" Acct!CV$21","v":4.9112713895738125E-11},{"$f":" Acct!CW$21","v":4.9112713895738125E-11},{"$f":" Acct!CX$21","v":4.9112713895738125E-11},{"$f":" Acct!CY$21","v":4.9112713895738125E-11},{"$f":" Acct!CZ$21","v":4.9112713895738125E-11},{"$f":" Acct!DA$21","v":4.9112713895738125E-11},{"$f":" Acct!DB$21","v":4.9112713895738125E-11},{"$f":" Acct!DC$21","v":4.9112713895738125E-11},{"$f":" Acct!DD$21","v":4.9112713895738125E-11},{"$f":" Acct!DE$21","v":4.9112713895738125E-11},{"$f":" Acct!DF$21","v":4.9112713895738125E-11},{"$f":" Acct!DG$21","v":4.9112713895738125E-11},{"$f":" Acct!DH$21","v":4.9112713895738125E-11},{"$f":" Acct!DI$21","v":4.9112713895738125E-11},{"$f":" Acct!DJ$21","v":4.9112713895738125E-11},{"$f":" Acct!DK$21","v":4.9112713895738125E-11},{"$f":" Acct!DL$21","v":4.9112713895738125E-11},{"$f":" Acct!DM$21","v":4.9112713895738125E-11},{"$f":" Acct!DN$21","v":4.9112713895738125E-11},{"$f":" Acct!DO$21","v":4.9112713895738125E-11},{"$f":" Acct!DP$21","v":4.9112713895738125E-11},{"$f":" Acct!DQ$21","v":4.9112713895738125E-11},{"$f":" Acct!DR$21","v":4.9112713895738125E-11},{"$f":" Acct!DS$21","v":4.9112713895738125E-11},{"$f":" Acct!DT$21","v":4.9112713895738125E-11},{"$f":" Acct!DU$21","v":4.9112713895738125E-11},{"$f":" Acct!DV$21","v":4.9112713895738125E-11},{"$f":" Acct!DW$21","v":4.9112713895738125E-11},{"$f":" Acct!DX$21","v":4.9112713895738125E-11},{"$f":" Acct!DY$21","v":4.9112713895738125E-11},{"$f":" Acct!DZ$21","v":4.9112713895738125E-11},{"$f":" Acct!EA$21","v":4.9112713895738125E-11},{"$f":" Acct!EB$21","v":4.9112713895738125E-11},{"$f":" Acct!EC$21","v":4.9112713895738125E-11},{"$f":" Acct!ED$21","v":4.9112713895738125E-11},{"$f":" Acct!EE$21","v":4.9112713895738125E-11},{"$f":" Acct!EF$21","v":4.9112713895738125E-11},{"$f":" Acct!EG$21","v":4.9112713895738125E-11},{"$f":" Acct!EH$21","v":4.9112713895738125E-11},{"$f":" Acct!EI$21","v":4.9112713895738125E-11},{"$f":" Acct!EJ$21","v":4.9112713895738125E-11},{"$f":" Acct!EK$21","v":4.9112713895738125E-11},{"$f":" Acct!EL$21","v":4.9112713895738125E-11},{"$f":" Acct!EM$21","v":4.9112713895738125E-11},{"$f":" Acct!EN$21","v":4.9112713895738125E-11},{"$f":" Acct!EO$21","v":4.9112713895738125E-11},{"$f":" Acct!EP$21","v":4.9112713895738125E-11},{"$f":" Acct!EQ$21","v":4.9112713895738125E-11},{"$f":" Acct!ER$21","v":4.9112713895738125E-11},{"$f":" Acct!ES$21","v":4.9112713895738125E-11},{"$f":" Acct!ET$21","v":4.9112713895738125E-11},{"$f":" Acct!EU$21","v":4.9112713895738125E-11},{"$f":" Acct!EV$21","v":4.9112713895738125E-11},{"$f":" Acct!EW$21","v":4.9112713895738125E-11},{"$f":" Acct!EX$21","v":4.9112713895738125E-11},{"$f":" Acct!EY$21","v":4.9112713895738125E-11},{"$f":" Acct!EZ$21","v":4.9112713895738125E-11},{"$f":" Acct!FA$21","v":4.9112713895738125E-11},{"$f":" Acct!FB$21","v":4.9112713895738125E-11},{"$f":" Acct!FC$21","v":4.9112713895738125E-11},{"$f":" Acct!FD$21","v":4.9112713895738125E-11},{"$f":" Acct!FE$21","v":4.9112713895738125E-11},{"$f":" Acct!FF$21","v":4.9112713895738125E-11},{"$f":" Acct!FG$21","v":4.9112713895738125E-11},{"$f":" Acct!FH$21","v":4.9112713895738125E-11},{"$f":" Acct!FI$21","v":4.9112713895738125E-11},{"$f":" Acct!FJ$21","v":4.9112713895738125E-11},{"$f":" Acct!FK$21","v":4.9112713895738125E-11},{"$f":" Acct!FL$21","v":4.9112713895738125E-11},{"$f":" Acct!FM$21","v":4.9112713895738125E-11},{"$f":" Acct!FN$21","v":4.9112713895738125E-11},{"$f":" Acct!FO$21","v":4.9112713895738125E-11},{"$f":" Acct!FP$21","v":4.9112713895738125E-11},{"$f":" Acct!FQ$21","v":4.9112713895738125E-11},{"$f":" Acct!FR$21","v":4.9112713895738125E-11},{"$f":" Acct!FS$21","v":4.9112713895738125E-11},{"$f":" Acct!FT$21","v":4.9112713895738125E-11},{"$f":" Acct!FU$21","v":4.9112713895738125E-11},{"$f":" Acct!FV$21","v":4.9112713895738125E-11},{"$f":" Acct!FW$21","v":4.9112713895738125E-11},{"$f":" Acct!FX$21","v":4.9112713895738125E-11},{"$f":" Acct!FY$21","v":4.9112713895738125E-11},{"$f":" Acct!FZ$21","v":4.9112713895738125E-11},{"$f":" Acct!GA$21","v":4.9112713895738125E-11},{"$f":" Acct!GB$21","v":4.9112713895738125E-11},{"$f":" Acct!GC$21","v":4.9112713895738125E-11},{"$f":" Acct!GD$21","v":4.9112713895738125E-11},{"$f":" Acct!GE$21","v":4.9112713895738125E-11},{"$f":" Acct!GF$21","v":4.9112713895738125E-11},{"$f":" Acct!GG$21","v":4.9112713895738125E-11},{"$f":" Acct!GH$21","v":4.9112713895738125E-11},{"$f":" Acct!GI$21","v":4.9112713895738125E-11},{"$f":" Acct!GJ$21","v":4.9112713895738125E-11}]
[null,null,null,null,{"$f":" Acct!E$37","v":"Capitalised finance costs balance"},{"$f":" Acct!F$37","v":0},{"$f":" Acct!G$37","v":"$ 000s"},{"$f":" Acct!H$37","v":0},{"$f":" Acct!I$37","v":0},{"$f":" Acct!J$37","v":0},{"$f":" Acct!K$37","v":0},{"$f":" Acct!L$37","v":6230.3308313809248},{"$f":" Acct!M$37","v":7319.9402592905935},{"$f":" Acct!N$37","v":8768.1878561764279},{"$f":" Acct!O$37","v":11446.343191632895},{"$f":" Acct!P$37","v":15350.115358779012},{"$f":" Acct!Q$37","v":14898.641377638452},{"$f":" Acct!R$37","v":14447.167396497893},{"$f":" Acct!S$37","v":13995.693415357333},{"$f":" Acct!T$37","v":13544.219434216773},{"$f":" Acct!U$37","v":13092.745453076213},{"$f":" Acct!V$37","v":12641.271471935654},{"$f":" Acct!W$37","v":12189.797490795094},{"$f":" Acct!X$37","v":11738.323509654534},{"$f":" Acct!Y$37","v":11286.849528513974},{"$f":" Acct!Z$37","v":10835.375547373415},{"$f":" Acct!AA$37","v":10383.901566232855},{"$f":" Acct!AB$37","v":9932.427585092295},{"$f":" Acct!AC$37","v":9480.9536039517352},{"$f":" Acct!AD$37","v":9029.4796228111754},{"$f":" Acct!AE$37","v":8578.0056416706157},{"$f":" Acct!AF$37","v":8126.5316605300568},{"$f":" Acct!AG$37","v":7675.0576793894979},{"$f":" Acct!AH$37","v":7223.5836982489391},{"$f":" Acct!AI$37","v":6772.1097171083802},{"$f":" Acct!AJ$37","v":6320.6357359678213},{"$f":" Acct!AK$37","v":5869.1617548272625},{"$f":" Acct!AL$37","v":5417.6877736867036},{"$f":" Acct!AM$37","v":4966.2137925461448},{"$f":" Acct!AN$37","v":4514.7398114055859},{"$f":" Acct!AO$37","v":4063.265830265027},{"$f":" Acct!AP$37","v":3611.7918491244682},{"$f":" Acct!AQ$37","v":3160.3178679839093},{"$f":" Acct!AR$37","v":2708.8438868433504},{"$f":" Acct!AS$37","v":2257.3699057027916},{"$f":" Acct!AT$37","v":1805.8959245622325},{"$f":" Acct!AU$37","v":1354.4219434216734},{"$f":" Acct!AV$37","v":902.94796228111431},{"$f":" Acct!AW$37","v":451.47398114055522},{"$f":" Acct!AX$37","v":-3.865352482534945E-12},{"$f":" Acct!AY$37","v":-3.865352482534945E-12},{"$f":" Acct!AZ$37","v":-3.865352482534945E-12},{"$f":" Acct!BA$37","v":-3.865352482534945E-12},{"$f":" Acct!BB$37","v":-3.865352482534945E-12},{"$f":" Acct!BC$37","v":-3.865352482534945E-12},{"$f":" Acct!BD$37","v":-3.865352482534945E-12},{"$f":" Acct!BE$37","v":-3.865352482534945E-12},{"$f":" Acct!BF$37","v":-3.865352482534945E-12},{"$f":" Acct!BG$37","v":-3.865352482534945E-12},{"$f":" Acct!BH$37","v":-3.865352482534945E-12},{"$f":" Acct!BI$37","v":-3.865352482534945E-12},{"$f":" Acct!BJ$37","v":-3.865352482534945E-12},{"$f":" Acct!BK$37","v":-3.865352482534945E-12},{"$f":" Acct!BL$37","v":-3.865352482534945E-12},{"$f":" Acct!BM$37","v":-3.865352482534945E-12},{"$f":" Acct!BN$37","v":-3.865352482534945E-12},{"$f":" Acct!BO$37","v":-3.865352482534945E-12},{"$f":" Acct!BP$37","v":-3.865352482534945E-12},{"$f":" Acct!BQ$37","v":-3.865352482534945E-12},{"$f":" Acct!BR$37","v":-3.865352482534945E-12},{"$f":" Acct!BS$37","v":-3.865352482534945E-12},{"$f":" Acct!BT$37","v":-3.865352482534945E-12},{"$f":" Acct!BU$37","v":-3.865352482534945E-12},{"$f":" Acct!BV$37","v":-3.865352482534945E-12},{"$f":" Acct!BW$37","v":-3.865352482534945E-12},{"$f":" Acct!BX$37","v":-3.865352482534945E-12},{"$f":" Acct!BY$37","v":-3.865352482534945E-12},{"$f":" Acct!BZ$37","v":-3.865352482534945E-12},{"$f":" Acct!CA$37","v":-3.865352482534945E-12},{"$f":" Acct!CB$37","v":-3.865352482534945E-12},{"$f":" Acct!CC$37","v":-3.865352482534945E-12},{"$f":" Acct!CD$37","v":-3.865352482534945E-12},{"$f":" Acct!CE$37","v":-3.865352482534945E-12},{"$f":" Acct!CF$37","v":-3.865352482534945E-12},{"$f":" Acct!CG$37","v":-3.865352482534945E-12},{"$f":" Acct!CH$37","v":-3.865352482534945E-12},{"$f":" Acct!CI$37","v":-3.865352482534945E-12},{"$f":" Acct!CJ$37","v":-3.865352482534945E-12},{"$f":" Acct!CK$37","v":-3.865352482534945E-12},{"$f":" Acct!CL$37","v":-3.865352482534945E-12},{"$f":" Acct!CM$37","v":-3.865352482534945E-12},{"$f":" Acct!CN$37","v":-3.865352482534945E-12},{"$f":" Acct!CO$37","v":-3.865352482534945E-12},{"$f":" Acct!CP$37","v":-3.865352482534945E-12},{"$f":" Acct!CQ$37","v":-3.865352482534945E-12},{"$f":" Acct!CR$37","v":-3.865352482534945E-12},{"$f":" Acct!CS$37","v":-3.865352482534945E-12},{"$f":" Acct!CT$37","v":-3.865352482534945E-12},{"$f":" Acct!CU$37","v":-3.865352482534945E-12},{"$f":" Acct!CV$37","v":-3.865352482534945E-12},{"$f":" Acct!CW$37","v":-3.865352482534945E-12},{"$f":" Acct!CX$37","v":-3.865352482534945E-12},{"$f":" Acct!CY$37","v":-3.865352482534945E-12},{"$f":" Acct!CZ$37","v":-3.865352482534945E-12},{"$f":" Acct!DA$37","v":-3.865352482534945E-12},{"$f":" Acct!DB$37","v":-3.865352482534945E-12},{"$f":" Acct!DC$37","v":-3.865352482534945E-12},{"$f":" Acct!DD$37","v":-3.865352482534945E-12},{"$f":" Acct!DE$37","v":-3.865352482534945E-12},{"$f":" Acct!DF$37","v":-3.865352482534945E-12},{"$f":" Acct!DG$37","v":-3.865352482534945E-12},{"$f":" Acct!DH$37","v":-3.865352482534945E-12},{"$f":" Acct!DI$37","v":-3.865352482534945E-12},{"$f":" Acct!DJ$37","v":-3.865352482534945E-12},{"$f":" Acct!DK$37","v":-3.865352482534945E-12},{"$f":" Acct!DL$37","v":-3.865352482534945E-12},{"$f":" Acct!DM$37","v":-3.865352482534945E-12},{"$f":" Acct!DN$37","v":-3.865352482534945E-12},{"$f":" Acct!DO$37","v":-3.865352482534945E-12},{"$f":" Acct!DP$37","v":-3.865352482534945E-12},{"$f":" Acct!DQ$37","v":-3.865352482534945E-12},{"$f":" Acct!DR$37","v":-3.865352482534945E-12},{"$f":" Acct!DS$37","v":-3.865352482534945E-12},{"$f":" Acct!DT$37","v":-3.865352482534945E-12},{"$f":" Acct!DU$37","v":-3.865352482534945E-12},{"$f":" Acct!DV$37","v":-3.865352482534945E-12},{"$f":" Acct!DW$37","v":-3.865352482534945E-12},{"$f":" Acct!DX$37","v":-3.865352482534945E-12},{"$f":" Acct!DY$37","v":-3.865352482534945E-12},{"$f":" Acct!DZ$37","v":-3.865352482534945E-12},{"$f":" Acct!EA$37","v":-3.865352482534945E-12},{"$f":" Acct!EB$37","v":-3.865352482534945E-12},{"$f":" Acct!EC$37","v":-3.865352482534945E-12},{"$f":" Acct!ED$37","v":-3.865352482534945E-12},{"$f":" Acct!EE$37","v":-3.865352482534945E-12},{"$f":" Acct!EF$37","v":-3.865352482534945E-12},{"$f":" Acct!EG$37","v":-3.865352482534945E-12},{"$f":" Acct!EH$37","v":-3.865352482534945E-12},{"$f":" Acct!EI$37","v":-3.865352482534945E-12},{"$f":" Acct!EJ$37","v":-3.865352482534945E-12},{"$f":" Acct!EK$37","v":-3.865352482534945E-12},{"$f":" Acct!EL$37","v":-3.865352482534945E-12},{"$f":" Acct!EM$37","v":-3.865352482534945E-12},{"$f":" Acct!EN$37","v":-3.865352482534945E-12},{"$f":" Acct!EO$37","v":-3.865352482534945E-12},{"$f":" Acct!EP$37","v":-3.865352482534945E-12},{"$f":" Acct!EQ$37","v":-3.865352482534945E-12},{"$f":" Acct!ER$37","v":-3.865352482534945E-12},{"$f":" Acct!ES$37","v":-3.865352482534945E-12},{"$f":" Acct!ET$37","v":-3.865352482534945E-12},{"$f":" Acct!EU$37","v":-3.865352482534945E-12},{"$f":" Acct!EV$37","v":-3.865352482534945E-12},{"$f":" Acct!EW$37","v":-3.865352482534945E-12},{"$f":" Acct!EX$37","v":-3.865352482534945E-12},{"$f":" Acct!EY$37","v":-3.865352482534945E-12},{"$f":" Acct!EZ$37","v":-3.865352482534945E-12},{"$f":" Acct!FA$37","v":-3.865352482534945E-12},{"$f":" Acct!FB$37","v":-3.865352482534945E-12},{"$f":" Acct!FC$37","v":-3.865352482534945E-12},{"$f":" Acct!FD$37","v":-3.865352482534945E-12},{"$f":" Acct!FE$37","v":-3.865352482534945E-12},{"$f":" Acct!FF$37","v":-3.865352482534945E-12},{"$f":" Acct!FG$37","v":-3.865352482534945E-12},{"$f":" Acct!FH$37","v":-3.865352482534945E-12},{"$f":" Acct!FI$37","v":-3.865352482534945E-12},{"$f":" Acct!FJ$37","v":-3.865352482534945E-12},{"$f":" Acct!FK$37","v":-3.865352482534945E-12},{"$f":" Acct!FL$37","v":-3.865352482534945E-12},{"$f":" Acct!FM$37","v":-3.865352482534945E-12},{"$f":" Acct!FN$37","v":-3.865352482534945E-12},{"$f":" Acct!FO$37","v":-3.865352482534945E-12},{"$f":" Acct!FP$37","v":-3.865352482534945E-12},{"$f":" Acct!FQ$37","v":-3.865352482534945E-12},{"$f":" Acct!FR$37","v":-3.865352482534945E-12},{"$f":" Acct!FS$37","v":-3.865352482534945E-12},{"$f":" Acct!FT$37","v":-3.865352482534945E-12},{"$f":" Acct!FU$37","v":-3.865352482534945E-12},{"$f":" Acct!FV$37","v":-3.865352482534945E-12},{"$f":" Acct!FW$37","v":-3.865352482534945E-12},{"$f":" Acct!FX$37","v":-3.865352482534945E-12},{"$f":" Acct!FY$37","v":-3.865352482534945E-12},{"$f":" Acct!FZ$37","v":-3.865352482534945E-12},{"$f":" Acct!GA$37","v":-3.865352482534945E-12},{"$f":" Acct!GB$37","v":-3.865352482534945E-12},{"$f":" Acct!GC$37","v":-3.865352482534945E-12},{"$f":" Acct!GD$37","v":-3.865352482534945E-12},{"$f":" Acct!GE$37","v":-3.865352482534945E-12},{"$f":" Acct!GF$37","v":-3.865352482534945E-12},{"$f":" Acct!GG$37","v":-3.865352482534945E-12},{"$f":" Acct!GH$37","v":-3.865352482534945E-12},{"$f":" Acct!GI$37","v":-3.865352482534945E-12},{"$f":" Acct!GJ$37","v":-3.865352482534945E-12}]
[null,null,null,null,"Non current assets",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"SUM(J85:J86)","v":0},0,38184.176985227081,110235.32487467522,182645.11093309952,256284.80473009445,331150.11535877903,322803.64137763844,314457.16739649791,306110.69341535732,297764.21943421679,289417.7454530762,281071.27147193567,272724.79749079508,264378.32350965455,256031.84952851397,247685.37554737341,239338.90156623285,230992.42758509229,222645.95360395173,214299.47962281117,205953.00564167061,197606.53166053005,189260.05767938949,180913.58369824893,172567.10971710837,164220.63573596781,155874.16175482725,147527.68777368672,139181.21379254616,130834.73981140558,122488.26583026502,{"$f":"SUM(AP85:AP86)","v":114141.79184912446},105795.3178679839,97448.843886843344,89102.369905702799,80755.895924562239,72409.421943421679,64062.94796228112,55716.473981140567,47370.000000000015,39475.000000000022,31580.000000000029,23685.000000000033,15790.000000000036,7895.0000000000409,4.524736141320318E-11,{"$f":"SUM(BE85:BE86)","v":4.524736141320318E-11},4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,{"$f":"SUM(DQ85:DQ86)","v":4.524736141320318E-11},4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,{"$f":"SUM(GC85:GC86)","v":4.524736141320318E-11},4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11]
[]
[null,"Current assets"]
[null,null,null,null,{"$f":" Equity!E$33","v":"Retained cash balance P50"},{"$f":" Equity!F$33","v":0},{"$f":" Equity!G$33","v":"$ 000s"},{"$f":" Equity!H$33","v":0},{"$f":" Equity!I$33","v":0},{"$f":" Equity!J$33","v":0},{"$f":" Equity!K$33","v":0},{"$f":" Equity!L$33","v":-5.1476730732247233E-5},{"$f":" Equity!M$33","v":0},{"$f":" Equity!N$33","v":0},{"$f":" Equity!O$33","v":0},{"$f":" Equity!P$33","v":0},{"$f":" Equity!Q$33","v":0},{"$f":" Equity!R$33","v":0},{"$f":" Equity!S$33","v":0},{"$f":" Equity!T$33","v":0},{"$f":" Equity!U$33","v":0},{"$f":" Equity!V$33","v":0},{"$f":" Equity!W$33","v":0},{"$f":" Equity!X$33","v":0},{"$f":" Equity!Y$33","v":0},{"$f":" Equity!Z$33","v":0},{"$f":" Equity!AA$33","v":0},{"$f":" Equity!AB$33","v":0},{"$f":" Equity!AC$33","v":0},{"$f":" Equity!AD$33","v":0},{"$f":" Equity!AE$33","v":0},{"$f":" Equity!AF$33","v":0},{"$f":" Equity!AG$33","v":0},{"$f":" Equity!AH$33","v":0},{"$f":" Equity!AI$33","v":0},{"$f":" Equity!AJ$33","v":0},{"$f":" Equity!AK$33","v":0},{"$f":" Equity!AL$33","v":0},{"$f":" Equity!AM$33","v":0},{"$f":" Equity!AN$33","v":0},{"$f":" Equity!AO$33","v":0},{"$f":" Equity!AP$33","v":0},{"$f":" Equity!AQ$33","v":0},{"$f":" Equity!AR$33","v":0},{"$f":" Equity!AS$33","v":0},{"$f":" Equity!AT$33","v":0},{"$f":" Equity!AU$33","v":0},{"$f":" Equity!AV$33","v":0},{"$f":" Equity!AW$33","v":0},{"$f":" Equity!AX$33","v":0},{"$f":" Equity!AY$33","v":0},{"$f":" Equity!AZ$33","v":0},{"$f":" Equity!BA$33","v":0},{"$f":" Equity!BB$33","v":0},{"$f":" Equity!BC$33","v":0},{"$f":" Equity!BD$33","v":0},{"$f":" Equity!BE$33","v":0},{"$f":" Equity!BF$33","v":0},{"$f":" Equity!BG$33","v":0},{"$f":" Equity!BH$33","v":0},{"$f":" Equity!BI$33","v":0},{"$f":" Equity!BJ$33","v":0},{"$f":" Equity!BK$33","v":0},{"$f":" Equity!BL$33","v":0},{"$f":" Equity!BM$33","v":0},{"$f":" Equity!BN$33","v":0},{"$f":" Equity!BO$33","v":0},{"$f":" Equity!BP$33","v":0},{"$f":" Equity!BQ$33","v":0},{"$f":" Equity!BR$33","v":0},{"$f":" Equity!BS$33","v":0},{"$f":" Equity!BT$33","v":0},{"$f":" Equity!BU$33","v":0},{"$f":" Equity!BV$33","v":0},{"$f":" Equity!BW$33","v":0},{"$f":" Equity!BX$33","v":0},{"$f":" Equity!BY$33","v":0},{"$f":" Equity!BZ$33","v":0},{"$f":" Equity!CA$33","v":0},{"$f":" Equity!CB$33","v":0},{"$f":" Equity!CC$33","v":0},{"$f":" Equity!CD$33","v":0},{"$f":" Equity!CE$33","v":0},{"$f":" Equity!CF$33","v":0},{"$f":" Equity!CG$33","v":0},{"$f":" Equity!CH$33","v":0},{"$f":" Equity!CI$33","v":0},{"$f":" Equity!CJ$33","v":0},{"$f":" Equity!CK$33","v":0},{"$f":" Equity!CL$33","v":0},{"$f":" Equity!CM$33","v":0},{"$f":" Equity!CN$33","v":0},{"$f":" Equity!CO$33","v":0},{"$f":" Equity!CP$33","v":0},{"$f":" Equity!CQ$33","v":0},{"$f":" Equity!CR$33","v":0},{"$f":" Equity!CS$33","v":0},{"$f":" Equity!CT$33","v":0},{"$f":" Equity!CU$33","v":0},{"$f":" Equity!CV$33","v":0},{"$f":" Equity!CW$33","v":0},{"$f":" Equity!CX$33","v":0},{"$f":" Equity!CY$33","v":0},{"$f":" Equity!CZ$33","v":0},{"$f":" Equity!DA$33","v":0},{"$f":" Equity!DB$33","v":0},{"$f":" Equity!DC$33","v":0},{"$f":" Equity!DD$33","v":0},{"$f":" Equity!DE$33","v":0},{"$f":" Equity!DF$33","v":0},{"$f":" Equity!DG$33","v":0},{"$f":" Equity!DH$33","v":0},{"$f":" Equity!DI$33","v":0},{"$f":" Equity!DJ$33","v":0},{"$f":" Equity!DK$33","v":0},{"$f":" Equity!DL$33","v":0},{"$f":" Equity!DM$33","v":0},{"$f":" Equity!DN$33","v":0},{"$f":" Equity!DO$33","v":0},{"$f":" Equity!DP$33","v":0},{"$f":" Equity!DQ$33","v":0},{"$f":" Equity!DR$33","v":0},{"$f":" Equity!DS$33","v":0},{"$f":" Equity!DT$33","v":0},{"$f":" Equity!DU$33","v":0},{"$f":" Equity!DV$33","v":0},{"$f":" Equity!DW$33","v":0},{"$f":" Equity!DX$33","v":0},{"$f":" Equity!DY$33","v":0},{"$f":" Equity!DZ$33","v":0},{"$f":" Equity!EA$33","v":0},{"$f":" Equity!EB$33","v":0},{"$f":" Equity!EC$33","v":0},{"$f":" Equity!ED$33","v":0},{"$f":" Equity!EE$33","v":0},{"$f":" Equity!EF$33","v":0},{"$f":" Equity!EG$33","v":0},{"$f":" Equity!EH$33","v":0},{"$f":" Equity!EI$33","v":0},{"$f":" Equity!EJ$33","v":0},{"$f":" Equity!EK$33","v":0},{"$f":" Equity!EL$33","v":0},{"$f":" Equity!EM$33","v":0},{"$f":" Equity!EN$33","v":0},{"$f":" Equity!EO$33","v":0},{"$f":" Equity!EP$33","v":0},{"$f":" Equity!EQ$33","v":0},{"$f":" Equity!ER$33","v":0},{"$f":" Equity!ES$33","v":0},{"$f":" Equity!ET$33","v":0},{"$f":" Equity!EU$33","v":0},{"$f":" Equity!EV$33","v":0},{"$f":" Equity!EW$33","v":0},{"$f":" Equity!EX$33","v":0},{"$f":" Equity!EY$33","v":0},{"$f":" Equity!EZ$33","v":0},{"$f":" Equity!FA$33","v":0},{"$f":" Equity!FB$33","v":0},{"$f":" Equity!FC$33","v":0},{"$f":" Equity!FD$33","v":0},{"$f":" Equity!FE$33","v":0},{"$f":" Equity!FF$33","v":0},{"$f":" Equity!FG$33","v":0},{"$f":" Equity!FH$33","v":0},{"$f":" Equity!FI$33","v":0},{"$f":" Equity!FJ$33","v":0},{"$f":" Equity!FK$33","v":0},{"$f":" Equity!FL$33","v":0},{"$f":" Equity!FM$33","v":0},{"$f":" Equity!FN$33","v":0},{"$f":" Equity!FO$33","v":0},{"$f":" Equity!FP$33","v":0},{"$f":" Equity!FQ$33","v":0},{"$f":" Equity!FR$33","v":0},{"$f":" Equity!FS$33","v":0},{"$f":" Equity!FT$33","v":0},{"$f":" Equity!FU$33","v":0},{"$f":" Equity!FV$33","v":0},{"$f":" Equity!FW$33","v":0},{"$f":" Equity!FX$33","v":0},{"$f":" Equity!FY$33","v":0},{"$f":" Equity!FZ$33","v":0},{"$f":" Equity!GA$33","v":0},{"$f":" Equity!GB$33","v":0},{"$f":" Equity!GC$33","v":0},{"$f":" Equity!GD$33","v":0},{"$f":" Equity!GE$33","v":0},{"$f":" Equity!GF$33","v":0},{"$f":" Equity!GG$33","v":0},{"$f":" Equity!GH$33","v":0},{"$f":" Equity!GI$33","v":0},{"$f":" Equity!GJ$33","v":0}]
[null,null,null,null,{"$f":" Ops!E$249","v":"Working capital reserve account balance P50"},{"$f":" Ops!F$249","v":0},{"$f":" Ops!G$249","v":"$ 000s"},{"$f":" Ops!H$249","v":0},{"$f":" Ops!I$249","v":0},{"$f":" Ops!J$249","v":0},{"$f":" Ops!K$249","v":0},{"$f":" Ops!L$249","v":0},{"$f":" Ops!M$249","v":0},{"$f":" Ops!N$249","v":0},{"$f":" Ops!O$249","v":0},{"$f":" Ops!P$249","v":4458.5904346803381},{"$f":" Ops!Q$249","v":0},{"$f":" Ops!R$249","v":0},{"$f":" Ops!S$249","v":0},{"$f":" Ops!T$249","v":0},{"$f":" Ops!U$249","v":0},{"$f":" Ops!V$249","v":0},{"$f":" Ops!W$249","v":0},{"$f":" Ops!X$249","v":0},{"$f":" Ops!Y$249","v":0},{"$f":" Ops!Z$249","v":0},{"$f":" Ops!AA$249","v":0},{"$f":" Ops!AB$249","v":0},{"$f":" Ops!AC$249","v":0},{"$f":" Ops!AD$249","v":0},{"$f":" Ops!AE$249","v":0},{"$f":" Ops!AF$249","v":0},{"$f":" Ops!AG$249","v":0},{"$f":" Ops!AH$249","v":0},{"$f":" Ops!AI$249","v":0},{"$f":" Ops!AJ$249","v":0},{"$f":" Ops!AK$249","v":0},{"$f":" Ops!AL$249","v":0},{"$f":" Ops!AM$249","v":0},{"$f":" Ops!AN$249","v":0},{"$f":" Ops!AO$249","v":0},{"$f":" Ops!AP$249","v":0},{"$f":" Ops!AQ$249","v":0},{"$f":" Ops!AR$249","v":0},{"$f":" Ops!AS$249","v":0},{"$f":" Ops!AT$249","v":0},{"$f":" Ops!AU$249","v":0},{"$f":" Ops!AV$249","v":0},{"$f":" Ops!AW$249","v":0},{"$f":" Ops!AX$249","v":0},{"$f":" Ops!AY$249","v":0},{"$f":" Ops!AZ$249","v":0},{"$f":" Ops!BA$249","v":0},{"$f":" Ops!BB$249","v":0},{"$f":" Ops!BC$249","v":0},{"$f":" Ops!BD$249","v":0},{"$f":" Ops!BE$249","v":0},{"$f":" Ops!BF$249","v":0},{"$f":" Ops!BG$249","v":0},{"$f":" Ops!BH$249","v":0},{"$f":" Ops!BI$249","v":0},{"$f":" Ops!BJ$249","v":0},{"$f":" Ops!BK$249","v":0},{"$f":" Ops!BL$249","v":0},{"$f":" Ops!BM$249","v":0},{"$f":" Ops!BN$249","v":0},{"$f":" Ops!BO$249","v":0},{"$f":" Ops!BP$249","v":0},{"$f":" Ops!BQ$249","v":0},{"$f":" Ops!BR$249","v":0},{"$f":" Ops!BS$249","v":0},{"$f":" Ops!BT$249","v":0},{"$f":" Ops!BU$249","v":0},{"$f":" Ops!BV$249","v":0},{"$f":" Ops!BW$249","v":0},{"$f":" Ops!BX$249","v":0},{"$f":" Ops!BY$249","v":0},{"$f":" Ops!BZ$249","v":0},{"$f":" Ops!CA$249","v":0},{"$f":" Ops!CB$249","v":0},{"$f":" Ops!CC$249","v":0},{"$f":" Ops!CD$249","v":0},{"$f":" Ops!CE$249","v":0},{"$f":" Ops!CF$249","v":0},{"$f":" Ops!CG$249","v":0},{"$f":" Ops!CH$249","v":0},{"$f":" Ops!CI$249","v":0},{"$f":" Ops!CJ$249","v":0},{"$f":" Ops!CK$249","v":0},{"$f":" Ops!CL$249","v":0},{"$f":" Ops!CM$249","v":0},{"$f":" Ops!CN$249","v":0},{"$f":" Ops!CO$249","v":0},{"$f":" Ops!CP$249","v":0},{"$f":" Ops!CQ$249","v":0},{"$f":" Ops!CR$249","v":0},{"$f":" Ops!CS$249","v":0},{"$f":" Ops!CT$249","v":0},{"$f":" Ops!CU$249","v":0},{"$f":" Ops!CV$249","v":0},{"$f":" Ops!CW$249","v":0},{"$f":" Ops!CX$249","v":0},{"$f":" Ops!CY$249","v":0},{"$f":" Ops!CZ$249","v":0},{"$f":" Ops!DA$249","v":0},{"$f":" Ops!DB$249","v":0},{"$f":" Ops!DC$249","v":0},{"$f":" Ops!DD$249","v":0},{"$f":" Ops!DE$249","v":0},{"$f":" Ops!DF$249","v":0},{"$f":" Ops!DG$249","v":0},{"$f":" Ops!DH$249","v":0},{"$f":" Ops!DI$249","v":0},{"$f":" Ops!DJ$249","v":0},{"$f":" Ops!DK$249","v":0},{"$f":" Ops!DL$249","v":0},{"$f":" Ops!DM$249","v":0},{"$f":" Ops!DN$249","v":0},{"$f":" Ops!DO$249","v":0},{"$f":" Ops!DP$249","v":0},{"$f":" Ops!DQ$249","v":0},{"$f":" Ops!DR$249","v":0},{"$f":" Ops!DS$249","v":0},{"$f":" Ops!DT$249","v":0},{"$f":" Ops!DU$249","v":0},{"$f":" Ops!DV$249","v":0},{"$f":" Ops!DW$249","v":0},{"$f":" Ops!DX$249","v":0},{"$f":" Ops!DY$249","v":0},{"$f":" Ops!DZ$249","v":0},{"$f":" Ops!EA$249","v":0},{"$f":" Ops!EB$249","v":0},{"$f":" Ops!EC$249","v":0},{"$f":" Ops!ED$249","v":0},{"$f":" Ops!EE$249","v":0},{"$f":" Ops!EF$249","v":0},{"$f":" Ops!EG$249","v":0},{"$f":" Ops!EH$249","v":0},{"$f":" Ops!EI$249","v":0},{"$f":" Ops!EJ$249","v":0},{"$f":" Ops!EK$249","v":0},{"$f":" Ops!EL$249","v":0},{"$f":" Ops!EM$249","v":0},{"$f":" Ops!EN$249","v":0},{"$f":" Ops!EO$249","v":0},{"$f":" Ops!EP$249","v":0},{"$f":" Ops!EQ$249","v":0},{"$f":" Ops!ER$249","v":0},{"$f":" Ops!ES$249","v":0},{"$f":" Ops!ET$249","v":0},{"$f":" Ops!EU$249","v":0},{"$f":" Ops!EV$249","v":0},{"$f":" Ops!EW$249","v":0},{"$f":" Ops!EX$249","v":0},{"$f":" Ops!EY$249","v":0},{"$f":" Ops!EZ$249","v":0},{"$f":" Ops!FA$249","v":0},{"$f":" Ops!FB$249","v":0},{"$f":" Ops!FC$249","v":0},{"$f":" Ops!FD$249","v":0},{"$f":" Ops!FE$249","v":0},{"$f":" Ops!FF$249","v":0},{"$f":" Ops!FG$249","v":0},{"$f":" Ops!FH$249","v":0},{"$f":" Ops!FI$249","v":0},{"$f":" Ops!FJ$249","v":0},{"$f":" Ops!FK$249","v":0},{"$f":" Ops!FL$249","v":0},{"$f":" Ops!FM$249","v":0},{"$f":" Ops!FN$249","v":0},{"$f":" Ops!FO$249","v":0},{"$f":" Ops!FP$249","v":0},{"$f":" Ops!FQ$249","v":0},{"$f":" Ops!FR$249","v":0},{"$f":" Ops!FS$249","v":0},{"$f":" Ops!FT$249","v":0},{"$f":" Ops!FU$249","v":0},{"$f":" Ops!FV$249","v":0},{"$f":" Ops!FW$249","v":0},{"$f":" Ops!FX$249","v":0},{"$f":" Ops!FY$249","v":0},{"$f":" Ops!FZ$249","v":0},{"$f":" Ops!GA$249","v":0},{"$f":" Ops!GB$249","v":0},{"$f":" Ops!GC$249","v":0},{"$f":" Ops!GD$249","v":0},{"$f":" Ops!GE$249","v":0},{"$f":" Ops!GF$249","v":0},{"$f":" Ops!GG$249","v":0},{"$f":" Ops!GH$249","v":0},{"$f":" Ops!GI$249","v":0},{"$f":" Ops!GJ$249","v":0}]
[null,null,null,null,{"$f":" Ops!E$175","v":"Accounts receivable balance P50"},{"$f":" Ops!F$175","v":0},{"$f":" Ops!G$175","v":"$ 000s"},{"$f":" Ops!H$175","v":0},{"$f":" Ops!I$175","v":0},{"$f":" Ops!J$175","v":0},{"$f":" Ops!K$175","v":0},{"$f":" Ops!L$175","v":0},{"$f":" Ops!M$175","v":0},{"$f":" Ops!N$175","v":0},{"$f":" Ops!O$175","v":0},{"$f":" Ops!P$175","v":2476.8429848341802},{"$f":" Ops!Q$175","v":5436.8513042455561},{"$f":" Ops!R$175","v":5526.9648617744897},{"$f":" Ops!S$175","v":5445.8024937359987},{"$f":" Ops!T$175","v":5536.0644135216789},{"$f":" Ops!U$175","v":5455.0915624747977},{"$f":" Ops!V$175","v":5545.5074447257612},{"$f":" Ops!W$175","v":5464.7242266970716},{"$f":" Ops!X$175","v":5524.7761412761611},{"$f":" Ops!Y$175","v":5474.7641082305017},{"$f":" Ops!Z$175","v":5565.5060547757566},{"$f":" Ops!AA$175","v":5485.1025659133338},{"$f":" Ops!AB$175","v":5576.0158681107932},{"$f":" Ops!AC$175","v":5495.8024142494614},{"$f":" Ops!AD$175","v":5586.8930619994535},{"$f":" Ops!AE$175","v":5506.8697946481079},{"$f":" Ops!AF$175","v":5567.384847336547},{"$f":" Ops!AG$175","v":5518.3730318280868},{"$f":" Ops!AH$175","v":5609.8377782119787},{"$f":" Ops!AI$175","v":5530.1954617418742},{"$f":" Ops!AJ$175","v":5621.8561600027897},{"$f":" Ops!AK$175","v":5542.4045421326773},{"$f":" Ops!AL$175","v":5634.2676008420567},{"$f":" Ops!AM$175","v":5555.0068709701409},{"$f":" Ops!AN$175","v":5616.0509025192659},{"$f":" Ops!AO$175","v":5568.0758232630506},{"$f":" Ops!AP$175","v":5660.3643728198986},{"$f":" Ops!AQ$175","v":5581.4861193717843},{"$f":" Ops!AR$175","v":5673.9969390298829},{"$f":" Ops!AS$175","v":5595.3102032710631},{"$f":" Ops!AT$175","v":5688.0501513915769},{"$f":" Ops!AU$175","v":5609.5551631961025},{"$f":" Ops!AV$175","v":5671.1986265279265},{"$f":" Ops!AW$175","v":5624.2997975083999},{"$f":" Ops!AX$175","v":5717.5202361411357},{"$f":" Ops!AY$175","v":5639.4095744845072},{"$f":" Ops!AZ$175","v":5732.8804514096664},{"$f":" Ops!BA$175","v":5654.9622926612392},{"$f":" Ops!BB$175","v":5748.6909494456813},{"$f":" Ops!BC$175","v":5670.9655667346524},{"$f":" Ops!BD$175","v":5733.2838696658036},{"$f":" Ops!BE$175","v":0},{"$f":" Ops!BF$175","v":0},{"$f":" Ops!BG$175","v":0},{"$f":" Ops!BH$175","v":0},{"$f":" Ops!BI$175","v":0},{"$f":" Ops!BJ$175","v":0},{"$f":" Ops!BK$175","v":0},{"$f":" Ops!BL$175","v":0},{"$f":" Ops!BM$175","v":0},{"$f":" Ops!BN$175","v":0},{"$f":" Ops!BO$175","v":0},{"$f":" Ops!BP$175","v":0},{"$f":" Ops!BQ$175","v":0},{"$f":" Ops!BR$175","v":0},{"$f":" Ops!BS$175","v":0},{"$f":" Ops!BT$175","v":0},{"$f":" Ops!BU$175","v":0},{"$f":" Ops!BV$175","v":0},{"$f":" Ops!BW$175","v":0},{"$f":" Ops!BX$175","v":0},{"$f":" Ops!BY$175","v":0},{"$f":" Ops!BZ$175","v":0},{"$f":" Ops!CA$175","v":0},{"$f":" Ops!CB$175","v":0},{"$f":" Ops!CC$175","v":0},{"$f":" Ops!CD$175","v":0},{"$f":" Ops!CE$175","v":0},{"$f":" Ops!CF$175","v":0},{"$f":" Ops!CG$175","v":0},{"$f":" Ops!CH$175","v":0},{"$f":" Ops!CI$175","v":0},{"$f":" Ops!CJ$175","v":0},{"$f":" Ops!CK$175","v":0},{"$f":" Ops!CL$175","v":0},{"$f":" Ops!CM$175","v":0},{"$f":" Ops!CN$175","v":0},{"$f":" Ops!CO$175","v":0},{"$f":" Ops!CP$175","v":0},{"$f":" Ops!CQ$175","v":0},{"$f":" Ops!CR$175","v":0},{"$f":" Ops!CS$175","v":0},{"$f":" Ops!CT$175","v":0},{"$f":" Ops!CU$175","v":0},{"$f":" Ops!CV$175","v":0},{"$f":" Ops!CW$175","v":0},{"$f":" Ops!CX$175","v":0},{"$f":" Ops!CY$175","v":0},{"$f":" Ops!CZ$175","v":0},{"$f":" Ops!DA$175","v":0},{"$f":" Ops!DB$175","v":0},{"$f":" Ops!DC$175","v":0},{"$f":" Ops!DD$175","v":0},{"$f":" Ops!DE$175","v":0},{"$f":" Ops!DF$175","v":0},{"$f":" Ops!DG$175","v":0},{"$f":" Ops!DH$175","v":0},{"$f":" Ops!DI$175","v":0},{"$f":" Ops!DJ$175","v":0},{"$f":" Ops!DK$175","v":0},{"$f":" Ops!DL$175","v":0},{"$f":" Ops!DM$175","v":0},{"$f":" Ops!DN$175","v":0},{"$f":" Ops!DO$175","v":0},{"$f":" Ops!DP$175","v":0},{"$f":" Ops!DQ$175","v":0},{"$f":" Ops!DR$175","v":0},{"$f":" Ops!DS$175","v":0},{"$f":" Ops!DT$175","v":0},{"$f":" Ops!DU$175","v":0},{"$f":" Ops!DV$175","v":0},{"$f":" Ops!DW$175","v":0},{"$f":" Ops!DX$175","v":0},{"$f":" Ops!DY$175","v":0},{"$f":" Ops!DZ$175","v":0},{"$f":" Ops!EA$175","v":0},{"$f":" Ops!EB$175","v":0},{"$f":" Ops!EC$175","v":0},{"$f":" Ops!ED$175","v":0},{"$f":" Ops!EE$175","v":0},{"$f":" Ops!EF$175","v":0},{"$f":" Ops!EG$175","v":0},{"$f":" Ops!EH$175","v":0},{"$f":" Ops!EI$175","v":0},{"$f":" Ops!EJ$175","v":0},{"$f":" Ops!EK$175","v":0},{"$f":" Ops!EL$175","v":0},{"$f":" Ops!EM$175","v":0},{"$f":" Ops!EN$175","v":0},{"$f":" Ops!EO$175","v":0},{"$f":" Ops!EP$175","v":0},{"$f":" Ops!EQ$175","v":0},{"$f":" Ops!ER$175","v":0},{"$f":" Ops!ES$175","v":0},{"$f":" Ops!ET$175","v":0},{"$f":" Ops!EU$175","v":0},{"$f":" Ops!EV$175","v":0},{"$f":" Ops!EW$175","v":0},{"$f":" Ops!EX$175","v":0},{"$f":" Ops!EY$175","v":0},{"$f":" Ops!EZ$175","v":0},{"$f":" Ops!FA$175","v":0},{"$f":" Ops!FB$175","v":0},{"$f":" Ops!FC$175","v":0},{"$f":" Ops!FD$175","v":0},{"$f":" Ops!FE$175","v":0},{"$f":" Ops!FF$175","v":0},{"$f":" Ops!FG$175","v":0},{"$f":" Ops!FH$175","v":0},{"$f":" Ops!FI$175","v":0},{"$f":" Ops!FJ$175","v":0},{"$f":" Ops!FK$175","v":0},{"$f":" Ops!FL$175","v":0},{"$f":" Ops!FM$175","v":0},{"$f":" Ops!FN$175","v":0},{"$f":" Ops!FO$175","v":0},{"$f":" Ops!FP$175","v":0},{"$f":" Ops!FQ$175","v":0},{"$f":" Ops!FR$175","v":0},{"$f":" Ops!FS$175","v":0},{"$f":" Ops!FT$175","v":0},{"$f":" Ops!FU$175","v":0},{"$f":" Ops!FV$175","v":0},{"$f":" Ops!FW$175","v":0},{"$f":" Ops!FX$175","v":0},{"$f":" Ops!FY$175","v":0},{"$f":" Ops!FZ$175","v":0},{"$f":" Ops!GA$175","v":0},{"$f":" Ops!GB$175","v":0},{"$f":" Ops!GC$175","v":0},{"$f":" Ops!GD$175","v":0},{"$f":" Ops!GE$175","v":0},{"$f":" Ops!GF$175","v":0},{"$f":" Ops!GG$175","v":0},{"$f":" Ops!GH$175","v":0},{"$f":" Ops!GI$175","v":0},{"$f":" Ops!GJ$175","v":0}]
[null,null,null,null,{"$f":" DSRA!E$81","v":"DSRA balance"},{"$f":" DSRA!F$81","v":0},{"$f":" DSRA!G$81","v":"$ 000s"},{"$f":" DSRA!H$81","v":0},{"$f":" DSRA!I$81","v":0},{"$f":" DSRA!J$81","v":0},{"$f":" DSRA!K$81","v":0},{"$f":" DSRA!L$81","v":0},{"$f":" DSRA!M$81","v":0},{"$f":" DSRA!N$81","v":0},{"$f":" DSRA!O$81","v":0},{"$f":" DSRA!P$81","v":11175.630627668808},{"$f":" DSRA!Q$81","v":11175.630627668808},{"$f":" DSRA!R$81","v":11096.686060114964},{"$f":" DSRA!S$81","v":11051.740229670431},{"$f":" DSRA!T$81","v":10947.686607434327},{"$f":" DSRA!U$81","v":10886.762740350299},{"$f":" DSRA!V$81","v":10814.482727835748},{"$f":" DSRA!W$81","v":10732.717915426438},{"$f":" DSRA!X$81","v":10647.062374200499},{"$f":" DSRA!Y$81","v":10608.119559246421},{"$f":" DSRA!Z$81","v":10560.722993444526},{"$f":" DSRA!AA$81","v":10479.842666309034},{"$f":" DSRA!AB$81","v":10398.955484881579},{"$f":" DSRA!AC$81","v":10315.369719092701},{"$f":" DSRA!AD$81","v":10241.921631773033},{"$f":" DSRA!AE$81","v":10148.254770928277},{"$f":" DSRA!AF$81","v":10051.557903808873},{"$f":" DSRA!AG$81","v":9969.2896261753267},{"$f":" DSRA!AH$81","v":9879.7424243663627},{"$f":" DSRA!AI$81","v":9809.4268511780501},{"$f":" DSRA!AJ$81","v":9737.2876253452014},{"$f":" DSRA!AK$81","v":9638.6635844875236},{"$f":" DSRA!AL$81","v":9548.6487809327245},{"$f":" DSRA!AM$81","v":9439.1956686939884},{"$f":" DSRA!AN$81","v":9328.7987922622706},{"$f":" DSRA!AO$81","v":9243.823698044871},{"$f":" DSRA!AP$81","v":9163.4041478670697},{"$f":" DSRA!AQ$81","v":9080.1252401403217},{"$f":" DSRA!AR$81","v":8997.3315325923249},{"$f":" DSRA!AS$81","v":8911.5864514443711},{"$f":" DSRA!AT$81","v":8833.5543883670471},{"$f":" DSRA!AU$81","v":8738.2192744587519},{"$f":" DSRA!AV$81","v":8643.2149102760159},{"$f":" DSRA!AW$81","v":4362.681825582732},{"$f":" DSRA!AX$81","v":0},{"$f":" DSRA!AY$81","v":0},{"$f":" DSRA!AZ$81","v":0},{"$f":" DSRA!BA$81","v":0},{"$f":" DSRA!BB$81","v":0},{"$f":" DSRA!BC$81","v":0},{"$f":" DSRA!BD$81","v":0},{"$f":" DSRA!BE$81","v":0},{"$f":" DSRA!BF$81","v":0},{"$f":" DSRA!BG$81","v":0},{"$f":" DSRA!BH$81","v":0},{"$f":" DSRA!BI$81","v":0},{"$f":" DSRA!BJ$81","v":0},{"$f":" DSRA!BK$81","v":0},{"$f":" DSRA!BL$81","v":0},{"$f":" DSRA!BM$81","v":0},{"$f":" DSRA!BN$81","v":0},{"$f":" DSRA!BO$81","v":0},{"$f":" DSRA!BP$81","v":0},{"$f":" DSRA!BQ$81","v":0},{"$f":" DSRA!BR$81","v":0},{"$f":" DSRA!BS$81","v":0},{"$f":" DSRA!BT$81","v":0},{"$f":" DSRA!BU$81","v":0},{"$f":" DSRA!BV$81","v":0},{"$f":" DSRA!BW$81","v":0},{"$f":" DSRA!BX$81","v":0},{"$f":" DSRA!BY$81","v":0},{"$f":" DSRA!BZ$81","v":0},{"$f":" DSRA!CA$81","v":0},{"$f":" DSRA!CB$81","v":0},{"$f":" DSRA!CC$81","v":0},{"$f":" DSRA!CD$81","v":0},{"$f":" DSRA!CE$81","v":0},{"$f":" DSRA!CF$81","v":0},{"$f":" DSRA!CG$81","v":0},{"$f":" DSRA!CH$81","v":0},{"$f":" DSRA!CI$81","v":0},{"$f":" DSRA!CJ$81","v":0},{"$f":" DSRA!CK$81","v":0},{"$f":" DSRA!CL$81","v":0},{"$f":" DSRA!CM$81","v":0},{"$f":" DSRA!CN$81","v":0},{"$f":" DSRA!CO$81","v":0},{"$f":" DSRA!CP$81","v":0},{"$f":" DSRA!CQ$81","v":0},{"$f":" DSRA!CR$81","v":0},{"$f":" DSRA!CS$81","v":0},{"$f":" DSRA!CT$81","v":0},{"$f":" DSRA!CU$81","v":0},{"$f":" DSRA!CV$81","v":0},{"$f":" DSRA!CW$81","v":0},{"$f":" DSRA!CX$81","v":0},{"$f":" DSRA!CY$81","v":0},{"$f":" DSRA!CZ$81","v":0},{"$f":" DSRA!DA$81","v":0},{"$f":" DSRA!DB$81","v":0},{"$f":" DSRA!DC$81","v":0},{"$f":" DSRA!DD$81","v":0},{"$f":" DSRA!DE$81","v":0},{"$f":" DSRA!DF$81","v":0},{"$f":" DSRA!DG$81","v":0},{"$f":" DSRA!DH$81","v":0},{"$f":" DSRA!DI$81","v":0},{"$f":" DSRA!DJ$81","v":0},{"$f":" DSRA!DK$81","v":0},{"$f":" DSRA!DL$81","v":0},{"$f":" DSRA!DM$81","v":0},{"$f":" DSRA!DN$81","v":0},{"$f":" DSRA!DO$81","v":0},{"$f":" DSRA!DP$81","v":0},{"$f":" DSRA!DQ$81","v":0},{"$f":" DSRA!DR$81","v":0},{"$f":" DSRA!DS$81","v":0},{"$f":" DSRA!DT$81","v":0},{"$f":" DSRA!DU$81","v":0},{"$f":" DSRA!DV$81","v":0},{"$f":" DSRA!DW$81","v":0},{"$f":" DSRA!DX$81","v":0},{"$f":" DSRA!DY$81","v":0},{"$f":" DSRA!DZ$81","v":0},{"$f":" DSRA!EA$81","v":0},{"$f":" DSRA!EB$81","v":0},{"$f":" DSRA!EC$81","v":0},{"$f":" DSRA!ED$81","v":0},{"$f":" DSRA!EE$81","v":0},{"$f":" DSRA!EF$81","v":0},{"$f":" DSRA!EG$81","v":0},{"$f":" DSRA!EH$81","v":0},{"$f":" DSRA!EI$81","v":0},{"$f":" DSRA!EJ$81","v":0},{"$f":" DSRA!EK$81","v":0},{"$f":" DSRA!EL$81","v":0},{"$f":" DSRA!EM$81","v":0},{"$f":" DSRA!EN$81","v":0},{"$f":" DSRA!EO$81","v":0},{"$f":" DSRA!EP$81","v":0},{"$f":" DSRA!EQ$81","v":0},{"$f":" DSRA!ER$81","v":0},{"$f":" DSRA!ES$81","v":0},{"$f":" DSRA!ET$81","v":0},{"$f":" DSRA!EU$81","v":0},{"$f":" DSRA!EV$81","v":0},{"$f":" DSRA!EW$81","v":0},{"$f":" DSRA!EX$81","v":0},{"$f":" DSRA!EY$81","v":0},{"$f":" DSRA!EZ$81","v":0},{"$f":" DSRA!FA$81","v":0},{"$f":" DSRA!FB$81","v":0},{"$f":" DSRA!FC$81","v":0},{"$f":" DSRA!FD$81","v":0},{"$f":" DSRA!FE$81","v":0},{"$f":" DSRA!FF$81","v":0},{"$f":" DSRA!FG$81","v":0},{"$f":" DSRA!FH$81","v":0},{"$f":" DSRA!FI$81","v":0},{"$f":" DSRA!FJ$81","v":0},{"$f":" DSRA!FK$81","v":0},{"$f":" DSRA!FL$81","v":0},{"$f":" DSRA!FM$81","v":0},{"$f":" DSRA!FN$81","v":0},{"$f":" DSRA!FO$81","v":0},{"$f":" DSRA!FP$81","v":0},{"$f":" DSRA!FQ$81","v":0},{"$f":" DSRA!FR$81","v":0},{"$f":" DSRA!FS$81","v":0},{"$f":" DSRA!FT$81","v":0},{"$f":" DSRA!FU$81","v":0},{"$f":" DSRA!FV$81","v":0},{"$f":" DSRA!FW$81","v":0},{"$f":" DSRA!FX$81","v":0},{"$f":" DSRA!FY$81","v":0},{"$f":" DSRA!FZ$81","v":0},{"$f":" DSRA!GA$81","v":0},{"$f":" DSRA!GB$81","v":0},{"$f":" DSRA!GC$81","v":0},{"$f":" DSRA!GD$81","v":0},{"$f":" DSRA!GE$81","v":0},{"$f":" DSRA!GF$81","v":0},{"$f":" DSRA!GG$81","v":0},{"$f":" DSRA!GH$81","v":0},{"$f":" DSRA!GI$81","v":0},{"$f":" DSRA!GJ$81","v":0}]
[null,null,null,null,"Current assets",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"SUM(J90:J93)","v":0},0,-5.1476730732247233E-5,0,0,0,18111.064047183325,16612.481931914364,16623.650921889453,16497.54272340643,16483.751020956006,16341.854302825097,16359.990172561509,16197.442142123509,16171.83851547666,16082.883667476923,16126.229048220282,15964.945232222368,15974.971352992372,15811.172133342163,15828.814693772487,15655.124565576385,15618.94275114542,15487.662658003414,15489.580202578341,15339.622312919924,15359.143785347991,15181.068126620201,15182.916381774781,14994.202539664129,14944.849694781537,14811.899521307922,{"$f":"SUM(AP90:AP93)","v":14823.768520686968},14661.611359512106,14671.328471622208,14506.896654715434,14521.604539758624,14347.774437654854,14314.413536803942,9986.981623091131,5717.5202361411357,5639.4095744845072,5732.8804514096664,5654.9622926612392,5748.6909494456813,5670.9655667346524,5733.2838696658036,{"$f":"SUM(BE90:BE93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DQ90:DQ93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GC90:GC93)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total assets",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":" J94 + J87","v":0},0,38184.17693375035,110235.32487467522,182645.11093309952,256284.80473009445,349261.17940596235,339416.12330955279,331080.81831838738,322608.23613876378,314247.97045517282,305759.59975590132,297431.26164449716,288922.23963291862,280550.16202513123,272114.73319599091,263811.6045955937,255303.84679845523,246967.39893808466,238457.12573729389,230128.29431658366,221608.13020724698,213225.47441167547,204747.72033739291,196403.16390082726,187906.7320300283,179579.7795213158,171055.22988144745,162710.60415546151,154175.4163322103,145779.58950618713,137300.16535157294,{"$f":" AP94 + AP87","v":128965.56036981143},120456.929227496,112120.17235846556,103609.26656041824,95277.500464320867,86757.19638107653,78377.361499085062,65703.455604231698,53087.52023614115,45114.409574484525,37312.880451409699,29339.962292661272,21538.690949445718,13565.965566734692,5733.2838696658491,{"$f":" BE94 + BE87","v":4.524736141320318E-11},4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,{"$f":" DQ94 + DQ87","v":4.524736141320318E-11},4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,{"$f":" GC94 + GC87","v":4.524736141320318E-11},4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11]
[]
[null,null,null,null,{"$f":" Ops!E$225","v":"Accounts payable balance"},{"$f":" Ops!F$225","v":0},{"$f":" Ops!G$225","v":"$ 000s"},{"$f":" Ops!H$225","v":0},{"$f":" Ops!I$225","v":0},{"$f":" Ops!J$225","v":0},{"$f":" Ops!K$225","v":0},{"$f":" Ops!L$225","v":0},{"$f":" Ops!M$225","v":0},{"$f":" Ops!N$225","v":0},{"$f":" Ops!O$225","v":0},{"$f":" Ops!P$225","v":417.80821917808237},{"$f":" Ops!Q$225","v":978.26086956521749},{"$f":" Ops!R$225","v":994.47513812154693},{"$f":" Ops!S$225","v":997.82608695652198},{"$f":" Ops!T$225","v":1014.3646408839777},{"$f":" Ops!U$225","v":1017.782608695652},{"$f":" Ops!V$225","v":1034.651933701658},{"$f":" Ops!W$225","v":1038.1382608695649},{"$f":" Ops!X$225","v":1049.5463736263737},{"$f":" Ops!Y$225","v":1058.9584770217443},{"$f":" Ops!Z$225","v":1076.5102749834314},{"$f":" Ops!AA$225","v":1080.1376465621797},{"$f":" Ops!AB$225","v":1098.0404804830996},{"$f":" Ops!AC$225","v":1101.740399493423},{"$f":" Ops!AD$225","v":1120.0012900927613},{"$f":" Ops!AE$225","v":1123.7752074832915},{"$f":" Ops!AF$225","v":1136.1243855875036},{"$f":" Ops!AG$225","v":1146.3129017463507},{"$f":" Ops!AH$225","v":1165.3125631012626},{"$f":" Ops!AI$225","v":1169.2391597812775},{"$f":" Ops!AJ$225","v":1188.618814363288},{"$f":" Ops!AK$225","v":1192.623942976903},{"$f":" Ops!AL$225","v":1212.3911906505537},{"$f":" Ops!AM$225","v":1216.4764218364417},{"$f":" Ops!AN$225","v":1229.8442946038749},{"$f":" Ops!AO$225","v":1240.8732705042194},{"$f":" Ops!AP$225","v":1261.4402307888195},{"$f":" Ops!AQ$225","v":1265.6907359143033},{"$f":" Ops!AR$225","v":1286.6690354045959},{"$f":" Ops!AS$225","v":1291.0045506325896},{"$f":" Ops!AT$225","v":1312.4024161126881},{"$f":" Ops!AU$225","v":1316.8246416452412},{"$f":" Ops!AV$225","v":1331.2952421028813},{"$f":" Ops!AW$225","v":1343.2340080148088},{"$f":" Ops!AX$225","v":1365.4975551089774},{"$f":" Ops!AY$225","v":1370.0986881751051},{"$f":" Ops!AZ$225","v":1392.8075062111566},{"$f":" Ops!BA$225","v":1397.5006619386077},{"$f":" Ops!BB$225","v":1420.6636563353804},{"$f":" Ops!BC$225","v":1425.4506751773797},{"$f":" Ops!BD$225","v":1441.1149683111971},{"$f":" Ops!BE$225","v":0},{"$f":" Ops!BF$225","v":0},{"$f":" Ops!BG$225","v":0},{"$f":" Ops!BH$225","v":0},{"$f":" Ops!BI$225","v":0},{"$f":" Ops!BJ$225","v":0},{"$f":" Ops!BK$225","v":0},{"$f":" Ops!BL$225","v":0},{"$f":" Ops!BM$225","v":0},{"$f":" Ops!BN$225","v":0},{"$f":" Ops!BO$225","v":0},{"$f":" Ops!BP$225","v":0},{"$f":" Ops!BQ$225","v":0},{"$f":" Ops!BR$225","v":0},{"$f":" Ops!BS$225","v":0},{"$f":" Ops!BT$225","v":0},{"$f":" Ops!BU$225","v":0},{"$f":" Ops!BV$225","v":0},{"$f":" Ops!BW$225","v":0},{"$f":" Ops!BX$225","v":0},{"$f":" Ops!BY$225","v":0},{"$f":" Ops!BZ$225","v":0},{"$f":" Ops!CA$225","v":0},{"$f":" Ops!CB$225","v":0},{"$f":" Ops!CC$225","v":0},{"$f":" Ops!CD$225","v":0},{"$f":" Ops!CE$225","v":0},{"$f":" Ops!CF$225","v":0},{"$f":" Ops!CG$225","v":0},{"$f":" Ops!CH$225","v":0},{"$f":" Ops!CI$225","v":0},{"$f":" Ops!CJ$225","v":0},{"$f":" Ops!CK$225","v":0},{"$f":" Ops!CL$225","v":0},{"$f":" Ops!CM$225","v":0},{"$f":" Ops!CN$225","v":0},{"$f":" Ops!CO$225","v":0},{"$f":" Ops!CP$225","v":0},{"$f":" Ops!CQ$225","v":0},{"$f":" Ops!CR$225","v":0},{"$f":" Ops!CS$225","v":0},{"$f":" Ops!CT$225","v":0},{"$f":" Ops!CU$225","v":0},{"$f":" Ops!CV$225","v":0},{"$f":" Ops!CW$225","v":0},{"$f":" Ops!CX$225","v":0},{"$f":" Ops!CY$225","v":0},{"$f":" Ops!CZ$225","v":0},{"$f":" Ops!DA$225","v":0},{"$f":" Ops!DB$225","v":0},{"$f":" Ops!DC$225","v":0},{"$f":" Ops!DD$225","v":0},{"$f":" Ops!DE$225","v":0},{"$f":" Ops!DF$225","v":0},{"$f":" Ops!DG$225","v":0},{"$f":" Ops!DH$225","v":0},{"$f":" Ops!DI$225","v":0},{"$f":" Ops!DJ$225","v":0},{"$f":" Ops!DK$225","v":0},{"$f":" Ops!DL$225","v":0},{"$f":" Ops!DM$225","v":0},{"$f":" Ops!DN$225","v":0},{"$f":" Ops!DO$225","v":0},{"$f":" Ops!DP$225","v":0},{"$f":" Ops!DQ$225","v":0},{"$f":" Ops!DR$225","v":0},{"$f":" Ops!DS$225","v":0},{"$f":" Ops!DT$225","v":0},{"$f":" Ops!DU$225","v":0},{"$f":" Ops!DV$225","v":0},{"$f":" Ops!DW$225","v":0},{"$f":" Ops!DX$225","v":0},{"$f":" Ops!DY$225","v":0},{"$f":" Ops!DZ$225","v":0},{"$f":" Ops!EA$225","v":0},{"$f":" Ops!EB$225","v":0},{"$f":" Ops!EC$225","v":0},{"$f":" Ops!ED$225","v":0},{"$f":" Ops!EE$225","v":0},{"$f":" Ops!EF$225","v":0},{"$f":" Ops!EG$225","v":0},{"$f":" Ops!EH$225","v":0},{"$f":" Ops!EI$225","v":0},{"$f":" Ops!EJ$225","v":0},{"$f":" Ops!EK$225","v":0},{"$f":" Ops!EL$225","v":0},{"$f":" Ops!EM$225","v":0},{"$f":" Ops!EN$225","v":0},{"$f":" Ops!EO$225","v":0},{"$f":" Ops!EP$225","v":0},{"$f":" Ops!EQ$225","v":0},{"$f":" Ops!ER$225","v":0},{"$f":" Ops!ES$225","v":0},{"$f":" Ops!ET$225","v":0},{"$f":" Ops!EU$225","v":0},{"$f":" Ops!EV$225","v":0},{"$f":" Ops!EW$225","v":0},{"$f":" Ops!EX$225","v":0},{"$f":" Ops!EY$225","v":0},{"$f":" Ops!EZ$225","v":0},{"$f":" Ops!FA$225","v":0},{"$f":" Ops!FB$225","v":0},{"$f":" Ops!FC$225","v":0},{"$f":" Ops!FD$225","v":0},{"$f":" Ops!FE$225","v":0},{"$f":" Ops!FF$225","v":0},{"$f":" Ops!FG$225","v":0},{"$f":" Ops!FH$225","v":0},{"$f":" Ops!FI$225","v":0},{"$f":" Ops!FJ$225","v":0},{"$f":" Ops!FK$225","v":0},{"$f":" Ops!FL$225","v":0},{"$f":" Ops!FM$225","v":0},{"$f":" Ops!FN$225","v":0},{"$f":" Ops!FO$225","v":0},{"$f":" Ops!FP$225","v":0},{"$f":" Ops!FQ$225","v":0},{"$f":" Ops!FR$225","v":0},{"$f":" Ops!FS$225","v":0},{"$f":" Ops!FT$225","v":0},{"$f":" Ops!FU$225","v":0},{"$f":" Ops!FV$225","v":0},{"$f":" Ops!FW$225","v":0},{"$f":" Ops!FX$225","v":0},{"$f":" Ops!FY$225","v":0},{"$f":" Ops!FZ$225","v":0},{"$f":" Ops!GA$225","v":0},{"$f":" Ops!GB$225","v":0},{"$f":" Ops!GC$225","v":0},{"$f":" Ops!GD$225","v":0},{"$f":" Ops!GE$225","v":0},{"$f":" Ops!GF$225","v":0},{"$f":" Ops!GG$225","v":0},{"$f":" Ops!GH$225","v":0},{"$f":" Ops!GI$225","v":0},{"$f":" Ops!GJ$225","v":0}]
[null,null,null,null,{"$f":" Debt!E$196","v":"Senior debt balance - T1"},{"$f":" Debt!F$196","v":0},{"$f":"SMU","v":"$ 000s"},{"$f":" Debt!H$196","v":0},{"$f":" Debt!I$196","v":0},{"$f":" Debt!J$196","v":0},{"$f":" Debt!K$196","v":0},{"$f":" Debt!L$196","v":0},{"$f":" Debt!M$196","v":0},{"$f":" Debt!N$196","v":31135.021911075422},{"$f":" Debt!O$196","v":68398.399113895124},{"$f":" Debt!P$196","v":112688.48196989263},{"$f":" Debt!Q$196","v":109877.37985825713},{"$f":" Debt!R$196","v":106635.34156171783},{"$f":" Debt!S$196","v":103585.46459940965},{"$f":" Debt!T$196","v":100281.59800527868},{"$f":" Debt!U$196","v":97132.154506081351},{"$f":" Debt!V$196","v":93787.957683778935},{"$f":" Debt!W$196","v":90551.743810131084},{"$f":" Debt!X$196","v":87143.792652146061},{"$f":" Debt!Y$196","v":83838.225748465833},{"$f":" Debt!Z$196","v":80354.531287742211},{"$f":" Debt!AA$196","v":77015.629408633147},{"$f":" Debt!AB$196","v":73504.128890452368},{"$f":" Debt!AC$196","v":70083.296108169874},{"$f":" Debt!AD$196","v":66490.610595796141},{"$f":" Debt!AE$196","v":62986.675627832854},{"$f":" Debt!AF$196","v":59309.660908734164},{"$f":" Debt!AG$196","v":55728.725564053129},{"$f":" Debt!AH$196","v":51970.587108939137},{"$f":" Debt!AI$196","v":48297.494721249852},{"$f":" Debt!AJ$196","v":44455.167483532452},{"$f":" Debt!AK$196","v":40730.578021052163},{"$f":" Debt!AL$196","v":36834.677876243477},{"$f":" Debt!AM$196","v":33017.861526011649},{"$f":" Debt!AN$196","v":29026.458942036261},{"$f":" Debt!AO$196","v":25123.543198735355},{"$f":" Debt!AP$196","v":21043.558089915608},{"$f":" Debt!AQ$196","v":17025.690123935659},{"$f":" Debt!AR$196","v":12826.624957181495},{"$f":" Debt!AS$196","v":8686.2473735818203},{"$f":" Debt!AT$196","v":4364.5244761731856},{"$f":" Debt!AU$196","v":97.963368341544992},{"$f":" Debt!AV$196","v":-4357.2960510937301},{"$f":" Debt!AW$196","v":-8746.955194666627},{"$f":" Debt!AX$196","v":-13325.127980309077},{"$f":" Debt!AY$196","v":-13325.127980309077},{"$f":" Debt!AZ$196","v":-13325.127980309077},{"$f":" Debt!BA$196","v":-13325.127980309077},{"$f":" Debt!BB$196","v":-13325.127980309077},{"$f":" Debt!BC$196","v":-13325.127980309077},{"$f":" Debt!BD$196","v":-13325.127980309077},{"$f":" Debt!BE$196","v":-13325.127980309077},{"$f":" Debt!BF$196","v":-13325.127980309077},{"$f":" Debt!BG$196","v":-13325.127980309077},{"$f":" Debt!BH$196","v":-13325.127980309077},{"$f":" Debt!BI$196","v":-13325.127980309077},{"$f":" Debt!BJ$196","v":-13325.127980309077},{"$f":" Debt!BK$196","v":-13325.127980309077},{"$f":" Debt!BL$196","v":-13325.127980309077},{"$f":" Debt!BM$196","v":-13325.127980309077},{"$f":" Debt!BN$196","v":-13325.127980309077},{"$f":" Debt!BO$196","v":-13325.127980309077},{"$f":" Debt!BP$196","v":-13325.127980309077},{"$f":" Debt!BQ$196","v":-13325.127980309077},{"$f":" Debt!BR$196","v":-13325.127980309077},{"$f":" Debt!BS$196","v":-13325.127980309077},{"$f":" Debt!BT$196","v":-13325.127980309077},{"$f":" Debt!BU$196","v":-13325.127980309077},{"$f":" Debt!BV$196","v":-13325.127980309077},{"$f":" Debt!BW$196","v":-13325.127980309077},{"$f":" Debt!BX$196","v":-13325.127980309077},{"$f":" Debt!BY$196","v":-13325.127980309077},{"$f":" Debt!BZ$196","v":-13325.127980309077},{"$f":" Debt!CA$196","v":-13325.127980309077},{"$f":" Debt!CB$196","v":-13325.127980309077},{"$f":" Debt!CC$196","v":-13325.127980309077},{"$f":" Debt!CD$196","v":-13325.127980309077},{"$f":" Debt!CE$196","v":-13325.127980309077},{"$f":" Debt!CF$196","v":-13325.127980309077},{"$f":" Debt!CG$196","v":-13325.127980309077},{"$f":" Debt!CH$196","v":-13325.127980309077},{"$f":" Debt!CI$196","v":-13325.127980309077},{"$f":" Debt!CJ$196","v":-13325.127980309077},{"$f":" Debt!CK$196","v":-13325.127980309077},{"$f":" Debt!CL$196","v":-13325.127980309077},{"$f":" Debt!CM$196","v":-13325.127980309077},{"$f":" Debt!CN$196","v":-13325.127980309077},{"$f":" Debt!CO$196","v":-13325.127980309077},{"$f":" Debt!CP$196","v":-13325.127980309077},{"$f":" Debt!CQ$196","v":-13325.127980309077},{"$f":" Debt!CR$196","v":-13325.127980309077},{"$f":" Debt!CS$196","v":-13325.127980309077},{"$f":" Debt!CT$196","v":-13325.127980309077},{"$f":" Debt!CU$196","v":-13325.127980309077},{"$f":" Debt!CV$196","v":-13325.127980309077},{"$f":" Debt!CW$196","v":-13325.127980309077},{"$f":" Debt!CX$196","v":-13325.127980309077},{"$f":" Debt!CY$196","v":-13325.127980309077},{"$f":" Debt!CZ$196","v":-13325.127980309077},{"$f":" Debt!DA$196","v":-13325.127980309077},{"$f":" Debt!DB$196","v":-13325.127980309077},{"$f":" Debt!DC$196","v":-13325.127980309077},{"$f":" Debt!DD$196","v":-13325.127980309077},{"$f":" Debt!DE$196","v":-13325.127980309077},{"$f":" Debt!DF$196","v":-13325.127980309077},{"$f":" Debt!DG$196","v":-13325.127980309077},{"$f":" Debt!DH$196","v":-13325.127980309077},{"$f":" Debt!DI$196","v":-13325.127980309077},{"$f":" Debt!DJ$196","v":-13325.127980309077},{"$f":" Debt!DK$196","v":-13325.127980309077},{"$f":" Debt!DL$196","v":-13325.127980309077},{"$f":" Debt!DM$196","v":-13325.127980309077},{"$f":" Debt!DN$196","v":-13325.127980309077},{"$f":" Debt!DO$196","v":-13325.127980309077},{"$f":" Debt!DP$196","v":-13325.127980309077},{"$f":" Debt!DQ$196","v":-13325.127980309077},{"$f":" Debt!DR$196","v":-13325.127980309077},{"$f":" Debt!DS$196","v":-13325.127980309077},{"$f":" Debt!DT$196","v":-13325.127980309077},{"$f":" Debt!DU$196","v":-13325.127980309077},{"$f":" Debt!DV$196","v":-13325.127980309077},{"$f":" Debt!DW$196","v":-13325.127980309077},{"$f":" Debt!DX$196","v":-13325.127980309077},{"$f":" Debt!DY$196","v":-13325.127980309077},{"$f":" Debt!DZ$196","v":-13325.127980309077},{"$f":" Debt!EA$196","v":-13325.127980309077},{"$f":" Debt!EB$196","v":-13325.127980309077},{"$f":" Debt!EC$196","v":-13325.127980309077},{"$f":" Debt!ED$196","v":-13325.127980309077},{"$f":" Debt!EE$196","v":-13325.127980309077},{"$f":" Debt!EF$196","v":-13325.127980309077},{"$f":" Debt!EG$196","v":-13325.127980309077},{"$f":" Debt!EH$196","v":-13325.127980309077},{"$f":" Debt!EI$196","v":-13325.127980309077},{"$f":" Debt!EJ$196","v":-13325.127980309077},{"$f":" Debt!EK$196","v":-13325.127980309077},{"$f":" Debt!EL$196","v":-13325.127980309077},{"$f":" Debt!EM$196","v":-13325.127980309077},{"$f":" Debt!EN$196","v":-13325.127980309077},{"$f":" Debt!EO$196","v":-13325.127980309077},{"$f":" Debt!EP$196","v":-13325.127980309077},{"$f":" Debt!EQ$196","v":-13325.127980309077},{"$f":" Debt!ER$196","v":-13325.127980309077},{"$f":" Debt!ES$196","v":-13325.127980309077},{"$f":" Debt!ET$196","v":-13325.127980309077},{"$f":" Debt!EU$196","v":-13325.127980309077},{"$f":" Debt!EV$196","v":-13325.127980309077},{"$f":" Debt!EW$196","v":-13325.127980309077},{"$f":" Debt!EX$196","v":-13325.127980309077},{"$f":" Debt!EY$196","v":-13325.127980309077},{"$f":" Debt!EZ$196","v":-13325.127980309077},{"$f":" Debt!FA$196","v":-13325.127980309077},{"$f":" Debt!FB$196","v":-13325.127980309077},{"$f":" Debt!FC$196","v":-13325.127980309077},{"$f":" Debt!FD$196","v":-13325.127980309077},{"$f":" Debt!FE$196","v":-13325.127980309077},{"$f":" Debt!FF$196","v":-13325.127980309077},{"$f":" Debt!FG$196","v":-13325.127980309077},{"$f":" Debt!FH$196","v":-13325.127980309077},{"$f":" Debt!FI$196","v":-13325.127980309077},{"$f":" Debt!FJ$196","v":-13325.127980309077},{"$f":" Debt!FK$196","v":-13325.127980309077},{"$f":" Debt!FL$196","v":-13325.127980309077},{"$f":" Debt!FM$196","v":-13325.127980309077},{"$f":" Debt!FN$196","v":-13325.127980309077},{"$f":" Debt!FO$196","v":-13325.127980309077},{"$f":" Debt!FP$196","v":-13325.127980309077},{"$f":" Debt!FQ$196","v":-13325.127980309077},{"$f":" Debt!FR$196","v":-13325.127980309077},{"$f":" Debt!FS$196","v":-13325.127980309077},{"$f":" Debt!FT$196","v":-13325.127980309077},{"$f":" Debt!FU$196","v":-13325.127980309077},{"$f":" Debt!FV$196","v":-13325.127980309077},{"$f":" Debt!FW$196","v":-13325.127980309077},{"$f":" Debt!FX$196","v":-13325.127980309077},{"$f":" Debt!FY$196","v":-13325.127980309077},{"$f":" Debt!FZ$196","v":-13325.127980309077},{"$f":" Debt!GA$196","v":-13325.127980309077},{"$f":" Debt!GB$196","v":-13325.127980309077},{"$f":" Debt!GC$196","v":-13325.127980309077},{"$f":" Debt!GD$196","v":-13325.127980309077},{"$f":" Debt!GE$196","v":-13325.127980309077},{"$f":" Debt!GF$196","v":-13325.127980309077},{"$f":" Debt!GG$196","v":-13325.127980309077},{"$f":" Debt!GH$196","v":-13325.127980309077},{"$f":" Debt!GI$196","v":-13325.127980309077},{"$f":" Debt!GJ$196","v":-13325.127980309077}]
[null,null,null,null,{"$f":" Debt!E$301","v":"Senior debt balance - T2"},{"$f":" Debt!F$301","v":0},{"$f":"SMU","v":"$ 000s"},{"$f":" Debt!H$301","v":0},{"$f":" Debt!I$301","v":0},{"$f":" Debt!J$301","v":0},{"$f":" Debt!K$301","v":0},{"$f":" Debt!L$301","v":0},{"$f":" Debt!M$301","v":0},{"$f":" Debt!N$301","v":31135.021911075422},{"$f":" Debt!O$301","v":68398.399113895124},{"$f":" Debt!P$301","v":112688.48196989263},{"$f":" Debt!Q$301","v":109877.37985825713},{"$f":" Debt!R$301","v":106635.34156171783},{"$f":" Debt!S$301","v":103585.46459940965},{"$f":" Debt!T$301","v":100281.59800527868},{"$f":" Debt!U$301","v":97132.154506081351},{"$f":" Debt!V$301","v":93787.957683778935},{"$f":" Debt!W$301","v":90551.743810131084},{"$f":" Debt!X$301","v":87143.792652146061},{"$f":" Debt!Y$301","v":83838.225748465833},{"$f":" Debt!Z$301","v":80354.531287742211},{"$f":" Debt!AA$301","v":77015.629408633147},{"$f":" Debt!AB$301","v":73504.128890452368},{"$f":" Debt!AC$301","v":70083.296108169874},{"$f":" Debt!AD$301","v":66490.610595796141},{"$f":" Debt!AE$301","v":62986.675627832854},{"$f":" Debt!AF$301","v":59309.660908734164},{"$f":" Debt!AG$301","v":55728.725564053129},{"$f":" Debt!AH$301","v":51970.587108939137},{"$f":" Debt!AI$301","v":48297.494721249852},{"$f":" Debt!AJ$301","v":44455.167483532452},{"$f":" Debt!AK$301","v":40730.578021052163},{"$f":" Debt!AL$301","v":36834.677876243477},{"$f":" Debt!AM$301","v":33017.861526011649},{"$f":" Debt!AN$301","v":29026.458942036261},{"$f":" Debt!AO$301","v":25123.543198735355},{"$f":" Debt!AP$301","v":21043.558089915608},{"$f":" Debt!AQ$301","v":17025.690123935659},{"$f":" Debt!AR$301","v":12826.624957181495},{"$f":" Debt!AS$301","v":8686.2473735818203},{"$f":" Debt!AT$301","v":4364.5244761731856},{"$f":" Debt!AU$301","v":97.963368341544992},{"$f":" Debt!AV$301","v":-4357.2960510937301},{"$f":" Debt!AW$301","v":-8746.955194666627},{"$f":" Debt!AX$301","v":-13325.127980309077},{"$f":" Debt!AY$301","v":-13325.127980309077},{"$f":" Debt!AZ$301","v":-13325.127980309077},{"$f":" Debt!BA$301","v":-13325.127980309077},{"$f":" Debt!BB$301","v":-13325.127980309077},{"$f":" Debt!BC$301","v":-13325.127980309077},{"$f":" Debt!BD$301","v":-13325.127980309077},{"$f":" Debt!BE$301","v":-13325.127980309077},{"$f":" Debt!BF$301","v":-13325.127980309077},{"$f":" Debt!BG$301","v":-13325.127980309077},{"$f":" Debt!BH$301","v":-13325.127980309077},{"$f":" Debt!BI$301","v":-13325.127980309077},{"$f":" Debt!BJ$301","v":-13325.127980309077},{"$f":" Debt!BK$301","v":-13325.127980309077},{"$f":" Debt!BL$301","v":-13325.127980309077},{"$f":" Debt!BM$301","v":-13325.127980309077},{"$f":" Debt!BN$301","v":-13325.127980309077},{"$f":" Debt!BO$301","v":-13325.127980309077},{"$f":" Debt!BP$301","v":-13325.127980309077},{"$f":" Debt!BQ$301","v":-13325.127980309077},{"$f":" Debt!BR$301","v":-13325.127980309077},{"$f":" Debt!BS$301","v":-13325.127980309077},{"$f":" Debt!BT$301","v":-13325.127980309077},{"$f":" Debt!BU$301","v":-13325.127980309077},{"$f":" Debt!BV$301","v":-13325.127980309077},{"$f":" Debt!BW$301","v":-13325.127980309077},{"$f":" Debt!BX$301","v":-13325.127980309077},{"$f":" Debt!BY$301","v":-13325.127980309077},{"$f":" Debt!BZ$301","v":-13325.127980309077},{"$f":" Debt!CA$301","v":-13325.127980309077},{"$f":" Debt!CB$301","v":-13325.127980309077},{"$f":" Debt!CC$301","v":-13325.127980309077},{"$f":" Debt!CD$301","v":-13325.127980309077},{"$f":" Debt!CE$301","v":-13325.127980309077},{"$f":" Debt!CF$301","v":-13325.127980309077},{"$f":" Debt!CG$301","v":-13325.127980309077},{"$f":" Debt!CH$301","v":-13325.127980309077},{"$f":" Debt!CI$301","v":-13325.127980309077},{"$f":" Debt!CJ$301","v":-13325.127980309077},{"$f":" Debt!CK$301","v":-13325.127980309077},{"$f":" Debt!CL$301","v":-13325.127980309077},{"$f":" Debt!CM$301","v":-13325.127980309077},{"$f":" Debt!CN$301","v":-13325.127980309077},{"$f":" Debt!CO$301","v":-13325.127980309077},{"$f":" Debt!CP$301","v":-13325.127980309077},{"$f":" Debt!CQ$301","v":-13325.127980309077},{"$f":" Debt!CR$301","v":-13325.127980309077},{"$f":" Debt!CS$301","v":-13325.127980309077},{"$f":" Debt!CT$301","v":-13325.127980309077},{"$f":" Debt!CU$301","v":-13325.127980309077},{"$f":" Debt!CV$301","v":-13325.127980309077},{"$f":" Debt!CW$301","v":-13325.127980309077},{"$f":" Debt!CX$301","v":-13325.127980309077},{"$f":" Debt!CY$301","v":-13325.127980309077},{"$f":" Debt!CZ$301","v":-13325.127980309077},{"$f":" Debt!DA$301","v":-13325.127980309077},{"$f":" Debt!DB$301","v":-13325.127980309077},{"$f":" Debt!DC$301","v":-13325.127980309077},{"$f":" Debt!DD$301","v":-13325.127980309077},{"$f":" Debt!DE$301","v":-13325.127980309077},{"$f":" Debt!DF$301","v":-13325.127980309077},{"$f":" Debt!DG$301","v":-13325.127980309077},{"$f":" Debt!DH$301","v":-13325.127980309077},{"$f":" Debt!DI$301","v":-13325.127980309077},{"$f":" Debt!DJ$301","v":-13325.127980309077},{"$f":" Debt!DK$301","v":-13325.127980309077},{"$f":" Debt!DL$301","v":-13325.127980309077},{"$f":" Debt!DM$301","v":-13325.127980309077},{"$f":" Debt!DN$301","v":-13325.127980309077},{"$f":" Debt!DO$301","v":-13325.127980309077},{"$f":" Debt!DP$301","v":-13325.127980309077},{"$f":" Debt!DQ$301","v":-13325.127980309077},{"$f":" Debt!DR$301","v":-13325.127980309077},{"$f":" Debt!DS$301","v":-13325.127980309077},{"$f":" Debt!DT$301","v":-13325.127980309077},{"$f":" Debt!DU$301","v":-13325.127980309077},{"$f":" Debt!DV$301","v":-13325.127980309077},{"$f":" Debt!DW$301","v":-13325.127980309077},{"$f":" Debt!DX$301","v":-13325.127980309077},{"$f":" Debt!DY$301","v":-13325.127980309077},{"$f":" Debt!DZ$301","v":-13325.127980309077},{"$f":" Debt!EA$301","v":-13325.127980309077},{"$f":" Debt!EB$301","v":-13325.127980309077},{"$f":" Debt!EC$301","v":-13325.127980309077},{"$f":" Debt!ED$301","v":-13325.127980309077},{"$f":" Debt!EE$301","v":-13325.127980309077},{"$f":" Debt!EF$301","v":-13325.127980309077},{"$f":" Debt!EG$301","v":-13325.127980309077},{"$f":" Debt!EH$301","v":-13325.127980309077},{"$f":" Debt!EI$301","v":-13325.127980309077},{"$f":" Debt!EJ$301","v":-13325.127980309077},{"$f":" Debt!EK$301","v":-13325.127980309077},{"$f":" Debt!EL$301","v":-13325.127980309077},{"$f":" Debt!EM$301","v":-13325.127980309077},{"$f":" Debt!EN$301","v":-13325.127980309077},{"$f":" Debt!EO$301","v":-13325.127980309077},{"$f":" Debt!EP$301","v":-13325.127980309077},{"$f":" Debt!EQ$301","v":-13325.127980309077},{"$f":" Debt!ER$301","v":-13325.127980309077},{"$f":" Debt!ES$301","v":-13325.127980309077},{"$f":" Debt!ET$301","v":-13325.127980309077},{"$f":" Debt!EU$301","v":-13325.127980309077},{"$f":" Debt!EV$301","v":-13325.127980309077},{"$f":" Debt!EW$301","v":-13325.127980309077},{"$f":" Debt!EX$301","v":-13325.127980309077},{"$f":" Debt!EY$301","v":-13325.127980309077},{"$f":" Debt!EZ$301","v":-13325.127980309077},{"$f":" Debt!FA$301","v":-13325.127980309077},{"$f":" Debt!FB$301","v":-13325.127980309077},{"$f":" Debt!FC$301","v":-13325.127980309077},{"$f":" Debt!FD$301","v":-13325.127980309077},{"$f":" Debt!FE$301","v":-13325.127980309077},{"$f":" Debt!FF$301","v":-13325.127980309077},{"$f":" Debt!FG$301","v":-13325.127980309077},{"$f":" Debt!FH$301","v":-13325.127980309077},{"$f":" Debt!FI$301","v":-13325.127980309077},{"$f":" Debt!FJ$301","v":-13325.127980309077},{"$f":" Debt!FK$301","v":-13325.127980309077},{"$f":" Debt!FL$301","v":-13325.127980309077},{"$f":" Debt!FM$301","v":-13325.127980309077},{"$f":" Debt!FN$301","v":-13325.127980309077},{"$f":" Debt!FO$301","v":-13325.127980309077},{"$f":" Debt!FP$301","v":-13325.127980309077},{"$f":" Debt!FQ$301","v":-13325.127980309077},{"$f":" Debt!FR$301","v":-13325.127980309077},{"$f":" Debt!FS$301","v":-13325.127980309077},{"$f":" Debt!FT$301","v":-13325.127980309077},{"$f":" Debt!FU$301","v":-13325.127980309077},{"$f":" Debt!FV$301","v":-13325.127980309077},{"$f":" Debt!FW$301","v":-13325.127980309077},{"$f":" Debt!FX$301","v":-13325.127980309077},{"$f":" Debt!FY$301","v":-13325.127980309077},{"$f":" Debt!FZ$301","v":-13325.127980309077},{"$f":" Debt!GA$301","v":-13325.127980309077},{"$f":" Debt!GB$301","v":-13325.127980309077},{"$f":" Debt!GC$301","v":-13325.127980309077},{"$f":" Debt!GD$301","v":-13325.127980309077},{"$f":" Debt!GE$301","v":-13325.127980309077},{"$f":" Debt!GF$301","v":-13325.127980309077},{"$f":" Debt!GG$301","v":-13325.127980309077},{"$f":" Debt!GH$301","v":-13325.127980309077},{"$f":" Debt!GI$301","v":-13325.127980309077},{"$f":" Debt!GJ$301","v":-13325.127980309077}]
[null,null,null,null,{"$f":" Debt!E$488","v":"Equity bridge balance"},{"$f":" Debt!F$488","v":0},{"$f":" Debt!G$488","v":"$ 000s"},{"$f":" Debt!H$488","v":0},{"$f":" Debt!I$488","v":0},{"$f":" Debt!J$488","v":0},{"$f":" Debt!K$488","v":0},{"$f":" Debt!L$488","v":0},{"$f":" Debt!M$488","v":0},{"$f":" Debt!N$488","v":0},{"$f":" Debt!O$488","v":0},{"$f":" Debt!P$488","v":0},{"$f":" Debt!Q$488","v":0},{"$f":" Debt!R$488","v":0},{"$f":" Debt!S$488","v":0},{"$f":" Debt!T$488","v":0},{"$f":" Debt!U$488","v":0},{"$f":" Debt!V$488","v":0},{"$f":" Debt!W$488","v":0},{"$f":" Debt!X$488","v":0},{"$f":" Debt!Y$488","v":0},{"$f":" Debt!Z$488","v":0},{"$f":" Debt!AA$488","v":0},{"$f":" Debt!AB$488","v":0},{"$f":" Debt!AC$488","v":0},{"$f":" Debt!AD$488","v":0},{"$f":" Debt!AE$488","v":0},{"$f":" Debt!AF$488","v":0},{"$f":" Debt!AG$488","v":0},{"$f":" Debt!AH$488","v":0},{"$f":" Debt!AI$488","v":0},{"$f":" Debt!AJ$488","v":0},{"$f":" Debt!AK$488","v":0},{"$f":" Debt!AL$488","v":0},{"$f":" Debt!AM$488","v":0},{"$f":" Debt!AN$488","v":0},{"$f":" Debt!AO$488","v":0},{"$f":" Debt!AP$488","v":0},{"$f":" Debt!AQ$488","v":0},{"$f":" Debt!AR$488","v":0},{"$f":" Debt!AS$488","v":0},{"$f":" Debt!AT$488","v":0},{"$f":" Debt!AU$488","v":0},{"$f":" Debt!AV$488","v":0},{"$f":" Debt!AW$488","v":0},{"$f":" Debt!AX$488","v":0},{"$f":" Debt!AY$488","v":0},{"$f":" Debt!AZ$488","v":0},{"$f":" Debt!BA$488","v":0},{"$f":" Debt!BB$488","v":0},{"$f":" Debt!BC$488","v":0},{"$f":" Debt!BD$488","v":0},{"$f":" Debt!BE$488","v":0},{"$f":" Debt!BF$488","v":0},{"$f":" Debt!BG$488","v":0},{"$f":" Debt!BH$488","v":0},{"$f":" Debt!BI$488","v":0},{"$f":" Debt!BJ$488","v":0},{"$f":" Debt!BK$488","v":0},{"$f":" Debt!BL$488","v":0},{"$f":" Debt!BM$488","v":0},{"$f":" Debt!BN$488","v":0},{"$f":" Debt!BO$488","v":0},{"$f":" Debt!BP$488","v":0},{"$f":" Debt!BQ$488","v":0},{"$f":" Debt!BR$488","v":0},{"$f":" Debt!BS$488","v":0},{"$f":" Debt!BT$488","v":0},{"$f":" Debt!BU$488","v":0},{"$f":" Debt!BV$488","v":0},{"$f":" Debt!BW$488","v":0},{"$f":" Debt!BX$488","v":0},{"$f":" Debt!BY$488","v":0},{"$f":" Debt!BZ$488","v":0},{"$f":" Debt!CA$488","v":0},{"$f":" Debt!CB$488","v":0},{"$f":" Debt!CC$488","v":0},{"$f":" Debt!CD$488","v":0},{"$f":" Debt!CE$488","v":0},{"$f":" Debt!CF$488","v":0},{"$f":" Debt!CG$488","v":0},{"$f":" Debt!CH$488","v":0},{"$f":" Debt!CI$488","v":0},{"$f":" Debt!CJ$488","v":0},{"$f":" Debt!CK$488","v":0},{"$f":" Debt!CL$488","v":0},{"$f":" Debt!CM$488","v":0},{"$f":" Debt!CN$488","v":0},{"$f":" Debt!CO$488","v":0},{"$f":" Debt!CP$488","v":0},{"$f":" Debt!CQ$488","v":0},{"$f":" Debt!CR$488","v":0},{"$f":" Debt!CS$488","v":0},{"$f":" Debt!CT$488","v":0},{"$f":" Debt!CU$488","v":0},{"$f":" Debt!CV$488","v":0},{"$f":" Debt!CW$488","v":0},{"$f":" Debt!CX$488","v":0},{"$f":" Debt!CY$488","v":0},{"$f":" Debt!CZ$488","v":0},{"$f":" Debt!DA$488","v":0},{"$f":" Debt!DB$488","v":0},{"$f":" Debt!DC$488","v":0},{"$f":" Debt!DD$488","v":0},{"$f":" Debt!DE$488","v":0},{"$f":" Debt!DF$488","v":0},{"$f":" Debt!DG$488","v":0},{"$f":" Debt!DH$488","v":0},{"$f":" Debt!DI$488","v":0},{"$f":" Debt!DJ$488","v":0},{"$f":" Debt!DK$488","v":0},{"$f":" Debt!DL$488","v":0},{"$f":" Debt!DM$488","v":0},{"$f":" Debt!DN$488","v":0},{"$f":" Debt!DO$488","v":0},{"$f":" Debt!DP$488","v":0},{"$f":" Debt!DQ$488","v":0},{"$f":" Debt!DR$488","v":0},{"$f":" Debt!DS$488","v":0},{"$f":" Debt!DT$488","v":0},{"$f":" Debt!DU$488","v":0},{"$f":" Debt!DV$488","v":0},{"$f":" Debt!DW$488","v":0},{"$f":" Debt!DX$488","v":0},{"$f":" Debt!DY$488","v":0},{"$f":" Debt!DZ$488","v":0},{"$f":" Debt!EA$488","v":0},{"$f":" Debt!EB$488","v":0},{"$f":" Debt!EC$488","v":0},{"$f":" Debt!ED$488","v":0},{"$f":" Debt!EE$488","v":0},{"$f":" Debt!EF$488","v":0},{"$f":" Debt!EG$488","v":0},{"$f":" Debt!EH$488","v":0},{"$f":" Debt!EI$488","v":0},{"$f":" Debt!EJ$488","v":0},{"$f":" Debt!EK$488","v":0},{"$f":" Debt!EL$488","v":0},{"$f":" Debt!EM$488","v":0},{"$f":" Debt!EN$488","v":0},{"$f":" Debt!EO$488","v":0},{"$f":" Debt!EP$488","v":0},{"$f":" Debt!EQ$488","v":0},{"$f":" Debt!ER$488","v":0},{"$f":" Debt!ES$488","v":0},{"$f":" Debt!ET$488","v":0},{"$f":" Debt!EU$488","v":0},{"$f":" Debt!EV$488","v":0},{"$f":" Debt!EW$488","v":0},{"$f":" Debt!EX$488","v":0},{"$f":" Debt!EY$488","v":0},{"$f":" Debt!EZ$488","v":0},{"$f":" Debt!FA$488","v":0},{"$f":" Debt!FB$488","v":0},{"$f":" Debt!FC$488","v":0},{"$f":" Debt!FD$488","v":0},{"$f":" Debt!FE$488","v":0},{"$f":" Debt!FF$488","v":0},{"$f":" Debt!FG$488","v":0},{"$f":" Debt!FH$488","v":0},{"$f":" Debt!FI$488","v":0},{"$f":" Debt!FJ$488","v":0},{"$f":" Debt!FK$488","v":0},{"$f":" Debt!FL$488","v":0},{"$f":" Debt!FM$488","v":0},{"$f":" Debt!FN$488","v":0},{"$f":" Debt!FO$488","v":0},{"$f":" Debt!FP$488","v":0},{"$f":" Debt!FQ$488","v":0},{"$f":" Debt!FR$488","v":0},{"$f":" Debt!FS$488","v":0},{"$f":" Debt!FT$488","v":0},{"$f":" Debt!FU$488","v":0},{"$f":" Debt!FV$488","v":0},{"$f":" Debt!FW$488","v":0},{"$f":" Debt!FX$488","v":0},{"$f":" Debt!FY$488","v":0},{"$f":" Debt!FZ$488","v":0},{"$f":" Debt!GA$488","v":0},{"$f":" Debt!GB$488","v":0},{"$f":" Debt!GC$488","v":0},{"$f":" Debt!GD$488","v":0},{"$f":" Debt!GE$488","v":0},{"$f":" Debt!GF$488","v":0},{"$f":" Debt!GG$488","v":0},{"$f":" Debt!GH$488","v":0},{"$f":" Debt!GI$488","v":0},{"$f":" Debt!GJ$488","v":0}]
[null,null,null,null,{"$f":" Debt!E$415","v":"Shareholder loan balance P50"},{"$f":" Debt!F$415","v":0},{"$f":" Debt!G$415","v":"$ 000s"},{"$f":" Debt!H$415","v":0},{"$f":" Debt!I$415","v":0},{"$f":" Debt!J$415","v":0},{"$f":" Debt!K$415","v":0},{"$f":" Debt!L$415","v":38084.17693375035},{"$f":" Debt!M$415","v":111849.11283669398},{"$f":" Debt!N$415","v":127022.06515061867},{"$f":" Debt!O$415","v":131850.99747375204},{"$f":" Debt!P$415","v":135619.34347608685},{"$f":" Debt!Q$415","v":132285.39008878352},{"$f":" Debt!R$415","v":131503.63157259414},{"$f":" Debt!S$415","v":130154.02601796901},{"$f":" Debt!T$415","v":129130.83575520842},{"$f":" Debt!U$415","v":127606.42675536028},{"$f":" Debt!V$415","v":126329.80889408021},{"$f":" Debt!W$415","v":124574.60304955191},{"$f":" Debt!X$415","v":123017.00749626303},{"$f":" Debt!Y$415","v":121054.77488546453},{"$f":" Debt!Z$415","v":119267.77318704939},{"$f":" Debt!AA$415","v":117033.77151861558},{"$f":" Debt!AB$415","v":114978.61821259113},{"$f":" Debt!AC$415","v":112425.19137406829},{"$f":" Debt!AD$415","v":110046.10155628015},{"$f":" Debt!AE$415","v":107131.61603268101},{"$f":" Debt!AF$415","v":104610.92184017315},{"$f":" Debt!AG$415","v":101727.90407038752},{"$f":" Debt!AH$415","v":99045.683390034785},{"$f":" Debt!AI$415","v":95885.761066865147},{"$f":" Debt!AJ$415","v":92931.496006965681},{"$f":" Debt!AK$415","v":89463.939959584633},{"$f":" Debt!AL$415","v":86198.887010608203},{"$f":" Debt!AM$415","v":82387.899666813712},{"$f":" Debt!AN$415","v":78748.227616999662},{"$f":" Debt!AO$415","v":74607.820656372423},{"$f":" Debt!AP$415","v":70631.444047699013},{"$f":" Debt!AQ$415","v":66117.210979303243},{"$f":" Debt!AR$415","v":61782.36978400001},{"$f":" Debt!AS$415","v":56893.832531790053},{"$f":" Debt!AT$415","v":52178.989647260067},{"$f":" Debt!AU$415","v":46879.470416668555},{"$f":" Debt!AV$415","v":41722.487460960183},{"$f":" Debt!AW$415","v":31813.142955348387},{"$f":" Debt!AX$415","v":21798.078095735709},{"$f":" Debt!AY$415","v":6955.706835465131},{"$f":" Debt!AZ$415","v":0},{"$f":" Debt!BA$415","v":0},{"$f":" Debt!BB$415","v":0},{"$f":" Debt!BC$415","v":0},{"$f":" Debt!BD$415","v":0},{"$f":" Debt!BE$415","v":0},{"$f":" Debt!BF$415","v":0},{"$f":" Debt!BG$415","v":0},{"$f":" Debt!BH$415","v":0},{"$f":" Debt!BI$415","v":0},{"$f":" Debt!BJ$415","v":0},{"$f":" Debt!BK$415","v":0},{"$f":" Debt!BL$415","v":0},{"$f":" Debt!BM$415","v":0},{"$f":" Debt!BN$415","v":0},{"$f":" Debt!BO$415","v":0},{"$f":" Debt!BP$415","v":0},{"$f":" Debt!BQ$415","v":0},{"$f":" Debt!BR$415","v":0},{"$f":" Debt!BS$415","v":0},{"$f":" Debt!BT$415","v":0},{"$f":" Debt!BU$415","v":0},{"$f":" Debt!BV$415","v":0},{"$f":" Debt!BW$415","v":0},{"$f":" Debt!BX$415","v":0},{"$f":" Debt!BY$415","v":0},{"$f":" Debt!BZ$415","v":0},{"$f":" Debt!CA$415","v":0},{"$f":" Debt!CB$415","v":0},{"$f":" Debt!CC$415","v":0},{"$f":" Debt!CD$415","v":0},{"$f":" Debt!CE$415","v":0},{"$f":" Debt!CF$415","v":0},{"$f":" Debt!CG$415","v":0},{"$f":" Debt!CH$415","v":0},{"$f":" Debt!CI$415","v":0},{"$f":" Debt!CJ$415","v":0},{"$f":" Debt!CK$415","v":0},{"$f":" Debt!CL$415","v":0},{"$f":" Debt!CM$415","v":0},{"$f":" Debt!CN$415","v":0},{"$f":" Debt!CO$415","v":0},{"$f":" Debt!CP$415","v":0},{"$f":" Debt!CQ$415","v":0},{"$f":" Debt!CR$415","v":0},{"$f":" Debt!CS$415","v":0},{"$f":" Debt!CT$415","v":0},{"$f":" Debt!CU$415","v":0},{"$f":" Debt!CV$415","v":0},{"$f":" Debt!CW$415","v":0},{"$f":" Debt!CX$415","v":0},{"$f":" Debt!CY$415","v":0},{"$f":" Debt!CZ$415","v":0},{"$f":" Debt!DA$415","v":0},{"$f":" Debt!DB$415","v":0},{"$f":" Debt!DC$415","v":0},{"$f":" Debt!DD$415","v":0},{"$f":" Debt!DE$415","v":0},{"$f":" Debt!DF$415","v":0},{"$f":" Debt!DG$415","v":0},{"$f":" Debt!DH$415","v":0},{"$f":" Debt!DI$415","v":0},{"$f":" Debt!DJ$415","v":0},{"$f":" Debt!DK$415","v":0},{"$f":" Debt!DL$415","v":0},{"$f":" Debt!DM$415","v":0},{"$f":" Debt!DN$415","v":0},{"$f":" Debt!DO$415","v":0},{"$f":" Debt!DP$415","v":0},{"$f":" Debt!DQ$415","v":0},{"$f":" Debt!DR$415","v":0},{"$f":" Debt!DS$415","v":0},{"$f":" Debt!DT$415","v":0},{"$f":" Debt!DU$415","v":0},{"$f":" Debt!DV$415","v":0},{"$f":" Debt!DW$415","v":0},{"$f":" Debt!DX$415","v":0},{"$f":" Debt!DY$415","v":0},{"$f":" Debt!DZ$415","v":0},{"$f":" Debt!EA$415","v":0},{"$f":" Debt!EB$415","v":0},{"$f":" Debt!EC$415","v":0},{"$f":" Debt!ED$415","v":0},{"$f":" Debt!EE$415","v":0},{"$f":" Debt!EF$415","v":0},{"$f":" Debt!EG$415","v":0},{"$f":" Debt!EH$415","v":0},{"$f":" Debt!EI$415","v":0},{"$f":" Debt!EJ$415","v":0},{"$f":" Debt!EK$415","v":0},{"$f":" Debt!EL$415","v":0},{"$f":" Debt!EM$415","v":0},{"$f":" Debt!EN$415","v":0},{"$f":" Debt!EO$415","v":0},{"$f":" Debt!EP$415","v":0},{"$f":" Debt!EQ$415","v":0},{"$f":" Debt!ER$415","v":0},{"$f":" Debt!ES$415","v":0},{"$f":" Debt!ET$415","v":0},{"$f":" Debt!EU$415","v":0},{"$f":" Debt!EV$415","v":0},{"$f":" Debt!EW$415","v":0},{"$f":" Debt!EX$415","v":0},{"$f":" Debt!EY$415","v":0},{"$f":" Debt!EZ$415","v":0},{"$f":" Debt!FA$415","v":0},{"$f":" Debt!FB$415","v":0},{"$f":" Debt!FC$415","v":0},{"$f":" Debt!FD$415","v":0},{"$f":" Debt!FE$415","v":0},{"$f":" Debt!FF$415","v":0},{"$f":" Debt!FG$415","v":0},{"$f":" Debt!FH$415","v":0},{"$f":" Debt!FI$415","v":0},{"$f":" Debt!FJ$415","v":0},{"$f":" Debt!FK$415","v":0},{"$f":" Debt!FL$415","v":0},{"$f":" Debt!FM$415","v":0},{"$f":" Debt!FN$415","v":0},{"$f":" Debt!FO$415","v":0},{"$f":" Debt!FP$415","v":0},{"$f":" Debt!FQ$415","v":0},{"$f":" Debt!FR$415","v":0},{"$f":" Debt!FS$415","v":0},{"$f":" Debt!FT$415","v":0},{"$f":" Debt!FU$415","v":0},{"$f":" Debt!FV$415","v":0},{"$f":" Debt!FW$415","v":0},{"$f":" Debt!FX$415","v":0},{"$f":" Debt!FY$415","v":0},{"$f":" Debt!FZ$415","v":0},{"$f":" Debt!GA$415","v":0},{"$f":" Debt!GB$415","v":0},{"$f":" Debt!GC$415","v":0},{"$f":" Debt!GD$415","v":0},{"$f":" Debt!GE$415","v":0},{"$f":" Debt!GF$415","v":0},{"$f":" Debt!GG$415","v":0},{"$f":" Debt!GH$415","v":0},{"$f":" Debt!GI$415","v":0},{"$f":" Debt!GJ$415","v":0}]
[null,null,null,null,{"$f":" Tax!E$111","v":"Deferred tax balance P50"},{"$f":" Tax!F$111","v":0},{"$f":" Tax!G$111","v":"$ 000s"},{"$f":" Tax!H$111","v":0},{"$f":" Tax!I$111","v":0},{"$f":" Tax!J$111","v":0},{"$f":" Tax!K$111","v":0},{"$f":" Tax!L$111","v":0},{"$f":" Tax!M$111","v":0},{"$f":" Tax!N$111","v":0},{"$f":" Tax!O$111","v":0},{"$f":" Tax!P$111","v":0},{"$f":" Tax!Q$111","v":-289.87022724446399},{"$f":" Tax!R$111","v":-507.00705733522852},{"$f":" Tax!S$111","v":-712.32178717864088},{"$f":" Tax!T$111","v":-861.49794447781869},{"$f":" Tax!U$111","v":-995.1964782458906},{"$f":" Tax!V$111","v":-1071.2356643509415},{"$f":" Tax!W$111","v":-1128.2106137354313},{"$f":" Tax!X$111","v":-1130.2081839924881},{"$f":" Tax!Y$111","v":-1104.5030868678286},{"$f":" Tax!Z$111","v":-1017.7610425671237},{"$f":" Tax!AA$111","v":-937.67699098017715},{"$f":" Tax!AB$111","v":-792.91626136127002},{"$f":" Tax!AC$111","v":-616.69240470392015},{"$f":" Tax!AD$111","v":-373.21869845870987},{"$f":" Tax!AE$111","v":-93.535211899004025},{"$f":" Tax!AF$111","v":-1.9895196601282805E-13},{"$f":" Tax!AG$111","v":-2.2737367544323206E-13},{"$f":" Tax!AH$111","v":-5.6843418860808015E-14},{"$f":" Tax!AI$111","v":-5.6843418860808015E-14},{"$f":" Tax!AJ$111","v":-1.1368683772161603E-13},{"$f":" Tax!AK$111","v":-1.1368683772161603E-13},{"$f":" Tax!AL$111","v":-1.1368683772161603E-13},{"$f":" Tax!AM$111","v":1.1368683772161603E-13},{"$f":" Tax!AN$111","v":1.1368683772161603E-13},{"$f":" Tax!AO$111","v":1.1368683772161603E-13},{"$f":" Tax!AP$111","v":1.1368683772161603E-13},{"$f":" Tax!AQ$111","v":1.1368683772161603E-13},{"$f":" Tax!AR$111","v":2.2737367544323206E-13},{"$f":" Tax!AS$111","v":2.2737367544323206E-13},{"$f":" Tax!AT$111","v":2.2737367544323206E-13},{"$f":" Tax!AU$111","v":4.5474735088646412E-13},{"$f":" Tax!AV$111","v":4.5474735088646412E-13},{"$f":" Tax!AW$111","v":4.5474735088646412E-13},{"$f":" Tax!AX$111","v":4.5474735088646412E-13},{"$f":" Tax!AY$111","v":4.5474735088646412E-13},{"$f":" Tax!AZ$111","v":4.5474735088646412E-13},{"$f":" Tax!BA$111","v":4.5474735088646412E-13},{"$f":" Tax!BB$111","v":4.5474735088646412E-13},{"$f":" Tax!BC$111","v":4.5474735088646412E-13},{"$f":" Tax!BD$111","v":4.5474735088646412E-13},{"$f":" Tax!BE$111","v":4.5474735088646412E-13},{"$f":" Tax!BF$111","v":4.5474735088646412E-13},{"$f":" Tax!BG$111","v":4.5474735088646412E-13},{"$f":" Tax!BH$111","v":4.5474735088646412E-13},{"$f":" Tax!BI$111","v":4.5474735088646412E-13},{"$f":" Tax!BJ$111","v":4.5474735088646412E-13},{"$f":" Tax!BK$111","v":4.5474735088646412E-13},{"$f":" Tax!BL$111","v":4.5474735088646412E-13},{"$f":" Tax!BM$111","v":4.5474735088646412E-13},{"$f":" Tax!BN$111","v":4.5474735088646412E-13},{"$f":" Tax!BO$111","v":4.5474735088646412E-13},{"$f":" Tax!BP$111","v":4.5474735088646412E-13},{"$f":" Tax!BQ$111","v":4.5474735088646412E-13},{"$f":" Tax!BR$111","v":4.5474735088646412E-13},{"$f":" Tax!BS$111","v":4.5474735088646412E-13},{"$f":" Tax!BT$111","v":4.5474735088646412E-13},{"$f":" Tax!BU$111","v":4.5474735088646412E-13},{"$f":" Tax!BV$111","v":4.5474735088646412E-13},{"$f":" Tax!BW$111","v":4.5474735088646412E-13},{"$f":" Tax!BX$111","v":4.5474735088646412E-13},{"$f":" Tax!BY$111","v":4.5474735088646412E-13},{"$f":" Tax!BZ$111","v":4.5474735088646412E-13},{"$f":" Tax!CA$111","v":4.5474735088646412E-13},{"$f":" Tax!CB$111","v":4.5474735088646412E-13},{"$f":" Tax!CC$111","v":4.5474735088646412E-13},{"$f":" Tax!CD$111","v":4.5474735088646412E-13},{"$f":" Tax!CE$111","v":4.5474735088646412E-13},{"$f":" Tax!CF$111","v":4.5474735088646412E-13},{"$f":" Tax!CG$111","v":4.5474735088646412E-13},{"$f":" Tax!CH$111","v":4.5474735088646412E-13},{"$f":" Tax!CI$111","v":4.5474735088646412E-13},{"$f":" Tax!CJ$111","v":4.5474735088646412E-13},{"$f":" Tax!CK$111","v":4.5474735088646412E-13},{"$f":" Tax!CL$111","v":4.5474735088646412E-13},{"$f":" Tax!CM$111","v":4.5474735088646412E-13},{"$f":" Tax!CN$111","v":4.5474735088646412E-13},{"$f":" Tax!CO$111","v":4.5474735088646412E-13},{"$f":" Tax!CP$111","v":4.5474735088646412E-13},{"$f":" Tax!CQ$111","v":4.5474735088646412E-13},{"$f":" Tax!CR$111","v":4.5474735088646412E-13},{"$f":" Tax!CS$111","v":4.5474735088646412E-13},{"$f":" Tax!CT$111","v":4.5474735088646412E-13},{"$f":" Tax!CU$111","v":4.5474735088646412E-13},{"$f":" Tax!CV$111","v":4.5474735088646412E-13},{"$f":" Tax!CW$111","v":4.5474735088646412E-13},{"$f":" Tax!CX$111","v":4.5474735088646412E-13},{"$f":" Tax!CY$111","v":4.5474735088646412E-13},{"$f":" Tax!CZ$111","v":4.5474735088646412E-13},{"$f":" Tax!DA$111","v":4.5474735088646412E-13},{"$f":" Tax!DB$111","v":4.5474735088646412E-13},{"$f":" Tax!DC$111","v":4.5474735088646412E-13},{"$f":" Tax!DD$111","v":4.5474735088646412E-13},{"$f":" Tax!DE$111","v":4.5474735088646412E-13},{"$f":" Tax!DF$111","v":4.5474735088646412E-13},{"$f":" Tax!DG$111","v":4.5474735088646412E-13},{"$f":" Tax!DH$111","v":4.5474735088646412E-13},{"$f":" Tax!DI$111","v":4.5474735088646412E-13},{"$f":" Tax!DJ$111","v":4.5474735088646412E-13},{"$f":" Tax!DK$111","v":4.5474735088646412E-13},{"$f":" Tax!DL$111","v":4.5474735088646412E-13},{"$f":" Tax!DM$111","v":4.5474735088646412E-13},{"$f":" Tax!DN$111","v":4.5474735088646412E-13},{"$f":" Tax!DO$111","v":4.5474735088646412E-13},{"$f":" Tax!DP$111","v":4.5474735088646412E-13},{"$f":" Tax!DQ$111","v":4.5474735088646412E-13},{"$f":" Tax!DR$111","v":4.5474735088646412E-13},{"$f":" Tax!DS$111","v":4.5474735088646412E-13},{"$f":" Tax!DT$111","v":4.5474735088646412E-13},{"$f":" Tax!DU$111","v":4.5474735088646412E-13},{"$f":" Tax!DV$111","v":4.5474735088646412E-13},{"$f":" Tax!DW$111","v":4.5474735088646412E-13},{"$f":" Tax!DX$111","v":4.5474735088646412E-13},{"$f":" Tax!DY$111","v":4.5474735088646412E-13},{"$f":" Tax!DZ$111","v":4.5474735088646412E-13},{"$f":" Tax!EA$111","v":4.5474735088646412E-13},{"$f":" Tax!EB$111","v":4.5474735088646412E-13},{"$f":" Tax!EC$111","v":4.5474735088646412E-13},{"$f":" Tax!ED$111","v":4.5474735088646412E-13},{"$f":" Tax!EE$111","v":4.5474735088646412E-13},{"$f":" Tax!EF$111","v":4.5474735088646412E-13},{"$f":" Tax!EG$111","v":4.5474735088646412E-13},{"$f":" Tax!EH$111","v":4.5474735088646412E-13},{"$f":" Tax!EI$111","v":4.5474735088646412E-13},{"$f":" Tax!EJ$111","v":4.5474735088646412E-13},{"$f":" Tax!EK$111","v":4.5474735088646412E-13},{"$f":" Tax!EL$111","v":4.5474735088646412E-13},{"$f":" Tax!EM$111","v":4.5474735088646412E-13},{"$f":" Tax!EN$111","v":4.5474735088646412E-13},{"$f":" Tax!EO$111","v":4.5474735088646412E-13},{"$f":" Tax!EP$111","v":4.5474735088646412E-13},{"$f":" Tax!EQ$111","v":4.5474735088646412E-13},{"$f":" Tax!ER$111","v":4.5474735088646412E-13},{"$f":" Tax!ES$111","v":4.5474735088646412E-13},{"$f":" Tax!ET$111","v":4.5474735088646412E-13},{"$f":" Tax!EU$111","v":4.5474735088646412E-13},{"$f":" Tax!EV$111","v":4.5474735088646412E-13},{"$f":" Tax!EW$111","v":4.5474735088646412E-13},{"$f":" Tax!EX$111","v":4.5474735088646412E-13},{"$f":" Tax!EY$111","v":4.5474735088646412E-13},{"$f":" Tax!EZ$111","v":4.5474735088646412E-13},{"$f":" Tax!FA$111","v":4.5474735088646412E-13},{"$f":" Tax!FB$111","v":4.5474735088646412E-13},{"$f":" Tax!FC$111","v":4.5474735088646412E-13},{"$f":" Tax!FD$111","v":4.5474735088646412E-13},{"$f":" Tax!FE$111","v":4.5474735088646412E-13},{"$f":" Tax!FF$111","v":4.5474735088646412E-13},{"$f":" Tax!FG$111","v":4.5474735088646412E-13},{"$f":" Tax!FH$111","v":4.5474735088646412E-13},{"$f":" Tax!FI$111","v":4.5474735088646412E-13},{"$f":" Tax!FJ$111","v":4.5474735088646412E-13},{"$f":" Tax!FK$111","v":4.5474735088646412E-13},{"$f":" Tax!FL$111","v":4.5474735088646412E-13},{"$f":" Tax!FM$111","v":4.5474735088646412E-13},{"$f":" Tax!FN$111","v":4.5474735088646412E-13},{"$f":" Tax!FO$111","v":4.5474735088646412E-13},{"$f":" Tax!FP$111","v":4.5474735088646412E-13},{"$f":" Tax!FQ$111","v":4.5474735088646412E-13},{"$f":" Tax!FR$111","v":4.5474735088646412E-13},{"$f":" Tax!FS$111","v":4.5474735088646412E-13},{"$f":" Tax!FT$111","v":4.5474735088646412E-13},{"$f":" Tax!FU$111","v":4.5474735088646412E-13},{"$f":" Tax!FV$111","v":4.5474735088646412E-13},{"$f":" Tax!FW$111","v":4.5474735088646412E-13},{"$f":" Tax!FX$111","v":4.5474735088646412E-13},{"$f":" Tax!FY$111","v":4.5474735088646412E-13},{"$f":" Tax!FZ$111","v":4.5474735088646412E-13},{"$f":" Tax!GA$111","v":4.5474735088646412E-13},{"$f":" Tax!GB$111","v":4.5474735088646412E-13},{"$f":" Tax!GC$111","v":4.5474735088646412E-13},{"$f":" Tax!GD$111","v":4.5474735088646412E-13},{"$f":" Tax!GE$111","v":4.5474735088646412E-13},{"$f":" Tax!GF$111","v":4.5474735088646412E-13},{"$f":" Tax!GG$111","v":4.5474735088646412E-13},{"$f":" Tax!GH$111","v":4.5474735088646412E-13},{"$f":" Tax!GI$111","v":4.5474735088646412E-13},{"$f":" Tax!GJ$111","v":4.5474735088646412E-13}]
[null,null,null,null,{"$f":" Equity!E$17","v":"Share capital balance"},{"$f":" Equity!F$17","v":0},{"$f":" Equity!G$17","v":"$ 000s"},{"$f":" Equity!H$17","v":0},{"$f":" Equity!I$17","v":0},{"$f":" Equity!J$17","v":0},{"$f":" Equity!K$17","v":0},{"$f":" Equity!L$17","v":100},{"$f":" Equity!M$17","v":100},{"$f":" Equity!N$17","v":100},{"$f":" Equity!O$17","v":100},{"$f":" Equity!P$17","v":100},{"$f":" Equity!Q$17","v":100},{"$f":" Equity!R$17","v":100},{"$f":" Equity!S$17","v":100},{"$f":" Equity!T$17","v":100},{"$f":" Equity!U$17","v":100},{"$f":" Equity!V$17","v":100},{"$f":" Equity!W$17","v":100},{"$f":" Equity!X$17","v":100},{"$f":" Equity!Y$17","v":100},{"$f":" Equity!Z$17","v":100},{"$f":" Equity!AA$17","v":100},{"$f":" Equity!AB$17","v":100},{"$f":" Equity!AC$17","v":100},{"$f":" Equity!AD$17","v":100},{"$f":" Equity!AE$17","v":100},{"$f":" Equity!AF$17","v":100},{"$f":" Equity!AG$17","v":100},{"$f":" Equity!AH$17","v":100},{"$f":" Equity!AI$17","v":100},{"$f":" Equity!AJ$17","v":100},{"$f":" Equity!AK$17","v":100},{"$f":" Equity!AL$17","v":100},{"$f":" Equity!AM$17","v":100},{"$f":" Equity!AN$17","v":100},{"$f":" Equity!AO$17","v":100},{"$f":" Equity!AP$17","v":100},{"$f":" Equity!AQ$17","v":100},{"$f":" Equity!AR$17","v":100},{"$f":" Equity!AS$17","v":100},{"$f":" Equity!AT$17","v":100},{"$f":" Equity!AU$17","v":100},{"$f":" Equity!AV$17","v":100},{"$f":" Equity!AW$17","v":100},{"$f":" Equity!AX$17","v":100},{"$f":" Equity!AY$17","v":100},{"$f":" Equity!AZ$17","v":100},{"$f":" Equity!BA$17","v":100},{"$f":" Equity!BB$17","v":100},{"$f":" Equity!BC$17","v":100},{"$f":" Equity!BD$17","v":0},{"$f":" Equity!BE$17","v":0},{"$f":" Equity!BF$17","v":0},{"$f":" Equity!BG$17","v":0},{"$f":" Equity!BH$17","v":0},{"$f":" Equity!BI$17","v":0},{"$f":" Equity!BJ$17","v":0},{"$f":" Equity!BK$17","v":0},{"$f":" Equity!BL$17","v":0},{"$f":" Equity!BM$17","v":0},{"$f":" Equity!BN$17","v":0},{"$f":" Equity!BO$17","v":0},{"$f":" Equity!BP$17","v":0},{"$f":" Equity!BQ$17","v":0},{"$f":" Equity!BR$17","v":0},{"$f":" Equity!BS$17","v":0},{"$f":" Equity!BT$17","v":0},{"$f":" Equity!BU$17","v":0},{"$f":" Equity!BV$17","v":0},{"$f":" Equity!BW$17","v":0},{"$f":" Equity!BX$17","v":0},{"$f":" Equity!BY$17","v":0},{"$f":" Equity!BZ$17","v":0},{"$f":" Equity!CA$17","v":0},{"$f":" Equity!CB$17","v":0},{"$f":" Equity!CC$17","v":0},{"$f":" Equity!CD$17","v":0},{"$f":" Equity!CE$17","v":0},{"$f":" Equity!CF$17","v":0},{"$f":" Equity!CG$17","v":0},{"$f":" Equity!CH$17","v":0},{"$f":" Equity!CI$17","v":0},{"$f":" Equity!CJ$17","v":0},{"$f":" Equity!CK$17","v":0},{"$f":" Equity!CL$17","v":0},{"$f":" Equity!CM$17","v":0},{"$f":" Equity!CN$17","v":0},{"$f":" Equity!CO$17","v":0},{"$f":" Equity!CP$17","v":0},{"$f":" Equity!CQ$17","v":0},{"$f":" Equity!CR$17","v":0},{"$f":" Equity!CS$17","v":0},{"$f":" Equity!CT$17","v":0},{"$f":" Equity!CU$17","v":0},{"$f":" Equity!CV$17","v":0},{"$f":" Equity!CW$17","v":0},{"$f":" Equity!CX$17","v":0},{"$f":" Equity!CY$17","v":0},{"$f":" Equity!CZ$17","v":0},{"$f":" Equity!DA$17","v":0},{"$f":" Equity!DB$17","v":0},{"$f":" Equity!DC$17","v":0},{"$f":" Equity!DD$17","v":0},{"$f":" Equity!DE$17","v":0},{"$f":" Equity!DF$17","v":0},{"$f":" Equity!DG$17","v":0},{"$f":" Equity!DH$17","v":0},{"$f":" Equity!DI$17","v":0},{"$f":" Equity!DJ$17","v":0},{"$f":" Equity!DK$17","v":0},{"$f":" Equity!DL$17","v":0},{"$f":" Equity!DM$17","v":0},{"$f":" Equity!DN$17","v":0},{"$f":" Equity!DO$17","v":0},{"$f":" Equity!DP$17","v":0},{"$f":" Equity!DQ$17","v":0},{"$f":" Equity!DR$17","v":0},{"$f":" Equity!DS$17","v":0},{"$f":" Equity!DT$17","v":0},{"$f":" Equity!DU$17","v":0},{"$f":" Equity!DV$17","v":0},{"$f":" Equity!DW$17","v":0},{"$f":" Equity!DX$17","v":0},{"$f":" Equity!DY$17","v":0},{"$f":" Equity!DZ$17","v":0},{"$f":" Equity!EA$17","v":0},{"$f":" Equity!EB$17","v":0},{"$f":" Equity!EC$17","v":0},{"$f":" Equity!ED$17","v":0},{"$f":" Equity!EE$17","v":0},{"$f":" Equity!EF$17","v":0},{"$f":" Equity!EG$17","v":0},{"$f":" Equity!EH$17","v":0},{"$f":" Equity!EI$17","v":0},{"$f":" Equity!EJ$17","v":0},{"$f":" Equity!EK$17","v":0},{"$f":" Equity!EL$17","v":0},{"$f":" Equity!EM$17","v":0},{"$f":" Equity!EN$17","v":0},{"$f":" Equity!EO$17","v":0},{"$f":" Equity!EP$17","v":0},{"$f":" Equity!EQ$17","v":0},{"$f":" Equity!ER$17","v":0},{"$f":" Equity!ES$17","v":0},{"$f":" Equity!ET$17","v":0},{"$f":" Equity!EU$17","v":0},{"$f":" Equity!EV$17","v":0},{"$f":" Equity!EW$17","v":0},{"$f":" Equity!EX$17","v":0},{"$f":" Equity!EY$17","v":0},{"$f":" Equity!EZ$17","v":0},{"$f":" Equity!FA$17","v":0},{"$f":" Equity!FB$17","v":0},{"$f":" Equity!FC$17","v":0},{"$f":" Equity!FD$17","v":0},{"$f":" Equity!FE$17","v":0},{"$f":" Equity!FF$17","v":0},{"$f":" Equity!FG$17","v":0},{"$f":" Equity!FH$17","v":0},{"$f":" Equity!FI$17","v":0},{"$f":" Equity!FJ$17","v":0},{"$f":" Equity!FK$17","v":0},{"$f":" Equity!FL$17","v":0},{"$f":" Equity!FM$17","v":0},{"$f":" Equity!FN$17","v":0},{"$f":" Equity!FO$17","v":0},{"$f":" Equity!FP$17","v":0},{"$f":" Equity!FQ$17","v":0},{"$f":" Equity!FR$17","v":0},{"$f":" Equity!FS$17","v":0},{"$f":" Equity!FT$17","v":0},{"$f":" Equity!FU$17","v":0},{"$f":" Equity!FV$17","v":0},{"$f":" Equity!FW$17","v":0},{"$f":" Equity!FX$17","v":0},{"$f":" Equity!FY$17","v":0},{"$f":" Equity!FZ$17","v":0},{"$f":" Equity!GA$17","v":0},{"$f":" Equity!GB$17","v":0},{"$f":" Equity!GC$17","v":0},{"$f":" Equity!GD$17","v":0},{"$f":" Equity!GE$17","v":0},{"$f":" Equity!GF$17","v":0},{"$f":" Equity!GG$17","v":0},{"$f":" Equity!GH$17","v":0},{"$f":" Equity!GI$17","v":0},{"$f":" Equity!GJ$17","v":0}]
[null,null,null,null,{"$f":" Equity!E$25","v":"Retained earnings balance P50"},{"$f":" Equity!F$25","v":0},{"$f":" Equity!G$25","v":"$ 000s"},{"$f":" Equity!H$25","v":0},{"$f":" Equity!I$25","v":0},{"$f":" Equity!J$25","v":0},{"$f":" Equity!K$25","v":0},{"$f":" Equity!L$25","v":0},{"$f":" Equity!M$25","v":-1713.7879620187657},{"$f":" Equity!N$25","v":-6746.9980396699948},{"$f":" Equity!O$25","v":-12462.990971447834},{"$f":" Equity!P$25","v":-12252.936229087823},{"$f":" Equity!Q$25","v":-13412.417138065679},{"$f":" Equity!R$25","v":-14280.964458428736},{"$f":" Equity!S$25","v":-15102.223377802386},{"$f":" Equity!T$25","v":-15698.928006999096},{"$f":" Equity!U$25","v":-16233.722142071383},{"$f":" Equity!V$25","v":-16537.878886491588},{"$f":" Equity!W$25","v":-16765.778684029548},{"$f":" Equity!X$25","v":-16773.768965057778},{"$f":" Equity!Y$25","v":-16670.948576559142},{"$f":" Equity!Z$25","v":-16323.980399356322},{"$f":" Equity!AA$25","v":-16003.644193008535},{"$f":" Equity!AB$25","v":-15424.601274532906},{"$f":" Equity!AC$25","v":-14719.705847903508},{"$f":" Equity!AD$25","v":-13745.811022922666},{"$f":" Equity!AE$25","v":-12627.077076683843},{"$f":" Equity!AF$25","v":-11240.893631553354},{"$f":" Equity!AG$25","v":-9683.9477628470631},{"$f":" Equity!AH$25","v":-7849.0062701868719},{"$f":" Equity!AI$25","v":-5843.2576391176408},{"$f":" Equity!AJ$25","v":-3550.6702670778673},{"$f":" Equity!AK$25","v":-1162.4900632181862},{"$f":" Equity!AL$25","v":1529.9702017159971},{"$f":" Equity!AM$25","v":4435.3171915370549},{"$f":" Equity!AN$25","v":7648.5997105113083},{"$f":" Equity!AO$25","v":11104.385027225842},{"$f":" Equity!AP$25","v":14885.559911492641},{"$f":" Equity!AQ$25","v":18922.647264407406},{"$f":" Equity!AR$25","v":23297.883624698225},{"$f":" Equity!AS$25","v":27951.93473083221},{"$f":" Equity!AT$25","v":32957.059448601998},{"$f":" Equity!AU$25","v":38264.974586079923},{"$f":" Equity!AV$25","v":43938.170898209741},{"$f":" Equity!AW$25","v":49940.989030202036},{"$f":" Equity!AX$25","v":56474.200545914893},{"$f":" Equity!AY$25","v":63338.860011462719},{"$f":" Equity!AZ$25","v":62470.328905816961},{"$f":" Equity!BA$25","v":54492.717591341083},{"$f":" Equity!BB$25","v":46668.283253728747},{"$f":" Equity!BC$25","v":38690.770852175723},{"$f":" Equity!BD$25","v":30942.424861973061},{"$f":" Equity!BE$25","v":26650.255960618455},{"$f":" Equity!BF$25","v":26650.255960618455},{"$f":" Equity!BG$25","v":26650.255960618455},{"$f":" Equity!BH$25","v":26650.255960618455},{"$f":" Equity!BI$25","v":26650.255960618455},{"$f":" Equity!BJ$25","v":26650.255960618455},{"$f":" Equity!BK$25","v":26650.255960618455},{"$f":" Equity!BL$25","v":26650.255960618455},{"$f":" Equity!BM$25","v":26650.255960618455},{"$f":" Equity!BN$25","v":26650.255960618455},{"$f":" Equity!BO$25","v":26650.255960618455},{"$f":" Equity!BP$25","v":26650.255960618455},{"$f":" Equity!BQ$25","v":26650.255960618455},{"$f":" Equity!BR$25","v":26650.255960618455},{"$f":" Equity!BS$25","v":26650.255960618455},{"$f":" Equity!BT$25","v":26650.255960618455},{"$f":" Equity!BU$25","v":26650.255960618455},{"$f":" Equity!BV$25","v":26650.255960618455},{"$f":" Equity!BW$25","v":26650.255960618455},{"$f":" Equity!BX$25","v":26650.255960618455},{"$f":" Equity!BY$25","v":26650.255960618455},{"$f":" Equity!BZ$25","v":26650.255960618455},{"$f":" Equity!CA$25","v":26650.255960618455},{"$f":" Equity!CB$25","v":26650.255960618455},{"$f":" Equity!CC$25","v":26650.255960618455},{"$f":" Equity!CD$25","v":26650.255960618455},{"$f":" Equity!CE$25","v":26650.255960618455},{"$f":" Equity!CF$25","v":26650.255960618455},{"$f":" Equity!CG$25","v":26650.255960618455},{"$f":" Equity!CH$25","v":26650.255960618455},{"$f":" Equity!CI$25","v":26650.255960618455},{"$f":" Equity!CJ$25","v":26650.255960618455},{"$f":" Equity!CK$25","v":26650.255960618455},{"$f":" Equity!CL$25","v":26650.255960618455},{"$f":" Equity!CM$25","v":26650.255960618455},{"$f":" Equity!CN$25","v":26650.255960618455},{"$f":" Equity!CO$25","v":26650.255960618455},{"$f":" Equity!CP$25","v":26650.255960618455},{"$f":" Equity!CQ$25","v":26650.255960618455},{"$f":" Equity!CR$25","v":26650.255960618455},{"$f":" Equity!CS$25","v":26650.255960618455},{"$f":" Equity!CT$25","v":26650.255960618455},{"$f":" Equity!CU$25","v":26650.255960618455},{"$f":" Equity!CV$25","v":26650.255960618455},{"$f":" Equity!CW$25","v":26650.255960618455},{"$f":" Equity!CX$25","v":26650.255960618455},{"$f":" Equity!CY$25","v":26650.255960618455},{"$f":" Equity!CZ$25","v":26650.255960618455},{"$f":" Equity!DA$25","v":26650.255960618455},{"$f":" Equity!DB$25","v":26650.255960618455},{"$f":" Equity!DC$25","v":26650.255960618455},{"$f":" Equity!DD$25","v":26650.255960618455},{"$f":" Equity!DE$25","v":26650.255960618455},{"$f":" Equity!DF$25","v":26650.255960618455},{"$f":" Equity!DG$25","v":26650.255960618455},{"$f":" Equity!DH$25","v":26650.255960618455},{"$f":" Equity!DI$25","v":26650.255960618455},{"$f":" Equity!DJ$25","v":26650.255960618455},{"$f":" Equity!DK$25","v":26650.255960618455},{"$f":" Equity!DL$25","v":26650.255960618455},{"$f":" Equity!DM$25","v":26650.255960618455},{"$f":" Equity!DN$25","v":26650.255960618455},{"$f":" Equity!DO$25","v":26650.255960618455},{"$f":" Equity!DP$25","v":26650.255960618455},{"$f":" Equity!DQ$25","v":26650.255960618455},{"$f":" Equity!DR$25","v":26650.255960618455},{"$f":" Equity!DS$25","v":26650.255960618455},{"$f":" Equity!DT$25","v":26650.255960618455},{"$f":" Equity!DU$25","v":26650.255960618455},{"$f":" Equity!DV$25","v":26650.255960618455},{"$f":" Equity!DW$25","v":26650.255960618455},{"$f":" Equity!DX$25","v":26650.255960618455},{"$f":" Equity!DY$25","v":26650.255960618455},{"$f":" Equity!DZ$25","v":26650.255960618455},{"$f":" Equity!EA$25","v":26650.255960618455},{"$f":" Equity!EB$25","v":26650.255960618455},{"$f":" Equity!EC$25","v":26650.255960618455},{"$f":" Equity!ED$25","v":26650.255960618455},{"$f":" Equity!EE$25","v":26650.255960618455},{"$f":" Equity!EF$25","v":26650.255960618455},{"$f":" Equity!EG$25","v":26650.255960618455},{"$f":" Equity!EH$25","v":26650.255960618455},{"$f":" Equity!EI$25","v":26650.255960618455},{"$f":" Equity!EJ$25","v":26650.255960618455},{"$f":" Equity!EK$25","v":26650.255960618455},{"$f":" Equity!EL$25","v":26650.255960618455},{"$f":" Equity!EM$25","v":26650.255960618455},{"$f":" Equity!EN$25","v":26650.255960618455},{"$f":" Equity!EO$25","v":26650.255960618455},{"$f":" Equity!EP$25","v":26650.255960618455},{"$f":" Equity!EQ$25","v":26650.255960618455},{"$f":" Equity!ER$25","v":26650.255960618455},{"$f":" Equity!ES$25","v":26650.255960618455},{"$f":" Equity!ET$25","v":26650.255960618455},{"$f":" Equity!EU$25","v":26650.255960618455},{"$f":" Equity!EV$25","v":26650.255960618455},{"$f":" Equity!EW$25","v":26650.255960618455},{"$f":" Equity!EX$25","v":26650.255960618455},{"$f":" Equity!EY$25","v":26650.255960618455},{"$f":" Equity!EZ$25","v":26650.255960618455},{"$f":" Equity!FA$25","v":26650.255960618455},{"$f":" Equity!FB$25","v":26650.255960618455},{"$f":" Equity!FC$25","v":26650.255960618455},{"$f":" Equity!FD$25","v":26650.255960618455},{"$f":" Equity!FE$25","v":26650.255960618455},{"$f":" Equity!FF$25","v":26650.255960618455},{"$f":" Equity!FG$25","v":26650.255960618455},{"$f":" Equity!FH$25","v":26650.255960618455},{"$f":" Equity!FI$25","v":26650.255960618455},{"$f":" Equity!FJ$25","v":26650.255960618455},{"$f":" Equity!FK$25","v":26650.255960618455},{"$f":" Equity!FL$25","v":26650.255960618455},{"$f":" Equity!FM$25","v":26650.255960618455},{"$f":" Equity!FN$25","v":26650.255960618455},{"$f":" Equity!FO$25","v":26650.255960618455},{"$f":" Equity!FP$25","v":26650.255960618455},{"$f":" Equity!FQ$25","v":26650.255960618455},{"$f":" Equity!FR$25","v":26650.255960618455},{"$f":" Equity!FS$25","v":26650.255960618455},{"$f":" Equity!FT$25","v":26650.255960618455},{"$f":" Equity!FU$25","v":26650.255960618455},{"$f":" Equity!FV$25","v":26650.255960618455},{"$f":" Equity!FW$25","v":26650.255960618455},{"$f":" Equity!FX$25","v":26650.255960618455},{"$f":" Equity!FY$25","v":26650.255960618455},{"$f":" Equity!FZ$25","v":26650.255960618455},{"$f":" Equity!GA$25","v":26650.255960618455},{"$f":" Equity!GB$25","v":26650.255960618455},{"$f":" Equity!GC$25","v":26650.255960618455},{"$f":" Equity!GD$25","v":26650.255960618455},{"$f":" Equity!GE$25","v":26650.255960618455},{"$f":" Equity!GF$25","v":26650.255960618455},{"$f":" Equity!GG$25","v":26650.255960618455},{"$f":" Equity!GH$25","v":26650.255960618455},{"$f":" Equity!GI$25","v":26650.255960618455},{"$f":" Equity!GJ$25","v":26650.255960618455}]
[null,null,null,null,"Total liabilities",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":" SUM(J98:J105)","v":0},0,38184.17693375035,110235.32487467522,182645.11093309952,256284.80473009445,349261.17940596241,{"$f":" SUM(Q98:Q105)","v":339416.1233095529},331080.81831838738,322608.23613876378,314247.97045517282,305759.59975590132,297431.26164449722,288922.23963291867,280550.16202513123,272114.73319599102,263811.60459559376,255303.84679845534,246967.39893808484,238457.12573729406,230128.29431658384,221608.13020724716,213225.47441167562,204747.72033739305,196403.16390082747,187906.73203002848,179579.779521316,171055.22988144765,162710.60415546171,154175.41633221053,145779.58950618736,137300.1653515732,{"$f":" SUM(AP98:AP105)","v":128965.56036981169},120456.92922749628,112120.17235846582,103609.2665604185,95277.500464321129,86757.196381076807,78377.361499085353,65703.455604231975,53087.520236141427,45114.409574484802,37312.880451409961,29339.962292661538,21538.690949445976,13565.965566734951,5733.2838696661056,{"$f":" SUM(BE98:BE105)","v":3.0195224098861217E-10},3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,{"$f":" SUM(DQ98:DQ105)","v":3.0195224098861217E-10},3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,{"$f":" SUM(GC98:GC105)","v":3.0195224098861217E-10},3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10]
[]
[]
["BALANCE SHEET CHECK"]
[]
[null,null,null,null,{"$f":" E$96","v":"Total assets"},{"$f":" F$96","v":0},"$ 000s",0,0,0,0,38184.17693375035,110235.32487467522,182645.11093309952,256284.80473009445,349261.17940596235,339416.12330955279,331080.81831838738,322608.23613876378,314247.97045517282,305759.59975590132,297431.26164449716,288922.23963291862,280550.16202513123,272114.73319599091,263811.6045955937,255303.84679845523,246967.39893808466,238457.12573729389,230128.29431658366,221608.13020724698,213225.47441167547,204747.72033739291,196403.16390082726,187906.7320300283,179579.7795213158,171055.22988144745,162710.60415546151,154175.4163322103,145779.58950618713,137300.16535157294,128965.56036981143,120456.929227496,112120.17235846556,103609.26656041824,95277.500464320867,86757.19638107653,78377.361499085062,65703.455604231698,53087.52023614115,45114.409574484525,37312.880451409699,29339.962292661272,21538.690949445718,13565.965566734692,5733.2838696658491,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,{"$f":" BR$96","v":4.524736141320318E-11},4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,{"$f":" ED$96","v":4.524736141320318E-11},4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11]
[null,null,null,null,{"$f":" E$106","v":"Total liabilities"},{"$f":" F$106","v":0},"$ 000s",0,0,0,0,38184.17693375035,110235.32487467522,{"$f":" N$106","v":182645.11093309952},256284.80473009445,349261.17940596241,339416.1233095529,331080.81831838738,322608.23613876378,314247.97045517282,305759.59975590132,297431.26164449722,288922.23963291867,280550.16202513123,272114.73319599102,263811.60459559376,255303.84679845534,246967.39893808484,238457.12573729406,230128.29431658384,221608.13020724716,213225.47441167562,204747.72033739305,196403.16390082747,187906.73203002848,179579.779521316,171055.22988144765,162710.60415546171,154175.41633221053,145779.58950618736,137300.1653515732,128965.56036981169,120456.92922749628,112120.17235846582,103609.2665604185,{"$f":" AT$106","v":95277.500464321129},86757.196381076807,78377.361499085353,65703.455604231975,53087.520236141427,45114.409574484802,37312.880451409961,29339.962292661538,21538.690949445976,13565.965566734951,5733.2838696661056,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,{"$f":" DF$106","v":3.0195224098861217E-10},3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,{"$f":" FR$106","v":3.0195224098861217E-10},3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10]
[null,null,null,null,"Balance sheet check",{"$f":" IF(SUM(J113:GJ113) <> 0, 1, 0)","v":0},"check",null,null,{"$f":" IF(ABS(J111 - J112) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(ABS(AP111 - AP112) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(ABS(BE111 - BE112) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(ABS(DQ111 - DQ112) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(ABS(GC111 - GC112) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Balance sheet difference",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J114:GJ114)","v":-3.9661244954913855E-8},null,{"$f":" J111 - J112","v":0},{"$f":" K111 - K112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.7648638933897018E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.7648638933897018E-10,-2.9103830456733704E-10,-2.7648638933897018E-10,-2.7648638933897018E-10,-2.7648638933897018E-10,-2.6193447411060333E-10,-2.6557245291769505E-10,-2.5829649530351162E-10,-2.5829649530351162E-10,-2.5647750589996576E-10,{"$f":" BE111 - BE112","v":-2.56704879575409E-10},-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,{"$f":" DQ111 - DQ112","v":-2.56704879575409E-10},-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,{"$f":" GC111 - GC112","v":-2.56704879575409E-10},-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10]
[]
[]
["END"]

{"sheet":"FS semi - P99","index":18,"n_rows":117,"n_cols":192,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"FS semi - P99 - Seasonal - Leverage Method"}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Check!$F$9","v":4},"Error chks",null,null,{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,{"$f":" Time!E$66","v":"Timeline label"},{"$f":" Output!J2","v":55},"Track chgs",null,null,{"$f":" Time!J$66","v":"Pre-fcst"},{"$f":" Time!K$66","v":"Pre-fcst"},{"$f":" Time!L$66","v":"Fin Close"},{"$f":" Time!M$66","v":"Construction"},{"$f":" Time!N$66","v":"Construction"},{"$f":" Time!O$66","v":"Construction"},{"$f":" Time!P$66","v":"Construction"},{"$f":" Time!Q$66","v":"Operations"},{"$f":" Time!R$66","v":"Operations"},{"$f":" Time!S$66","v":"Operations"},{"$f":" Time!T$66","v":"Operations"},{"$f":" Time!U$66","v":"Operations"},{"$f":" Time!V$66","v":"Operations"},{"$f":" Time!W$66","v":"Operations"},{"$f":" Time!X$66","v":"Operations"},{"$f":" Time!Y$66","v":"Operations"},{"$f":" Time!Z$66","v":"Operations"},{"$f":" Time!AA$66","v":"Operations"},{"$f":" Time!AB$66","v":"Operations"},{"$f":" Time!AC$66","v":"Operations"},{"$f":" Time!AD$66","v":"Operations"},{"$f":" Time!AE$66","v":"Operations"},{"$f":" Time!AF$66","v":"Operations"},{"$f":" Time!AG$66","v":"Operations"},{"$f":" Time!AH$66","v":"Operations"},{"$f":" Time!AI$66","v":"Operations"},{"$f":" Time!AJ$66","v":"Operations"},{"$f":" Time!AK$66","v":"Operations"},{"$f":" Time!AL$66","v":"Operations"},{"$f":" Time!AM$66","v":"Operations"},{"$f":" Time!AN$66","v":"Operations"},{"$f":" Time!AO$66","v":"Operations"},{"$f":" Time!AP$66","v":"Operations"},{"$f":" Time!AQ$66","v":"Operations"},{"$f":" Time!AR$66","v":"Operations"},{"$f":" Time!AS$66","v":"Operations"},{"$f":" Time!AT$66","v":"Operations"},{"$f":" Time!AU$66","v":"Operations"},{"$f":" Time!AV$66","v":"Operations"},{"$f":" Time!AW$66","v":"Operations"},{"$f":" Time!AX$66","v":"Operations"},{"$f":" Time!AY$66","v":"Operations"},{"$f":" Time!AZ$66","v":"Operations"},{"$f":" Time!BA$66","v":"Operations"},{"$f":" Time!BB$66","v":"Operations"},{"$f":" Time!BC$66","v":"Operations"},{"$f":" Time!BD$66","v":"Operations"},{"$f":" Time!BE$66","v":"Post ops"},{"$f":" Time!BF$66","v":"Post ops"},{"$f":" Time!BG$66","v":"Post ops"},{"$f":" Time!BH$66","v":"Post ops"},{"$f":" Time!BI$66","v":"Post ops"},{"$f":" Time!BJ$66","v":"Post ops"},{"$f":" Time!BK$66","v":"Post ops"},{"$f":" Time!BL$66","v":"Post ops"},{"$f":" Time!BM$66","v":"Post ops"},{"$f":" Time!BN$66","v":"Post ops"},{"$f":" Time!BO$66","v":"Post ops"},{"$f":" Time!BP$66","v":"Post ops"},{"$f":" Time!BQ$66","v":"Post ops"},{"$f":" Time!BR$66","v":"Post ops"},{"$f":" Time!BS$66","v":"Post ops"},{"$f":" Time!BT$66","v":"Post ops"},{"$f":" Time!BU$66","v":"Post ops"},{"$f":" Time!BV$66","v":"Post ops"},{"$f":" Time!BW$66","v":"Post ops"},{"$f":" Time!BX$66","v":"Post ops"},{"$f":" Time!BY$66","v":"Post ops"},{"$f":" Time!BZ$66","v":"Post ops"},{"$f":" Time!CA$66","v":"Post ops"},{"$f":" Time!CB$66","v":"Post ops"},{"$f":" Time!CC$66","v":"Post ops"},{"$f":" Time!CD$66","v":"Post ops"},{"$f":" Time!CE$66","v":"Post ops"},{"$f":" Time!CF$66","v":"Post ops"},{"$f":" Time!CG$66","v":"Post ops"},{"$f":" Time!CH$66","v":"Post ops"},{"$f":" Time!CI$66","v":"Post ops"},{"$f":" Time!CJ$66","v":"Post ops"},{"$f":" Time!CK$66","v":"Post ops"},{"$f":" Time!CL$66","v":"Post ops"},{"$f":" Time!CM$66","v":"Post ops"},{"$f":" Time!CN$66","v":"Post ops"},{"$f":" Time!CO$66","v":"Post ops"},{"$f":" Time!CP$66","v":"Post ops"},{"$f":" Time!CQ$66","v":"Post ops"},{"$f":" Time!CR$66","v":"Post ops"},{"$f":" Time!CS$66","v":"Post ops"},{"$f":" Time!CT$66","v":"Post ops"},{"$f":" Time!CU$66","v":"Post ops"},{"$f":" Time!CV$66","v":"Post ops"},{"$f":" Time!CW$66","v":"Post ops"},{"$f":" Time!CX$66","v":"Post ops"},{"$f":" Time!CY$66","v":"Post ops"},{"$f":" Time!CZ$66","v":"Post ops"},{"$f":" Time!DA$66","v":"Post ops"},{"$f":" Time!DB$66","v":"Post ops"},{"$f":" Time!DC$66","v":"Post ops"},{"$f":" Time!DD$66","v":"Post ops"},{"$f":" Time!DE$66","v":"Post ops"},{"$f":" Time!DF$66","v":"Post ops"},{"$f":" Time!DG$66","v":"Post ops"},{"$f":" Time!DH$66","v":"Post ops"},{"$f":" Time!DI$66","v":"Post ops"},{"$f":" Time!DJ$66","v":"Post ops"},{"$f":" Time!DK$66","v":"Post ops"},{"$f":" Time!DL$66","v":"Post ops"},{"$f":" Time!DM$66","v":"Post ops"},{"$f":" Time!DN$66","v":"Post ops"},{"$f":" Time!DO$66","v":"Post ops"},{"$f":" Time!DP$66","v":"Post ops"},{"$f":" Time!DQ$66","v":"Post ops"},{"$f":" Time!DR$66","v":"Post ops"},{"$f":" Time!DS$66","v":"Post ops"},{"$f":" Time!DT$66","v":"Post ops"},{"$f":" Time!DU$66","v":"Post ops"},{"$f":" Time!DV$66","v":"Post ops"},{"$f":" Time!DW$66","v":"Post ops"},{"$f":" Time!DX$66","v":"Post ops"},{"$f":" Time!DY$66","v":"Post ops"},{"$f":" Time!DZ$66","v":"Post ops"},{"$f":" Time!EA$66","v":"Post ops"},{"$f":" Time!EB$66","v":"Post ops"},{"$f":" Time!EC$66","v":"Post ops"},{"$f":" Time!ED$66","v":"Post ops"},{"$f":" Time!EE$66","v":"Post ops"},{"$f":" Time!EF$66","v":"Post ops"},{"$f":" Time!EG$66","v":"Post ops"},{"$f":" Time!EH$66","v":"Post ops"},{"$f":" Time!EI$66","v":"Post ops"},{"$f":" Time!EJ$66","v":"Post ops"},{"$f":" Time!EK$66","v":"Post ops"},{"$f":" Time!EL$66","v":"Post ops"},{"$f":" Time!EM$66","v":"Post ops"},{"$f":" Time!EN$66","v":"Post ops"},{"$f":" Time!EO$66","v":"Post ops"},{"$f":" Time!EP$66","v":"Post ops"},{"$f":" Time!EQ$66","v":"Post ops"},{"$f":" Time!ER$66","v":"Post ops"},{"$f":" Time!ES$66","v":"Post ops"},{"$f":" Time!ET$66","v":"Post ops"},{"$f":" Time!EU$66","v":"Post ops"},{"$f":" Time!EV$66","v":"Post ops"},{"$f":" Time!EW$66","v":"Post ops"},{"$f":" Time!EX$66","v":"Post ops"},{"$f":" Time!EY$66","v":"Post ops"},{"$f":" Time!EZ$66","v":"Post ops"},{"$f":" Time!FA$66","v":"Post ops"},{"$f":" Time!FB$66","v":"Post ops"},{"$f":" Time!FC$66","v":"Post ops"},{"$f":" Time!FD$66","v":"Post ops"},{"$f":" Time!FE$66","v":"Post ops"},{"$f":" Time!FF$66","v":"Post ops"},{"$f":" Time!FG$66","v":"Post ops"},{"$f":" Time!FH$66","v":"Post ops"},{"$f":" Time!FI$66","v":"Post ops"},{"$f":" Time!FJ$66","v":"Post ops"},{"$f":" Time!FK$66","v":"Post ops"},{"$f":" Time!FL$66","v":"Post ops"},{"$f":" Time!FM$66","v":"Post ops"},{"$f":" Time!FN$66","v":"Post ops"},{"$f":" Time!FO$66","v":"Post ops"},{"$f":" Time!FP$66","v":"Post ops"},{"$f":" Time!FQ$66","v":"Post ops"},{"$f":" Time!FR$66","v":"Post ops"},{"$f":" Time!FS$66","v":"Post ops"},{"$f":" Time!FT$66","v":"Post ops"},{"$f":" Time!FU$66","v":"Post ops"},{"$f":" Time!FV$66","v":"Post ops"},{"$f":" Time!FW$66","v":"Post ops"},{"$f":" Time!FX$66","v":"Post ops"},{"$f":" Time!FY$66","v":"Post ops"},{"$f":" Time!FZ$66","v":"Post ops"},{"$f":" Time!GA$66","v":"Post ops"},{"$f":" Time!GB$66","v":"Post ops"},{"$f":" Time!GC$66","v":"Post ops"},{"$f":" Time!GD$66","v":"Post ops"},{"$f":" Time!GE$66","v":"Post ops"},{"$f":" Time!GF$66","v":"Post ops"},{"$f":" Time!GG$66","v":"Post ops"},{"$f":" Time!GH$66","v":"Post ops"},{"$f":" Time!GI$66","v":"Post ops"},{"$f":" Time!GJ$66","v":"Post ops"}]
[null,null,null,null,{"$f":" Time!E$39","v":"Financial year"},{"$f":" Check!$F$28","v":0},"Alerts",null,null,{"$f":" Time!J$39","v":2021},{"$f":" Time!K$39","v":2021},{"$f":" Time!L$39","v":2022},{"$f":" Time!M$39","v":2022},{"$f":" Time!N$39","v":2023},{"$f":" Time!O$39","v":2023},{"$f":" Time!P$39","v":2024},{"$f":" Time!Q$39","v":2024},{"$f":" Time!R$39","v":2025},{"$f":" Time!S$39","v":2025},{"$f":" Time!T$39","v":2026},{"$f":" Time!U$39","v":2026},{"$f":" Time!V$39","v":2027},{"$f":" Time!W$39","v":2027},{"$f":" Time!X$39","v":2028},{"$f":" Time!Y$39","v":2028},{"$f":" Time!Z$39","v":2029},{"$f":" Time!AA$39","v":2029},{"$f":" Time!AB$39","v":2030},{"$f":" Time!AC$39","v":2030},{"$f":" Time!AD$39","v":2031},{"$f":" Time!AE$39","v":2031},{"$f":" Time!AF$39","v":2032},{"$f":" Time!AG$39","v":2032},{"$f":" Time!AH$39","v":2033},{"$f":" Time!AI$39","v":2033},{"$f":" Time!AJ$39","v":2034},{"$f":" Time!AK$39","v":2034},{"$f":" Time!AL$39","v":2035},{"$f":" Time!AM$39","v":2035},{"$f":" Time!AN$39","v":2036},{"$f":" Time!AO$39","v":2036},{"$f":" Time!AP$39","v":2037},{"$f":" Time!AQ$39","v":2037},{"$f":" Time!AR$39","v":2038},{"$f":" Time!AS$39","v":2038},{"$f":" Time!AT$39","v":2039},{"$f":" Time!AU$39","v":2039},{"$f":" Time!AV$39","v":2040},{"$f":" Time!AW$39","v":2040},{"$f":" Time!AX$39","v":2041},{"$f":" Time!AY$39","v":2041},{"$f":" Time!AZ$39","v":2042},{"$f":" Time!BA$39","v":2042},{"$f":" Time!BB$39","v":2043},{"$f":" Time!BC$39","v":2043},{"$f":" Time!BD$39","v":2044},{"$f":" Time!BE$39","v":2044},{"$f":" Time!BF$39","v":2045},{"$f":" Time!BG$39","v":2045},{"$f":" Time!BH$39","v":2046},{"$f":" Time!BI$39","v":2046},{"$f":" Time!BJ$39","v":2047},{"$f":" Time!BK$39","v":2047},{"$f":" Time!BL$39","v":2048},{"$f":" Time!BM$39","v":2048},{"$f":" Time!BN$39","v":2049},{"$f":" Time!BO$39","v":2049},{"$f":" Time!BP$39","v":2050},{"$f":" Time!BQ$39","v":2050},{"$f":" Time!BR$39","v":2051},{"$f":" Time!BS$39","v":2051},{"$f":" Time!BT$39","v":2052},{"$f":" Time!BU$39","v":2052},{"$f":" Time!BV$39","v":2053},{"$f":" Time!BW$39","v":2053},{"$f":" Time!BX$39","v":2054},{"$f":" Time!BY$39","v":2054},{"$f":" Time!BZ$39","v":2055},{"$f":" Time!CA$39","v":2055},{"$f":" Time!CB$39","v":2056},{"$f":" Time!CC$39","v":2056},{"$f":" Time!CD$39","v":2057},{"$f":" Time!CE$39","v":2057},{"$f":" Time!CF$39","v":2058},{"$f":" Time!CG$39","v":2058},{"$f":" Time!CH$39","v":2059},{"$f":" Time!CI$39","v":2059},{"$f":" Time!CJ$39","v":2060},{"$f":" Time!CK$39","v":2060},{"$f":" Time!CL$39","v":2061},{"$f":" Time!CM$39","v":2061},{"$f":" Time!CN$39","v":2062},{"$f":" Time!CO$39","v":2062},{"$f":" Time!CP$39","v":2063},{"$f":" Time!CQ$39","v":2063},{"$f":" Time!CR$39","v":2064},{"$f":" Time!CS$39","v":2064},{"$f":" Time!CT$39","v":2065},{"$f":" Time!CU$39","v":2065},{"$f":" Time!CV$39","v":2066},{"$f":" Time!CW$39","v":2066},{"$f":" Time!CX$39","v":2067},{"$f":" Time!CY$39","v":2067},{"$f":" Time!CZ$39","v":2068},{"$f":" Time!DA$39","v":2068},{"$f":" Time!DB$39","v":2069},{"$f":" Time!DC$39","v":2069},{"$f":" Time!DD$39","v":2070},{"$f":" Time!DE$39","v":2070},{"$f":" Time!DF$39","v":2071},{"$f":" Time!DG$39","v":2071},{"$f":" Time!DH$39","v":2072},{"$f":" Time!DI$39","v":2072},{"$f":" Time!DJ$39","v":2073},{"$f":" Time!DK$39","v":2073},{"$f":" Time!DL$39","v":2074},{"$f":" Time!DM$39","v":2074},{"$f":" Time!DN$39","v":2075},{"$f":" Time!DO$39","v":2075},{"$f":" Time!DP$39","v":2076},{"$f":" Time!DQ$39","v":2076},{"$f":" Time!DR$39","v":2077},{"$f":" Time!DS$39","v":2077},{"$f":" Time!DT$39","v":2078},{"$f":" Time!DU$39","v":2078},{"$f":" Time!DV$39","v":2079},{"$f":" Time!DW$39","v":2079},{"$f":" Time!DX$39","v":2080},{"$f":" Time!DY$39","v":2080},{"$f":" Time!DZ$39","v":2081},{"$f":" Time!EA$39","v":2081},{"$f":" Time!EB$39","v":2082},{"$f":" Time!EC$39","v":2082},{"$f":" Time!ED$39","v":2083},{"$f":" Time!EE$39","v":2083},{"$f":" Time!EF$39","v":2084},{"$f":" Time!EG$39","v":2084},{"$f":" Time!EH$39","v":2085},{"$f":" Time!EI$39","v":2085},{"$f":" Time!EJ$39","v":2086},{"$f":" Time!EK$39","v":2086},{"$f":" Time!EL$39","v":2087},{"$f":" Time!EM$39","v":2087},{"$f":" Time!EN$39","v":2088},{"$f":" Time!EO$39","v":2088},{"$f":" Time!EP$39","v":2089},{"$f":" Time!EQ$39","v":2089},{"$f":" Time!ER$39","v":2090},{"$f":" Time!ES$39","v":2090},{"$f":" Time!ET$39","v":2091},{"$f":" Time!EU$39","v":2091},{"$f":" Time!EV$39","v":2092},{"$f":" Time!EW$39","v":2092},{"$f":" Time!EX$39","v":2093},{"$f":" Time!EY$39","v":2093},{"$f":" Time!EZ$39","v":2094},{"$f":" Time!FA$39","v":2094},{"$f":" Time!FB$39","v":2095},{"$f":" Time!FC$39","v":2095},{"$f":" Time!FD$39","v":2096},{"$f":" Time!FE$39","v":2096},{"$f":" Time!FF$39","v":2097},{"$f":" Time!FG$39","v":2097},{"$f":" Time!FH$39","v":2098},{"$f":" Time!FI$39","v":2098},{"$f":" Time!FJ$39","v":2099},{"$f":" Time!FK$39","v":2099},{"$f":" Time!FL$39","v":2100},{"$f":" Time!FM$39","v":2100},{"$f":" Time!FN$39","v":2101},{"$f":" Time!FO$39","v":2101},{"$f":" Time!FP$39","v":2102},{"$f":" Time!FQ$39","v":2102},{"$f":" Time!FR$39","v":2103},{"$f":" Time!FS$39","v":2103},{"$f":" Time!FT$39","v":2104},{"$f":" Time!FU$39","v":2104},{"$f":" Time!FV$39","v":2105},{"$f":" Time!FW$39","v":2105},{"$f":" Time!FX$39","v":2106},{"$f":" Time!FY$39","v":2106},{"$f":" Time!FZ$39","v":2107},{"$f":" Time!GA$39","v":2107},{"$f":" Time!GB$39","v":2108},{"$f":" Time!GC$39","v":2108},{"$f":" Time!GD$39","v":2109},{"$f":" Time!GE$39","v":2109},{"$f":" Time!GF$39","v":2110},{"$f":" Time!GG$39","v":2110},{"$f":" Time!GH$39","v":2111},{"$f":" Time!GI$39","v":2111},{"$f":" Time!GJ$39","v":2112}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48},{"$f":" Time!BF$10","v":49},{"$f":" Time!BG$10","v":50},{"$f":" Time!BH$10","v":51},{"$f":" Time!BI$10","v":52},{"$f":" Time!BJ$10","v":53},{"$f":" Time!BK$10","v":54},{"$f":" Time!BL$10","v":55},{"$f":" Time!BM$10","v":56},{"$f":" Time!BN$10","v":57},{"$f":" Time!BO$10","v":58},{"$f":" Time!BP$10","v":59},{"$f":" Time!BQ$10","v":60},{"$f":" Time!BR$10","v":61},{"$f":" Time!BS$10","v":62},{"$f":" Time!BT$10","v":63},{"$f":" Time!BU$10","v":64},{"$f":" Time!BV$10","v":65},{"$f":" Time!BW$10","v":66},{"$f":" Time!BX$10","v":67},{"$f":" Time!BY$10","v":68},{"$f":" Time!BZ$10","v":69},{"$f":" Time!CA$10","v":70},{"$f":" Time!CB$10","v":71},{"$f":" Time!CC$10","v":72},{"$f":" Time!CD$10","v":73},{"$f":" Time!CE$10","v":74},{"$f":" Time!CF$10","v":75},{"$f":" Time!CG$10","v":76},{"$f":" Time!CH$10","v":77},{"$f":" Time!CI$10","v":78},{"$f":" Time!CJ$10","v":79},{"$f":" Time!CK$10","v":80},{"$f":" Time!CL$10","v":81},{"$f":" Time!CM$10","v":82},{"$f":" Time!CN$10","v":83},{"$f":" Time!CO$10","v":84},{"$f":" Time!CP$10","v":85},{"$f":" Time!CQ$10","v":86},{"$f":" Time!CR$10","v":87},{"$f":" Time!CS$10","v":88},{"$f":" Time!CT$10","v":89},{"$f":" Time!CU$10","v":90},{"$f":" Time!CV$10","v":91},{"$f":" Time!CW$10","v":92},{"$f":" Time!CX$10","v":93},{"$f":" Time!CY$10","v":94},{"$f":" Time!CZ$10","v":95},{"$f":" Time!DA$10","v":96},{"$f":" Time!DB$10","v":97},{"$f":" Time!DC$10","v":98},{"$f":" Time!DD$10","v":99},{"$f":" Time!DE$10","v":100},{"$f":" Time!DF$10","v":101},{"$f":" Time!DG$10","v":102},{"$f":" Time!DH$10","v":103},{"$f":" Time!DI$10","v":104},{"$f":" Time!DJ$10","v":105},{"$f":" Time!DK$10","v":106},{"$f":" Time!DL$10","v":107},{"$f":" Time!DM$10","v":108},{"$f":" Time!DN$10","v":109},{"$f":" Time!DO$10","v":110},{"$f":" Time!DP$10","v":111},{"$f":" Time!DQ$10","v":112},{"$f":" Time!DR$10","v":113},{"$f":" Time!DS$10","v":114},{"$f":" Time!DT$10","v":115},{"$f":" Time!DU$10","v":116},{"$f":" Time!DV$10","v":117},{"$f":" Time!DW$10","v":118},{"$f":" Time!DX$10","v":119},{"$f":" Time!DY$10","v":120},{"$f":" Time!DZ$10","v":121},{"$f":" Time!EA$10","v":122},{"$f":" Time!EB$10","v":123},{"$f":" Time!EC$10","v":124},{"$f":" Time!ED$10","v":125},{"$f":" Time!EE$10","v":126},{"$f":" Time!EF$10","v":127},{"$f":" Time!EG$10","v":128},{"$f":" Time!EH$10","v":129},{"$f":" Time!EI$10","v":130},{"$f":" Time!EJ$10","v":131},{"$f":" Time!EK$10","v":132},{"$f":" Time!EL$10","v":133},{"$f":" Time!EM$10","v":134},{"$f":" Time!EN$10","v":135},{"$f":" Time!EO$10","v":136},{"$f":" Time!EP$10","v":137},{"$f":" Time!EQ$10","v":138},{"$f":" Time!ER$10","v":139},{"$f":" Time!ES$10","v":140},{"$f":" Time!ET$10","v":141},{"$f":" Time!EU$10","v":142},{"$f":" Time!EV$10","v":143},{"$f":" Time!EW$10","v":144},{"$f":" Time!EX$10","v":145},{"$f":" Time!EY$10","v":146},{"$f":" Time!EZ$10","v":147},{"$f":" Time!FA$10","v":148},{"$f":" Time!FB$10","v":149},{"$f":" Time!FC$10","v":150},{"$f":" Time!FD$10","v":151},{"$f":" Time!FE$10","v":152},{"$f":" Time!FF$10","v":153},{"$f":" Time!FG$10","v":154},{"$f":" Time!FH$10","v":155},{"$f":" Time!FI$10","v":156},{"$f":" Time!FJ$10","v":157},{"$f":" Time!FK$10","v":158},{"$f":" Time!FL$10","v":159},{"$f":" Time!FM$10","v":160},{"$f":" Time!FN$10","v":161},{"$f":" Time!FO$10","v":162},{"$f":" Time!FP$10","v":163},{"$f":" Time!FQ$10","v":164},{"$f":" Time!FR$10","v":165},{"$f":" Time!FS$10","v":166},{"$f":" Time!FT$10","v":167},{"$f":" Time!FU$10","v":168},{"$f":" Time!FV$10","v":169},{"$f":" Time!FW$10","v":170},{"$f":" Time!FX$10","v":171},{"$f":" Time!FY$10","v":172},{"$f":" Time!FZ$10","v":173},{"$f":" Time!GA$10","v":174},{"$f":" Time!GB$10","v":175},{"$f":" Time!GC$10","v":176},{"$f":" Time!GD$10","v":177},{"$f":" Time!GE$10","v":178},{"$f":" Time!GF$10","v":179},{"$f":" Time!GG$10","v":180},{"$f":" Time!GH$10","v":181},{"$f":" Time!GI$10","v":182},{"$f":" Time!GJ$10","v":183}]
[]
["INCOME STATEMENT"]
[]
[null,null,null,null,{"$f":" Ops!E$116","v":"Electricity generation revenue P99"},{"$f":" Ops!F$116","v":0},{"$f":" Ops!G$116","v":"$ 000s"},{"$f":" Ops!H$116","v":769466.49925730703},{"$f":" Ops!I$116","v":0},{"$f":" Ops!J$116","v":0},{"$f":" Ops!K$116","v":0},{"$f":" Ops!L$116","v":0},{"$f":" Ops!M$116","v":0},{"$f":" Ops!N$116","v":0},{"$f":" Ops!O$116","v":0},{"$f":" Ops!P$116","v":0},{"$f":" Ops!Q$116","v":18869.121568951399},{"$f":" Ops!R$116","v":18869.121568951399},{"$f":" Ops!S$116","v":18900.187543213007},{"$f":" Ops!T$116","v":18900.187543213007},{"$f":" Ops!U$116","v":18932.426160288636},{"$f":" Ops!V$116","v":18932.426160288636},{"$f":" Ops!W$116","v":18965.857258928594},{"$f":" Ops!X$116","v":18965.857258928594},{"$f":" Ops!Y$116","v":19000.701644877532},{"$f":" Ops!Z$116","v":19000.701644877532},{"$f":" Ops!AA$116","v":19036.582268410591},{"$f":" Ops!AB$116","v":19036.582268410591},{"$f":" Ops!AC$116","v":19073.717133376653},{"$f":" Ops!AD$116","v":19073.717133376653},{"$f":" Ops!AE$116","v":19112.127554134124},{"$f":" Ops!AF$116","v":19112.127554134124},{"$f":" Ops!AG$116","v":19152.050658269058},{"$f":" Ops!AH$116","v":19152.050658269058},{"$f":" Ops!AI$116","v":19193.081551850682},{"$f":" Ops!AJ$116","v":19193.081551850682},{"$f":" Ops!AK$116","v":19235.454353541845},{"$f":" Ops!AL$116","v":19235.454353541845},{"$f":" Ops!AM$116","v":19279.191962238336},{"$f":" Ops!AN$116","v":19279.191962238336},{"$f":" Ops!AO$116","v":19324.549033048999},{"$f":" Ops!AP$116","v":19324.549033048999},{"$f":" Ops!AQ$116","v":19371.090770792267},{"$f":" Ops!AR$116","v":19371.090770792267},{"$f":" Ops!AS$116","v":19419.068599332684},{"$f":" Ops!AT$116","v":19419.068599332684},{"$f":" Ops!AU$116","v":19468.507119080405},{"$f":" Ops!AV$116","v":19468.507119080405},{"$f":" Ops!AW$116","v":19519.679807417728},{"$f":" Ops!AX$116","v":19519.679807417728},{"$f":" Ops!AY$116","v":19572.11975890569},{"$f":" Ops!AZ$116","v":19572.11975890569},{"$f":" Ops!BA$116","v":19626.096980937724},{"$f":" Ops!BB$116","v":19626.096980937724},{"$f":" Ops!BC$116","v":19681.637901057547},{"$f":" Ops!BD$116","v":19681.637901057547},{"$f":" Ops!BE$116","v":0},{"$f":" Ops!BF$116","v":0},{"$f":" Ops!BG$116","v":0},{"$f":" Ops!BH$116","v":0},{"$f":" Ops!BI$116","v":0},{"$f":" Ops!BJ$116","v":0},{"$f":" Ops!BK$116","v":0},{"$f":" Ops!BL$116","v":0},{"$f":" Ops!BM$116","v":0},{"$f":" Ops!BN$116","v":0},{"$f":" Ops!BO$116","v":0},{"$f":" Ops!BP$116","v":0},{"$f":" Ops!BQ$116","v":0},{"$f":" Ops!BR$116","v":0},{"$f":" Ops!BS$116","v":0},{"$f":" Ops!BT$116","v":0},{"$f":" Ops!BU$116","v":0},{"$f":" Ops!BV$116","v":0},{"$f":" Ops!BW$116","v":0},{"$f":" Ops!BX$116","v":0},{"$f":" Ops!BY$116","v":0},{"$f":" Ops!BZ$116","v":0},{"$f":" Ops!CA$116","v":0},{"$f":" Ops!CB$116","v":0},{"$f":" Ops!CC$116","v":0},{"$f":" Ops!CD$116","v":0},{"$f":" Ops!CE$116","v":0},{"$f":" Ops!CF$116","v":0},{"$f":" Ops!CG$116","v":0},{"$f":" Ops!CH$116","v":0},{"$f":" Ops!CI$116","v":0},{"$f":" Ops!CJ$116","v":0},{"$f":" Ops!CK$116","v":0},{"$f":" Ops!CL$116","v":0},{"$f":" Ops!CM$116","v":0},{"$f":" Ops!CN$116","v":0},{"$f":" Ops!CO$116","v":0},{"$f":" Ops!CP$116","v":0},{"$f":" Ops!CQ$116","v":0},{"$f":" Ops!CR$116","v":0},{"$f":" Ops!CS$116","v":0},{"$f":" Ops!CT$116","v":0},{"$f":" Ops!CU$116","v":0},{"$f":" Ops!CV$116","v":0},{"$f":" Ops!CW$116","v":0},{"$f":" Ops!CX$116","v":0},{"$f":" Ops!CY$116","v":0},{"$f":" Ops!CZ$116","v":0},{"$f":" Ops!DA$116","v":0},{"$f":" Ops!DB$116","v":0},{"$f":" Ops!DC$116","v":0},{"$f":" Ops!DD$116","v":0},{"$f":" Ops!DE$116","v":0},{"$f":" Ops!DF$116","v":0},{"$f":" Ops!DG$116","v":0},{"$f":" Ops!DH$116","v":0},{"$f":" Ops!DI$116","v":0},{"$f":" Ops!DJ$116","v":0},{"$f":" Ops!DK$116","v":0},{"$f":" Ops!DL$116","v":0},{"$f":" Ops!DM$116","v":0},{"$f":" Ops!DN$116","v":0},{"$f":" Ops!DO$116","v":0},{"$f":" Ops!DP$116","v":0},{"$f":" Ops!DQ$116","v":0},{"$f":" Ops!DR$116","v":0},{"$f":" Ops!DS$116","v":0},{"$f":" Ops!DT$116","v":0},{"$f":" Ops!DU$116","v":0},{"$f":" Ops!DV$116","v":0},{"$f":" Ops!DW$116","v":0},{"$f":" Ops!DX$116","v":0},{"$f":" Ops!DY$116","v":0},{"$f":" Ops!DZ$116","v":0},{"$f":" Ops!EA$116","v":0},{"$f":" Ops!EB$116","v":0},{"$f":" Ops!EC$116","v":0},{"$f":" Ops!ED$116","v":0},{"$f":" Ops!EE$116","v":0},{"$f":" Ops!EF$116","v":0},{"$f":" Ops!EG$116","v":0},{"$f":" Ops!EH$116","v":0},{"$f":" Ops!EI$116","v":0},{"$f":" Ops!EJ$116","v":0},{"$f":" Ops!EK$116","v":0},{"$f":" Ops!EL$116","v":0},{"$f":" Ops!EM$116","v":0},{"$f":" Ops!EN$116","v":0},{"$f":" Ops!EO$116","v":0},{"$f":" Ops!EP$116","v":0},{"$f":" Ops!EQ$116","v":0},{"$f":" Ops!ER$116","v":0},{"$f":" Ops!ES$116","v":0},{"$f":" Ops!ET$116","v":0},{"$f":" Ops!EU$116","v":0},{"$f":" Ops!EV$116","v":0},{"$f":" Ops!EW$116","v":0},{"$f":" Ops!EX$116","v":0},{"$f":" Ops!EY$116","v":0},{"$f":" Ops!EZ$116","v":0},{"$f":" Ops!FA$116","v":0},{"$f":" Ops!FB$116","v":0},{"$f":" Ops!FC$116","v":0},{"$f":" Ops!FD$116","v":0},{"$f":" Ops!FE$116","v":0},{"$f":" Ops!FF$116","v":0},{"$f":" Ops!FG$116","v":0},{"$f":" Ops!FH$116","v":0},{"$f":" Ops!FI$116","v":0},{"$f":" Ops!FJ$116","v":0},{"$f":" Ops!FK$116","v":0},{"$f":" Ops!FL$116","v":0},{"$f":" Ops!FM$116","v":0},{"$f":" Ops!FN$116","v":0},{"$f":" Ops!FO$116","v":0},{"$f":" Ops!FP$116","v":0},{"$f":" Ops!FQ$116","v":0},{"$f":" Ops!FR$116","v":0},{"$f":" Ops!FS$116","v":0},{"$f":" Ops!FT$116","v":0},{"$f":" Ops!FU$116","v":0},{"$f":" Ops!FV$116","v":0},{"$f":" Ops!FW$116","v":0},{"$f":" Ops!FX$116","v":0},{"$f":" Ops!FY$116","v":0},{"$f":" Ops!FZ$116","v":0},{"$f":" Ops!GA$116","v":0},{"$f":" Ops!GB$116","v":0},{"$f":" Ops!GC$116","v":0},{"$f":" Ops!GD$116","v":0},{"$f":" Ops!GE$116","v":0},{"$f":" Ops!GF$116","v":0},{"$f":" Ops!GG$116","v":0},{"$f":" Ops!GH$116","v":0},{"$f":" Ops!GI$116","v":0},{"$f":" Ops!GJ$116","v":0}]
[null,null,null,null,{"$f":" ConFin!E$84","v":"Early generation revenue P99"},{"$f":" ConFin!F$84","v":0},{"$f":" ConFin!G$84","v":"$ 000s"},{"$f":" ConFin!H$84","v":6272.4751151582714},{"$f":" ConFin!I$84","v":0},{"$f":" ConFin!J$84","v":0},{"$f":" ConFin!K$84","v":0},{"$f":" ConFin!L$84","v":0},{"$f":" ConFin!M$84","v":0},{"$f":" ConFin!N$84","v":0},{"$f":" ConFin!O$84","v":0},{"$f":" ConFin!P$84","v":6272.4751151582714},{"$f":" ConFin!Q$84","v":0},{"$f":" ConFin!R$84","v":0},{"$f":" ConFin!S$84","v":0},{"$f":" ConFin!T$84","v":0},{"$f":" ConFin!U$84","v":0},{"$f":" ConFin!V$84","v":0},{"$f":" ConFin!W$84","v":0},{"$f":" ConFin!X$84","v":0},{"$f":" ConFin!Y$84","v":0},{"$f":" ConFin!Z$84","v":0},{"$f":" ConFin!AA$84","v":0},{"$f":" ConFin!AB$84","v":0},{"$f":" ConFin!AC$84","v":0},{"$f":" ConFin!AD$84","v":0},{"$f":" ConFin!AE$84","v":0},{"$f":" ConFin!AF$84","v":0},{"$f":" ConFin!AG$84","v":0},{"$f":" ConFin!AH$84","v":0},{"$f":" ConFin!AI$84","v":0},{"$f":" ConFin!AJ$84","v":0},{"$f":" ConFin!AK$84","v":0},{"$f":" ConFin!AL$84","v":0},{"$f":" ConFin!AM$84","v":0},{"$f":" ConFin!AN$84","v":0},{"$f":" ConFin!AO$84","v":0},{"$f":" ConFin!AP$84","v":0},{"$f":" ConFin!AQ$84","v":0},{"$f":" ConFin!AR$84","v":0},{"$f":" ConFin!AS$84","v":0},{"$f":" ConFin!AT$84","v":0},{"$f":" ConFin!AU$84","v":0},{"$f":" ConFin!AV$84","v":0},{"$f":" ConFin!AW$84","v":0},{"$f":" ConFin!AX$84","v":0},{"$f":" ConFin!AY$84","v":0},{"$f":" ConFin!AZ$84","v":0},{"$f":" ConFin!BA$84","v":0},{"$f":" ConFin!BB$84","v":0},{"$f":" ConFin!BC$84","v":0},{"$f":" ConFin!BD$84","v":0},{"$f":" ConFin!BE$84","v":0},{"$f":" ConFin!BF$84","v":0},{"$f":" ConFin!BG$84","v":0},{"$f":" ConFin!BH$84","v":0},{"$f":" ConFin!BI$84","v":0},{"$f":" ConFin!BJ$84","v":0},{"$f":" ConFin!BK$84","v":0},{"$f":" ConFin!BL$84","v":0},{"$f":" ConFin!BM$84","v":0},{"$f":" ConFin!BN$84","v":0},{"$f":" ConFin!BO$84","v":0},{"$f":" ConFin!BP$84","v":0},{"$f":" ConFin!BQ$84","v":0},{"$f":" ConFin!BR$84","v":0},{"$f":" ConFin!BS$84","v":0},{"$f":" ConFin!BT$84","v":0},{"$f":" ConFin!BU$84","v":0},{"$f":" ConFin!BV$84","v":0},{"$f":" ConFin!BW$84","v":0},{"$f":" ConFin!BX$84","v":0},{"$f":" ConFin!BY$84","v":0},{"$f":" ConFin!BZ$84","v":0},{"$f":" ConFin!CA$84","v":0},{"$f":" ConFin!CB$84","v":0},{"$f":" ConFin!CC$84","v":0},{"$f":" ConFin!CD$84","v":0},{"$f":" ConFin!CE$84","v":0},{"$f":" ConFin!CF$84","v":0},{"$f":" ConFin!CG$84","v":0},{"$f":" ConFin!CH$84","v":0},{"$f":" ConFin!CI$84","v":0},{"$f":" ConFin!CJ$84","v":0},{"$f":" ConFin!CK$84","v":0},{"$f":" ConFin!CL$84","v":0},{"$f":" ConFin!CM$84","v":0},{"$f":" ConFin!CN$84","v":0},{"$f":" ConFin!CO$84","v":0},{"$f":" ConFin!CP$84","v":0},{"$f":" ConFin!CQ$84","v":0},{"$f":" ConFin!CR$84","v":0},{"$f":" ConFin!CS$84","v":0},{"$f":" ConFin!CT$84","v":0},{"$f":" ConFin!CU$84","v":0},{"$f":" ConFin!CV$84","v":0},{"$f":" ConFin!CW$84","v":0},{"$f":" ConFin!CX$84","v":0},{"$f":" ConFin!CY$84","v":0},{"$f":" ConFin!CZ$84","v":0},{"$f":" ConFin!DA$84","v":0},{"$f":" ConFin!DB$84","v":0},{"$f":" ConFin!DC$84","v":0},{"$f":" ConFin!DD$84","v":0},{"$f":" ConFin!DE$84","v":0},{"$f":" ConFin!DF$84","v":0},{"$f":" ConFin!DG$84","v":0},{"$f":" ConFin!DH$84","v":0},{"$f":" ConFin!DI$84","v":0},{"$f":" ConFin!DJ$84","v":0},{"$f":" ConFin!DK$84","v":0},{"$f":" ConFin!DL$84","v":0},{"$f":" ConFin!DM$84","v":0},{"$f":" ConFin!DN$84","v":0},{"$f":" ConFin!DO$84","v":0},{"$f":" ConFin!DP$84","v":0},{"$f":" ConFin!DQ$84","v":0},{"$f":" ConFin!DR$84","v":0},{"$f":" ConFin!DS$84","v":0},{"$f":" ConFin!DT$84","v":0},{"$f":" ConFin!DU$84","v":0},{"$f":" ConFin!DV$84","v":0},{"$f":" ConFin!DW$84","v":0},{"$f":" ConFin!DX$84","v":0},{"$f":" ConFin!DY$84","v":0},{"$f":" ConFin!DZ$84","v":0},{"$f":" ConFin!EA$84","v":0},{"$f":" ConFin!EB$84","v":0},{"$f":" ConFin!EC$84","v":0},{"$f":" ConFin!ED$84","v":0},{"$f":" ConFin!EE$84","v":0},{"$f":" ConFin!EF$84","v":0},{"$f":" ConFin!EG$84","v":0},{"$f":" ConFin!EH$84","v":0},{"$f":" ConFin!EI$84","v":0},{"$f":" ConFin!EJ$84","v":0},{"$f":" ConFin!EK$84","v":0},{"$f":" ConFin!EL$84","v":0},{"$f":" ConFin!EM$84","v":0},{"$f":" ConFin!EN$84","v":0},{"$f":" ConFin!EO$84","v":0},{"$f":" ConFin!EP$84","v":0},{"$f":" ConFin!EQ$84","v":0},{"$f":" ConFin!ER$84","v":0},{"$f":" ConFin!ES$84","v":0},{"$f":" ConFin!ET$84","v":0},{"$f":" ConFin!EU$84","v":0},{"$f":" ConFin!EV$84","v":0},{"$f":" ConFin!EW$84","v":0},{"$f":" ConFin!EX$84","v":0},{"$f":" ConFin!EY$84","v":0},{"$f":" ConFin!EZ$84","v":0},{"$f":" ConFin!FA$84","v":0},{"$f":" ConFin!FB$84","v":0},{"$f":" ConFin!FC$84","v":0},{"$f":" ConFin!FD$84","v":0},{"$f":" ConFin!FE$84","v":0},{"$f":" ConFin!FF$84","v":0},{"$f":" ConFin!FG$84","v":0},{"$f":" ConFin!FH$84","v":0},{"$f":" ConFin!FI$84","v":0},{"$f":" ConFin!FJ$84","v":0},{"$f":" ConFin!FK$84","v":0},{"$f":" ConFin!FL$84","v":0},{"$f":" ConFin!FM$84","v":0},{"$f":" ConFin!FN$84","v":0},{"$f":" ConFin!FO$84","v":0},{"$f":" ConFin!FP$84","v":0},{"$f":" ConFin!FQ$84","v":0},{"$f":" ConFin!FR$84","v":0},{"$f":" ConFin!FS$84","v":0},{"$f":" ConFin!FT$84","v":0},{"$f":" ConFin!FU$84","v":0},{"$f":" ConFin!FV$84","v":0},{"$f":" ConFin!FW$84","v":0},{"$f":" ConFin!FX$84","v":0},{"$f":" ConFin!FY$84","v":0},{"$f":" ConFin!FZ$84","v":0},{"$f":" ConFin!GA$84","v":0},{"$f":" ConFin!GB$84","v":0},{"$f":" ConFin!GC$84","v":0},{"$f":" ConFin!GD$84","v":0},{"$f":" ConFin!GE$84","v":0},{"$f":" ConFin!GF$84","v":0},{"$f":" ConFin!GG$84","v":0},{"$f":" ConFin!GH$84","v":0},{"$f":" ConFin!GI$84","v":0},{"$f":" ConFin!GJ$84","v":0}]
[null,null,null,null,{"$f":" Ops!E$48","v":"Terminal value revenue"},{"$f":" Ops!F$48","v":0},{"$f":" Ops!G$48","v":"$ 000s"},{"$f":" Ops!H$48","v":0},{"$f":" Ops!I$48","v":0},{"$f":" Ops!J$48","v":0},{"$f":" Ops!K$48","v":0},{"$f":" Ops!L$48","v":0},{"$f":" Ops!M$48","v":0},{"$f":" Ops!N$48","v":0},{"$f":" Ops!O$48","v":0},{"$f":" Ops!P$48","v":0},{"$f":" Ops!Q$48","v":0},{"$f":" Ops!R$48","v":0},{"$f":" Ops!S$48","v":0},{"$f":" Ops!T$48","v":0},{"$f":" Ops!U$48","v":0},{"$f":" Ops!V$48","v":0},{"$f":" Ops!W$48","v":0},{"$f":" Ops!X$48","v":0},{"$f":" Ops!Y$48","v":0},{"$f":" Ops!Z$48","v":0},{"$f":" Ops!AA$48","v":0},{"$f":" Ops!AB$48","v":0},{"$f":" Ops!AC$48","v":0},{"$f":" Ops!AD$48","v":0},{"$f":" Ops!AE$48","v":0},{"$f":" Ops!AF$48","v":0},{"$f":" Ops!AG$48","v":0},{"$f":" Ops!AH$48","v":0},{"$f":" Ops!AI$48","v":0},{"$f":" Ops!AJ$48","v":0},{"$f":" Ops!AK$48","v":0},{"$f":" Ops!AL$48","v":0},{"$f":" Ops!AM$48","v":0},{"$f":" Ops!AN$48","v":0},{"$f":" Ops!AO$48","v":0},{"$f":" Ops!AP$48","v":0},{"$f":" Ops!AQ$48","v":0},{"$f":" Ops!AR$48","v":0},{"$f":" Ops!AS$48","v":0},{"$f":" Ops!AT$48","v":0},{"$f":" Ops!AU$48","v":0},{"$f":" Ops!AV$48","v":0},{"$f":" Ops!AW$48","v":0},{"$f":" Ops!AX$48","v":0},{"$f":" Ops!AY$48","v":0},{"$f":" Ops!AZ$48","v":0},{"$f":" Ops!BA$48","v":0},{"$f":" Ops!BB$48","v":0},{"$f":" Ops!BC$48","v":0},{"$f":" Ops!BD$48","v":0},{"$f":" Ops!BE$48","v":0},{"$f":" Ops!BF$48","v":0},{"$f":" Ops!BG$48","v":0},{"$f":" Ops!BH$48","v":0},{"$f":" Ops!BI$48","v":0},{"$f":" Ops!BJ$48","v":0},{"$f":" Ops!BK$48","v":0},{"$f":" Ops!BL$48","v":0},{"$f":" Ops!BM$48","v":0},{"$f":" Ops!BN$48","v":0},{"$f":" Ops!BO$48","v":0},{"$f":" Ops!BP$48","v":0},{"$f":" Ops!BQ$48","v":0},{"$f":" Ops!BR$48","v":0},{"$f":" Ops!BS$48","v":0},{"$f":" Ops!BT$48","v":0},{"$f":" Ops!BU$48","v":0},{"$f":" Ops!BV$48","v":0},{"$f":" Ops!BW$48","v":0},{"$f":" Ops!BX$48","v":0},{"$f":" Ops!BY$48","v":0},{"$f":" Ops!BZ$48","v":0},{"$f":" Ops!CA$48","v":0},{"$f":" Ops!CB$48","v":0},{"$f":" Ops!CC$48","v":0},{"$f":" Ops!CD$48","v":0},{"$f":" Ops!CE$48","v":0},{"$f":" Ops!CF$48","v":0},{"$f":" Ops!CG$48","v":0},{"$f":" Ops!CH$48","v":0},{"$f":" Ops!CI$48","v":0},{"$f":" Ops!CJ$48","v":0},{"$f":" Ops!CK$48","v":0},{"$f":" Ops!CL$48","v":0},{"$f":" Ops!CM$48","v":0},{"$f":" Ops!CN$48","v":0},{"$f":" Ops!CO$48","v":0},{"$f":" Ops!CP$48","v":0},{"$f":" Ops!CQ$48","v":0},{"$f":" Ops!CR$48","v":0},{"$f":" Ops!CS$48","v":0},{"$f":" Ops!CT$48","v":0},{"$f":" Ops!CU$48","v":0},{"$f":" Ops!CV$48","v":0},{"$f":" Ops!CW$48","v":0},{"$f":" Ops!CX$48","v":0},{"$f":" Ops!CY$48","v":0},{"$f":" Ops!CZ$48","v":0},{"$f":" Ops!DA$48","v":0},{"$f":" Ops!DB$48","v":0},{"$f":" Ops!DC$48","v":0},{"$f":" Ops!DD$48","v":0},{"$f":" Ops!DE$48","v":0},{"$f":" Ops!DF$48","v":0},{"$f":" Ops!DG$48","v":0},{"$f":" Ops!DH$48","v":0},{"$f":" Ops!DI$48","v":0},{"$f":" Ops!DJ$48","v":0},{"$f":" Ops!DK$48","v":0},{"$f":" Ops!DL$48","v":0},{"$f":" Ops!DM$48","v":0},{"$f":" Ops!DN$48","v":0},{"$f":" Ops!DO$48","v":0},{"$f":" Ops!DP$48","v":0},{"$f":" Ops!DQ$48","v":0},{"$f":" Ops!DR$48","v":0},{"$f":" Ops!DS$48","v":0},{"$f":" Ops!DT$48","v":0},{"$f":" Ops!DU$48","v":0},{"$f":" Ops!DV$48","v":0},{"$f":" Ops!DW$48","v":0},{"$f":" Ops!DX$48","v":0},{"$f":" Ops!DY$48","v":0},{"$f":" Ops!DZ$48","v":0},{"$f":" Ops!EA$48","v":0},{"$f":" Ops!EB$48","v":0},{"$f":" Ops!EC$48","v":0},{"$f":" Ops!ED$48","v":0},{"$f":" Ops!EE$48","v":0},{"$f":" Ops!EF$48","v":0},{"$f":" Ops!EG$48","v":0},{"$f":" Ops!EH$48","v":0},{"$f":" Ops!EI$48","v":0},{"$f":" Ops!EJ$48","v":0},{"$f":" Ops!EK$48","v":0},{"$f":" Ops!EL$48","v":0},{"$f":" Ops!EM$48","v":0},{"$f":" Ops!EN$48","v":0},{"$f":" Ops!EO$48","v":0},{"$f":" Ops!EP$48","v":0},{"$f":" Ops!EQ$48","v":0},{"$f":" Ops!ER$48","v":0},{"$f":" Ops!ES$48","v":0},{"$f":" Ops!ET$48","v":0},{"$f":" Ops!EU$48","v":0},{"$f":" Ops!EV$48","v":0},{"$f":" Ops!EW$48","v":0},{"$f":" Ops!EX$48","v":0},{"$f":" Ops!EY$48","v":0},{"$f":" Ops!EZ$48","v":0},{"$f":" Ops!FA$48","v":0},{"$f":" Ops!FB$48","v":0},{"$f":" Ops!FC$48","v":0},{"$f":" Ops!FD$48","v":0},{"$f":" Ops!FE$48","v":0},{"$f":" Ops!FF$48","v":0},{"$f":" Ops!FG$48","v":0},{"$f":" Ops!FH$48","v":0},{"$f":" Ops!FI$48","v":0},{"$f":" Ops!FJ$48","v":0},{"$f":" Ops!FK$48","v":0},{"$f":" Ops!FL$48","v":0},{"$f":" Ops!FM$48","v":0},{"$f":" Ops!FN$48","v":0},{"$f":" Ops!FO$48","v":0},{"$f":" Ops!FP$48","v":0},{"$f":" Ops!FQ$48","v":0},{"$f":" Ops!FR$48","v":0},{"$f":" Ops!FS$48","v":0},{"$f":" Ops!FT$48","v":0},{"$f":" Ops!FU$48","v":0},{"$f":" Ops!FV$48","v":0},{"$f":" Ops!FW$48","v":0},{"$f":" Ops!FX$48","v":0},{"$f":" Ops!FY$48","v":0},{"$f":" Ops!FZ$48","v":0},{"$f":" Ops!GA$48","v":0},{"$f":" Ops!GB$48","v":0},{"$f":" Ops!GC$48","v":0},{"$f":" Ops!GD$48","v":0},{"$f":" Ops!GE$48","v":0},{"$f":" Ops!GF$48","v":0},{"$f":" Ops!GG$48","v":0},{"$f":" Ops!GH$48","v":0},{"$f":" Ops!GI$48","v":0},{"$f":" Ops!GJ$48","v":0}]
[null,null,null,null,{"$f":" Ops!E$147","v":"O&M expense"},{"$f":" Ops!F$147","v":0},{"$f":" Ops!G$147","v":"$ 000s"},{"$f":" Ops!H$147","v":-194401.71802481386},{"$f":" Ops!I$147","v":0},{"$f":" Ops!J$147","v":0},{"$f":" Ops!K$147","v":0},{"$f":" Ops!L$147","v":0},{"$f":" Ops!M$147","v":0},{"$f":" Ops!N$147","v":0},{"$f":" Ops!O$147","v":0},{"$f":" Ops!P$147","v":0},{"$f":" Ops!Q$147","v":-4000},{"$f":" Ops!R$147","v":-4000},{"$f":" Ops!S$147","v":-4080},{"$f":" Ops!T$147","v":-4080},{"$f":" Ops!U$147","v":-4161.6000000000004},{"$f":" Ops!V$147","v":-4161.6000000000004},{"$f":" Ops!W$147","v":-4244.8319999999994},{"$f":" Ops!X$147","v":-4244.8319999999994},{"$f":" Ops!Y$147","v":-4329.963550488912},{"$f":" Ops!Z$147","v":-4329.963550488912},{"$f":" Ops!AA$147","v":-4416.56282149869},{"$f":" Ops!AB$147","v":-4416.56282149869},{"$f":" Ops!AC$147","v":-4504.8940779286631},{"$f":" Ops!AD$147","v":-4504.8940779286631},{"$f":" Ops!AE$147","v":-4594.9919594872363},{"$f":" Ops!AF$147","v":-4594.9919594872363},{"$f":" Ops!AG$147","v":-4687.1460871406352},{"$f":" Ops!AH$147","v":-4687.1460871406352},{"$f":" Ops!AI$147","v":-4780.8890088834478},{"$f":" Ops!AJ$147","v":-4780.8890088834478},{"$f":" Ops!AK$147","v":-4876.5067890611153},{"$f":" Ops!AL$147","v":-4876.5067890611153},{"$f":" Ops!AM$147","v":-4974.0369248423385},{"$f":" Ops!AN$147","v":-4974.0369248423385},{"$f":" Ops!AO$147","v":-5073.7929282839186},{"$f":" Ops!AP$147","v":-5073.7929282839186},{"$f":" Ops!AQ$147","v":-5175.2687868495968},{"$f":" Ops!AR$147","v":-5175.2687868495968},{"$f":" Ops!AS$147","v":-5278.7741625865892},{"$f":" Ops!AT$147","v":-5278.7741625865892},{"$f":" Ops!AU$147","v":-5384.3496458383206},{"$f":" Ops!AV$147","v":-5384.3496458383206},{"$f":" Ops!AW$147","v":-5492.334610549442},{"$f":" Ops!AX$147","v":-5492.334610549442},{"$f":" Ops!AY$147","v":-5602.1813027604312},{"$f":" Ops!AZ$147","v":-5602.1813027604312},{"$f":" Ops!BA$147","v":-5714.2249288156399},{"$f":" Ops!BB$147","v":-5714.2249288156399},{"$f":" Ops!BC$147","v":-5828.5094273919522},{"$f":" Ops!BD$147","v":-5828.5094273919522},{"$f":" Ops!BE$147","v":0},{"$f":" Ops!BF$147","v":0},{"$f":" Ops!BG$147","v":0},{"$f":" Ops!BH$147","v":0},{"$f":" Ops!BI$147","v":0},{"$f":" Ops!BJ$147","v":0},{"$f":" Ops!BK$147","v":0},{"$f":" Ops!BL$147","v":0},{"$f":" Ops!BM$147","v":0},{"$f":" Ops!BN$147","v":0},{"$f":" Ops!BO$147","v":0},{"$f":" Ops!BP$147","v":0},{"$f":" Ops!BQ$147","v":0},{"$f":" Ops!BR$147","v":0},{"$f":" Ops!BS$147","v":0},{"$f":" Ops!BT$147","v":0},{"$f":" Ops!BU$147","v":0},{"$f":" Ops!BV$147","v":0},{"$f":" Ops!BW$147","v":0},{"$f":" Ops!BX$147","v":0},{"$f":" Ops!BY$147","v":0},{"$f":" Ops!BZ$147","v":0},{"$f":" Ops!CA$147","v":0},{"$f":" Ops!CB$147","v":0},{"$f":" Ops!CC$147","v":0},{"$f":" Ops!CD$147","v":0},{"$f":" Ops!CE$147","v":0},{"$f":" Ops!CF$147","v":0},{"$f":" Ops!CG$147","v":0},{"$f":" Ops!CH$147","v":0},{"$f":" Ops!CI$147","v":0},{"$f":" Ops!CJ$147","v":0},{"$f":" Ops!CK$147","v":0},{"$f":" Ops!CL$147","v":0},{"$f":" Ops!CM$147","v":0},{"$f":" Ops!CN$147","v":0},{"$f":" Ops!CO$147","v":0},{"$f":" Ops!CP$147","v":0},{"$f":" Ops!CQ$147","v":0},{"$f":" Ops!CR$147","v":0},{"$f":" Ops!CS$147","v":0},{"$f":" Ops!CT$147","v":0},{"$f":" Ops!CU$147","v":0},{"$f":" Ops!CV$147","v":0},{"$f":" Ops!CW$147","v":0},{"$f":" Ops!CX$147","v":0},{"$f":" Ops!CY$147","v":0},{"$f":" Ops!CZ$147","v":0},{"$f":" Ops!DA$147","v":0},{"$f":" Ops!DB$147","v":0},{"$f":" Ops!DC$147","v":0},{"$f":" Ops!DD$147","v":0},{"$f":" Ops!DE$147","v":0},{"$f":" Ops!DF$147","v":0},{"$f":" Ops!DG$147","v":0},{"$f":" Ops!DH$147","v":0},{"$f":" Ops!DI$147","v":0},{"$f":" Ops!DJ$147","v":0},{"$f":" Ops!DK$147","v":0},{"$f":" Ops!DL$147","v":0},{"$f":" Ops!DM$147","v":0},{"$f":" Ops!DN$147","v":0},{"$f":" Ops!DO$147","v":0},{"$f":" Ops!DP$147","v":0},{"$f":" Ops!DQ$147","v":0},{"$f":" Ops!DR$147","v":0},{"$f":" Ops!DS$147","v":0},{"$f":" Ops!DT$147","v":0},{"$f":" Ops!DU$147","v":0},{"$f":" Ops!DV$147","v":0},{"$f":" Ops!DW$147","v":0},{"$f":" Ops!DX$147","v":0},{"$f":" Ops!DY$147","v":0},{"$f":" Ops!DZ$147","v":0},{"$f":" Ops!EA$147","v":0},{"$f":" Ops!EB$147","v":0},{"$f":" Ops!EC$147","v":0},{"$f":" Ops!ED$147","v":0},{"$f":" Ops!EE$147","v":0},{"$f":" Ops!EF$147","v":0},{"$f":" Ops!EG$147","v":0},{"$f":" Ops!EH$147","v":0},{"$f":" Ops!EI$147","v":0},{"$f":" Ops!EJ$147","v":0},{"$f":" Ops!EK$147","v":0},{"$f":" Ops!EL$147","v":0},{"$f":" Ops!EM$147","v":0},{"$f":" Ops!EN$147","v":0},{"$f":" Ops!EO$147","v":0},{"$f":" Ops!EP$147","v":0},{"$f":" Ops!EQ$147","v":0},{"$f":" Ops!ER$147","v":0},{"$f":" Ops!ES$147","v":0},{"$f":" Ops!ET$147","v":0},{"$f":" Ops!EU$147","v":0},{"$f":" Ops!EV$147","v":0},{"$f":" Ops!EW$147","v":0},{"$f":" Ops!EX$147","v":0},{"$f":" Ops!EY$147","v":0},{"$f":" Ops!EZ$147","v":0},{"$f":" Ops!FA$147","v":0},{"$f":" Ops!FB$147","v":0},{"$f":" Ops!FC$147","v":0},{"$f":" Ops!FD$147","v":0},{"$f":" Ops!FE$147","v":0},{"$f":" Ops!FF$147","v":0},{"$f":" Ops!FG$147","v":0},{"$f":" Ops!FH$147","v":0},{"$f":" Ops!FI$147","v":0},{"$f":" Ops!FJ$147","v":0},{"$f":" Ops!FK$147","v":0},{"$f":" Ops!FL$147","v":0},{"$f":" Ops!FM$147","v":0},{"$f":" Ops!FN$147","v":0},{"$f":" Ops!FO$147","v":0},{"$f":" Ops!FP$147","v":0},{"$f":" Ops!FQ$147","v":0},{"$f":" Ops!FR$147","v":0},{"$f":" Ops!FS$147","v":0},{"$f":" Ops!FT$147","v":0},{"$f":" Ops!FU$147","v":0},{"$f":" Ops!FV$147","v":0},{"$f":" Ops!FW$147","v":0},{"$f":" Ops!FX$147","v":0},{"$f":" Ops!FY$147","v":0},{"$f":" Ops!FZ$147","v":0},{"$f":" Ops!GA$147","v":0},{"$f":" Ops!GB$147","v":0},{"$f":" Ops!GC$147","v":0},{"$f":" Ops!GD$147","v":0},{"$f":" Ops!GE$147","v":0},{"$f":" Ops!GF$147","v":0},{"$f":" Ops!GG$147","v":0},{"$f":" Ops!GH$147","v":0},{"$f":" Ops!GI$147","v":0},{"$f":" Ops!GJ$147","v":0}]
[null,null,null,null,{"$f":" ConFin!E$123","v":"Early generation O&M cost"},{"$f":" ConFin!F$123","v":0},{"$f":" ConFin!G$123","v":"$ 000s"},{"$f":" ConFin!H$123","v":-1246.5753424657535},{"$f":" ConFin!I$123","v":0},{"$f":" ConFin!J$123","v":0},{"$f":" ConFin!K$123","v":0},{"$f":" ConFin!L$123","v":0},{"$f":" ConFin!M$123","v":0},{"$f":" ConFin!N$123","v":0},{"$f":" ConFin!O$123","v":0},{"$f":" ConFin!P$123","v":-1246.5753424657535},{"$f":" ConFin!Q$123","v":0},{"$f":" ConFin!R$123","v":0},{"$f":" ConFin!S$123","v":0},{"$f":" ConFin!T$123","v":0},{"$f":" ConFin!U$123","v":0},{"$f":" ConFin!V$123","v":0},{"$f":" ConFin!W$123","v":0},{"$f":" ConFin!X$123","v":0},{"$f":" ConFin!Y$123","v":0},{"$f":" ConFin!Z$123","v":0},{"$f":" ConFin!AA$123","v":0},{"$f":" ConFin!AB$123","v":0},{"$f":" ConFin!AC$123","v":0},{"$f":" ConFin!AD$123","v":0},{"$f":" ConFin!AE$123","v":0},{"$f":" ConFin!AF$123","v":0},{"$f":" ConFin!AG$123","v":0},{"$f":" ConFin!AH$123","v":0},{"$f":" ConFin!AI$123","v":0},{"$f":" ConFin!AJ$123","v":0},{"$f":" ConFin!AK$123","v":0},{"$f":" ConFin!AL$123","v":0},{"$f":" ConFin!AM$123","v":0},{"$f":" ConFin!AN$123","v":0},{"$f":" ConFin!AO$123","v":0},{"$f":" ConFin!AP$123","v":0},{"$f":" ConFin!AQ$123","v":0},{"$f":" ConFin!AR$123","v":0},{"$f":" ConFin!AS$123","v":0},{"$f":" ConFin!AT$123","v":0},{"$f":" ConFin!AU$123","v":0},{"$f":" ConFin!AV$123","v":0},{"$f":" ConFin!AW$123","v":0},{"$f":" ConFin!AX$123","v":0},{"$f":" ConFin!AY$123","v":0},{"$f":" ConFin!AZ$123","v":0},{"$f":" ConFin!BA$123","v":0},{"$f":" ConFin!BB$123","v":0},{"$f":" ConFin!BC$123","v":0},{"$f":" ConFin!BD$123","v":0},{"$f":" ConFin!BE$123","v":0},{"$f":" ConFin!BF$123","v":0},{"$f":" ConFin!BG$123","v":0},{"$f":" ConFin!BH$123","v":0},{"$f":" ConFin!BI$123","v":0},{"$f":" ConFin!BJ$123","v":0},{"$f":" ConFin!BK$123","v":0},{"$f":" ConFin!BL$123","v":0},{"$f":" ConFin!BM$123","v":0},{"$f":" ConFin!BN$123","v":0},{"$f":" ConFin!BO$123","v":0},{"$f":" ConFin!BP$123","v":0},{"$f":" ConFin!BQ$123","v":0},{"$f":" ConFin!BR$123","v":0},{"$f":" ConFin!BS$123","v":0},{"$f":" ConFin!BT$123","v":0},{"$f":" ConFin!BU$123","v":0},{"$f":" ConFin!BV$123","v":0},{"$f":" ConFin!BW$123","v":0},{"$f":" ConFin!BX$123","v":0},{"$f":" ConFin!BY$123","v":0},{"$f":" ConFin!BZ$123","v":0},{"$f":" ConFin!CA$123","v":0},{"$f":" ConFin!CB$123","v":0},{"$f":" ConFin!CC$123","v":0},{"$f":" ConFin!CD$123","v":0},{"$f":" ConFin!CE$123","v":0},{"$f":" ConFin!CF$123","v":0},{"$f":" ConFin!CG$123","v":0},{"$f":" ConFin!CH$123","v":0},{"$f":" ConFin!CI$123","v":0},{"$f":" ConFin!CJ$123","v":0},{"$f":" ConFin!CK$123","v":0},{"$f":" ConFin!CL$123","v":0},{"$f":" ConFin!CM$123","v":0},{"$f":" ConFin!CN$123","v":0},{"$f":" ConFin!CO$123","v":0},{"$f":" ConFin!CP$123","v":0},{"$f":" ConFin!CQ$123","v":0},{"$f":" ConFin!CR$123","v":0},{"$f":" ConFin!CS$123","v":0},{"$f":" ConFin!CT$123","v":0},{"$f":" ConFin!CU$123","v":0},{"$f":" ConFin!CV$123","v":0},{"$f":" ConFin!CW$123","v":0},{"$f":" ConFin!CX$123","v":0},{"$f":" ConFin!CY$123","v":0},{"$f":" ConFin!CZ$123","v":0},{"$f":" ConFin!DA$123","v":0},{"$f":" ConFin!DB$123","v":0},{"$f":" ConFin!DC$123","v":0},{"$f":" ConFin!DD$123","v":0},{"$f":" ConFin!DE$123","v":0},{"$f":" ConFin!DF$123","v":0},{"$f":" ConFin!DG$123","v":0},{"$f":" ConFin!DH$123","v":0},{"$f":" ConFin!DI$123","v":0},{"$f":" ConFin!DJ$123","v":0},{"$f":" ConFin!DK$123","v":0},{"$f":" ConFin!DL$123","v":0},{"$f":" ConFin!DM$123","v":0},{"$f":" ConFin!DN$123","v":0},{"$f":" ConFin!DO$123","v":0},{"$f":" ConFin!DP$123","v":0},{"$f":" ConFin!DQ$123","v":0},{"$f":" ConFin!DR$123","v":0},{"$f":" ConFin!DS$123","v":0},{"$f":" ConFin!DT$123","v":0},{"$f":" ConFin!DU$123","v":0},{"$f":" ConFin!DV$123","v":0},{"$f":" ConFin!DW$123","v":0},{"$f":" ConFin!DX$123","v":0},{"$f":" ConFin!DY$123","v":0},{"$f":" ConFin!DZ$123","v":0},{"$f":" ConFin!EA$123","v":0},{"$f":" ConFin!EB$123","v":0},{"$f":" ConFin!EC$123","v":0},{"$f":" ConFin!ED$123","v":0},{"$f":" ConFin!EE$123","v":0},{"$f":" ConFin!EF$123","v":0},{"$f":" ConFin!EG$123","v":0},{"$f":" ConFin!EH$123","v":0},{"$f":" ConFin!EI$123","v":0},{"$f":" ConFin!EJ$123","v":0},{"$f":" ConFin!EK$123","v":0},{"$f":" ConFin!EL$123","v":0},{"$f":" ConFin!EM$123","v":0},{"$f":" ConFin!EN$123","v":0},{"$f":" ConFin!EO$123","v":0},{"$f":" ConFin!EP$123","v":0},{"$f":" ConFin!EQ$123","v":0},{"$f":" ConFin!ER$123","v":0},{"$f":" ConFin!ES$123","v":0},{"$f":" ConFin!ET$123","v":0},{"$f":" ConFin!EU$123","v":0},{"$f":" ConFin!EV$123","v":0},{"$f":" ConFin!EW$123","v":0},{"$f":" ConFin!EX$123","v":0},{"$f":" ConFin!EY$123","v":0},{"$f":" ConFin!EZ$123","v":0},{"$f":" ConFin!FA$123","v":0},{"$f":" ConFin!FB$123","v":0},{"$f":" ConFin!FC$123","v":0},{"$f":" ConFin!FD$123","v":0},{"$f":" ConFin!FE$123","v":0},{"$f":" ConFin!FF$123","v":0},{"$f":" ConFin!FG$123","v":0},{"$f":" ConFin!FH$123","v":0},{"$f":" ConFin!FI$123","v":0},{"$f":" ConFin!FJ$123","v":0},{"$f":" ConFin!FK$123","v":0},{"$f":" ConFin!FL$123","v":0},{"$f":" ConFin!FM$123","v":0},{"$f":" ConFin!FN$123","v":0},{"$f":" ConFin!FO$123","v":0},{"$f":" ConFin!FP$123","v":0},{"$f":" ConFin!FQ$123","v":0},{"$f":" ConFin!FR$123","v":0},{"$f":" ConFin!FS$123","v":0},{"$f":" ConFin!FT$123","v":0},{"$f":" ConFin!FU$123","v":0},{"$f":" ConFin!FV$123","v":0},{"$f":" ConFin!FW$123","v":0},{"$f":" ConFin!FX$123","v":0},{"$f":" ConFin!FY$123","v":0},{"$f":" ConFin!FZ$123","v":0},{"$f":" ConFin!GA$123","v":0},{"$f":" ConFin!GB$123","v":0},{"$f":" ConFin!GC$123","v":0},{"$f":" ConFin!GD$123","v":0},{"$f":" ConFin!GE$123","v":0},{"$f":" ConFin!GF$123","v":0},{"$f":" ConFin!GG$123","v":0},{"$f":" ConFin!GH$123","v":0},{"$f":" ConFin!GI$123","v":0},{"$f":" ConFin!GJ$123","v":0}]
[null,null,null,null,"EBITDA P99",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J14:GJ14)","v":580090.68100518559},null,{"$f":"SUM(J9:J13)","v":0},0,0,0,0,0,5025.8997726925181,14869.121568951399,14869.121568951399,14820.187543213007,14820.187543213007,14770.826160288636,14770.826160288636,14721.025258928596,14721.025258928596,14670.73809438862,14670.73809438862,14620.019446911901,14620.019446911901,14568.823055447989,14568.823055447989,14517.135594646887,14517.135594646887,14464.904571128423,14464.904571128423,14412.192542967234,14412.192542967234,14358.94756448073,14358.94756448073,14305.155037395998,14305.155037395998,14250.756104765082,{"$f":"SUM(AP9:AP13)","v":14250.756104765082},14195.821983942671,14195.821983942671,14140.294436746095,14140.294436746095,14084.157473242085,14084.157473242085,14027.345196868286,14027.345196868286,13969.938456145259,13969.938456145259,13911.872052122084,13911.872052122084,13853.128473665594,13853.128473665594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB9:DB13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN9:FN13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Acct!E$14","v":"Wind asset depreciation"},{"$f":" Acct!F$14","v":0},{"$f":" Acct!G$14","v":"$ 000s"},{"$f":" Acct!H$14","v":-315799.99999999994},{"$f":" Acct!I$14","v":0},{"$f":" Acct!J$14","v":0},{"$f":" Acct!K$14","v":0},{"$f":" Acct!L$14","v":0},{"$f":" Acct!M$14","v":0},{"$f":" Acct!N$14","v":0},{"$f":" Acct!O$14","v":0},{"$f":" Acct!P$14","v":0},{"$f":" Acct!Q$14","v":-7894.9999999999955},{"$f":" Acct!R$14","v":-7894.9999999999955},{"$f":" Acct!S$14","v":-7894.9999999999955},{"$f":" Acct!T$14","v":-7894.9999999999955},{"$f":" Acct!U$14","v":-7894.9999999999955},{"$f":" Acct!V$14","v":-7894.9999999999955},{"$f":" Acct!W$14","v":-7894.9999999999955},{"$f":" Acct!X$14","v":-7894.9999999999955},{"$f":" Acct!Y$14","v":-7894.9999999999955},{"$f":" Acct!Z$14","v":-7894.9999999999955},{"$f":" Acct!AA$14","v":-7894.9999999999955},{"$f":" Acct!AB$14","v":-7894.9999999999955},{"$f":" Acct!AC$14","v":-7894.9999999999955},{"$f":" Acct!AD$14","v":-7894.9999999999955},{"$f":" Acct!AE$14","v":-7894.9999999999955},{"$f":" Acct!AF$14","v":-7894.9999999999955},{"$f":" Acct!AG$14","v":-7894.9999999999955},{"$f":" Acct!AH$14","v":-7894.9999999999955},{"$f":" Acct!AI$14","v":-7894.9999999999955},{"$f":" Acct!AJ$14","v":-7894.9999999999955},{"$f":" Acct!AK$14","v":-7894.9999999999955},{"$f":" Acct!AL$14","v":-7894.9999999999955},{"$f":" Acct!AM$14","v":-7894.9999999999955},{"$f":" Acct!AN$14","v":-7894.9999999999955},{"$f":" Acct!AO$14","v":-7894.9999999999955},{"$f":" Acct!AP$14","v":-7894.9999999999955},{"$f":" Acct!AQ$14","v":-7894.9999999999955},{"$f":" Acct!AR$14","v":-7894.9999999999955},{"$f":" Acct!AS$14","v":-7894.9999999999955},{"$f":" Acct!AT$14","v":-7894.9999999999955},{"$f":" Acct!AU$14","v":-7894.9999999999955},{"$f":" Acct!AV$14","v":-7894.9999999999955},{"$f":" Acct!AW$14","v":-7894.9999999999955},{"$f":" Acct!AX$14","v":-7894.9999999999955},{"$f":" Acct!AY$14","v":-7894.9999999999955},{"$f":" Acct!AZ$14","v":-7894.9999999999955},{"$f":" Acct!BA$14","v":-7894.9999999999955},{"$f":" Acct!BB$14","v":-7894.9999999999955},{"$f":" Acct!BC$14","v":-7894.9999999999955},{"$f":" Acct!BD$14","v":-7894.9999999999955},{"$f":" Acct!BE$14","v":0},{"$f":" Acct!BF$14","v":0},{"$f":" Acct!BG$14","v":0},{"$f":" Acct!BH$14","v":0},{"$f":" Acct!BI$14","v":0},{"$f":" Acct!BJ$14","v":0},{"$f":" Acct!BK$14","v":0},{"$f":" Acct!BL$14","v":0},{"$f":" Acct!BM$14","v":0},{"$f":" Acct!BN$14","v":0},{"$f":" Acct!BO$14","v":0},{"$f":" Acct!BP$14","v":0},{"$f":" Acct!BQ$14","v":0},{"$f":" Acct!BR$14","v":0},{"$f":" Acct!BS$14","v":0},{"$f":" Acct!BT$14","v":0},{"$f":" Acct!BU$14","v":0},{"$f":" Acct!BV$14","v":0},{"$f":" Acct!BW$14","v":0},{"$f":" Acct!BX$14","v":0},{"$f":" Acct!BY$14","v":0},{"$f":" Acct!BZ$14","v":0},{"$f":" Acct!CA$14","v":0},{"$f":" Acct!CB$14","v":0},{"$f":" Acct!CC$14","v":0},{"$f":" Acct!CD$14","v":0},{"$f":" Acct!CE$14","v":0},{"$f":" Acct!CF$14","v":0},{"$f":" Acct!CG$14","v":0},{"$f":" Acct!CH$14","v":0},{"$f":" Acct!CI$14","v":0},{"$f":" Acct!CJ$14","v":0},{"$f":" Acct!CK$14","v":0},{"$f":" Acct!CL$14","v":0},{"$f":" Acct!CM$14","v":0},{"$f":" Acct!CN$14","v":0},{"$f":" Acct!CO$14","v":0},{"$f":" Acct!CP$14","v":0},{"$f":" Acct!CQ$14","v":0},{"$f":" Acct!CR$14","v":0},{"$f":" Acct!CS$14","v":0},{"$f":" Acct!CT$14","v":0},{"$f":" Acct!CU$14","v":0},{"$f":" Acct!CV$14","v":0},{"$f":" Acct!CW$14","v":0},{"$f":" Acct!CX$14","v":0},{"$f":" Acct!CY$14","v":0},{"$f":" Acct!CZ$14","v":0},{"$f":" Acct!DA$14","v":0},{"$f":" Acct!DB$14","v":0},{"$f":" Acct!DC$14","v":0},{"$f":" Acct!DD$14","v":0},{"$f":" Acct!DE$14","v":0},{"$f":" Acct!DF$14","v":0},{"$f":" Acct!DG$14","v":0},{"$f":" Acct!DH$14","v":0},{"$f":" Acct!DI$14","v":0},{"$f":" Acct!DJ$14","v":0},{"$f":" Acct!DK$14","v":0},{"$f":" Acct!DL$14","v":0},{"$f":" Acct!DM$14","v":0},{"$f":" Acct!DN$14","v":0},{"$f":" Acct!DO$14","v":0},{"$f":" Acct!DP$14","v":0},{"$f":" Acct!DQ$14","v":0},{"$f":" Acct!DR$14","v":0},{"$f":" Acct!DS$14","v":0},{"$f":" Acct!DT$14","v":0},{"$f":" Acct!DU$14","v":0},{"$f":" Acct!DV$14","v":0},{"$f":" Acct!DW$14","v":0},{"$f":" Acct!DX$14","v":0},{"$f":" Acct!DY$14","v":0},{"$f":" Acct!DZ$14","v":0},{"$f":" Acct!EA$14","v":0},{"$f":" Acct!EB$14","v":0},{"$f":" Acct!EC$14","v":0},{"$f":" Acct!ED$14","v":0},{"$f":" Acct!EE$14","v":0},{"$f":" Acct!EF$14","v":0},{"$f":" Acct!EG$14","v":0},{"$f":" Acct!EH$14","v":0},{"$f":" Acct!EI$14","v":0},{"$f":" Acct!EJ$14","v":0},{"$f":" Acct!EK$14","v":0},{"$f":" Acct!EL$14","v":0},{"$f":" Acct!EM$14","v":0},{"$f":" Acct!EN$14","v":0},{"$f":" Acct!EO$14","v":0},{"$f":" Acct!EP$14","v":0},{"$f":" Acct!EQ$14","v":0},{"$f":" Acct!ER$14","v":0},{"$f":" Acct!ES$14","v":0},{"$f":" Acct!ET$14","v":0},{"$f":" Acct!EU$14","v":0},{"$f":" Acct!EV$14","v":0},{"$f":" Acct!EW$14","v":0},{"$f":" Acct!EX$14","v":0},{"$f":" Acct!EY$14","v":0},{"$f":" Acct!EZ$14","v":0},{"$f":" Acct!FA$14","v":0},{"$f":" Acct!FB$14","v":0},{"$f":" Acct!FC$14","v":0},{"$f":" Acct!FD$14","v":0},{"$f":" Acct!FE$14","v":0},{"$f":" Acct!FF$14","v":0},{"$f":" Acct!FG$14","v":0},{"$f":" Acct!FH$14","v":0},{"$f":" Acct!FI$14","v":0},{"$f":" Acct!FJ$14","v":0},{"$f":" Acct!FK$14","v":0},{"$f":" Acct!FL$14","v":0},{"$f":" Acct!FM$14","v":0},{"$f":" Acct!FN$14","v":0},{"$f":" Acct!FO$14","v":0},{"$f":" Acct!FP$14","v":0},{"$f":" Acct!FQ$14","v":0},{"$f":" Acct!FR$14","v":0},{"$f":" Acct!FS$14","v":0},{"$f":" Acct!FT$14","v":0},{"$f":" Acct!FU$14","v":0},{"$f":" Acct!FV$14","v":0},{"$f":" Acct!FW$14","v":0},{"$f":" Acct!FX$14","v":0},{"$f":" Acct!FY$14","v":0},{"$f":" Acct!FZ$14","v":0},{"$f":" Acct!GA$14","v":0},{"$f":" Acct!GB$14","v":0},{"$f":" Acct!GC$14","v":0},{"$f":" Acct!GD$14","v":0},{"$f":" Acct!GE$14","v":0},{"$f":" Acct!GF$14","v":0},{"$f":" Acct!GG$14","v":0},{"$f":" Acct!GH$14","v":0},{"$f":" Acct!GI$14","v":0},{"$f":" Acct!GJ$14","v":0}]
[null,null,null,null,{"$f":" Acct!E$31","v":"Amortisation of capitalised finance costs"},{"$f":" Acct!F$31","v":0},{"$f":" Acct!G$31","v":"$ 000s"},{"$f":" Acct!H$31","v":-15350.115358779016},{"$f":" Acct!I$31","v":0},{"$f":" Acct!J$31","v":0},{"$f":" Acct!K$31","v":0},{"$f":" Acct!L$31","v":0},{"$f":" Acct!M$31","v":0},{"$f":" Acct!N$31","v":0},{"$f":" Acct!O$31","v":0},{"$f":" Acct!P$31","v":0},{"$f":" Acct!Q$31","v":-451.47398114055909},{"$f":" Acct!R$31","v":-451.47398114055909},{"$f":" Acct!S$31","v":-451.47398114055909},{"$f":" Acct!T$31","v":-451.47398114055909},{"$f":" Acct!U$31","v":-451.47398114055909},{"$f":" Acct!V$31","v":-451.47398114055909},{"$f":" Acct!W$31","v":-451.47398114055909},{"$f":" Acct!X$31","v":-451.47398114055909},{"$f":" Acct!Y$31","v":-451.47398114055909},{"$f":" Acct!Z$31","v":-451.47398114055909},{"$f":" Acct!AA$31","v":-451.47398114055909},{"$f":" Acct!AB$31","v":-451.47398114055909},{"$f":" Acct!AC$31","v":-451.47398114055909},{"$f":" Acct!AD$31","v":-451.47398114055909},{"$f":" Acct!AE$31","v":-451.47398114055909},{"$f":" Acct!AF$31","v":-451.47398114055909},{"$f":" Acct!AG$31","v":-451.47398114055909},{"$f":" Acct!AH$31","v":-451.47398114055909},{"$f":" Acct!AI$31","v":-451.47398114055909},{"$f":" Acct!AJ$31","v":-451.47398114055909},{"$f":" Acct!AK$31","v":-451.47398114055909},{"$f":" Acct!AL$31","v":-451.47398114055909},{"$f":" Acct!AM$31","v":-451.47398114055909},{"$f":" Acct!AN$31","v":-451.47398114055909},{"$f":" Acct!AO$31","v":-451.47398114055909},{"$f":" Acct!AP$31","v":-451.47398114055909},{"$f":" Acct!AQ$31","v":-451.47398114055909},{"$f":" Acct!AR$31","v":-451.47398114055909},{"$f":" Acct!AS$31","v":-451.47398114055909},{"$f":" Acct!AT$31","v":-451.47398114055909},{"$f":" Acct!AU$31","v":-451.47398114055909},{"$f":" Acct!AV$31","v":-451.47398114055909},{"$f":" Acct!AW$31","v":-451.47398114055909},{"$f":" Acct!AX$31","v":-451.47398114055909},{"$f":" Acct!AY$31","v":0},{"$f":" Acct!AZ$31","v":0},{"$f":" Acct!BA$31","v":0},{"$f":" Acct!BB$31","v":0},{"$f":" Acct!BC$31","v":0},{"$f":" Acct!BD$31","v":0},{"$f":" Acct!BE$31","v":0},{"$f":" Acct!BF$31","v":0},{"$f":" Acct!BG$31","v":0},{"$f":" Acct!BH$31","v":0},{"$f":" Acct!BI$31","v":0},{"$f":" Acct!BJ$31","v":0},{"$f":" Acct!BK$31","v":0},{"$f":" Acct!BL$31","v":0},{"$f":" Acct!BM$31","v":0},{"$f":" Acct!BN$31","v":0},{"$f":" Acct!BO$31","v":0},{"$f":" Acct!BP$31","v":0},{"$f":" Acct!BQ$31","v":0},{"$f":" Acct!BR$31","v":0},{"$f":" Acct!BS$31","v":0},{"$f":" Acct!BT$31","v":0},{"$f":" Acct!BU$31","v":0},{"$f":" Acct!BV$31","v":0},{"$f":" Acct!BW$31","v":0},{"$f":" Acct!BX$31","v":0},{"$f":" Acct!BY$31","v":0},{"$f":" Acct!BZ$31","v":0},{"$f":" Acct!CA$31","v":0},{"$f":" Acct!CB$31","v":0},{"$f":" Acct!CC$31","v":0},{"$f":" Acct!CD$31","v":0},{"$f":" Acct!CE$31","v":0},{"$f":" Acct!CF$31","v":0},{"$f":" Acct!CG$31","v":0},{"$f":" Acct!CH$31","v":0},{"$f":" Acct!CI$31","v":0},{"$f":" Acct!CJ$31","v":0},{"$f":" Acct!CK$31","v":0},{"$f":" Acct!CL$31","v":0},{"$f":" Acct!CM$31","v":0},{"$f":" Acct!CN$31","v":0},{"$f":" Acct!CO$31","v":0},{"$f":" Acct!CP$31","v":0},{"$f":" Acct!CQ$31","v":0},{"$f":" Acct!CR$31","v":0},{"$f":" Acct!CS$31","v":0},{"$f":" Acct!CT$31","v":0},{"$f":" Acct!CU$31","v":0},{"$f":" Acct!CV$31","v":0},{"$f":" Acct!CW$31","v":0},{"$f":" Acct!CX$31","v":0},{"$f":" Acct!CY$31","v":0},{"$f":" Acct!CZ$31","v":0},{"$f":" Acct!DA$31","v":0},{"$f":" Acct!DB$31","v":0},{"$f":" Acct!DC$31","v":0},{"$f":" Acct!DD$31","v":0},{"$f":" Acct!DE$31","v":0},{"$f":" Acct!DF$31","v":0},{"$f":" Acct!DG$31","v":0},{"$f":" Acct!DH$31","v":0},{"$f":" Acct!DI$31","v":0},{"$f":" Acct!DJ$31","v":0},{"$f":" Acct!DK$31","v":0},{"$f":" Acct!DL$31","v":0},{"$f":" Acct!DM$31","v":0},{"$f":" Acct!DN$31","v":0},{"$f":" Acct!DO$31","v":0},{"$f":" Acct!DP$31","v":0},{"$f":" Acct!DQ$31","v":0},{"$f":" Acct!DR$31","v":0},{"$f":" Acct!DS$31","v":0},{"$f":" Acct!DT$31","v":0},{"$f":" Acct!DU$31","v":0},{"$f":" Acct!DV$31","v":0},{"$f":" Acct!DW$31","v":0},{"$f":" Acct!DX$31","v":0},{"$f":" Acct!DY$31","v":0},{"$f":" Acct!DZ$31","v":0},{"$f":" Acct!EA$31","v":0},{"$f":" Acct!EB$31","v":0},{"$f":" Acct!EC$31","v":0},{"$f":" Acct!ED$31","v":0},{"$f":" Acct!EE$31","v":0},{"$f":" Acct!EF$31","v":0},{"$f":" Acct!EG$31","v":0},{"$f":" Acct!EH$31","v":0},{"$f":" Acct!EI$31","v":0},{"$f":" Acct!EJ$31","v":0},{"$f":" Acct!EK$31","v":0},{"$f":" Acct!EL$31","v":0},{"$f":" Acct!EM$31","v":0},{"$f":" Acct!EN$31","v":0},{"$f":" Acct!EO$31","v":0},{"$f":" Acct!EP$31","v":0},{"$f":" Acct!EQ$31","v":0},{"$f":" Acct!ER$31","v":0},{"$f":" Acct!ES$31","v":0},{"$f":" Acct!ET$31","v":0},{"$f":" Acct!EU$31","v":0},{"$f":" Acct!EV$31","v":0},{"$f":" Acct!EW$31","v":0},{"$f":" Acct!EX$31","v":0},{"$f":" Acct!EY$31","v":0},{"$f":" Acct!EZ$31","v":0},{"$f":" Acct!FA$31","v":0},{"$f":" Acct!FB$31","v":0},{"$f":" Acct!FC$31","v":0},{"$f":" Acct!FD$31","v":0},{"$f":" Acct!FE$31","v":0},{"$f":" Acct!FF$31","v":0},{"$f":" Acct!FG$31","v":0},{"$f":" Acct!FH$31","v":0},{"$f":" Acct!FI$31","v":0},{"$f":" Acct!FJ$31","v":0},{"$f":" Acct!FK$31","v":0},{"$f":" Acct!FL$31","v":0},{"$f":" Acct!FM$31","v":0},{"$f":" Acct!FN$31","v":0},{"$f":" Acct!FO$31","v":0},{"$f":" Acct!FP$31","v":0},{"$f":" Acct!FQ$31","v":0},{"$f":" Acct!FR$31","v":0},{"$f":" Acct!FS$31","v":0},{"$f":" Acct!FT$31","v":0},{"$f":" Acct!FU$31","v":0},{"$f":" Acct!FV$31","v":0},{"$f":" Acct!FW$31","v":0},{"$f":" Acct!FX$31","v":0},{"$f":" Acct!FY$31","v":0},{"$f":" Acct!FZ$31","v":0},{"$f":" Acct!GA$31","v":0},{"$f":" Acct!GB$31","v":0},{"$f":" Acct!GC$31","v":0},{"$f":" Acct!GD$31","v":0},{"$f":" Acct!GE$31","v":0},{"$f":" Acct!GF$31","v":0},{"$f":" Acct!GG$31","v":0},{"$f":" Acct!GH$31","v":0},{"$f":" Acct!GI$31","v":0},{"$f":" Acct!GJ$31","v":0}]
[null,null,null,null,"EBIT P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J18:GJ18)","v":248940.56564640682},null,{"$f":" J14 + SUM(J16:J17)","v":0},0,0,0,0,0,5025.8997726925181,6522.6475878108449,6522.6475878108449,6473.713562072453,6473.713562072453,6424.3521791480816,6424.3521791480816,6374.5512777880413,6374.5512777880413,6324.2641132480658,6324.2641132480658,6273.5454657713472,6273.5454657713472,6222.3490743074344,6222.3490743074344,6170.6616135063323,6170.6616135063323,6118.4305899878691,6118.4305899878691,6065.7185618266794,6065.7185618266794,6012.4735833401755,6012.4735833401755,5958.6810562554438,5958.6810562554438,5904.2821236245272,{"$f":" AP14 + SUM(AP16:AP17)","v":5904.2821236245272},5849.3480028021168,5849.3480028021168,5793.8204556055407,5793.8204556055407,5737.6834921015306,5737.6834921015306,5680.8712157277314,5680.8712157277314,6074.9384561452634,6074.9384561452634,6016.8720521220885,6016.8720521220885,5958.1284736655989,5958.1284736655989,{"$f":" BE14 + SUM(BE16:BE17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DQ14 + SUM(DQ16:DQ17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GC14 + SUM(GC16:GC17)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Debt!E$246","v":"Senior debt interest - T1"},{"$f":" Debt!F$246","v":0},{"$f":" Debt!G$246","v":"$ 000s"},{"$f":" Debt!H$246","v":-41486.927400469496},{"$f":" Debt!I$246","v":0},{"$f":" Debt!J$246","v":0},{"$f":" Debt!K$246","v":0},{"$f":" Debt!L$246","v":0},{"$f":" Debt!M$246","v":0},{"$f":" Debt!N$246","v":0},{"$f":" Debt!O$246","v":0},{"$f":" Debt!P$246","v":0},{"$f":" Debt!Q$246","v":-2419.046079620362},{"$f":" Debt!R$246","v":-2320.2440046735301},{"$f":" Debt!S$246","v":-2289.1053321915429},{"$f":" Debt!T$246","v":-2187.379727457534},{"$f":" Debt!U$246","v":-2152.7116371799825},{"$f":" Debt!V$246","v":-2051.1073293200848},{"$f":" Debt!W$246","v":-2013.3148249451212},{"$f":" Debt!X$246","v":-1922.715360235117},{"$f":" Debt!Y$246","v":-1870.6867489327356},{"$f":" Debt!Z$246","v":-1770.3838670551038},{"$f":" Debt!AA$246","v":-1807.0841258487803},{"$f":" Debt!AB$246","v":-1703.7568683620952},{"$f":" Debt!AC$246","v":-1653.0261874919511},{"$f":" Debt!AD$246","v":-1550.3982505707356},{"$f":" Debt!AE$246","v":-1495.2999538432375},{"$f":" Debt!AF$246","v":-1401.1036067435707},{"$f":" Debt!AG$246","v":-1333.8083742141994},{"$f":" Debt!AH$246","v":-1232.8432510892196},{"$f":" Debt!AI$246","v":-1168.7607589832535},{"$f":" Debt!AJ$246","v":-1068.4479110000939},{"$f":" Debt!AK$246","v":-1045.190382168385},{"$f":" Debt!AL$246","v":-942.00775723133404},{"$f":" Debt!AM$246","v":-866.02420429034646},{"$f":" Debt!AN$246","v":-767.8487130438042},{"$f":" Debt!AO$246","v":-682.44430134831907},{"$f":" Debt!AP$246","v":-581.05172409075146},{"$f":" Debt!AQ$246","v":-494.75743242512692},{"$f":" Debt!AR$246","v":-393.76637769968966},{"$f":" Debt!AS$246","v":-301.5682045488449},{"$f":" Debt!AT$246","v":-200.89359897900619},{"$f":" Debt!AU$246","v":-102.61481990647177},{"$f":" Debt!AV$246","v":-2.2781925548761515},{"$f":" Debt!AW$246","v":102.44487160127035},{"$f":" Debt!AX$246","v":202.29763597442869},{"$f":" Debt!AY$246","v":0},{"$f":" Debt!AZ$246","v":0},{"$f":" Debt!BA$246","v":0},{"$f":" Debt!BB$246","v":0},{"$f":" Debt!BC$246","v":0},{"$f":" Debt!BD$246","v":0},{"$f":" Debt!BE$246","v":0},{"$f":" Debt!BF$246","v":0},{"$f":" Debt!BG$246","v":0},{"$f":" Debt!BH$246","v":0},{"$f":" Debt!BI$246","v":0},{"$f":" Debt!BJ$246","v":0},{"$f":" Debt!BK$246","v":0},{"$f":" Debt!BL$246","v":0},{"$f":" Debt!BM$246","v":0},{"$f":" Debt!BN$246","v":0},{"$f":" Debt!BO$246","v":0},{"$f":" Debt!BP$246","v":0},{"$f":" Debt!BQ$246","v":0},{"$f":" Debt!BR$246","v":0},{"$f":" Debt!BS$246","v":0},{"$f":" Debt!BT$246","v":0},{"$f":" Debt!BU$246","v":0},{"$f":" Debt!BV$246","v":0},{"$f":" Debt!BW$246","v":0},{"$f":" Debt!BX$246","v":0},{"$f":" Debt!BY$246","v":0},{"$f":" Debt!BZ$246","v":0},{"$f":" Debt!CA$246","v":0},{"$f":" Debt!CB$246","v":0},{"$f":" Debt!CC$246","v":0},{"$f":" Debt!CD$246","v":0},{"$f":" Debt!CE$246","v":0},{"$f":" Debt!CF$246","v":0},{"$f":" Debt!CG$246","v":0},{"$f":" Debt!CH$246","v":0},{"$f":" Debt!CI$246","v":0},{"$f":" Debt!CJ$246","v":0},{"$f":" Debt!CK$246","v":0},{"$f":" Debt!CL$246","v":0},{"$f":" Debt!CM$246","v":0},{"$f":" Debt!CN$246","v":0},{"$f":" Debt!CO$246","v":0},{"$f":" Debt!CP$246","v":0},{"$f":" Debt!CQ$246","v":0},{"$f":" Debt!CR$246","v":0},{"$f":" Debt!CS$246","v":0},{"$f":" Debt!CT$246","v":0},{"$f":" Debt!CU$246","v":0},{"$f":" Debt!CV$246","v":0},{"$f":" Debt!CW$246","v":0},{"$f":" Debt!CX$246","v":0},{"$f":" Debt!CY$246","v":0},{"$f":" Debt!CZ$246","v":0},{"$f":" Debt!DA$246","v":0},{"$f":" Debt!DB$246","v":0},{"$f":" Debt!DC$246","v":0},{"$f":" Debt!DD$246","v":0},{"$f":" Debt!DE$246","v":0},{"$f":" Debt!DF$246","v":0},{"$f":" Debt!DG$246","v":0},{"$f":" Debt!DH$246","v":0},{"$f":" Debt!DI$246","v":0},{"$f":" Debt!DJ$246","v":0},{"$f":" Debt!DK$246","v":0},{"$f":" Debt!DL$246","v":0},{"$f":" Debt!DM$246","v":0},{"$f":" Debt!DN$246","v":0},{"$f":" Debt!DO$246","v":0},{"$f":" Debt!DP$246","v":0},{"$f":" Debt!DQ$246","v":0},{"$f":" Debt!DR$246","v":0},{"$f":" Debt!DS$246","v":0},{"$f":" Debt!DT$246","v":0},{"$f":" Debt!DU$246","v":0},{"$f":" Debt!DV$246","v":0},{"$f":" Debt!DW$246","v":0},{"$f":" Debt!DX$246","v":0},{"$f":" Debt!DY$246","v":0},{"$f":" Debt!DZ$246","v":0},{"$f":" Debt!EA$246","v":0},{"$f":" Debt!EB$246","v":0},{"$f":" Debt!EC$246","v":0},{"$f":" Debt!ED$246","v":0},{"$f":" Debt!EE$246","v":0},{"$f":" Debt!EF$246","v":0},{"$f":" Debt!EG$246","v":0},{"$f":" Debt!EH$246","v":0},{"$f":" Debt!EI$246","v":0},{"$f":" Debt!EJ$246","v":0},{"$f":" Debt!EK$246","v":0},{"$f":" Debt!EL$246","v":0},{"$f":" Debt!EM$246","v":0},{"$f":" Debt!EN$246","v":0},{"$f":" Debt!EO$246","v":0},{"$f":" Debt!EP$246","v":0},{"$f":" Debt!EQ$246","v":0},{"$f":" Debt!ER$246","v":0},{"$f":" Debt!ES$246","v":0},{"$f":" Debt!ET$246","v":0},{"$f":" Debt!EU$246","v":0},{"$f":" Debt!EV$246","v":0},{"$f":" Debt!EW$246","v":0},{"$f":" Debt!EX$246","v":0},{"$f":" Debt!EY$246","v":0},{"$f":" Debt!EZ$246","v":0},{"$f":" Debt!FA$246","v":0},{"$f":" Debt!FB$246","v":0},{"$f":" Debt!FC$246","v":0},{"$f":" Debt!FD$246","v":0},{"$f":" Debt!FE$246","v":0},{"$f":" Debt!FF$246","v":0},{"$f":" Debt!FG$246","v":0},{"$f":" Debt!FH$246","v":0},{"$f":" Debt!FI$246","v":0},{"$f":" Debt!FJ$246","v":0},{"$f":" Debt!FK$246","v":0},{"$f":" Debt!FL$246","v":0},{"$f":" Debt!FM$246","v":0},{"$f":" Debt!FN$246","v":0},{"$f":" Debt!FO$246","v":0},{"$f":" Debt!FP$246","v":0},{"$f":" Debt!FQ$246","v":0},{"$f":" Debt!FR$246","v":0},{"$f":" Debt!FS$246","v":0},{"$f":" Debt!FT$246","v":0},{"$f":" Debt!FU$246","v":0},{"$f":" Debt!FV$246","v":0},{"$f":" Debt!FW$246","v":0},{"$f":" Debt!FX$246","v":0},{"$f":" Debt!FY$246","v":0},{"$f":" Debt!FZ$246","v":0},{"$f":" Debt!GA$246","v":0},{"$f":" Debt!GB$246","v":0},{"$f":" Debt!GC$246","v":0},{"$f":" Debt!GD$246","v":0},{"$f":" Debt!GE$246","v":0},{"$f":" Debt!GF$246","v":0},{"$f":" Debt!GG$246","v":0},{"$f":" Debt!GH$246","v":0},{"$f":" Debt!GI$246","v":0},{"$f":" Debt!GJ$246","v":0}]
[null,null,null,null,{"$f":" Debt!E$351","v":"Senior debt interest - T2"},{"$f":" Debt!F$351","v":0},{"$f":" Debt!G$351","v":"$ 000s"},{"$f":" Debt!H$351","v":-46417.031655580708},{"$f":" Debt!I$351","v":0},{"$f":" Debt!J$351","v":0},{"$f":" Debt!K$351","v":0},{"$f":" Debt!L$351","v":0},{"$f":" Debt!M$351","v":0},{"$f":" Debt!N$351","v":0},{"$f":" Debt!O$351","v":0},{"$f":" Debt!P$351","v":0},{"$f":" Debt!Q$351","v":-2707.0277557656432},{"$f":" Debt!R$351","v":-2596.4635290394258},{"$f":" Debt!S$351","v":-2561.6178717381549},{"$f":" Debt!T$351","v":-2447.7820759643828},{"$f":" Debt!U$351","v":-2408.9868320823612},{"$f":" Debt!V$351","v":-2295.2867732867612},{"$f":" Debt!W$351","v":-2252.9951612481118},{"$f":" Debt!X$351","v":-2151.6100459773925},{"$f":" Debt!Y$351","v":-2093.3875523771089},{"$f":" Debt!Z$351","v":-1981.14385122833},{"$f":" Debt!AA$351","v":-2012.434594695233},{"$f":" Debt!AB$351","v":-1897.3656034032431},{"$f":" Debt!AC$351","v":-1840.8700724342186},{"$f":" Debt!AD$351","v":-1726.5798699537743},{"$f":" Debt!AE$351","v":-1665.2204031436058},{"$f":" Debt!AF$351","v":-1560.3199256917042},{"$f":" Debt!AG$351","v":-1485.3775076476315},{"$f":" Debt!AH$351","v":-1372.9390750766313},{"$f":" Debt!AI$351","v":-1301.574481594987},{"$f":" Debt!AJ$351","v":-1189.862446341014},{"$f":" Debt!AK$351","v":-1181.5195624512182},{"$f":" Debt!AL$351","v":-1064.8783342615084},{"$f":" Debt!AM$351","v":-978.9838831108267},{"$f":" Debt!AN$351","v":-868.0028930060397},{"$f":" Debt!AO$351","v":-771.45877543723043},{"$f":" Debt!AP$351","v":-656.84107940693673},{"$f":" Debt!AQ$351","v":-559.29101056753484},{"$f":" Debt!AR$351","v":-445.12720957356237},{"$f":" Debt!AS$351","v":-340.9031877508682},{"$f":" Debt!AT$351","v":-227.09711188931141},{"$f":" Debt!AU$351","v":-115.9993616334029},{"$f":" Debt!AV$351","v":-2.5753481055121719},{"$f":" Debt!AW$351","v":115.80724615795781},{"$f":" Debt!AX$351","v":228.68428414500642},{"$f":" Debt!AY$351","v":0},{"$f":" Debt!AZ$351","v":0},{"$f":" Debt!BA$351","v":0},{"$f":" Debt!BB$351","v":0},{"$f":" Debt!BC$351","v":0},{"$f":" Debt!BD$351","v":0},{"$f":" Debt!BE$351","v":0},{"$f":" Debt!BF$351","v":0},{"$f":" Debt!BG$351","v":0},{"$f":" Debt!BH$351","v":0},{"$f":" Debt!BI$351","v":0},{"$f":" Debt!BJ$351","v":0},{"$f":" Debt!BK$351","v":0},{"$f":" Debt!BL$351","v":0},{"$f":" Debt!BM$351","v":0},{"$f":" Debt!BN$351","v":0},{"$f":" Debt!BO$351","v":0},{"$f":" Debt!BP$351","v":0},{"$f":" Debt!BQ$351","v":0},{"$f":" Debt!BR$351","v":0},{"$f":" Debt!BS$351","v":0},{"$f":" Debt!BT$351","v":0},{"$f":" Debt!BU$351","v":0},{"$f":" Debt!BV$351","v":0},{"$f":" Debt!BW$351","v":0},{"$f":" Debt!BX$351","v":0},{"$f":" Debt!BY$351","v":0},{"$f":" Debt!BZ$351","v":0},{"$f":" Debt!CA$351","v":0},{"$f":" Debt!CB$351","v":0},{"$f":" Debt!CC$351","v":0},{"$f":" Debt!CD$351","v":0},{"$f":" Debt!CE$351","v":0},{"$f":" Debt!CF$351","v":0},{"$f":" Debt!CG$351","v":0},{"$f":" Debt!CH$351","v":0},{"$f":" Debt!CI$351","v":0},{"$f":" Debt!CJ$351","v":0},{"$f":" Debt!CK$351","v":0},{"$f":" Debt!CL$351","v":0},{"$f":" Debt!CM$351","v":0},{"$f":" Debt!CN$351","v":0},{"$f":" Debt!CO$351","v":0},{"$f":" Debt!CP$351","v":0},{"$f":" Debt!CQ$351","v":0},{"$f":" Debt!CR$351","v":0},{"$f":" Debt!CS$351","v":0},{"$f":" Debt!CT$351","v":0},{"$f":" Debt!CU$351","v":0},{"$f":" Debt!CV$351","v":0},{"$f":" Debt!CW$351","v":0},{"$f":" Debt!CX$351","v":0},{"$f":" Debt!CY$351","v":0},{"$f":" Debt!CZ$351","v":0},{"$f":" Debt!DA$351","v":0},{"$f":" Debt!DB$351","v":0},{"$f":" Debt!DC$351","v":0},{"$f":" Debt!DD$351","v":0},{"$f":" Debt!DE$351","v":0},{"$f":" Debt!DF$351","v":0},{"$f":" Debt!DG$351","v":0},{"$f":" Debt!DH$351","v":0},{"$f":" Debt!DI$351","v":0},{"$f":" Debt!DJ$351","v":0},{"$f":" Debt!DK$351","v":0},{"$f":" Debt!DL$351","v":0},{"$f":" Debt!DM$351","v":0},{"$f":" Debt!DN$351","v":0},{"$f":" Debt!DO$351","v":0},{"$f":" Debt!DP$351","v":0},{"$f":" Debt!DQ$351","v":0},{"$f":" Debt!DR$351","v":0},{"$f":" Debt!DS$351","v":0},{"$f":" Debt!DT$351","v":0},{"$f":" Debt!DU$351","v":0},{"$f":" Debt!DV$351","v":0},{"$f":" Debt!DW$351","v":0},{"$f":" Debt!DX$351","v":0},{"$f":" Debt!DY$351","v":0},{"$f":" Debt!DZ$351","v":0},{"$f":" Debt!EA$351","v":0},{"$f":" Debt!EB$351","v":0},{"$f":" Debt!EC$351","v":0},{"$f":" Debt!ED$351","v":0},{"$f":" Debt!EE$351","v":0},{"$f":" Debt!EF$351","v":0},{"$f":" Debt!EG$351","v":0},{"$f":" Debt!EH$351","v":0},{"$f":" Debt!EI$351","v":0},{"$f":" Debt!EJ$351","v":0},{"$f":" Debt!EK$351","v":0},{"$f":" Debt!EL$351","v":0},{"$f":" Debt!EM$351","v":0},{"$f":" Debt!EN$351","v":0},{"$f":" Debt!EO$351","v":0},{"$f":" Debt!EP$351","v":0},{"$f":" Debt!EQ$351","v":0},{"$f":" Debt!ER$351","v":0},{"$f":" Debt!ES$351","v":0},{"$f":" Debt!ET$351","v":0},{"$f":" Debt!EU$351","v":0},{"$f":" Debt!EV$351","v":0},{"$f":" Debt!EW$351","v":0},{"$f":" Debt!EX$351","v":0},{"$f":" Debt!EY$351","v":0},{"$f":" Debt!EZ$351","v":0},{"$f":" Debt!FA$351","v":0},{"$f":" Debt!FB$351","v":0},{"$f":" Debt!FC$351","v":0},{"$f":" Debt!FD$351","v":0},{"$f":" Debt!FE$351","v":0},{"$f":" Debt!FF$351","v":0},{"$f":" Debt!FG$351","v":0},{"$f":" Debt!FH$351","v":0},{"$f":" Debt!FI$351","v":0},{"$f":" Debt!FJ$351","v":0},{"$f":" Debt!FK$351","v":0},{"$f":" Debt!FL$351","v":0},{"$f":" Debt!FM$351","v":0},{"$f":" Debt!FN$351","v":0},{"$f":" Debt!FO$351","v":0},{"$f":" Debt!FP$351","v":0},{"$f":" Debt!FQ$351","v":0},{"$f":" Debt!FR$351","v":0},{"$f":" Debt!FS$351","v":0},{"$f":" Debt!FT$351","v":0},{"$f":" Debt!FU$351","v":0},{"$f":" Debt!FV$351","v":0},{"$f":" Debt!FW$351","v":0},{"$f":" Debt!FX$351","v":0},{"$f":" Debt!FY$351","v":0},{"$f":" Debt!FZ$351","v":0},{"$f":" Debt!GA$351","v":0},{"$f":" Debt!GB$351","v":0},{"$f":" Debt!GC$351","v":0},{"$f":" Debt!GD$351","v":0},{"$f":" Debt!GE$351","v":0},{"$f":" Debt!GF$351","v":0},{"$f":" Debt!GG$351","v":0},{"$f":" Debt!GH$351","v":0},{"$f":" Debt!GI$351","v":0},{"$f":" Debt!GJ$351","v":0}]
[null,null,null,null,{"$f":" Debt!E$252","v":"Senior debt witholding tax - T1"},{"$f":" Debt!F$252","v":0},{"$f":" Debt!G$252","v":"$ 000s"},{"$f":" Debt!H$252","v":-846.67198776468433},{"$f":" Debt!I$252","v":0},{"$f":" Debt!J$252","v":0},{"$f":" Debt!K$252","v":0},{"$f":" Debt!L$252","v":0},{"$f":" Debt!M$252","v":0},{"$f":" Debt!N$252","v":0},{"$f":" Debt!O$252","v":0},{"$f":" Debt!P$252","v":0},{"$f":" Debt!Q$252","v":-49.368287339191284},{"$f":" Debt!R$252","v":-47.35191846272528},{"$f":" Debt!S$252","v":-46.71643535084786},{"$f":" Debt!T$252","v":-44.640402601174173},{"$f":" Debt!U$252","v":-43.932890554693586},{"$f":" Debt!V$252","v":-41.859333251430144},{"$f":" Debt!W$252","v":-41.088057651941426},{"$f":" Debt!X$252","v":-39.239088984390264},{"$f":" Debt!Y$252","v":-38.177280590464079},{"$f":" Debt!Z$252","v":-36.130283001124553},{"$f":" Debt!AA$252","v":-36.879267874464858},{"$f":" Debt!AB$252","v":-34.77054833392026},{"$f":" Debt!AC$252","v":-33.735228316162193},{"$f":" Debt!AD$252","v":-31.640780623892624},{"$f":" Debt!AE$252","v":-30.516325588637528},{"$f":" Debt!AF$252","v":-28.593951158032041},{"$f":" Debt!AG$252","v":-27.220579065595985},{"$f":" Debt!AH$252","v":-25.160066348759528},{"$f":" Debt!AI$252","v":-23.852260387413253},{"$f":" Debt!AJ$252","v":-21.805059408165107},{"$f":" Debt!AK$252","v":-21.330415962620009},{"$f":" Debt!AL$252","v":-19.224648106761947},{"$f":" Debt!AM$252","v":-17.673963352864234},{"$f":" Debt!AN$252","v":-15.670381898853179},{"$f":" Debt!AO$252","v":-13.92743472139432},{"$f":" Debt!AP$252","v":-11.858198450831651},{"$f":" Debt!AQ$252","v":-10.097090457655668},{"$f":" Debt!AR$252","v":-8.0360485244834763},{"$f":" Debt!AS$252","v":-6.1544531540580465},{"$f":" Debt!AT$252","v":-4.0998693669184831},{"$f":" Debt!AU$252","v":-2.0941799980912634},{"$f":" Debt!AV$252","v":-4.649372560971754E-2},{"$f":" Debt!AW$252","v":2.0907116653320514},{"$f":" Debt!AX$252","v":4.1285231831516001},{"$f":" Debt!AY$252","v":0},{"$f":" Debt!AZ$252","v":0},{"$f":" Debt!BA$252","v":0},{"$f":" Debt!BB$252","v":0},{"$f":" Debt!BC$252","v":0},{"$f":" Debt!BD$252","v":0},{"$f":" Debt!BE$252","v":0},{"$f":" Debt!BF$252","v":0},{"$f":" Debt!BG$252","v":0},{"$f":" Debt!BH$252","v":0},{"$f":" Debt!BI$252","v":0},{"$f":" Debt!BJ$252","v":0},{"$f":" Debt!BK$252","v":0},{"$f":" Debt!BL$252","v":0},{"$f":" Debt!BM$252","v":0},{"$f":" Debt!BN$252","v":0},{"$f":" Debt!BO$252","v":0},{"$f":" Debt!BP$252","v":0},{"$f":" Debt!BQ$252","v":0},{"$f":" Debt!BR$252","v":0},{"$f":" Debt!BS$252","v":0},{"$f":" Debt!BT$252","v":0},{"$f":" Debt!BU$252","v":0},{"$f":" Debt!BV$252","v":0},{"$f":" Debt!BW$252","v":0},{"$f":" Debt!BX$252","v":0},{"$f":" Debt!BY$252","v":0},{"$f":" Debt!BZ$252","v":0},{"$f":" Debt!CA$252","v":0},{"$f":" Debt!CB$252","v":0},{"$f":" Debt!CC$252","v":0},{"$f":" Debt!CD$252","v":0},{"$f":" Debt!CE$252","v":0},{"$f":" Debt!CF$252","v":0},{"$f":" Debt!CG$252","v":0},{"$f":" Debt!CH$252","v":0},{"$f":" Debt!CI$252","v":0},{"$f":" Debt!CJ$252","v":0},{"$f":" Debt!CK$252","v":0},{"$f":" Debt!CL$252","v":0},{"$f":" Debt!CM$252","v":0},{"$f":" Debt!CN$252","v":0},{"$f":" Debt!CO$252","v":0},{"$f":" Debt!CP$252","v":0},{"$f":" Debt!CQ$252","v":0},{"$f":" Debt!CR$252","v":0},{"$f":" Debt!CS$252","v":0},{"$f":" Debt!CT$252","v":0},{"$f":" Debt!CU$252","v":0},{"$f":" Debt!CV$252","v":0},{"$f":" Debt!CW$252","v":0},{"$f":" Debt!CX$252","v":0},{"$f":" Debt!CY$252","v":0},{"$f":" Debt!CZ$252","v":0},{"$f":" Debt!DA$252","v":0},{"$f":" Debt!DB$252","v":0},{"$f":" Debt!DC$252","v":0},{"$f":" Debt!DD$252","v":0},{"$f":" Debt!DE$252","v":0},{"$f":" Debt!DF$252","v":0},{"$f":" Debt!DG$252","v":0},{"$f":" Debt!DH$252","v":0},{"$f":" Debt!DI$252","v":0},{"$f":" Debt!DJ$252","v":0},{"$f":" Debt!DK$252","v":0},{"$f":" Debt!DL$252","v":0},{"$f":" Debt!DM$252","v":0},{"$f":" Debt!DN$252","v":0},{"$f":" Debt!DO$252","v":0},{"$f":" Debt!DP$252","v":0},{"$f":" Debt!DQ$252","v":0},{"$f":" Debt!DR$252","v":0},{"$f":" Debt!DS$252","v":0},{"$f":" Debt!DT$252","v":0},{"$f":" Debt!DU$252","v":0},{"$f":" Debt!DV$252","v":0},{"$f":" Debt!DW$252","v":0},{"$f":" Debt!DX$252","v":0},{"$f":" Debt!DY$252","v":0},{"$f":" Debt!DZ$252","v":0},{"$f":" Debt!EA$252","v":0},{"$f":" Debt!EB$252","v":0},{"$f":" Debt!EC$252","v":0},{"$f":" Debt!ED$252","v":0},{"$f":" Debt!EE$252","v":0},{"$f":" Debt!EF$252","v":0},{"$f":" Debt!EG$252","v":0},{"$f":" Debt!EH$252","v":0},{"$f":" Debt!EI$252","v":0},{"$f":" Debt!EJ$252","v":0},{"$f":" Debt!EK$252","v":0},{"$f":" Debt!EL$252","v":0},{"$f":" Debt!EM$252","v":0},{"$f":" Debt!EN$252","v":0},{"$f":" Debt!EO$252","v":0},{"$f":" Debt!EP$252","v":0},{"$f":" Debt!EQ$252","v":0},{"$f":" Debt!ER$252","v":0},{"$f":" Debt!ES$252","v":0},{"$f":" Debt!ET$252","v":0},{"$f":" Debt!EU$252","v":0},{"$f":" Debt!EV$252","v":0},{"$f":" Debt!EW$252","v":0},{"$f":" Debt!EX$252","v":0},{"$f":" Debt!EY$252","v":0},{"$f":" Debt!EZ$252","v":0},{"$f":" Debt!FA$252","v":0},{"$f":" Debt!FB$252","v":0},{"$f":" Debt!FC$252","v":0},{"$f":" Debt!FD$252","v":0},{"$f":" Debt!FE$252","v":0},{"$f":" Debt!FF$252","v":0},{"$f":" Debt!FG$252","v":0},{"$f":" Debt!FH$252","v":0},{"$f":" Debt!FI$252","v":0},{"$f":" Debt!FJ$252","v":0},{"$f":" Debt!FK$252","v":0},{"$f":" Debt!FL$252","v":0},{"$f":" Debt!FM$252","v":0},{"$f":" Debt!FN$252","v":0},{"$f":" Debt!FO$252","v":0},{"$f":" Debt!FP$252","v":0},{"$f":" Debt!FQ$252","v":0},{"$f":" Debt!FR$252","v":0},{"$f":" Debt!FS$252","v":0},{"$f":" Debt!FT$252","v":0},{"$f":" Debt!FU$252","v":0},{"$f":" Debt!FV$252","v":0},{"$f":" Debt!FW$252","v":0},{"$f":" Debt!FX$252","v":0},{"$f":" Debt!FY$252","v":0},{"$f":" Debt!FZ$252","v":0},{"$f":" Debt!GA$252","v":0},{"$f":" Debt!GB$252","v":0},{"$f":" Debt!GC$252","v":0},{"$f":" Debt!GD$252","v":0},{"$f":" Debt!GE$252","v":0},{"$f":" Debt!GF$252","v":0},{"$f":" Debt!GG$252","v":0},{"$f":" Debt!GH$252","v":0},{"$f":" Debt!GI$252","v":0},{"$f":" Debt!GJ$252","v":0}]
[null,null,null,null,{"$f":" Debt!E$357","v":"Senior debt witholding tax  T2"},{"$f":" Debt!F$357","v":0},{"$f":" Debt!G$357","v":"$ 000s"},{"$f":" Debt!H$357","v":-947.28636031797407},{"$f":" Debt!I$357","v":0},{"$f":" Debt!J$357","v":0},{"$f":" Debt!K$357","v":0},{"$f":" Debt!L$357","v":0},{"$f":" Debt!M$357","v":0},{"$f":" Debt!N$357","v":0},{"$f":" Debt!O$357","v":0},{"$f":" Debt!P$357","v":0},{"$f":" Debt!Q$357","v":-55.245464403380538},{"$f":" Debt!R$357","v":-52.989051613049469},{"$f":" Debt!S$357","v":-52.277915749758449},{"$f":" Debt!T$357","v":-49.954736244171272},{"$f":" Debt!U$357","v":-49.162996573109467},{"$f":" Debt!V$357","v":-46.842587209933754},{"$f":" Debt!W$357","v":-45.979493086696039},{"$f":" Debt!X$357","v":-43.910409101579262},{"$f":" Debt!Y$357","v":-42.722194946471518},{"$f":" Debt!Z$357","v":-40.431507167925247},{"$f":" Debt!AA$357","v":-41.070093769290452},{"$f":" Debt!AB$357","v":-38.721747008229386},{"$f":" Debt!AC$357","v":-37.568776988453465},{"$f":" Debt!AD$357","v":-35.236323876607685},{"$f":" Debt!AE$357","v":-33.984089860073709},{"$f":" Debt!AF$357","v":-31.84326378962669},{"$f":" Debt!AG$357","v":-30.313826686686298},{"$f":" Debt!AH$357","v":-28.01916479748229},{"$f":" Debt!AI$357","v":-26.562744522346748},{"$f":" Debt!AJ$357","v":-24.282907068183931},{"$f":" Debt!AK$357","v":-24.112644131657589},{"$f":" Debt!AL$357","v":-21.732210903296163},{"$f":" Debt!AM$357","v":-19.979262920629139},{"$f":" Debt!AN$357","v":-17.714344755225284},{"$f":" Debt!AO$357","v":-15.744056641576094},{"$f":" Debt!AP$357","v":-13.404919987896733},{"$f":" Debt!AQ$357","v":-11.414102256480305},{"$f":" Debt!AR$357","v":-9.0842287668074277},{"$f":" Debt!AS$357","v":-6.957207913283014},{"$f":" Debt!AT$357","v":-4.6346349365165622},{"$f":" Debt!AU$357","v":-2.367333910885776},{"$f":" Debt!AV$357","v":-5.2558124602289258E-2},{"$f":" Debt!AW$357","v":2.3634131868971053},{"$f":" Debt!AX$357","v":4.6670262070409478},{"$f":" Debt!AY$357","v":0},{"$f":" Debt!AZ$357","v":0},{"$f":" Debt!BA$357","v":0},{"$f":" Debt!BB$357","v":0},{"$f":" Debt!BC$357","v":0},{"$f":" Debt!BD$357","v":0},{"$f":" Debt!BE$357","v":0},{"$f":" Debt!BF$357","v":0},{"$f":" Debt!BG$357","v":0},{"$f":" Debt!BH$357","v":0},{"$f":" Debt!BI$357","v":0},{"$f":" Debt!BJ$357","v":0},{"$f":" Debt!BK$357","v":0},{"$f":" Debt!BL$357","v":0},{"$f":" Debt!BM$357","v":0},{"$f":" Debt!BN$357","v":0},{"$f":" Debt!BO$357","v":0},{"$f":" Debt!BP$357","v":0},{"$f":" Debt!BQ$357","v":0},{"$f":" Debt!BR$357","v":0},{"$f":" Debt!BS$357","v":0},{"$f":" Debt!BT$357","v":0},{"$f":" Debt!BU$357","v":0},{"$f":" Debt!BV$357","v":0},{"$f":" Debt!BW$357","v":0},{"$f":" Debt!BX$357","v":0},{"$f":" Debt!BY$357","v":0},{"$f":" Debt!BZ$357","v":0},{"$f":" Debt!CA$357","v":0},{"$f":" Debt!CB$357","v":0},{"$f":" Debt!CC$357","v":0},{"$f":" Debt!CD$357","v":0},{"$f":" Debt!CE$357","v":0},{"$f":" Debt!CF$357","v":0},{"$f":" Debt!CG$357","v":0},{"$f":" Debt!CH$357","v":0},{"$f":" Debt!CI$357","v":0},{"$f":" Debt!CJ$357","v":0},{"$f":" Debt!CK$357","v":0},{"$f":" Debt!CL$357","v":0},{"$f":" Debt!CM$357","v":0},{"$f":" Debt!CN$357","v":0},{"$f":" Debt!CO$357","v":0},{"$f":" Debt!CP$357","v":0},{"$f":" Debt!CQ$357","v":0},{"$f":" Debt!CR$357","v":0},{"$f":" Debt!CS$357","v":0},{"$f":" Debt!CT$357","v":0},{"$f":" Debt!CU$357","v":0},{"$f":" Debt!CV$357","v":0},{"$f":" Debt!CW$357","v":0},{"$f":" Debt!CX$357","v":0},{"$f":" Debt!CY$357","v":0},{"$f":" Debt!CZ$357","v":0},{"$f":" Debt!DA$357","v":0},{"$f":" Debt!DB$357","v":0},{"$f":" Debt!DC$357","v":0},{"$f":" Debt!DD$357","v":0},{"$f":" Debt!DE$357","v":0},{"$f":" Debt!DF$357","v":0},{"$f":" Debt!DG$357","v":0},{"$f":" Debt!DH$357","v":0},{"$f":" Debt!DI$357","v":0},{"$f":" Debt!DJ$357","v":0},{"$f":" Debt!DK$357","v":0},{"$f":" Debt!DL$357","v":0},{"$f":" Debt!DM$357","v":0},{"$f":" Debt!DN$357","v":0},{"$f":" Debt!DO$357","v":0},{"$f":" Debt!DP$357","v":0},{"$f":" Debt!DQ$357","v":0},{"$f":" Debt!DR$357","v":0},{"$f":" Debt!DS$357","v":0},{"$f":" Debt!DT$357","v":0},{"$f":" Debt!DU$357","v":0},{"$f":" Debt!DV$357","v":0},{"$f":" Debt!DW$357","v":0},{"$f":" Debt!DX$357","v":0},{"$f":" Debt!DY$357","v":0},{"$f":" Debt!DZ$357","v":0},{"$f":" Debt!EA$357","v":0},{"$f":" Debt!EB$357","v":0},{"$f":" Debt!EC$357","v":0},{"$f":" Debt!ED$357","v":0},{"$f":" Debt!EE$357","v":0},{"$f":" Debt!EF$357","v":0},{"$f":" Debt!EG$357","v":0},{"$f":" Debt!EH$357","v":0},{"$f":" Debt!EI$357","v":0},{"$f":" Debt!EJ$357","v":0},{"$f":" Debt!EK$357","v":0},{"$f":" Debt!EL$357","v":0},{"$f":" Debt!EM$357","v":0},{"$f":" Debt!EN$357","v":0},{"$f":" Debt!EO$357","v":0},{"$f":" Debt!EP$357","v":0},{"$f":" Debt!EQ$357","v":0},{"$f":" Debt!ER$357","v":0},{"$f":" Debt!ES$357","v":0},{"$f":" Debt!ET$357","v":0},{"$f":" Debt!EU$357","v":0},{"$f":" Debt!EV$357","v":0},{"$f":" Debt!EW$357","v":0},{"$f":" Debt!EX$357","v":0},{"$f":" Debt!EY$357","v":0},{"$f":" Debt!EZ$357","v":0},{"$f":" Debt!FA$357","v":0},{"$f":" Debt!FB$357","v":0},{"$f":" Debt!FC$357","v":0},{"$f":" Debt!FD$357","v":0},{"$f":" Debt!FE$357","v":0},{"$f":" Debt!FF$357","v":0},{"$f":" Debt!FG$357","v":0},{"$f":" Debt!FH$357","v":0},{"$f":" Debt!FI$357","v":0},{"$f":" Debt!FJ$357","v":0},{"$f":" Debt!FK$357","v":0},{"$f":" Debt!FL$357","v":0},{"$f":" Debt!FM$357","v":0},{"$f":" Debt!FN$357","v":0},{"$f":" Debt!FO$357","v":0},{"$f":" Debt!FP$357","v":0},{"$f":" Debt!FQ$357","v":0},{"$f":" Debt!FR$357","v":0},{"$f":" Debt!FS$357","v":0},{"$f":" Debt!FT$357","v":0},{"$f":" Debt!FU$357","v":0},{"$f":" Debt!FV$357","v":0},{"$f":" Debt!FW$357","v":0},{"$f":" Debt!FX$357","v":0},{"$f":" Debt!FY$357","v":0},{"$f":" Debt!FZ$357","v":0},{"$f":" Debt!GA$357","v":0},{"$f":" Debt!GB$357","v":0},{"$f":" Debt!GC$357","v":0},{"$f":" Debt!GD$357","v":0},{"$f":" Debt!GE$357","v":0},{"$f":" Debt!GF$357","v":0},{"$f":" Debt!GG$357","v":0},{"$f":" Debt!GH$357","v":0},{"$f":" Debt!GI$357","v":0},{"$f":" Debt!GJ$357","v":0}]
[null,null,null,null,{"$f":" Debt!E$514","v":"Equity bridge interest"},{"$f":" Debt!F$514","v":0},{"$f":" Debt!G$514","v":"$ 000s"},{"$f":" Debt!H$514","v":0},{"$f":" Debt!I$514","v":0},{"$f":" Debt!J$514","v":0},{"$f":" Debt!K$514","v":0},{"$f":" Debt!L$514","v":0},{"$f":" Debt!M$514","v":0},{"$f":" Debt!N$514","v":0},{"$f":" Debt!O$514","v":0},{"$f":" Debt!P$514","v":0},{"$f":" Debt!Q$514","v":0},{"$f":" Debt!R$514","v":0},{"$f":" Debt!S$514","v":0},{"$f":" Debt!T$514","v":0},{"$f":" Debt!U$514","v":0},{"$f":" Debt!V$514","v":0},{"$f":" Debt!W$514","v":0},{"$f":" Debt!X$514","v":0},{"$f":" Debt!Y$514","v":0},{"$f":" Debt!Z$514","v":0},{"$f":" Debt!AA$514","v":0},{"$f":" Debt!AB$514","v":0},{"$f":" Debt!AC$514","v":0},{"$f":" Debt!AD$514","v":0},{"$f":" Debt!AE$514","v":0},{"$f":" Debt!AF$514","v":0},{"$f":" Debt!AG$514","v":0},{"$f":" Debt!AH$514","v":0},{"$f":" Debt!AI$514","v":0},{"$f":" Debt!AJ$514","v":0},{"$f":" Debt!AK$514","v":0},{"$f":" Debt!AL$514","v":0},{"$f":" Debt!AM$514","v":0},{"$f":" Debt!AN$514","v":0},{"$f":" Debt!AO$514","v":0},{"$f":" Debt!AP$514","v":0},{"$f":" Debt!AQ$514","v":0},{"$f":" Debt!AR$514","v":0},{"$f":" Debt!AS$514","v":0},{"$f":" Debt!AT$514","v":0},{"$f":" Debt!AU$514","v":0},{"$f":" Debt!AV$514","v":0},{"$f":" Debt!AW$514","v":0},{"$f":" Debt!AX$514","v":0},{"$f":" Debt!AY$514","v":0},{"$f":" Debt!AZ$514","v":0},{"$f":" Debt!BA$514","v":0},{"$f":" Debt!BB$514","v":0},{"$f":" Debt!BC$514","v":0},{"$f":" Debt!BD$514","v":0},{"$f":" Debt!BE$514","v":0},{"$f":" Debt!BF$514","v":0},{"$f":" Debt!BG$514","v":0},{"$f":" Debt!BH$514","v":0},{"$f":" Debt!BI$514","v":0},{"$f":" Debt!BJ$514","v":0},{"$f":" Debt!BK$514","v":0},{"$f":" Debt!BL$514","v":0},{"$f":" Debt!BM$514","v":0},{"$f":" Debt!BN$514","v":0},{"$f":" Debt!BO$514","v":0},{"$f":" Debt!BP$514","v":0},{"$f":" Debt!BQ$514","v":0},{"$f":" Debt!BR$514","v":0},{"$f":" Debt!BS$514","v":0},{"$f":" Debt!BT$514","v":0},{"$f":" Debt!BU$514","v":0},{"$f":" Debt!BV$514","v":0},{"$f":" Debt!BW$514","v":0},{"$f":" Debt!BX$514","v":0},{"$f":" Debt!BY$514","v":0},{"$f":" Debt!BZ$514","v":0},{"$f":" Debt!CA$514","v":0},{"$f":" Debt!CB$514","v":0},{"$f":" Debt!CC$514","v":0},{"$f":" Debt!CD$514","v":0},{"$f":" Debt!CE$514","v":0},{"$f":" Debt!CF$514","v":0},{"$f":" Debt!CG$514","v":0},{"$f":" Debt!CH$514","v":0},{"$f":" Debt!CI$514","v":0},{"$f":" Debt!CJ$514","v":0},{"$f":" Debt!CK$514","v":0},{"$f":" Debt!CL$514","v":0},{"$f":" Debt!CM$514","v":0},{"$f":" Debt!CN$514","v":0},{"$f":" Debt!CO$514","v":0},{"$f":" Debt!CP$514","v":0},{"$f":" Debt!CQ$514","v":0},{"$f":" Debt!CR$514","v":0},{"$f":" Debt!CS$514","v":0},{"$f":" Debt!CT$514","v":0},{"$f":" Debt!CU$514","v":0},{"$f":" Debt!CV$514","v":0},{"$f":" Debt!CW$514","v":0},{"$f":" Debt!CX$514","v":0},{"$f":" Debt!CY$514","v":0},{"$f":" Debt!CZ$514","v":0},{"$f":" Debt!DA$514","v":0},{"$f":" Debt!DB$514","v":0},{"$f":" Debt!DC$514","v":0},{"$f":" Debt!DD$514","v":0},{"$f":" Debt!DE$514","v":0},{"$f":" Debt!DF$514","v":0},{"$f":" Debt!DG$514","v":0},{"$f":" Debt!DH$514","v":0},{"$f":" Debt!DI$514","v":0},{"$f":" Debt!DJ$514","v":0},{"$f":" Debt!DK$514","v":0},{"$f":" Debt!DL$514","v":0},{"$f":" Debt!DM$514","v":0},{"$f":" Debt!DN$514","v":0},{"$f":" Debt!DO$514","v":0},{"$f":" Debt!DP$514","v":0},{"$f":" Debt!DQ$514","v":0},{"$f":" Debt!DR$514","v":0},{"$f":" Debt!DS$514","v":0},{"$f":" Debt!DT$514","v":0},{"$f":" Debt!DU$514","v":0},{"$f":" Debt!DV$514","v":0},{"$f":" Debt!DW$514","v":0},{"$f":" Debt!DX$514","v":0},{"$f":" Debt!DY$514","v":0},{"$f":" Debt!DZ$514","v":0},{"$f":" Debt!EA$514","v":0},{"$f":" Debt!EB$514","v":0},{"$f":" Debt!EC$514","v":0},{"$f":" Debt!ED$514","v":0},{"$f":" Debt!EE$514","v":0},{"$f":" Debt!EF$514","v":0},{"$f":" Debt!EG$514","v":0},{"$f":" Debt!EH$514","v":0},{"$f":" Debt!EI$514","v":0},{"$f":" Debt!EJ$514","v":0},{"$f":" Debt!EK$514","v":0},{"$f":" Debt!EL$514","v":0},{"$f":" Debt!EM$514","v":0},{"$f":" Debt!EN$514","v":0},{"$f":" Debt!EO$514","v":0},{"$f":" Debt!EP$514","v":0},{"$f":" Debt!EQ$514","v":0},{"$f":" Debt!ER$514","v":0},{"$f":" Debt!ES$514","v":0},{"$f":" Debt!ET$514","v":0},{"$f":" Debt!EU$514","v":0},{"$f":" Debt!EV$514","v":0},{"$f":" Debt!EW$514","v":0},{"$f":" Debt!EX$514","v":0},{"$f":" Debt!EY$514","v":0},{"$f":" Debt!EZ$514","v":0},{"$f":" Debt!FA$514","v":0},{"$f":" Debt!FB$514","v":0},{"$f":" Debt!FC$514","v":0},{"$f":" Debt!FD$514","v":0},{"$f":" Debt!FE$514","v":0},{"$f":" Debt!FF$514","v":0},{"$f":" Debt!FG$514","v":0},{"$f":" Debt!FH$514","v":0},{"$f":" Debt!FI$514","v":0},{"$f":" Debt!FJ$514","v":0},{"$f":" Debt!FK$514","v":0},{"$f":" Debt!FL$514","v":0},{"$f":" Debt!FM$514","v":0},{"$f":" Debt!FN$514","v":0},{"$f":" Debt!FO$514","v":0},{"$f":" Debt!FP$514","v":0},{"$f":" Debt!FQ$514","v":0},{"$f":" Debt!FR$514","v":0},{"$f":" Debt!FS$514","v":0},{"$f":" Debt!FT$514","v":0},{"$f":" Debt!FU$514","v":0},{"$f":" Debt!FV$514","v":0},{"$f":" Debt!FW$514","v":0},{"$f":" Debt!FX$514","v":0},{"$f":" Debt!FY$514","v":0},{"$f":" Debt!FZ$514","v":0},{"$f":" Debt!GA$514","v":0},{"$f":" Debt!GB$514","v":0},{"$f":" Debt!GC$514","v":0},{"$f":" Debt!GD$514","v":0},{"$f":" Debt!GE$514","v":0},{"$f":" Debt!GF$514","v":0},{"$f":" Debt!GG$514","v":0},{"$f":" Debt!GH$514","v":0},{"$f":" Debt!GI$514","v":0},{"$f":" Debt!GJ$514","v":0}]
[null,null,null,null,{"$f":" Debt!E$427","v":"Shareholder loan interest expense P 99"},{"$f":" Debt!F$427","v":0},{"$f":" Debt!G$427","v":"$ 000s"},{"$f":" Debt!H$427","v":-323431157.55870318},{"$f":" Debt!I$427","v":0},{"$f":" Debt!J$427","v":0},{"$f":" Debt!K$427","v":0},{"$f":" Debt!L$427","v":0},{"$f":" Debt!M$427","v":-1713.7879620187657},{"$f":" Debt!N$427","v":-5039.6941352417334},{"$f":" Debt!O$427","v":-5760.463897533059},{"$f":" Debt!P$427","v":-6019.6847729220462},{"$f":" Debt!Q$427","v":-6290.570587703538},{"$f":" Debt!R$427","v":-6573.6462641501976},{"$f":" Debt!S$427","v":-6869.4603460369563},{"$f":" Debt!T$427","v":-7178.5860616086202},{"$f":" Debt!U$427","v":-7501.6224343810081},{"$f":" Debt!V$427","v":-7839.1954439281535},{"$f":" Debt!W$427","v":-8191.9592389049212},{"$f":" Debt!X$427","v":-8560.5974046556421},{"$f":" Debt!Y$427","v":-8945.8242878651454},{"$f":" Debt!Z$427","v":-9348.3863808190763},{"$f":" Debt!AA$427","v":-9769.063767955935},{"$f":" Debt!AB$427","v":-10208.671637513953},{"$f":" Debt!AC$427","v":-10668.061861202081},{"$f":" Debt!AD$427","v":-11148.124644956175},{"$f":" Debt!AE$427","v":-11649.790253979203},{"$f":" Debt!AF$427","v":-12174.030815408267},{"$f":" Debt!AG$427","v":-12721.86220210164},{"$f":" Debt!AH$427","v":-13294.346001196212},{"$f":" Debt!AI$427","v":-13892.591571250041},{"$f":" Debt!AJ$427","v":-14517.758191956293},{"$f":" Debt!AK$427","v":-15171.057310594326},{"$f":" Debt!AL$427","v":-15853.75488957107},{"$f":" Debt!AM$427","v":-16567.173859601768},{"$f":" Debt!AN$427","v":-17312.696683283848},{"$f":" Debt!AO$427","v":-18091.768034031618},{"$f":" Debt!AP$427","v":-18905.897595563041},{"$f":" Debt!AQ$427","v":-19756.662987363379},{"$f":" Debt!AR$427","v":-20645.712821794732},{"$f":" Debt!AS$427","v":-21574.769898775496},{"$f":" Debt!AT$427","v":-22545.634544220393},{"$f":" Debt!AU$427","v":-23560.18809871031},{"$f":" Debt!AV$427","v":-24620.396563152273},{"$f":" Debt!AW$427","v":-25728.314408494127},{"$f":" Debt!AX$427","v":-26886.088556876366},{"$f":" Debt!AY$427","v":-28095.962541935805},{"$f":" Debt!AZ$427","v":-29360.280856322915},{"$f":" Debt!BA$427","v":-30681.493494857452},{"$f":" Debt!BB$427","v":-32062.160702126035},{"$f":" Debt!BC$427","v":-33504.957933721707},{"$f":" Debt!BD$427","v":-35012.681040739182},{"$f":" Debt!BE$427","v":-36588.251687572447},{"$f":" Debt!BF$427","v":-38234.723013513205},{"$f":" Debt!BG$427","v":-39955.285549121305},{"$f":" Debt!BH$427","v":-41753.273398831763},{"$f":" Debt!BI$427","v":-43632.170701779185},{"$f":" Debt!BJ$427","v":-45595.618383359251},{"$f":" Debt!BK$427","v":-47647.421210610417},{"$f":" Debt!BL$427","v":-49791.555165087877},{"$f":" Debt!BM$427","v":-52032.175147516828},{"$f":" Debt!BN$427","v":-54373.623029155089},{"$f":" Debt!BO$427","v":-56820.436065467075},{"$f":" Debt!BP$427","v":-59377.355688413089},{"$f":" Debt!BQ$427","v":-62049.336694391684},{"$f":" Debt!BR$427","v":-64841.556845639308},{"$f":" Debt!BS$427","v":-67759.426903693078},{"$f":" Debt!BT$427","v":-70808.601114359262},{"$f":" Debt!BU$427","v":-73994.988164505427},{"$f":" Debt!BV$427","v":-77324.762631908176},{"$f":" Debt!BW$427","v":-80804.376950344042},{"$f":" Debt!BX$427","v":-84440.573913109532},{"$f":" Debt!BY$427","v":-88240.399739199464},{"$f":" Debt!BZ$427","v":-92211.21772746343},{"$f":" Debt!CA$427","v":-96360.722525199293},{"$f":" Debt!CB$427","v":-100696.95503883327},{"$f":" Debt!CC$427","v":-105228.31801558076},{"$f":" Debt!CD$427","v":-109963.59232628191},{"$f":" Debt!CE$427","v":-114911.95398096461},{"$f":" Debt!CF$427","v":-120082.99191010802},{"$f":" Debt!CG$427","v":-125486.72654606287},{"$f":" Debt!CH$427","v":-131133.6292406357},{"$f":" Debt!CI$427","v":-137034.64255646433},{"$f":" Debt!CJ$427","v":-143201.20147150522},{"$f":" Debt!CK$427","v":-149645.25553772296},{"$f":" Debt!CL$427","v":-156379.29203692047},{"$f":" Debt!CM$427","v":-163416.36017858188},{"$f":" Debt!CN$427","v":-170770.09638661807},{"$f":" Debt!CO$427","v":-178454.75072401587},{"$f":" Debt!CP$427","v":-186485.21450659659},{"$f":" Debt!CQ$427","v":-194877.04915939341},{"$f":" Debt!CR$427","v":-203646.51637156613},{"$f":" Debt!CS$427","v":-212810.60960828658},{"$f":" Debt!CT$427","v":-222387.08704065951},{"$f":" Debt!CU$427","v":-232394.50595748922},{"$f":" Debt!CV$427","v":-242852.25872557622},{"$f":" Debt!CW$427","v":-253780.61036822712},{"$f":" Debt!CX$427","v":-265200.73783479736},{"$f":" Debt!CY$427","v":-277134.77103736321},{"$f":" Debt!CZ$427","v":-289605.83573404455},{"$f":" Debt!DA$427","v":-302638.09834207653},{"$f":" Debt!DB$427","v":-316256.81276747002},{"$f":" Debt!DC$427","v":-330488.36934200616},{"$f":" Debt!DD$427","v":-345360.34596239642},{"$f":" Debt!DE$427","v":-360901.56153070426},{"$f":" Debt!DF$427","v":-377142.131799586},{"$f":" Debt!DG$427","v":-394113.52773056732},{"$f":" Debt!DH$427","v":-411848.63647844287},{"$f":" Debt!DI$427","v":-430381.82511997275},{"$f":" Debt!DJ$427","v":-449749.00725037151},{"$f":" Debt!DK$427","v":-469987.71257663827},{"$f":" Debt!DL$427","v":-491137.15964258701},{"$f":" Debt!DM$427","v":-513238.33182650345},{"$f":" Debt!DN$427","v":-536334.0567586961},{"$f":" Debt!DO$427","v":-560469.08931283746},{"$f":" Debt!DP$427","v":-585690.19833191519},{"$f":" Debt!DQ$427","v":-612046.2572568513},{"$f":" Debt!DR$427","v":-639588.33883340959},{"$f":" Debt!DS$427","v":-668369.81408091309},{"$f":" Debt!DT$427","v":-698446.45571455418},{"$f":" Debt!DU$427","v":-729876.54622170911},{"$f":" Debt!DV$427","v":-762720.99080168584},{"$f":" Debt!DW$427","v":-797043.43538776168},{"$f":" Debt!DX$427","v":-832910.38998021092},{"$f":" Debt!DY$427","v":-870391.3575293204},{"$f":" Debt!DZ$427","v":-909558.96861813986},{"$f":" Debt!EA$427","v":-950489.12220595614},{"$f":" Debt!EB$427","v":-993261.13270522421},{"$f":" Debt!EC$427","v":-1037957.8836769592},{"$f":" Debt!ED$427","v":-1084665.9884424224},{"$f":" Debt!EE$427","v":-1133475.9579223313},{"$f":" Debt!EF$427","v":-1184482.3760288362},{"$f":" Debt!EG$427","v":-1237784.0829501341},{"$f":" Debt!EH$427","v":-1293484.3666828899},{"$f":" Debt!EI$427","v":-1351691.16318362},{"$f":" Debt!EJ$427","v":-1412517.2655268828},{"$f":" Debt!EK$427","v":-1476080.5424755926},{"$f":" Debt!EL$427","v":-1542504.1668869941},{"$f":" Debt!EM$427","v":-1611916.8543969088},{"$f":" Debt!EN$427","v":-1684453.1128447694},{"$f":" Debt!EO$427","v":-1760253.5029227838},{"$f":" Debt!EP$427","v":-1839464.9105543089},{"$f":" Debt!EQ$427","v":-1922240.8315292527},{"$f":" Debt!ER$427","v":-2008741.668948069},{"$f":" Debt!ES$427","v":-2099135.0440507317},{"$f":" Debt!ET$427","v":-2193596.1210330147},{"$f":" Debt!EU$427","v":-2292307.9464795003},{"$f":" Debt!EV$427","v":-2395461.8040710776},{"$f":" Debt!EW$427","v":-2503257.5852542762},{"$f":" Debt!EX$427","v":-2615904.1765907183},{"$f":" Debt!EY$427","v":-2733619.8645373005},{"$f":" Debt!EZ$427","v":-2856632.7584414789},{"$f":" Debt!FA$427","v":-2985181.2325713453},{"$f":" Debt!FB$427","v":-3119514.3880370562},{"$f":" Debt!FC$427","v":-3259892.5354987234},{"$f":" Debt!FD$427","v":-3406587.6995961661},{"$f":" Debt!FE$427","v":-3559884.1460779938},{"$f":" Debt!FF$427","v":-3720078.932651503},{"$f":" Debt!FG$427","v":-3887482.4846208207},{"$f":" Debt!FH$427","v":-4062419.1964287572},{"$f":" Debt!FI$427","v":-4245228.060268051},{"$f":" Debt!FJ$427","v":-4436263.3229801133},{"$f":" Debt!FK$427","v":-4635895.1725142179},{"$f":" Debt!FL$427","v":-4844510.4552773573},{"$f":" Debt!FM$427","v":-5062513.4257648382},{"$f":" Debt!FN$427","v":-5290326.5299242558},{"$f":" Debt!FO$427","v":-5528391.2237708475},{"$f":" Debt!FP$427","v":-5777168.8288405351},{"$f":" Debt!FQ$427","v":-6037141.4261383591},{"$f":" Debt!FR$427","v":-6308812.790314585},{"$f":" Debt!FS$427","v":-6592709.3658787413},{"$f":" Debt!FT$427","v":-6889381.2873432841},{"$f":" Debt!FU$427","v":-7199403.4452737318},{"$f":" Debt!FV$427","v":-7523376.6003110493},{"$f":" Debt!FW$427","v":-7861928.5473250467},{"$f":" Debt!FX$427","v":-8215715.3319546739},{"$f":" Debt!FY$427","v":-8585422.5218926333},{"$f":" Debt!FZ$427","v":-8971766.5353778023},{"$f":" Debt!GA$427","v":-9375496.029469803},{"$f":" Debt!GB$427","v":-9797393.3507959433},{"$f":" Debt!GC$427","v":-10238276.051581761},{"$f":" Debt!GD$427","v":-10698998.473902941},{"$f":" Debt!GE$427","v":-11180453.405228574},{"$f":" Debt!GF$427","v":-11683573.80846386},{"$f":" Debt!GG$427","v":-12209334.629844734},{"$f":" Debt!GH$427","v":-12758754.688187746},{"$f":" Debt!GI$427","v":-13332898.649156194},{"$f":" Debt!GJ$427","v":-13932879.088368224}]
[null,null,null,null,"Profit before tax P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J26:GJ26)","v":-323271914.91046089},null,{"$f":" J18 + SUM(J20:J25)","v":0},0,0,-1713.7879620187657,-5039.6941352417334,-5760.463897533059,-993.78500022952812,-4998.6105870212705,-5068.0471801280819,-5345.4643389948069,-5434.6294418034286,-5732.0646116230728,-5849.9392878482831,-6170.78549804875,-6343.5210311660794,-6666.5339514638599,-6852.2117760234942,-7392.986384372356,-7609.7409388500946,-8010.9130521254319,-8269.630795673751,-8704.1494129084258,-9025.229949284867,-9480.1518997278854,-9834.876968520437,-10347.623254911361,-10756.43795394707,-11430.736731968031,-11889.124256733794,-12491.154117020991,-13023.251959732328,-13671.060478555612,-14264.771393874931,-14982.874620268061,-15652.378683557157,-16436.532496537009,-17188.539303786602,-18045.580302057635,-18887.66566356134,-19824.73695015494,-20765.439871639006,-22021.024085790541,-23285.342400177651,-24664.621442735363,-26045.288650003946,-27546.829460056109,-29054.552567073584,-36588.251687572447,-38234.723013513205,-39955.285549121305,-41753.273398831763,-43632.170701779185,-45595.618383359251,-47647.421210610417,-49791.555165087877,-52032.175147516828,-54373.623029155089,-56820.436065467075,-59377.355688413089,-62049.336694391684,-64841.556845639308,-67759.426903693078,-70808.601114359262,-73994.988164505427,{"$f":" BV18 + SUM(BV20:BV25)","v":-77324.762631908176},-80804.376950344042,-84440.573913109532,-88240.399739199464,-92211.21772746343,-96360.722525199293,-100696.95503883327,-105228.31801558076,-109963.59232628191,-114911.95398096461,-120082.99191010802,-125486.72654606287,-131133.6292406357,-137034.64255646433,-143201.20147150522,-149645.25553772296,-156379.29203692047,-163416.36017858188,-170770.09638661807,-178454.75072401587,-186485.21450659659,-194877.04915939341,-203646.51637156613,-212810.60960828658,-222387.08704065951,-232394.50595748922,-242852.25872557622,-253780.61036822712,-265200.73783479736,-277134.77103736321,-289605.83573404455,-302638.09834207653,-316256.81276747002,-330488.36934200616,-345360.34596239642,-360901.56153070426,-377142.131799586,-394113.52773056732,-411848.63647844287,-430381.82511997275,-449749.00725037151,-469987.71257663827,-491137.15964258701,-513238.33182650345,-536334.0567586961,-560469.08931283746,-585690.19833191519,-612046.2572568513,-639588.33883340959,-668369.81408091309,-698446.45571455418,-729876.54622170911,-762720.99080168584,-797043.43538776168,-832910.38998021092,-870391.3575293204,-909558.96861813986,-950489.12220595614,-993261.13270522421,-1037957.8836769592,-1084665.9884424224,-1133475.9579223313,-1184482.3760288362,-1237784.0829501341,{"$f":" EH18 + SUM(EH20:EH25)","v":-1293484.3666828899},-1351691.16318362,-1412517.2655268828,-1476080.5424755926,-1542504.1668869941,-1611916.8543969088,-1684453.1128447694,-1760253.5029227838,-1839464.9105543089,-1922240.8315292527,-2008741.668948069,-2099135.0440507317,-2193596.1210330147,-2292307.9464795003,-2395461.8040710776,-2503257.5852542762,-2615904.1765907183,-2733619.8645373005,-2856632.7584414789,-2985181.2325713453,-3119514.3880370562,-3259892.5354987234,-3406587.6995961661,-3559884.1460779938,-3720078.932651503,-3887482.4846208207,-4062419.1964287572,-4245228.060268051,-4436263.3229801133,-4635895.1725142179,-4844510.4552773573,-5062513.4257648382,-5290326.5299242558,-5528391.2237708475,-5777168.8288405351,-6037141.4261383591,-6308812.790314585,-6592709.3658787413,-6889381.2873432841,-7199403.4452737318,-7523376.6003110493,-7861928.5473250467,-8215715.3319546739,-8585422.5218926333,-8971766.5353778023,-9375496.029469803,-9797393.3507959433,-10238276.051581761,-10698998.473902941,-11180453.405228574,-11683573.80846386,-12209334.629844734,-12758754.688187746,-13332898.649156194,-13932879.088368224]
[]
[null,null,null,null,{"$f":" Tax!E$21","v":"Corporate income tax expense P99"},{"$f":" Tax!F$21","v":0},{"$f":" Tax!G$21","v":"$ 000s"},{"$f":" Tax!H$21","v":103813.0107499455},{"$f":" Tax!I$21","v":0},{"$f":" Tax!J$21","v":0},{"$f":" Tax!K$21","v":0},{"$f":" Tax!L$21","v":0},{"$f":" Tax!M$21","v":0},{"$f":" Tax!N$21","v":0},{"$f":" Tax!O$21","v":0},{"$f":" Tax!P$21","v":0},{"$f":" Tax!Q$21","v":999.72211740425416},{"$f":" Tax!R$21","v":1013.6094360256164},{"$f":" Tax!S$21","v":1069.0928677989614},{"$f":" Tax!T$21","v":1086.9258883606858},{"$f":" Tax!U$21","v":1146.4129223246146},{"$f":" Tax!V$21","v":1169.9878575696566},{"$f":" Tax!W$21","v":1234.15709960975},{"$f":" Tax!X$21","v":1268.7042062332159},{"$f":" Tax!Y$21","v":1333.3067902927721},{"$f":" Tax!Z$21","v":1370.442355204699},{"$f":" Tax!AA$21","v":1478.5972768744714},{"$f":" Tax!AB$21","v":1521.9481877700191},{"$f":" Tax!AC$21","v":1602.1826104250865},{"$f":" Tax!AD$21","v":1653.9261591347504},{"$f":" Tax!AE$21","v":1740.8298825816853},{"$f":" Tax!AF$21","v":1805.0459898569734},{"$f":" Tax!AG$21","v":1896.0303799455771},{"$f":" Tax!AH$21","v":1966.9753937040875},{"$f":" Tax!AI$21","v":2069.5246509822723},{"$f":" Tax!AJ$21","v":2151.287590789414},{"$f":" Tax!AK$21","v":2286.1473463936063},{"$f":" Tax!AL$21","v":2377.8248513467588},{"$f":" Tax!AM$21","v":2498.2308234041984},{"$f":" Tax!AN$21","v":2604.6503919464658},{"$f":" Tax!AO$21","v":2734.2120957111224},{"$f":" Tax!AP$21","v":2852.9542787749865},{"$f":" Tax!AQ$21","v":2996.5749240536124},{"$f":" Tax!AR$21","v":3130.4757367114316},{"$f":" Tax!AS$21","v":3287.3064993074022},{"$f":" Tax!AT$21","v":3437.7078607573203},{"$f":" Tax!AU$21","v":3609.1160604115271},{"$f":" Tax!AV$21","v":3777.5331327122681},{"$f":" Tax!AW$21","v":3964.9473900309881},{"$f":" Tax!AX$21","v":4153.087974327801},{"$f":" Tax!AY$21","v":4404.2048171581082},{"$f":" Tax!AZ$21","v":4657.0684800355302},{"$f":" Tax!BA$21","v":4932.924288547073},{"$f":" Tax!BB$21","v":5209.0577300007899},{"$f":" Tax!BC$21","v":5509.3658920112221},{"$f":" Tax!BD$21","v":5810.9105134147176},{"$f":" Tax!BE$21","v":0},{"$f":" Tax!BF$21","v":0},{"$f":" Tax!BG$21","v":0},{"$f":" Tax!BH$21","v":0},{"$f":" Tax!BI$21","v":0},{"$f":" Tax!BJ$21","v":0},{"$f":" Tax!BK$21","v":0},{"$f":" Tax!BL$21","v":0},{"$f":" Tax!BM$21","v":0},{"$f":" Tax!BN$21","v":0},{"$f":" Tax!BO$21","v":0},{"$f":" Tax!BP$21","v":0},{"$f":" Tax!BQ$21","v":0},{"$f":" Tax!BR$21","v":0},{"$f":" Tax!BS$21","v":0},{"$f":" Tax!BT$21","v":0},{"$f":" Tax!BU$21","v":0},{"$f":" Tax!BV$21","v":0},{"$f":" Tax!BW$21","v":0},{"$f":" Tax!BX$21","v":0},{"$f":" Tax!BY$21","v":0},{"$f":" Tax!BZ$21","v":0},{"$f":" Tax!CA$21","v":0},{"$f":" Tax!CB$21","v":0},{"$f":" Tax!CC$21","v":0},{"$f":" Tax!CD$21","v":0},{"$f":" Tax!CE$21","v":0},{"$f":" Tax!CF$21","v":0},{"$f":" Tax!CG$21","v":0},{"$f":" Tax!CH$21","v":0},{"$f":" Tax!CI$21","v":0},{"$f":" Tax!CJ$21","v":0},{"$f":" Tax!CK$21","v":0},{"$f":" Tax!CL$21","v":0},{"$f":" Tax!CM$21","v":0},{"$f":" Tax!CN$21","v":0},{"$f":" Tax!CO$21","v":0},{"$f":" Tax!CP$21","v":0},{"$f":" Tax!CQ$21","v":0},{"$f":" Tax!CR$21","v":0},{"$f":" Tax!CS$21","v":0},{"$f":" Tax!CT$21","v":0},{"$f":" Tax!CU$21","v":0},{"$f":" Tax!CV$21","v":0},{"$f":" Tax!CW$21","v":0},{"$f":" Tax!CX$21","v":0},{"$f":" Tax!CY$21","v":0},{"$f":" Tax!CZ$21","v":0},{"$f":" Tax!DA$21","v":0},{"$f":" Tax!DB$21","v":0},{"$f":" Tax!DC$21","v":0},{"$f":" Tax!DD$21","v":0},{"$f":" Tax!DE$21","v":0},{"$f":" Tax!DF$21","v":0},{"$f":" Tax!DG$21","v":0},{"$f":" Tax!DH$21","v":0},{"$f":" Tax!DI$21","v":0},{"$f":" Tax!DJ$21","v":0},{"$f":" Tax!DK$21","v":0},{"$f":" Tax!DL$21","v":0},{"$f":" Tax!DM$21","v":0},{"$f":" Tax!DN$21","v":0},{"$f":" Tax!DO$21","v":0},{"$f":" Tax!DP$21","v":0},{"$f":" Tax!DQ$21","v":0},{"$f":" Tax!DR$21","v":0},{"$f":" Tax!DS$21","v":0},{"$f":" Tax!DT$21","v":0},{"$f":" Tax!DU$21","v":0},{"$f":" Tax!DV$21","v":0},{"$f":" Tax!DW$21","v":0},{"$f":" Tax!DX$21","v":0},{"$f":" Tax!DY$21","v":0},{"$f":" Tax!DZ$21","v":0},{"$f":" Tax!EA$21","v":0},{"$f":" Tax!EB$21","v":0},{"$f":" Tax!EC$21","v":0},{"$f":" Tax!ED$21","v":0},{"$f":" Tax!EE$21","v":0},{"$f":" Tax!EF$21","v":0},{"$f":" Tax!EG$21","v":0},{"$f":" Tax!EH$21","v":0},{"$f":" Tax!EI$21","v":0},{"$f":" Tax!EJ$21","v":0},{"$f":" Tax!EK$21","v":0},{"$f":" Tax!EL$21","v":0},{"$f":" Tax!EM$21","v":0},{"$f":" Tax!EN$21","v":0},{"$f":" Tax!EO$21","v":0},{"$f":" Tax!EP$21","v":0},{"$f":" Tax!EQ$21","v":0},{"$f":" Tax!ER$21","v":0},{"$f":" Tax!ES$21","v":0},{"$f":" Tax!ET$21","v":0},{"$f":" Tax!EU$21","v":0},{"$f":" Tax!EV$21","v":0},{"$f":" Tax!EW$21","v":0},{"$f":" Tax!EX$21","v":0},{"$f":" Tax!EY$21","v":0},{"$f":" Tax!EZ$21","v":0},{"$f":" Tax!FA$21","v":0},{"$f":" Tax!FB$21","v":0},{"$f":" Tax!FC$21","v":0},{"$f":" Tax!FD$21","v":0},{"$f":" Tax!FE$21","v":0},{"$f":" Tax!FF$21","v":0},{"$f":" Tax!FG$21","v":0},{"$f":" Tax!FH$21","v":0},{"$f":" Tax!FI$21","v":0},{"$f":" Tax!FJ$21","v":0},{"$f":" Tax!FK$21","v":0},{"$f":" Tax!FL$21","v":0},{"$f":" Tax!FM$21","v":0},{"$f":" Tax!FN$21","v":0},{"$f":" Tax!FO$21","v":0},{"$f":" Tax!FP$21","v":0},{"$f":" Tax!FQ$21","v":0},{"$f":" Tax!FR$21","v":0},{"$f":" Tax!FS$21","v":0},{"$f":" Tax!FT$21","v":0},{"$f":" Tax!FU$21","v":0},{"$f":" Tax!FV$21","v":0},{"$f":" Tax!FW$21","v":0},{"$f":" Tax!FX$21","v":0},{"$f":" Tax!FY$21","v":0},{"$f":" Tax!FZ$21","v":0},{"$f":" Tax!GA$21","v":0},{"$f":" Tax!GB$21","v":0},{"$f":" Tax!GC$21","v":0},{"$f":" Tax!GD$21","v":0},{"$f":" Tax!GE$21","v":0},{"$f":" Tax!GF$21","v":0},{"$f":" Tax!GG$21","v":0},{"$f":" Tax!GH$21","v":0},{"$f":" Tax!GI$21","v":0},{"$f":" Tax!GJ$21","v":0}]
[null,null,null,null,"Profit after tax P99",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J29:GJ29)","v":-323168101.89971095},null,{"$f":" J26 + J28","v":0},{"$f":" K26 + K28","v":0},0,-1713.7879620187657,-5039.6941352417334,-5760.463897533059,-993.78500022952812,-3998.8884696170162,-4054.4377441024653,-4276.3714711958455,-4347.7035534427432,-4585.6516892984582,-4679.9514302786265,-4936.6283984390002,-5074.8168249328637,-5333.2271611710876,-5481.769420818795,-5914.3891074978847,-6087.7927510800755,-6408.7304417003452,-6615.7046365390006,-6963.3195303267403,-7220.1839594278936,-7584.1215197823085,-7867.9015748163492,-8278.0986039290892,-8605.1503631576561,-9144.5893855744253,-9511.2994053870352,-9992.9232936167937,-10418.601567785863,-10936.84838284449,-11411.817115099944,-11986.29969621445,-12521.902946845727,-13149.225997229607,-13750.831443029281,-14436.464241646108,-15110.132530849072,-15859.789560123952,-16612.351897311204,-17616.819268632433,-18628.273920142121,-19731.697154188289,-20836.230920003156,-22037.463568044888,-23243.642053658867,-36588.251687572447,-38234.723013513205,-39955.285549121305,-41753.273398831763,-43632.170701779185,-45595.618383359251,-47647.421210610417,-49791.555165087877,-52032.175147516828,-54373.623029155089,-56820.436065467075,-59377.355688413089,-62049.336694391684,-64841.556845639308,-67759.426903693078,-70808.601114359262,-73994.988164505427,-77324.762631908176,{"$f":" BW26 + BW28","v":-80804.376950344042},-84440.573913109532,-88240.399739199464,-92211.21772746343,-96360.722525199293,-100696.95503883327,-105228.31801558076,-109963.59232628191,-114911.95398096461,-120082.99191010802,-125486.72654606287,-131133.6292406357,-137034.64255646433,-143201.20147150522,-149645.25553772296,-156379.29203692047,-163416.36017858188,-170770.09638661807,-178454.75072401587,-186485.21450659659,-194877.04915939341,-203646.51637156613,-212810.60960828658,-222387.08704065951,-232394.50595748922,-242852.25872557622,-253780.61036822712,-265200.73783479736,-277134.77103736321,-289605.83573404455,-302638.09834207653,-316256.81276747002,-330488.36934200616,-345360.34596239642,-360901.56153070426,-377142.131799586,-394113.52773056732,-411848.63647844287,-430381.82511997275,-449749.00725037151,-469987.71257663827,-491137.15964258701,-513238.33182650345,-536334.0567586961,-560469.08931283746,-585690.19833191519,-612046.2572568513,-639588.33883340959,-668369.81408091309,-698446.45571455418,-729876.54622170911,-762720.99080168584,-797043.43538776168,-832910.38998021092,-870391.3575293204,-909558.96861813986,-950489.12220595614,-993261.13270522421,-1037957.8836769592,-1084665.9884424224,-1133475.9579223313,-1184482.3760288362,-1237784.0829501341,-1293484.3666828899,{"$f":" EI26 + EI28","v":-1351691.16318362},-1412517.2655268828,-1476080.5424755926,-1542504.1668869941,-1611916.8543969088,-1684453.1128447694,-1760253.5029227838,-1839464.9105543089,-1922240.8315292527,-2008741.668948069,-2099135.0440507317,-2193596.1210330147,-2292307.9464795003,-2395461.8040710776,-2503257.5852542762,-2615904.1765907183,-2733619.8645373005,-2856632.7584414789,-2985181.2325713453,-3119514.3880370562,-3259892.5354987234,-3406587.6995961661,-3559884.1460779938,-3720078.932651503,-3887482.4846208207,-4062419.1964287572,-4245228.060268051,-4436263.3229801133,-4635895.1725142179,-4844510.4552773573,-5062513.4257648382,-5290326.5299242558,-5528391.2237708475,-5777168.8288405351,-6037141.4261383591,-6308812.790314585,-6592709.3658787413,-6889381.2873432841,-7199403.4452737318,-7523376.6003110493,-7861928.5473250467,-8215715.3319546739,-8585422.5218926333,-8971766.5353778023,-9375496.029469803,-9797393.3507959433,-10238276.051581761,-10698998.473902941,-11180453.405228574,-11683573.80846386,-12209334.629844734,-12758754.688187746,-13332898.649156194,-13932879.088368224]
[]
[null,null,null,null,{"$f":" Equity!E$101","v":"Dividends paid P99"},{"$f":" Equity!F$101","v":0},{"$f":" Equity!G$101","v":"$ 000s"},{"$f":" Equity!H$101","v":0},{"$f":" Equity!I$101","v":0},{"$f":" Equity!J$101","v":0},{"$f":" Equity!K$101","v":0},{"$f":" Equity!L$101","v":0},{"$f":" Equity!M$101","v":0},{"$f":" Equity!N$101","v":0},{"$f":" Equity!O$101","v":0},{"$f":" Equity!P$101","v":0},{"$f":" Equity!Q$101","v":0},{"$f":" Equity!R$101","v":0},{"$f":" Equity!S$101","v":0},{"$f":" Equity!T$101","v":0},{"$f":" Equity!U$101","v":0},{"$f":" Equity!V$101","v":0},{"$f":" Equity!W$101","v":0},{"$f":" Equity!X$101","v":0},{"$f":" Equity!Y$101","v":0},{"$f":" Equity!Z$101","v":0},{"$f":" Equity!AA$101","v":0},{"$f":" Equity!AB$101","v":0},{"$f":" Equity!AC$101","v":0},{"$f":" Equity!AD$101","v":0},{"$f":" Equity!AE$101","v":0},{"$f":" Equity!AF$101","v":0},{"$f":" Equity!AG$101","v":0},{"$f":" Equity!AH$101","v":0},{"$f":" Equity!AI$101","v":0},{"$f":" Equity!AJ$101","v":0},{"$f":" Equity!AK$101","v":0},{"$f":" Equity!AL$101","v":0},{"$f":" Equity!AM$101","v":0},{"$f":" Equity!AN$101","v":0},{"$f":" Equity!AO$101","v":0},{"$f":" Equity!AP$101","v":0},{"$f":" Equity!AQ$101","v":0},{"$f":" Equity!AR$101","v":0},{"$f":" Equity!AS$101","v":0},{"$f":" Equity!AT$101","v":0},{"$f":" Equity!AU$101","v":0},{"$f":" Equity!AV$101","v":0},{"$f":" Equity!AW$101","v":0},{"$f":" Equity!AX$101","v":0},{"$f":" Equity!AY$101","v":0},{"$f":" Equity!AZ$101","v":0},{"$f":" Equity!BA$101","v":0},{"$f":" Equity!BB$101","v":0},{"$f":" Equity!BC$101","v":0},{"$f":" Equity!BD$101","v":0},{"$f":" Equity!BE$101","v":0},{"$f":" Equity!BF$101","v":0},{"$f":" Equity!BG$101","v":0},{"$f":" Equity!BH$101","v":0},{"$f":" Equity!BI$101","v":0},{"$f":" Equity!BJ$101","v":0},{"$f":" Equity!BK$101","v":0},{"$f":" Equity!BL$101","v":0},{"$f":" Equity!BM$101","v":0},{"$f":" Equity!BN$101","v":0},{"$f":" Equity!BO$101","v":0},{"$f":" Equity!BP$101","v":0},{"$f":" Equity!BQ$101","v":0},{"$f":" Equity!BR$101","v":0},{"$f":" Equity!BS$101","v":0},{"$f":" Equity!BT$101","v":0},{"$f":" Equity!BU$101","v":0},{"$f":" Equity!BV$101","v":0},{"$f":" Equity!BW$101","v":0},{"$f":" Equity!BX$101","v":0},{"$f":" Equity!BY$101","v":0},{"$f":" Equity!BZ$101","v":0},{"$f":" Equity!CA$101","v":0},{"$f":" Equity!CB$101","v":0},{"$f":" Equity!CC$101","v":0},{"$f":" Equity!CD$101","v":0},{"$f":" Equity!CE$101","v":0},{"$f":" Equity!CF$101","v":0},{"$f":" Equity!CG$101","v":0},{"$f":" Equity!CH$101","v":0},{"$f":" Equity!CI$101","v":0},{"$f":" Equity!CJ$101","v":0},{"$f":" Equity!CK$101","v":0},{"$f":" Equity!CL$101","v":0},{"$f":" Equity!CM$101","v":0},{"$f":" Equity!CN$101","v":0},{"$f":" Equity!CO$101","v":0},{"$f":" Equity!CP$101","v":0},{"$f":" Equity!CQ$101","v":0},{"$f":" Equity!CR$101","v":0},{"$f":" Equity!CS$101","v":0},{"$f":" Equity!CT$101","v":0},{"$f":" Equity!CU$101","v":0},{"$f":" Equity!CV$101","v":0},{"$f":" Equity!CW$101","v":0},{"$f":" Equity!CX$101","v":0},{"$f":" Equity!CY$101","v":0},{"$f":" Equity!CZ$101","v":0},{"$f":" Equity!DA$101","v":0},{"$f":" Equity!DB$101","v":0},{"$f":" Equity!DC$101","v":0},{"$f":" Equity!DD$101","v":0},{"$f":" Equity!DE$101","v":0},{"$f":" Equity!DF$101","v":0},{"$f":" Equity!DG$101","v":0},{"$f":" Equity!DH$101","v":0},{"$f":" Equity!DI$101","v":0},{"$f":" Equity!DJ$101","v":0},{"$f":" Equity!DK$101","v":0},{"$f":" Equity!DL$101","v":0},{"$f":" Equity!DM$101","v":0},{"$f":" Equity!DN$101","v":0},{"$f":" Equity!DO$101","v":0},{"$f":" Equity!DP$101","v":0},{"$f":" Equity!DQ$101","v":0},{"$f":" Equity!DR$101","v":0},{"$f":" Equity!DS$101","v":0},{"$f":" Equity!DT$101","v":0},{"$f":" Equity!DU$101","v":0},{"$f":" Equity!DV$101","v":0},{"$f":" Equity!DW$101","v":0},{"$f":" Equity!DX$101","v":0},{"$f":" Equity!DY$101","v":0},{"$f":" Equity!DZ$101","v":0},{"$f":" Equity!EA$101","v":0},{"$f":" Equity!EB$101","v":0},{"$f":" Equity!EC$101","v":0},{"$f":" Equity!ED$101","v":0},{"$f":" Equity!EE$101","v":0},{"$f":" Equity!EF$101","v":0},{"$f":" Equity!EG$101","v":0},{"$f":" Equity!EH$101","v":0},{"$f":" Equity!EI$101","v":0},{"$f":" Equity!EJ$101","v":0},{"$f":" Equity!EK$101","v":0},{"$f":" Equity!EL$101","v":0},{"$f":" Equity!EM$101","v":0},{"$f":" Equity!EN$101","v":0},{"$f":" Equity!EO$101","v":0},{"$f":" Equity!EP$101","v":0},{"$f":" Equity!EQ$101","v":0},{"$f":" Equity!ER$101","v":0},{"$f":" Equity!ES$101","v":0},{"$f":" Equity!ET$101","v":0},{"$f":" Equity!EU$101","v":0},{"$f":" Equity!EV$101","v":0},{"$f":" Equity!EW$101","v":0},{"$f":" Equity!EX$101","v":0},{"$f":" Equity!EY$101","v":0},{"$f":" Equity!EZ$101","v":0},{"$f":" Equity!FA$101","v":0},{"$f":" Equity!FB$101","v":0},{"$f":" Equity!FC$101","v":0},{"$f":" Equity!FD$101","v":0},{"$f":" Equity!FE$101","v":0},{"$f":" Equity!FF$101","v":0},{"$f":" Equity!FG$101","v":0},{"$f":" Equity!FH$101","v":0},{"$f":" Equity!FI$101","v":0},{"$f":" Equity!FJ$101","v":0},{"$f":" Equity!FK$101","v":0},{"$f":" Equity!FL$101","v":0},{"$f":" Equity!FM$101","v":0},{"$f":" Equity!FN$101","v":0},{"$f":" Equity!FO$101","v":0},{"$f":" Equity!FP$101","v":0},{"$f":" Equity!FQ$101","v":0},{"$f":" Equity!FR$101","v":0},{"$f":" Equity!FS$101","v":0},{"$f":" Equity!FT$101","v":0},{"$f":" Equity!FU$101","v":0},{"$f":" Equity!FV$101","v":0},{"$f":" Equity!FW$101","v":0},{"$f":" Equity!FX$101","v":0},{"$f":" Equity!FY$101","v":0},{"$f":" Equity!FZ$101","v":0},{"$f":" Equity!GA$101","v":0},{"$f":" Equity!GB$101","v":0},{"$f":" Equity!GC$101","v":0},{"$f":" Equity!GD$101","v":0},{"$f":" Equity!GE$101","v":0},{"$f":" Equity!GF$101","v":0},{"$f":" Equity!GG$101","v":0},{"$f":" Equity!GH$101","v":0},{"$f":" Equity!GI$101","v":0},{"$f":" Equity!GJ$101","v":0}]
[null,null,null,null,"Net income P99",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J32:GJ32)","v":-323168101.89971095},null,{"$f":" J29 + J31","v":0},{"$f":" K29 + K31","v":0},0,-1713.7879620187657,-5039.6941352417334,-5760.463897533059,-993.78500022952812,-3998.8884696170162,-4054.4377441024653,-4276.3714711958455,-4347.7035534427432,-4585.6516892984582,-4679.9514302786265,-4936.6283984390002,-5074.8168249328637,-5333.2271611710876,-5481.769420818795,-5914.3891074978847,-6087.7927510800755,-6408.7304417003452,-6615.7046365390006,-6963.3195303267403,-7220.1839594278936,-7584.1215197823085,-7867.9015748163492,-8278.0986039290892,-8605.1503631576561,-9144.5893855744253,-9511.2994053870352,-9992.9232936167937,-10418.601567785863,-10936.84838284449,-11411.817115099944,-11986.29969621445,-12521.902946845727,-13149.225997229607,-13750.831443029281,-14436.464241646108,-15110.132530849072,-15859.789560123952,-16612.351897311204,-17616.819268632433,-18628.273920142121,-19731.697154188289,-20836.230920003156,-22037.463568044888,-23243.642053658867,-36588.251687572447,-38234.723013513205,-39955.285549121305,-41753.273398831763,-43632.170701779185,-45595.618383359251,-47647.421210610417,-49791.555165087877,-52032.175147516828,-54373.623029155089,-56820.436065467075,-59377.355688413089,-62049.336694391684,-64841.556845639308,-67759.426903693078,-70808.601114359262,-73994.988164505427,-77324.762631908176,{"$f":" BW29 + BW31","v":-80804.376950344042},-84440.573913109532,-88240.399739199464,-92211.21772746343,-96360.722525199293,-100696.95503883327,-105228.31801558076,-109963.59232628191,-114911.95398096461,-120082.99191010802,-125486.72654606287,-131133.6292406357,-137034.64255646433,-143201.20147150522,-149645.25553772296,-156379.29203692047,-163416.36017858188,-170770.09638661807,-178454.75072401587,-186485.21450659659,-194877.04915939341,-203646.51637156613,-212810.60960828658,-222387.08704065951,-232394.50595748922,-242852.25872557622,-253780.61036822712,-265200.73783479736,-277134.77103736321,-289605.83573404455,-302638.09834207653,-316256.81276747002,-330488.36934200616,-345360.34596239642,-360901.56153070426,-377142.131799586,-394113.52773056732,-411848.63647844287,-430381.82511997275,-449749.00725037151,-469987.71257663827,-491137.15964258701,-513238.33182650345,-536334.0567586961,-560469.08931283746,-585690.19833191519,-612046.2572568513,-639588.33883340959,-668369.81408091309,-698446.45571455418,-729876.54622170911,-762720.99080168584,-797043.43538776168,-832910.38998021092,-870391.3575293204,-909558.96861813986,-950489.12220595614,-993261.13270522421,-1037957.8836769592,-1084665.9884424224,-1133475.9579223313,-1184482.3760288362,-1237784.0829501341,-1293484.3666828899,{"$f":" EI29 + EI31","v":-1351691.16318362},-1412517.2655268828,-1476080.5424755926,-1542504.1668869941,-1611916.8543969088,-1684453.1128447694,-1760253.5029227838,-1839464.9105543089,-1922240.8315292527,-2008741.668948069,-2099135.0440507317,-2193596.1210330147,-2292307.9464795003,-2395461.8040710776,-2503257.5852542762,-2615904.1765907183,-2733619.8645373005,-2856632.7584414789,-2985181.2325713453,-3119514.3880370562,-3259892.5354987234,-3406587.6995961661,-3559884.1460779938,-3720078.932651503,-3887482.4846208207,-4062419.1964287572,-4245228.060268051,-4436263.3229801133,-4635895.1725142179,-4844510.4552773573,-5062513.4257648382,-5290326.5299242558,-5528391.2237708475,-5777168.8288405351,-6037141.4261383591,-6308812.790314585,-6592709.3658787413,-6889381.2873432841,-7199403.4452737318,-7523376.6003110493,-7861928.5473250467,-8215715.3319546739,-8585422.5218926333,-8971766.5353778023,-9375496.029469803,-9797393.3507959433,-10238276.051581761,-10698998.473902941,-11180453.405228574,-11683573.80846386,-12209334.629844734,-12758754.688187746,-13332898.649156194,-13932879.088368224]
[]
[]
["CASH FLOW STATEMENT"]
[]
[null,null,null,null,{"$f":" Ops!E$189","v":"Cash received from operating period invoices P99"},{"$f":" Ops!F$189","v":0},{"$f":" Ops!G$189","v":"$ 000s"},{"$f":" Ops!H$189","v":769466.49925730668},{"$f":" Ops!I$189","v":0},{"$f":" Ops!J$189","v":0},{"$f":" Ops!K$189","v":0},{"$f":" Ops!L$189","v":0},{"$f":" Ops!M$189","v":0},{"$f":" Ops!N$189","v":0},{"$f":" Ops!O$189","v":0},{"$f":" Ops!P$189","v":0},{"$f":" Ops!Q$189","v":14254.390750457847},{"$f":" Ops!R$189","v":18792.634317816148},{"$f":" Ops!S$189","v":18969.077137599495},{"$f":" Ops!T$189","v":18823.574364065345},{"$f":" Ops!U$189","v":19001.154895042804},{"$f":" Ops!V$189","v":18855.682299742184},{"$f":" Ops!W$189","v":19034.425035568536},{"$f":" Ops!X$189","v":18914.885951197357},{"$f":" Ops!Y$189","v":19043.151227784299},{"$f":" Ops!Z$189","v":18923.681025070349},{"$f":" Ops!AA$189","v":19104.827735723276},{"$f":" Ops!AB$189","v":18959.416204086923},{"$f":" Ops!AC$189","v":19141.801301377098},{"$f":" Ops!AD$189","v":18996.400540384646},{"$f":" Ops!AE$189","v":19180.050294223489},{"$f":" Ops!AF$189","v":19060.763140616684},{"$f":" Ops!AG$189","v":19193.651269144801},{"$f":" Ops!AH$189","v":19074.416535074659},{"$f":" Ops!AI$189","v":19260.680945636534},{"$f":" Ops!AJ$189","v":19115.281107174371},{"$f":" Ops!AK$189","v":19302.891884761077},{"$f":" Ops!AL$189","v":19157.48214786901},{"$f":" Ops!AM$189","v":19346.467470132142},{"$f":" Ops!AN$189","v":19227.37855813533},{"$f":" Ops!AO$189","v":19365.269675268959},{"$f":" Ops!AP$189","v":19246.215676111045},{"$f":" Ops!AQ$189","v":19438.04163752127},{"$f":" Ops!AR$189","v":19292.568753795604},{"$f":" Ops!AS$189","v":19485.856908262398},{"$f":" Ops!AT$189","v":19340.352100986842},{"$f":" Ops!AU$189","v":19535.132675096644},{"$f":" Ops!AV$189","v":19416.184924840163},{"$f":" Ops!AW$189","v":19559.486942010255},{"$f":" Ops!AX$189","v":19440.555474784967},{"$f":" Ops!AY$189","v":19638.419103402804},{"$f":" Ops!AZ$189","v":19492.782857408805},{"$f":" Ops!BA$189","v":19692.232931394166},{"$f":" Ops!BB$189","v":19546.54127914735},{"$f":" Ops!BC$189","v":19747.610225644705},{"$f":" Ops!BD$189","v":19628.742911476347},{"$f":" Ops!BE$189","v":4866.3390414702735},{"$f":" Ops!BF$189","v":0},{"$f":" Ops!BG$189","v":0},{"$f":" Ops!BH$189","v":0},{"$f":" Ops!BI$189","v":0},{"$f":" Ops!BJ$189","v":0},{"$f":" Ops!BK$189","v":0},{"$f":" Ops!BL$189","v":0},{"$f":" Ops!BM$189","v":0},{"$f":" Ops!BN$189","v":0},{"$f":" Ops!BO$189","v":0},{"$f":" Ops!BP$189","v":0},{"$f":" Ops!BQ$189","v":0},{"$f":" Ops!BR$189","v":0},{"$f":" Ops!BS$189","v":0},{"$f":" Ops!BT$189","v":0},{"$f":" Ops!BU$189","v":0},{"$f":" Ops!BV$189","v":0},{"$f":" Ops!BW$189","v":0},{"$f":" Ops!BX$189","v":0},{"$f":" Ops!BY$189","v":0},{"$f":" Ops!BZ$189","v":0},{"$f":" Ops!CA$189","v":0},{"$f":" Ops!CB$189","v":0},{"$f":" Ops!CC$189","v":0},{"$f":" Ops!CD$189","v":0},{"$f":" Ops!CE$189","v":0},{"$f":" Ops!CF$189","v":0},{"$f":" Ops!CG$189","v":0},{"$f":" Ops!CH$189","v":0},{"$f":" Ops!CI$189","v":0},{"$f":" Ops!CJ$189","v":0},{"$f":" Ops!CK$189","v":0},{"$f":" Ops!CL$189","v":0},{"$f":" Ops!CM$189","v":0},{"$f":" Ops!CN$189","v":0},{"$f":" Ops!CO$189","v":0},{"$f":" Ops!CP$189","v":0},{"$f":" Ops!CQ$189","v":0},{"$f":" Ops!CR$189","v":0},{"$f":" Ops!CS$189","v":0},{"$f":" Ops!CT$189","v":0},{"$f":" Ops!CU$189","v":0},{"$f":" Ops!CV$189","v":0},{"$f":" Ops!CW$189","v":0},{"$f":" Ops!CX$189","v":0},{"$f":" Ops!CY$189","v":0},{"$f":" Ops!CZ$189","v":0},{"$f":" Ops!DA$189","v":0},{"$f":" Ops!DB$189","v":0},{"$f":" Ops!DC$189","v":0},{"$f":" Ops!DD$189","v":0},{"$f":" Ops!DE$189","v":0},{"$f":" Ops!DF$189","v":0},{"$f":" Ops!DG$189","v":0},{"$f":" Ops!DH$189","v":0},{"$f":" Ops!DI$189","v":0},{"$f":" Ops!DJ$189","v":0},{"$f":" Ops!DK$189","v":0},{"$f":" Ops!DL$189","v":0},{"$f":" Ops!DM$189","v":0},{"$f":" Ops!DN$189","v":0},{"$f":" Ops!DO$189","v":0},{"$f":" Ops!DP$189","v":0},{"$f":" Ops!DQ$189","v":0},{"$f":" Ops!DR$189","v":0},{"$f":" Ops!DS$189","v":0},{"$f":" Ops!DT$189","v":0},{"$f":" Ops!DU$189","v":0},{"$f":" Ops!DV$189","v":0},{"$f":" Ops!DW$189","v":0},{"$f":" Ops!DX$189","v":0},{"$f":" Ops!DY$189","v":0},{"$f":" Ops!DZ$189","v":0},{"$f":" Ops!EA$189","v":0},{"$f":" Ops!EB$189","v":0},{"$f":" Ops!EC$189","v":0},{"$f":" Ops!ED$189","v":0},{"$f":" Ops!EE$189","v":0},{"$f":" Ops!EF$189","v":0},{"$f":" Ops!EG$189","v":0},{"$f":" Ops!EH$189","v":0},{"$f":" Ops!EI$189","v":0},{"$f":" Ops!EJ$189","v":0},{"$f":" Ops!EK$189","v":0},{"$f":" Ops!EL$189","v":0},{"$f":" Ops!EM$189","v":0},{"$f":" Ops!EN$189","v":0},{"$f":" Ops!EO$189","v":0},{"$f":" Ops!EP$189","v":0},{"$f":" Ops!EQ$189","v":0},{"$f":" Ops!ER$189","v":0},{"$f":" Ops!ES$189","v":0},{"$f":" Ops!ET$189","v":0},{"$f":" Ops!EU$189","v":0},{"$f":" Ops!EV$189","v":0},{"$f":" Ops!EW$189","v":0},{"$f":" Ops!EX$189","v":0},{"$f":" Ops!EY$189","v":0},{"$f":" Ops!EZ$189","v":0},{"$f":" Ops!FA$189","v":0},{"$f":" Ops!FB$189","v":0},{"$f":" Ops!FC$189","v":0},{"$f":" Ops!FD$189","v":0},{"$f":" Ops!FE$189","v":0},{"$f":" Ops!FF$189","v":0},{"$f":" Ops!FG$189","v":0},{"$f":" Ops!FH$189","v":0},{"$f":" Ops!FI$189","v":0},{"$f":" Ops!FJ$189","v":0},{"$f":" Ops!FK$189","v":0},{"$f":" Ops!FL$189","v":0},{"$f":" Ops!FM$189","v":0},{"$f":" Ops!FN$189","v":0},{"$f":" Ops!FO$189","v":0},{"$f":" Ops!FP$189","v":0},{"$f":" Ops!FQ$189","v":0},{"$f":" Ops!FR$189","v":0},{"$f":" Ops!FS$189","v":0},{"$f":" Ops!FT$189","v":0},{"$f":" Ops!FU$189","v":0},{"$f":" Ops!FV$189","v":0},{"$f":" Ops!FW$189","v":0},{"$f":" Ops!FX$189","v":0},{"$f":" Ops!FY$189","v":0},{"$f":" Ops!FZ$189","v":0},{"$f":" Ops!GA$189","v":0},{"$f":" Ops!GB$189","v":0},{"$f":" Ops!GC$189","v":0},{"$f":" Ops!GD$189","v":0},{"$f":" Ops!GE$189","v":0},{"$f":" Ops!GF$189","v":0},{"$f":" Ops!GG$189","v":0},{"$f":" Ops!GH$189","v":0},{"$f":" Ops!GI$189","v":0},{"$f":" Ops!GJ$189","v":0}]
[null,null,null,null,{"$f":" ConFin!E$89","v":"Cash received from EGRs P99"},{"$f":" ConFin!F$89","v":0},{"$f":" ConFin!G$89","v":"$ 000s"},{"$f":" ConFin!H$89","v":6272.4751151582714},{"$f":" ConFin!I$89","v":0},{"$f":" ConFin!J$89","v":0},{"$f":" ConFin!K$89","v":0},{"$f":" ConFin!L$89","v":0},{"$f":" ConFin!M$89","v":0},{"$f":" ConFin!N$89","v":0},{"$f":" ConFin!O$89","v":0},{"$f":" ConFin!P$89","v":4170.1620271107186},{"$f":" ConFin!Q$89","v":2102.3130880475528},{"$f":" ConFin!R$89","v":0},{"$f":" ConFin!S$89","v":0},{"$f":" ConFin!T$89","v":0},{"$f":" ConFin!U$89","v":0},{"$f":" ConFin!V$89","v":0},{"$f":" ConFin!W$89","v":0},{"$f":" ConFin!X$89","v":0},{"$f":" ConFin!Y$89","v":0},{"$f":" ConFin!Z$89","v":0},{"$f":" ConFin!AA$89","v":0},{"$f":" ConFin!AB$89","v":0},{"$f":" ConFin!AC$89","v":0},{"$f":" ConFin!AD$89","v":0},{"$f":" ConFin!AE$89","v":0},{"$f":" ConFin!AF$89","v":0},{"$f":" ConFin!AG$89","v":0},{"$f":" ConFin!AH$89","v":0},{"$f":" ConFin!AI$89","v":0},{"$f":" ConFin!AJ$89","v":0},{"$f":" ConFin!AK$89","v":0},{"$f":" ConFin!AL$89","v":0},{"$f":" ConFin!AM$89","v":0},{"$f":" ConFin!AN$89","v":0},{"$f":" ConFin!AO$89","v":0},{"$f":" ConFin!AP$89","v":0},{"$f":" ConFin!AQ$89","v":0},{"$f":" ConFin!AR$89","v":0},{"$f":" ConFin!AS$89","v":0},{"$f":" ConFin!AT$89","v":0},{"$f":" ConFin!AU$89","v":0},{"$f":" ConFin!AV$89","v":0},{"$f":" ConFin!AW$89","v":0},{"$f":" ConFin!AX$89","v":0},{"$f":" ConFin!AY$89","v":0},{"$f":" ConFin!AZ$89","v":0},{"$f":" ConFin!BA$89","v":0},{"$f":" ConFin!BB$89","v":0},{"$f":" ConFin!BC$89","v":0},{"$f":" ConFin!BD$89","v":0},{"$f":" ConFin!BE$89","v":0},{"$f":" ConFin!BF$89","v":0},{"$f":" ConFin!BG$89","v":0},{"$f":" ConFin!BH$89","v":0},{"$f":" ConFin!BI$89","v":0},{"$f":" ConFin!BJ$89","v":0},{"$f":" ConFin!BK$89","v":0},{"$f":" ConFin!BL$89","v":0},{"$f":" ConFin!BM$89","v":0},{"$f":" ConFin!BN$89","v":0},{"$f":" ConFin!BO$89","v":0},{"$f":" ConFin!BP$89","v":0},{"$f":" ConFin!BQ$89","v":0},{"$f":" ConFin!BR$89","v":0},{"$f":" ConFin!BS$89","v":0},{"$f":" ConFin!BT$89","v":0},{"$f":" ConFin!BU$89","v":0},{"$f":" ConFin!BV$89","v":0},{"$f":" ConFin!BW$89","v":0},{"$f":" ConFin!BX$89","v":0},{"$f":" ConFin!BY$89","v":0},{"$f":" ConFin!BZ$89","v":0},{"$f":" ConFin!CA$89","v":0},{"$f":" ConFin!CB$89","v":0},{"$f":" ConFin!CC$89","v":0},{"$f":" ConFin!CD$89","v":0},{"$f":" ConFin!CE$89","v":0},{"$f":" ConFin!CF$89","v":0},{"$f":" ConFin!CG$89","v":0},{"$f":" ConFin!CH$89","v":0},{"$f":" ConFin!CI$89","v":0},{"$f":" ConFin!CJ$89","v":0},{"$f":" ConFin!CK$89","v":0},{"$f":" ConFin!CL$89","v":0},{"$f":" ConFin!CM$89","v":0},{"$f":" ConFin!CN$89","v":0},{"$f":" ConFin!CO$89","v":0},{"$f":" ConFin!CP$89","v":0},{"$f":" ConFin!CQ$89","v":0},{"$f":" ConFin!CR$89","v":0},{"$f":" ConFin!CS$89","v":0},{"$f":" ConFin!CT$89","v":0},{"$f":" ConFin!CU$89","v":0},{"$f":" ConFin!CV$89","v":0},{"$f":" ConFin!CW$89","v":0},{"$f":" ConFin!CX$89","v":0},{"$f":" ConFin!CY$89","v":0},{"$f":" ConFin!CZ$89","v":0},{"$f":" ConFin!DA$89","v":0},{"$f":" ConFin!DB$89","v":0},{"$f":" ConFin!DC$89","v":0},{"$f":" ConFin!DD$89","v":0},{"$f":" ConFin!DE$89","v":0},{"$f":" ConFin!DF$89","v":0},{"$f":" ConFin!DG$89","v":0},{"$f":" ConFin!DH$89","v":0},{"$f":" ConFin!DI$89","v":0},{"$f":" ConFin!DJ$89","v":0},{"$f":" ConFin!DK$89","v":0},{"$f":" ConFin!DL$89","v":0},{"$f":" ConFin!DM$89","v":0},{"$f":" ConFin!DN$89","v":0},{"$f":" ConFin!DO$89","v":0},{"$f":" ConFin!DP$89","v":0},{"$f":" ConFin!DQ$89","v":0},{"$f":" ConFin!DR$89","v":0},{"$f":" ConFin!DS$89","v":0},{"$f":" ConFin!DT$89","v":0},{"$f":" ConFin!DU$89","v":0},{"$f":" ConFin!DV$89","v":0},{"$f":" ConFin!DW$89","v":0},{"$f":" ConFin!DX$89","v":0},{"$f":" ConFin!DY$89","v":0},{"$f":" ConFin!DZ$89","v":0},{"$f":" ConFin!EA$89","v":0},{"$f":" ConFin!EB$89","v":0},{"$f":" ConFin!EC$89","v":0},{"$f":" ConFin!ED$89","v":0},{"$f":" ConFin!EE$89","v":0},{"$f":" ConFin!EF$89","v":0},{"$f":" ConFin!EG$89","v":0},{"$f":" ConFin!EH$89","v":0},{"$f":" ConFin!EI$89","v":0},{"$f":" ConFin!EJ$89","v":0},{"$f":" ConFin!EK$89","v":0},{"$f":" ConFin!EL$89","v":0},{"$f":" ConFin!EM$89","v":0},{"$f":" ConFin!EN$89","v":0},{"$f":" ConFin!EO$89","v":0},{"$f":" ConFin!EP$89","v":0},{"$f":" ConFin!EQ$89","v":0},{"$f":" ConFin!ER$89","v":0},{"$f":" ConFin!ES$89","v":0},{"$f":" ConFin!ET$89","v":0},{"$f":" ConFin!EU$89","v":0},{"$f":" ConFin!EV$89","v":0},{"$f":" ConFin!EW$89","v":0},{"$f":" ConFin!EX$89","v":0},{"$f":" ConFin!EY$89","v":0},{"$f":" ConFin!EZ$89","v":0},{"$f":" ConFin!FA$89","v":0},{"$f":" ConFin!FB$89","v":0},{"$f":" ConFin!FC$89","v":0},{"$f":" ConFin!FD$89","v":0},{"$f":" ConFin!FE$89","v":0},{"$f":" ConFin!FF$89","v":0},{"$f":" ConFin!FG$89","v":0},{"$f":" ConFin!FH$89","v":0},{"$f":" ConFin!FI$89","v":0},{"$f":" ConFin!FJ$89","v":0},{"$f":" ConFin!FK$89","v":0},{"$f":" ConFin!FL$89","v":0},{"$f":" ConFin!FM$89","v":0},{"$f":" ConFin!FN$89","v":0},{"$f":" ConFin!FO$89","v":0},{"$f":" ConFin!FP$89","v":0},{"$f":" ConFin!FQ$89","v":0},{"$f":" ConFin!FR$89","v":0},{"$f":" ConFin!FS$89","v":0},{"$f":" ConFin!FT$89","v":0},{"$f":" ConFin!FU$89","v":0},{"$f":" ConFin!FV$89","v":0},{"$f":" ConFin!FW$89","v":0},{"$f":" ConFin!FX$89","v":0},{"$f":" ConFin!FY$89","v":0},{"$f":" ConFin!FZ$89","v":0},{"$f":" ConFin!GA$89","v":0},{"$f":" ConFin!GB$89","v":0},{"$f":" ConFin!GC$89","v":0},{"$f":" ConFin!GD$89","v":0},{"$f":" ConFin!GE$89","v":0},{"$f":" ConFin!GF$89","v":0},{"$f":" ConFin!GG$89","v":0},{"$f":" ConFin!GH$89","v":0},{"$f":" ConFin!GI$89","v":0},{"$f":" ConFin!GJ$89","v":0}]
[null,null,null,null,{"$f":" ConFin!E$129","v":"Cash paid for EG O&M costs"},{"$f":" ConFin!F$129","v":0},{"$f":" ConFin!G$129","v":"$ 000s"},{"$f":" ConFin!H$129","v":-1246.5753424657532},{"$f":" ConFin!I$129","v":0},{"$f":" ConFin!J$129","v":0},{"$f":" ConFin!K$129","v":0},{"$f":" ConFin!L$129","v":0},{"$f":" ConFin!M$129","v":0},{"$f":" ConFin!N$129","v":0},{"$f":" ConFin!O$129","v":0},{"$f":" ConFin!P$129","v":-828.7671232876711},{"$f":" ConFin!Q$129","v":-417.80821917808214},{"$f":" ConFin!R$129","v":0},{"$f":" ConFin!S$129","v":0},{"$f":" ConFin!T$129","v":0},{"$f":" ConFin!U$129","v":0},{"$f":" ConFin!V$129","v":0},{"$f":" ConFin!W$129","v":0},{"$f":" ConFin!X$129","v":0},{"$f":" ConFin!Y$129","v":0},{"$f":" ConFin!Z$129","v":0},{"$f":" ConFin!AA$129","v":0},{"$f":" ConFin!AB$129","v":0},{"$f":" ConFin!AC$129","v":0},{"$f":" ConFin!AD$129","v":0},{"$f":" ConFin!AE$129","v":0},{"$f":" ConFin!AF$129","v":0},{"$f":" ConFin!AG$129","v":0},{"$f":" ConFin!AH$129","v":0},{"$f":" ConFin!AI$129","v":0},{"$f":" ConFin!AJ$129","v":0},{"$f":" ConFin!AK$129","v":0},{"$f":" ConFin!AL$129","v":0},{"$f":" ConFin!AM$129","v":0},{"$f":" ConFin!AN$129","v":0},{"$f":" ConFin!AO$129","v":0},{"$f":" ConFin!AP$129","v":0},{"$f":" ConFin!AQ$129","v":0},{"$f":" ConFin!AR$129","v":0},{"$f":" ConFin!AS$129","v":0},{"$f":" ConFin!AT$129","v":0},{"$f":" ConFin!AU$129","v":0},{"$f":" ConFin!AV$129","v":0},{"$f":" ConFin!AW$129","v":0},{"$f":" ConFin!AX$129","v":0},{"$f":" ConFin!AY$129","v":0},{"$f":" ConFin!AZ$129","v":0},{"$f":" ConFin!BA$129","v":0},{"$f":" ConFin!BB$129","v":0},{"$f":" ConFin!BC$129","v":0},{"$f":" ConFin!BD$129","v":0},{"$f":" ConFin!BE$129","v":0},{"$f":" ConFin!BF$129","v":0},{"$f":" ConFin!BG$129","v":0},{"$f":" ConFin!BH$129","v":0},{"$f":" ConFin!BI$129","v":0},{"$f":" ConFin!BJ$129","v":0},{"$f":" ConFin!BK$129","v":0},{"$f":" ConFin!BL$129","v":0},{"$f":" ConFin!BM$129","v":0},{"$f":" ConFin!BN$129","v":0},{"$f":" ConFin!BO$129","v":0},{"$f":" ConFin!BP$129","v":0},{"$f":" ConFin!BQ$129","v":0},{"$f":" ConFin!BR$129","v":0},{"$f":" ConFin!BS$129","v":0},{"$f":" ConFin!BT$129","v":0},{"$f":" ConFin!BU$129","v":0},{"$f":" ConFin!BV$129","v":0},{"$f":" ConFin!BW$129","v":0},{"$f":" ConFin!BX$129","v":0},{"$f":" ConFin!BY$129","v":0},{"$f":" ConFin!BZ$129","v":0},{"$f":" ConFin!CA$129","v":0},{"$f":" ConFin!CB$129","v":0},{"$f":" ConFin!CC$129","v":0},{"$f":" ConFin!CD$129","v":0},{"$f":" ConFin!CE$129","v":0},{"$f":" ConFin!CF$129","v":0},{"$f":" ConFin!CG$129","v":0},{"$f":" ConFin!CH$129","v":0},{"$f":" ConFin!CI$129","v":0},{"$f":" ConFin!CJ$129","v":0},{"$f":" ConFin!CK$129","v":0},{"$f":" ConFin!CL$129","v":0},{"$f":" ConFin!CM$129","v":0},{"$f":" ConFin!CN$129","v":0},{"$f":" ConFin!CO$129","v":0},{"$f":" ConFin!CP$129","v":0},{"$f":" ConFin!CQ$129","v":0},{"$f":" ConFin!CR$129","v":0},{"$f":" ConFin!CS$129","v":0},{"$f":" ConFin!CT$129","v":0},{"$f":" ConFin!CU$129","v":0},{"$f":" ConFin!CV$129","v":0},{"$f":" ConFin!CW$129","v":0},{"$f":" ConFin!CX$129","v":0},{"$f":" ConFin!CY$129","v":0},{"$f":" ConFin!CZ$129","v":0},{"$f":" ConFin!DA$129","v":0},{"$f":" ConFin!DB$129","v":0},{"$f":" ConFin!DC$129","v":0},{"$f":" ConFin!DD$129","v":0},{"$f":" ConFin!DE$129","v":0},{"$f":" ConFin!DF$129","v":0},{"$f":" ConFin!DG$129","v":0},{"$f":" ConFin!DH$129","v":0},{"$f":" ConFin!DI$129","v":0},{"$f":" ConFin!DJ$129","v":0},{"$f":" ConFin!DK$129","v":0},{"$f":" ConFin!DL$129","v":0},{"$f":" ConFin!DM$129","v":0},{"$f":" ConFin!DN$129","v":0},{"$f":" ConFin!DO$129","v":0},{"$f":" ConFin!DP$129","v":0},{"$f":" ConFin!DQ$129","v":0},{"$f":" ConFin!DR$129","v":0},{"$f":" ConFin!DS$129","v":0},{"$f":" ConFin!DT$129","v":0},{"$f":" ConFin!DU$129","v":0},{"$f":" ConFin!DV$129","v":0},{"$f":" ConFin!DW$129","v":0},{"$f":" ConFin!DX$129","v":0},{"$f":" ConFin!DY$129","v":0},{"$f":" ConFin!DZ$129","v":0},{"$f":" ConFin!EA$129","v":0},{"$f":" ConFin!EB$129","v":0},{"$f":" ConFin!EC$129","v":0},{"$f":" ConFin!ED$129","v":0},{"$f":" ConFin!EE$129","v":0},{"$f":" ConFin!EF$129","v":0},{"$f":" ConFin!EG$129","v":0},{"$f":" ConFin!EH$129","v":0},{"$f":" ConFin!EI$129","v":0},{"$f":" ConFin!EJ$129","v":0},{"$f":" ConFin!EK$129","v":0},{"$f":" ConFin!EL$129","v":0},{"$f":" ConFin!EM$129","v":0},{"$f":" ConFin!EN$129","v":0},{"$f":" ConFin!EO$129","v":0},{"$f":" ConFin!EP$129","v":0},{"$f":" ConFin!EQ$129","v":0},{"$f":" ConFin!ER$129","v":0},{"$f":" ConFin!ES$129","v":0},{"$f":" ConFin!ET$129","v":0},{"$f":" ConFin!EU$129","v":0},{"$f":" ConFin!EV$129","v":0},{"$f":" ConFin!EW$129","v":0},{"$f":" ConFin!EX$129","v":0},{"$f":" ConFin!EY$129","v":0},{"$f":" ConFin!EZ$129","v":0},{"$f":" ConFin!FA$129","v":0},{"$f":" ConFin!FB$129","v":0},{"$f":" ConFin!FC$129","v":0},{"$f":" ConFin!FD$129","v":0},{"$f":" ConFin!FE$129","v":0},{"$f":" ConFin!FF$129","v":0},{"$f":" ConFin!FG$129","v":0},{"$f":" ConFin!FH$129","v":0},{"$f":" ConFin!FI$129","v":0},{"$f":" ConFin!FJ$129","v":0},{"$f":" ConFin!FK$129","v":0},{"$f":" ConFin!FL$129","v":0},{"$f":" ConFin!FM$129","v":0},{"$f":" ConFin!FN$129","v":0},{"$f":" ConFin!FO$129","v":0},{"$f":" ConFin!FP$129","v":0},{"$f":" ConFin!FQ$129","v":0},{"$f":" ConFin!FR$129","v":0},{"$f":" ConFin!FS$129","v":0},{"$f":" ConFin!FT$129","v":0},{"$f":" ConFin!FU$129","v":0},{"$f":" ConFin!FV$129","v":0},{"$f":" ConFin!FW$129","v":0},{"$f":" ConFin!FX$129","v":0},{"$f":" ConFin!FY$129","v":0},{"$f":" ConFin!FZ$129","v":0},{"$f":" ConFin!GA$129","v":0},{"$f":" ConFin!GB$129","v":0},{"$f":" ConFin!GC$129","v":0},{"$f":" ConFin!GD$129","v":0},{"$f":" ConFin!GE$129","v":0},{"$f":" ConFin!GF$129","v":0},{"$f":" ConFin!GG$129","v":0},{"$f":" ConFin!GH$129","v":0},{"$f":" ConFin!GI$129","v":0},{"$f":" ConFin!GJ$129","v":0}]
[null,null,null,null,{"$f":" Ops!E$49","v":"Cash from terminal value"},{"$f":" Ops!F$49","v":0},{"$f":" Ops!G$49","v":"$ 000s"},{"$f":" Ops!H$49","v":0},{"$f":" Ops!I$49","v":0},{"$f":" Ops!J$49","v":0},{"$f":" Ops!K$49","v":0},{"$f":" Ops!L$49","v":0},{"$f":" Ops!M$49","v":0},{"$f":" Ops!N$49","v":0},{"$f":" Ops!O$49","v":0},{"$f":" Ops!P$49","v":0},{"$f":" Ops!Q$49","v":0},{"$f":" Ops!R$49","v":0},{"$f":" Ops!S$49","v":0},{"$f":" Ops!T$49","v":0},{"$f":" Ops!U$49","v":0},{"$f":" Ops!V$49","v":0},{"$f":" Ops!W$49","v":0},{"$f":" Ops!X$49","v":0},{"$f":" Ops!Y$49","v":0},{"$f":" Ops!Z$49","v":0},{"$f":" Ops!AA$49","v":0},{"$f":" Ops!AB$49","v":0},{"$f":" Ops!AC$49","v":0},{"$f":" Ops!AD$49","v":0},{"$f":" Ops!AE$49","v":0},{"$f":" Ops!AF$49","v":0},{"$f":" Ops!AG$49","v":0},{"$f":" Ops!AH$49","v":0},{"$f":" Ops!AI$49","v":0},{"$f":" Ops!AJ$49","v":0},{"$f":" Ops!AK$49","v":0},{"$f":" Ops!AL$49","v":0},{"$f":" Ops!AM$49","v":0},{"$f":" Ops!AN$49","v":0},{"$f":" Ops!AO$49","v":0},{"$f":" Ops!AP$49","v":0},{"$f":" Ops!AQ$49","v":0},{"$f":" Ops!AR$49","v":0},{"$f":" Ops!AS$49","v":0},{"$f":" Ops!AT$49","v":0},{"$f":" Ops!AU$49","v":0},{"$f":" Ops!AV$49","v":0},{"$f":" Ops!AW$49","v":0},{"$f":" Ops!AX$49","v":0},{"$f":" Ops!AY$49","v":0},{"$f":" Ops!AZ$49","v":0},{"$f":" Ops!BA$49","v":0},{"$f":" Ops!BB$49","v":0},{"$f":" Ops!BC$49","v":0},{"$f":" Ops!BD$49","v":0},{"$f":" Ops!BE$49","v":0},{"$f":" Ops!BF$49","v":0},{"$f":" Ops!BG$49","v":0},{"$f":" Ops!BH$49","v":0},{"$f":" Ops!BI$49","v":0},{"$f":" Ops!BJ$49","v":0},{"$f":" Ops!BK$49","v":0},{"$f":" Ops!BL$49","v":0},{"$f":" Ops!BM$49","v":0},{"$f":" Ops!BN$49","v":0},{"$f":" Ops!BO$49","v":0},{"$f":" Ops!BP$49","v":0},{"$f":" Ops!BQ$49","v":0},{"$f":" Ops!BR$49","v":0},{"$f":" Ops!BS$49","v":0},{"$f":" Ops!BT$49","v":0},{"$f":" Ops!BU$49","v":0},{"$f":" Ops!BV$49","v":0},{"$f":" Ops!BW$49","v":0},{"$f":" Ops!BX$49","v":0},{"$f":" Ops!BY$49","v":0},{"$f":" Ops!BZ$49","v":0},{"$f":" Ops!CA$49","v":0},{"$f":" Ops!CB$49","v":0},{"$f":" Ops!CC$49","v":0},{"$f":" Ops!CD$49","v":0},{"$f":" Ops!CE$49","v":0},{"$f":" Ops!CF$49","v":0},{"$f":" Ops!CG$49","v":0},{"$f":" Ops!CH$49","v":0},{"$f":" Ops!CI$49","v":0},{"$f":" Ops!CJ$49","v":0},{"$f":" Ops!CK$49","v":0},{"$f":" Ops!CL$49","v":0},{"$f":" Ops!CM$49","v":0},{"$f":" Ops!CN$49","v":0},{"$f":" Ops!CO$49","v":0},{"$f":" Ops!CP$49","v":0},{"$f":" Ops!CQ$49","v":0},{"$f":" Ops!CR$49","v":0},{"$f":" Ops!CS$49","v":0},{"$f":" Ops!CT$49","v":0},{"$f":" Ops!CU$49","v":0},{"$f":" Ops!CV$49","v":0},{"$f":" Ops!CW$49","v":0},{"$f":" Ops!CX$49","v":0},{"$f":" Ops!CY$49","v":0},{"$f":" Ops!CZ$49","v":0},{"$f":" Ops!DA$49","v":0},{"$f":" Ops!DB$49","v":0},{"$f":" Ops!DC$49","v":0},{"$f":" Ops!DD$49","v":0},{"$f":" Ops!DE$49","v":0},{"$f":" Ops!DF$49","v":0},{"$f":" Ops!DG$49","v":0},{"$f":" Ops!DH$49","v":0},{"$f":" Ops!DI$49","v":0},{"$f":" Ops!DJ$49","v":0},{"$f":" Ops!DK$49","v":0},{"$f":" Ops!DL$49","v":0},{"$f":" Ops!DM$49","v":0},{"$f":" Ops!DN$49","v":0},{"$f":" Ops!DO$49","v":0},{"$f":" Ops!DP$49","v":0},{"$f":" Ops!DQ$49","v":0},{"$f":" Ops!DR$49","v":0},{"$f":" Ops!DS$49","v":0},{"$f":" Ops!DT$49","v":0},{"$f":" Ops!DU$49","v":0},{"$f":" Ops!DV$49","v":0},{"$f":" Ops!DW$49","v":0},{"$f":" Ops!DX$49","v":0},{"$f":" Ops!DY$49","v":0},{"$f":" Ops!DZ$49","v":0},{"$f":" Ops!EA$49","v":0},{"$f":" Ops!EB$49","v":0},{"$f":" Ops!EC$49","v":0},{"$f":" Ops!ED$49","v":0},{"$f":" Ops!EE$49","v":0},{"$f":" Ops!EF$49","v":0},{"$f":" Ops!EG$49","v":0},{"$f":" Ops!EH$49","v":0},{"$f":" Ops!EI$49","v":0},{"$f":" Ops!EJ$49","v":0},{"$f":" Ops!EK$49","v":0},{"$f":" Ops!EL$49","v":0},{"$f":" Ops!EM$49","v":0},{"$f":" Ops!EN$49","v":0},{"$f":" Ops!EO$49","v":0},{"$f":" Ops!EP$49","v":0},{"$f":" Ops!EQ$49","v":0},{"$f":" Ops!ER$49","v":0},{"$f":" Ops!ES$49","v":0},{"$f":" Ops!ET$49","v":0},{"$f":" Ops!EU$49","v":0},{"$f":" Ops!EV$49","v":0},{"$f":" Ops!EW$49","v":0},{"$f":" Ops!EX$49","v":0},{"$f":" Ops!EY$49","v":0},{"$f":" Ops!EZ$49","v":0},{"$f":" Ops!FA$49","v":0},{"$f":" Ops!FB$49","v":0},{"$f":" Ops!FC$49","v":0},{"$f":" Ops!FD$49","v":0},{"$f":" Ops!FE$49","v":0},{"$f":" Ops!FF$49","v":0},{"$f":" Ops!FG$49","v":0},{"$f":" Ops!FH$49","v":0},{"$f":" Ops!FI$49","v":0},{"$f":" Ops!FJ$49","v":0},{"$f":" Ops!FK$49","v":0},{"$f":" Ops!FL$49","v":0},{"$f":" Ops!FM$49","v":0},{"$f":" Ops!FN$49","v":0},{"$f":" Ops!FO$49","v":0},{"$f":" Ops!FP$49","v":0},{"$f":" Ops!FQ$49","v":0},{"$f":" Ops!FR$49","v":0},{"$f":" Ops!FS$49","v":0},{"$f":" Ops!FT$49","v":0},{"$f":" Ops!FU$49","v":0},{"$f":" Ops!FV$49","v":0},{"$f":" Ops!FW$49","v":0},{"$f":" Ops!FX$49","v":0},{"$f":" Ops!FY$49","v":0},{"$f":" Ops!FZ$49","v":0},{"$f":" Ops!GA$49","v":0},{"$f":" Ops!GB$49","v":0},{"$f":" Ops!GC$49","v":0},{"$f":" Ops!GD$49","v":0},{"$f":" Ops!GE$49","v":0},{"$f":" Ops!GF$49","v":0},{"$f":" Ops!GG$49","v":0},{"$f":" Ops!GH$49","v":0},{"$f":" Ops!GI$49","v":0},{"$f":" Ops!GJ$49","v":0}]
[null,null,null,null,{"$f":" Ops!E$265","v":"Release of working capital reserve P99"},{"$f":" Ops!F$265","v":0},{"$f":" Ops!G$265","v":"$ 000s"},{"$f":" Ops!H$265","v":3636.4699489283325},{"$f":" Ops!I$265","v":0},{"$f":" Ops!J$265","v":0},{"$f":" Ops!K$265","v":0},{"$f":" Ops!L$265","v":0},{"$f":" Ops!M$265","v":0},{"$f":" Ops!N$265","v":0},{"$f":" Ops!O$265","v":0},{"$f":" Ops!P$265","v":0},{"$f":" Ops!Q$265","v":3636.4699489283325},{"$f":" Ops!R$265","v":0},{"$f":" Ops!S$265","v":0},{"$f":" Ops!T$265","v":0},{"$f":" Ops!U$265","v":0},{"$f":" Ops!V$265","v":0},{"$f":" Ops!W$265","v":0},{"$f":" Ops!X$265","v":0},{"$f":" Ops!Y$265","v":0},{"$f":" Ops!Z$265","v":0},{"$f":" Ops!AA$265","v":0},{"$f":" Ops!AB$265","v":0},{"$f":" Ops!AC$265","v":0},{"$f":" Ops!AD$265","v":0},{"$f":" Ops!AE$265","v":0},{"$f":" Ops!AF$265","v":0},{"$f":" Ops!AG$265","v":0},{"$f":" Ops!AH$265","v":0},{"$f":" Ops!AI$265","v":0},{"$f":" Ops!AJ$265","v":0},{"$f":" Ops!AK$265","v":0},{"$f":" Ops!AL$265","v":0},{"$f":" Ops!AM$265","v":0},{"$f":" Ops!AN$265","v":0},{"$f":" Ops!AO$265","v":0},{"$f":" Ops!AP$265","v":0},{"$f":" Ops!AQ$265","v":0},{"$f":" Ops!AR$265","v":0},{"$f":" Ops!AS$265","v":0},{"$f":" Ops!AT$265","v":0},{"$f":" Ops!AU$265","v":0},{"$f":" Ops!AV$265","v":0},{"$f":" Ops!AW$265","v":0},{"$f":" Ops!AX$265","v":0},{"$f":" Ops!AY$265","v":0},{"$f":" Ops!AZ$265","v":0},{"$f":" Ops!BA$265","v":0},{"$f":" Ops!BB$265","v":0},{"$f":" Ops!BC$265","v":0},{"$f":" Ops!BD$265","v":0},{"$f":" Ops!BE$265","v":0},{"$f":" Ops!BF$265","v":0},{"$f":" Ops!BG$265","v":0},{"$f":" Ops!BH$265","v":0},{"$f":" Ops!BI$265","v":0},{"$f":" Ops!BJ$265","v":0},{"$f":" Ops!BK$265","v":0},{"$f":" Ops!BL$265","v":0},{"$f":" Ops!BM$265","v":0},{"$f":" Ops!BN$265","v":0},{"$f":" Ops!BO$265","v":0},{"$f":" Ops!BP$265","v":0},{"$f":" Ops!BQ$265","v":0},{"$f":" Ops!BR$265","v":0},{"$f":" Ops!BS$265","v":0},{"$f":" Ops!BT$265","v":0},{"$f":" Ops!BU$265","v":0},{"$f":" Ops!BV$265","v":0},{"$f":" Ops!BW$265","v":0},{"$f":" Ops!BX$265","v":0},{"$f":" Ops!BY$265","v":0},{"$f":" Ops!BZ$265","v":0},{"$f":" Ops!CA$265","v":0},{"$f":" Ops!CB$265","v":0},{"$f":" Ops!CC$265","v":0},{"$f":" Ops!CD$265","v":0},{"$f":" Ops!CE$265","v":0},{"$f":" Ops!CF$265","v":0},{"$f":" Ops!CG$265","v":0},{"$f":" Ops!CH$265","v":0},{"$f":" Ops!CI$265","v":0},{"$f":" Ops!CJ$265","v":0},{"$f":" Ops!CK$265","v":0},{"$f":" Ops!CL$265","v":0},{"$f":" Ops!CM$265","v":0},{"$f":" Ops!CN$265","v":0},{"$f":" Ops!CO$265","v":0},{"$f":" Ops!CP$265","v":0},{"$f":" Ops!CQ$265","v":0},{"$f":" Ops!CR$265","v":0},{"$f":" Ops!CS$265","v":0},{"$f":" Ops!CT$265","v":0},{"$f":" Ops!CU$265","v":0},{"$f":" Ops!CV$265","v":0},{"$f":" Ops!CW$265","v":0},{"$f":" Ops!CX$265","v":0},{"$f":" Ops!CY$265","v":0},{"$f":" Ops!CZ$265","v":0},{"$f":" Ops!DA$265","v":0},{"$f":" Ops!DB$265","v":0},{"$f":" Ops!DC$265","v":0},{"$f":" Ops!DD$265","v":0},{"$f":" Ops!DE$265","v":0},{"$f":" Ops!DF$265","v":0},{"$f":" Ops!DG$265","v":0},{"$f":" Ops!DH$265","v":0},{"$f":" Ops!DI$265","v":0},{"$f":" Ops!DJ$265","v":0},{"$f":" Ops!DK$265","v":0},{"$f":" Ops!DL$265","v":0},{"$f":" Ops!DM$265","v":0},{"$f":" Ops!DN$265","v":0},{"$f":" Ops!DO$265","v":0},{"$f":" Ops!DP$265","v":0},{"$f":" Ops!DQ$265","v":0},{"$f":" Ops!DR$265","v":0},{"$f":" Ops!DS$265","v":0},{"$f":" Ops!DT$265","v":0},{"$f":" Ops!DU$265","v":0},{"$f":" Ops!DV$265","v":0},{"$f":" Ops!DW$265","v":0},{"$f":" Ops!DX$265","v":0},{"$f":" Ops!DY$265","v":0},{"$f":" Ops!DZ$265","v":0},{"$f":" Ops!EA$265","v":0},{"$f":" Ops!EB$265","v":0},{"$f":" Ops!EC$265","v":0},{"$f":" Ops!ED$265","v":0},{"$f":" Ops!EE$265","v":0},{"$f":" Ops!EF$265","v":0},{"$f":" Ops!EG$265","v":0},{"$f":" Ops!EH$265","v":0},{"$f":" Ops!EI$265","v":0},{"$f":" Ops!EJ$265","v":0},{"$f":" Ops!EK$265","v":0},{"$f":" Ops!EL$265","v":0},{"$f":" Ops!EM$265","v":0},{"$f":" Ops!EN$265","v":0},{"$f":" Ops!EO$265","v":0},{"$f":" Ops!EP$265","v":0},{"$f":" Ops!EQ$265","v":0},{"$f":" Ops!ER$265","v":0},{"$f":" Ops!ES$265","v":0},{"$f":" Ops!ET$265","v":0},{"$f":" Ops!EU$265","v":0},{"$f":" Ops!EV$265","v":0},{"$f":" Ops!EW$265","v":0},{"$f":" Ops!EX$265","v":0},{"$f":" Ops!EY$265","v":0},{"$f":" Ops!EZ$265","v":0},{"$f":" Ops!FA$265","v":0},{"$f":" Ops!FB$265","v":0},{"$f":" Ops!FC$265","v":0},{"$f":" Ops!FD$265","v":0},{"$f":" Ops!FE$265","v":0},{"$f":" Ops!FF$265","v":0},{"$f":" Ops!FG$265","v":0},{"$f":" Ops!FH$265","v":0},{"$f":" Ops!FI$265","v":0},{"$f":" Ops!FJ$265","v":0},{"$f":" Ops!FK$265","v":0},{"$f":" Ops!FL$265","v":0},{"$f":" Ops!FM$265","v":0},{"$f":" Ops!FN$265","v":0},{"$f":" Ops!FO$265","v":0},{"$f":" Ops!FP$265","v":0},{"$f":" Ops!FQ$265","v":0},{"$f":" Ops!FR$265","v":0},{"$f":" Ops!FS$265","v":0},{"$f":" Ops!FT$265","v":0},{"$f":" Ops!FU$265","v":0},{"$f":" Ops!FV$265","v":0},{"$f":" Ops!FW$265","v":0},{"$f":" Ops!FX$265","v":0},{"$f":" Ops!FY$265","v":0},{"$f":" Ops!FZ$265","v":0},{"$f":" Ops!GA$265","v":0},{"$f":" Ops!GB$265","v":0},{"$f":" Ops!GC$265","v":0},{"$f":" Ops!GD$265","v":0},{"$f":" Ops!GE$265","v":0},{"$f":" Ops!GF$265","v":0},{"$f":" Ops!GG$265","v":0},{"$f":" Ops!GH$265","v":0},{"$f":" Ops!GI$265","v":0},{"$f":" Ops!GJ$265","v":0}]
[null,null,null,null,{"$f":" Ops!E$213","v":"Cash paid for O&M costs"},{"$f":" Ops!F$213","v":0},{"$f":" Ops!G$213","v":"$ 000s"},{"$f":" Ops!H$213","v":-194401.7180248138},{"$f":" Ops!I$213","v":0},{"$f":" Ops!J$213","v":0},{"$f":" Ops!K$213","v":0},{"$f":" Ops!L$213","v":0},{"$f":" Ops!M$213","v":0},{"$f":" Ops!N$213","v":0},{"$f":" Ops!O$213","v":0},{"$f":" Ops!P$213","v":0},{"$f":" Ops!Q$213","v":-3021.7391304347825},{"$f":" Ops!R$213","v":-3983.785731443671},{"$f":" Ops!S$213","v":-4076.6490511650245},{"$f":" Ops!T$213","v":-4063.4614460725443},{"$f":" Ops!U$213","v":-4158.182032188326},{"$f":" Ops!V$213","v":-4144.7306749939944},{"$f":" Ops!W$213","v":-4241.3456728320925},{"$f":" Ops!X$213","v":-4233.4238872431906},{"$f":" Ops!Y$213","v":-4320.5514470935414},{"$f":" Ops!Z$213","v":-4312.411752527225},{"$f":" Ops!AA$213","v":-4412.9354499199417},{"$f":" Ops!AB$213","v":-4398.6599875777702},{"$f":" Ops!AC$213","v":-4501.1941589183398},{"$f":" Ops!AD$213","v":-4486.6331873293248},{"$f":" Ops!AE$213","v":-4591.2180420967061},{"$f":" Ops!AF$213","v":-4582.6427813830242},{"$f":" Ops!AG$213","v":-4676.9575709817882},{"$f":" Ops!AH$213","v":-4668.1464257857233},{"$f":" Ops!AI$213","v":-4776.9624122034329},{"$f":" Ops!AJ$213","v":-4761.5093543014373},{"$f":" Ops!AK$213","v":-4872.5016604475004},{"$f":" Ops!AL$213","v":-4856.7395413874647},{"$f":" Ops!AM$213","v":-4969.9516936564505},{"$f":" Ops!AN$213","v":-4960.6690520749053},{"$f":" Ops!AO$213","v":-5062.7639523835742},{"$f":" Ops!AP$213","v":-5053.2259679993185},{"$f":" Ops!AQ$213","v":-5171.018281724113},{"$f":" Ops!AR$213","v":-5154.2904873593043},{"$f":" Ops!AS$213","v":-5274.4386473585955},{"$f":" Ops!AT$213","v":-5257.3762971064907},{"$f":" Ops!AU$213","v":-5379.9274203057676},{"$f":" Ops!AV$213","v":-5369.8790453806805},{"$f":" Ops!AW$213","v":-5480.3958446375145},{"$f":" Ops!AX$213","v":-5470.0710634552734},{"$f":" Ops!AY$213","v":-5597.5801696943035},{"$f":" Ops!AZ$213","v":-5579.4724847243797},{"$f":" Ops!BA$213","v":-5709.5317730881889},{"$f":" Ops!BB$213","v":-5691.0619344188672},{"$f":" Ops!BC$213","v":-5823.7224085499529},{"$f":" Ops!BD$213","v":-5812.8451342581347},{"$f":" Ops!BE$213","v":-1441.1149683111971},{"$f":" Ops!BF$213","v":0},{"$f":" Ops!BG$213","v":0},{"$f":" Ops!BH$213","v":0},{"$f":" Ops!BI$213","v":0},{"$f":" Ops!BJ$213","v":0},{"$f":" Ops!BK$213","v":0},{"$f":" Ops!BL$213","v":0},{"$f":" Ops!BM$213","v":0},{"$f":" Ops!BN$213","v":0},{"$f":" Ops!BO$213","v":0},{"$f":" Ops!BP$213","v":0},{"$f":" Ops!BQ$213","v":0},{"$f":" Ops!BR$213","v":0},{"$f":" Ops!BS$213","v":0},{"$f":" Ops!BT$213","v":0},{"$f":" Ops!BU$213","v":0},{"$f":" Ops!BV$213","v":0},{"$f":" Ops!BW$213","v":0},{"$f":" Ops!BX$213","v":0},{"$f":" Ops!BY$213","v":0},{"$f":" Ops!BZ$213","v":0},{"$f":" Ops!CA$213","v":0},{"$f":" Ops!CB$213","v":0},{"$f":" Ops!CC$213","v":0},{"$f":" Ops!CD$213","v":0},{"$f":" Ops!CE$213","v":0},{"$f":" Ops!CF$213","v":0},{"$f":" Ops!CG$213","v":0},{"$f":" Ops!CH$213","v":0},{"$f":" Ops!CI$213","v":0},{"$f":" Ops!CJ$213","v":0},{"$f":" Ops!CK$213","v":0},{"$f":" Ops!CL$213","v":0},{"$f":" Ops!CM$213","v":0},{"$f":" Ops!CN$213","v":0},{"$f":" Ops!CO$213","v":0},{"$f":" Ops!CP$213","v":0},{"$f":" Ops!CQ$213","v":0},{"$f":" Ops!CR$213","v":0},{"$f":" Ops!CS$213","v":0},{"$f":" Ops!CT$213","v":0},{"$f":" Ops!CU$213","v":0},{"$f":" Ops!CV$213","v":0},{"$f":" Ops!CW$213","v":0},{"$f":" Ops!CX$213","v":0},{"$f":" Ops!CY$213","v":0},{"$f":" Ops!CZ$213","v":0},{"$f":" Ops!DA$213","v":0},{"$f":" Ops!DB$213","v":0},{"$f":" Ops!DC$213","v":0},{"$f":" Ops!DD$213","v":0},{"$f":" Ops!DE$213","v":0},{"$f":" Ops!DF$213","v":0},{"$f":" Ops!DG$213","v":0},{"$f":" Ops!DH$213","v":0},{"$f":" Ops!DI$213","v":0},{"$f":" Ops!DJ$213","v":0},{"$f":" Ops!DK$213","v":0},{"$f":" Ops!DL$213","v":0},{"$f":" Ops!DM$213","v":0},{"$f":" Ops!DN$213","v":0},{"$f":" Ops!DO$213","v":0},{"$f":" Ops!DP$213","v":0},{"$f":" Ops!DQ$213","v":0},{"$f":" Ops!DR$213","v":0},{"$f":" Ops!DS$213","v":0},{"$f":" Ops!DT$213","v":0},{"$f":" Ops!DU$213","v":0},{"$f":" Ops!DV$213","v":0},{"$f":" Ops!DW$213","v":0},{"$f":" Ops!DX$213","v":0},{"$f":" Ops!DY$213","v":0},{"$f":" Ops!DZ$213","v":0},{"$f":" Ops!EA$213","v":0},{"$f":" Ops!EB$213","v":0},{"$f":" Ops!EC$213","v":0},{"$f":" Ops!ED$213","v":0},{"$f":" Ops!EE$213","v":0},{"$f":" Ops!EF$213","v":0},{"$f":" Ops!EG$213","v":0},{"$f":" Ops!EH$213","v":0},{"$f":" Ops!EI$213","v":0},{"$f":" Ops!EJ$213","v":0},{"$f":" Ops!EK$213","v":0},{"$f":" Ops!EL$213","v":0},{"$f":" Ops!EM$213","v":0},{"$f":" Ops!EN$213","v":0},{"$f":" Ops!EO$213","v":0},{"$f":" Ops!EP$213","v":0},{"$f":" Ops!EQ$213","v":0},{"$f":" Ops!ER$213","v":0},{"$f":" Ops!ES$213","v":0},{"$f":" Ops!ET$213","v":0},{"$f":" Ops!EU$213","v":0},{"$f":" Ops!EV$213","v":0},{"$f":" Ops!EW$213","v":0},{"$f":" Ops!EX$213","v":0},{"$f":" Ops!EY$213","v":0},{"$f":" Ops!EZ$213","v":0},{"$f":" Ops!FA$213","v":0},{"$f":" Ops!FB$213","v":0},{"$f":" Ops!FC$213","v":0},{"$f":" Ops!FD$213","v":0},{"$f":" Ops!FE$213","v":0},{"$f":" Ops!FF$213","v":0},{"$f":" Ops!FG$213","v":0},{"$f":" Ops!FH$213","v":0},{"$f":" Ops!FI$213","v":0},{"$f":" Ops!FJ$213","v":0},{"$f":" Ops!FK$213","v":0},{"$f":" Ops!FL$213","v":0},{"$f":" Ops!FM$213","v":0},{"$f":" Ops!FN$213","v":0},{"$f":" Ops!FO$213","v":0},{"$f":" Ops!FP$213","v":0},{"$f":" Ops!FQ$213","v":0},{"$f":" Ops!FR$213","v":0},{"$f":" Ops!FS$213","v":0},{"$f":" Ops!FT$213","v":0},{"$f":" Ops!FU$213","v":0},{"$f":" Ops!FV$213","v":0},{"$f":" Ops!FW$213","v":0},{"$f":" Ops!FX$213","v":0},{"$f":" Ops!FY$213","v":0},{"$f":" Ops!FZ$213","v":0},{"$f":" Ops!GA$213","v":0},{"$f":" Ops!GB$213","v":0},{"$f":" Ops!GC$213","v":0},{"$f":" Ops!GD$213","v":0},{"$f":" Ops!GE$213","v":0},{"$f":" Ops!GF$213","v":0},{"$f":" Ops!GG$213","v":0},{"$f":" Ops!GH$213","v":0},{"$f":" Ops!GI$213","v":0},{"$f":" Ops!GJ$213","v":0}]
[null,null,null,null,{"$f":" Tax!E$149","v":"Corporate income tax paid P99"},{"$f":" Tax!F$149","v":0},{"$f":" Tax!G$149","v":"$ 000s"},{"$f":" Tax!H$149","v":0},{"$f":" Tax!I$149","v":0},{"$f":" Tax!J$149","v":0},{"$f":" Tax!K$149","v":0},{"$f":" Tax!L$149","v":0},{"$f":" Tax!M$149","v":0},{"$f":" Tax!N$149","v":0},{"$f":" Tax!O$149","v":0},{"$f":" Tax!P$149","v":0},{"$f":" Tax!Q$149","v":0},{"$f":" Tax!R$149","v":0},{"$f":" Tax!S$149","v":0},{"$f":" Tax!T$149","v":0},{"$f":" Tax!U$149","v":0},{"$f":" Tax!V$149","v":0},{"$f":" Tax!W$149","v":0},{"$f":" Tax!X$149","v":0},{"$f":" Tax!Y$149","v":0},{"$f":" Tax!Z$149","v":0},{"$f":" Tax!AA$149","v":0},{"$f":" Tax!AB$149","v":0},{"$f":" Tax!AC$149","v":0},{"$f":" Tax!AD$149","v":0},{"$f":" Tax!AE$149","v":0},{"$f":" Tax!AF$149","v":0},{"$f":" Tax!AG$149","v":0},{"$f":" Tax!AH$149","v":0},{"$f":" Tax!AI$149","v":0},{"$f":" Tax!AJ$149","v":0},{"$f":" Tax!AK$149","v":0},{"$f":" Tax!AL$149","v":0},{"$f":" Tax!AM$149","v":0},{"$f":" Tax!AN$149","v":0},{"$f":" Tax!AO$149","v":0},{"$f":" Tax!AP$149","v":0},{"$f":" Tax!AQ$149","v":0},{"$f":" Tax!AR$149","v":0},{"$f":" Tax!AS$149","v":0},{"$f":" Tax!AT$149","v":0},{"$f":" Tax!AU$149","v":0},{"$f":" Tax!AV$149","v":0},{"$f":" Tax!AW$149","v":0},{"$f":" Tax!AX$149","v":0},{"$f":" Tax!AY$149","v":0},{"$f":" Tax!AZ$149","v":0},{"$f":" Tax!BA$149","v":0},{"$f":" Tax!BB$149","v":0},{"$f":" Tax!BC$149","v":0},{"$f":" Tax!BD$149","v":0},{"$f":" Tax!BE$149","v":0},{"$f":" Tax!BF$149","v":0},{"$f":" Tax!BG$149","v":0},{"$f":" Tax!BH$149","v":0},{"$f":" Tax!BI$149","v":0},{"$f":" Tax!BJ$149","v":0},{"$f":" Tax!BK$149","v":0},{"$f":" Tax!BL$149","v":0},{"$f":" Tax!BM$149","v":0},{"$f":" Tax!BN$149","v":0},{"$f":" Tax!BO$149","v":0},{"$f":" Tax!BP$149","v":0},{"$f":" Tax!BQ$149","v":0},{"$f":" Tax!BR$149","v":0},{"$f":" Tax!BS$149","v":0},{"$f":" Tax!BT$149","v":0},{"$f":" Tax!BU$149","v":0},{"$f":" Tax!BV$149","v":0},{"$f":" Tax!BW$149","v":0},{"$f":" Tax!BX$149","v":0},{"$f":" Tax!BY$149","v":0},{"$f":" Tax!BZ$149","v":0},{"$f":" Tax!CA$149","v":0},{"$f":" Tax!CB$149","v":0},{"$f":" Tax!CC$149","v":0},{"$f":" Tax!CD$149","v":0},{"$f":" Tax!CE$149","v":0},{"$f":" Tax!CF$149","v":0},{"$f":" Tax!CG$149","v":0},{"$f":" Tax!CH$149","v":0},{"$f":" Tax!CI$149","v":0},{"$f":" Tax!CJ$149","v":0},{"$f":" Tax!CK$149","v":0},{"$f":" Tax!CL$149","v":0},{"$f":" Tax!CM$149","v":0},{"$f":" Tax!CN$149","v":0},{"$f":" Tax!CO$149","v":0},{"$f":" Tax!CP$149","v":0},{"$f":" Tax!CQ$149","v":0},{"$f":" Tax!CR$149","v":0},{"$f":" Tax!CS$149","v":0},{"$f":" Tax!CT$149","v":0},{"$f":" Tax!CU$149","v":0},{"$f":" Tax!CV$149","v":0},{"$f":" Tax!CW$149","v":0},{"$f":" Tax!CX$149","v":0},{"$f":" Tax!CY$149","v":0},{"$f":" Tax!CZ$149","v":0},{"$f":" Tax!DA$149","v":0},{"$f":" Tax!DB$149","v":0},{"$f":" Tax!DC$149","v":0},{"$f":" Tax!DD$149","v":0},{"$f":" Tax!DE$149","v":0},{"$f":" Tax!DF$149","v":0},{"$f":" Tax!DG$149","v":0},{"$f":" Tax!DH$149","v":0},{"$f":" Tax!DI$149","v":0},{"$f":" Tax!DJ$149","v":0},{"$f":" Tax!DK$149","v":0},{"$f":" Tax!DL$149","v":0},{"$f":" Tax!DM$149","v":0},{"$f":" Tax!DN$149","v":0},{"$f":" Tax!DO$149","v":0},{"$f":" Tax!DP$149","v":0},{"$f":" Tax!DQ$149","v":0},{"$f":" Tax!DR$149","v":0},{"$f":" Tax!DS$149","v":0},{"$f":" Tax!DT$149","v":0},{"$f":" Tax!DU$149","v":0},{"$f":" Tax!DV$149","v":0},{"$f":" Tax!DW$149","v":0},{"$f":" Tax!DX$149","v":0},{"$f":" Tax!DY$149","v":0},{"$f":" Tax!DZ$149","v":0},{"$f":" Tax!EA$149","v":0},{"$f":" Tax!EB$149","v":0},{"$f":" Tax!EC$149","v":0},{"$f":" Tax!ED$149","v":0},{"$f":" Tax!EE$149","v":0},{"$f":" Tax!EF$149","v":0},{"$f":" Tax!EG$149","v":0},{"$f":" Tax!EH$149","v":0},{"$f":" Tax!EI$149","v":0},{"$f":" Tax!EJ$149","v":0},{"$f":" Tax!EK$149","v":0},{"$f":" Tax!EL$149","v":0},{"$f":" Tax!EM$149","v":0},{"$f":" Tax!EN$149","v":0},{"$f":" Tax!EO$149","v":0},{"$f":" Tax!EP$149","v":0},{"$f":" Tax!EQ$149","v":0},{"$f":" Tax!ER$149","v":0},{"$f":" Tax!ES$149","v":0},{"$f":" Tax!ET$149","v":0},{"$f":" Tax!EU$149","v":0},{"$f":" Tax!EV$149","v":0},{"$f":" Tax!EW$149","v":0},{"$f":" Tax!EX$149","v":0},{"$f":" Tax!EY$149","v":0},{"$f":" Tax!EZ$149","v":0},{"$f":" Tax!FA$149","v":0},{"$f":" Tax!FB$149","v":0},{"$f":" Tax!FC$149","v":0},{"$f":" Tax!FD$149","v":0},{"$f":" Tax!FE$149","v":0},{"$f":" Tax!FF$149","v":0},{"$f":" Tax!FG$149","v":0},{"$f":" Tax!FH$149","v":0},{"$f":" Tax!FI$149","v":0},{"$f":" Tax!FJ$149","v":0},{"$f":" Tax!FK$149","v":0},{"$f":" Tax!FL$149","v":0},{"$f":" Tax!FM$149","v":0},{"$f":" Tax!FN$149","v":0},{"$f":" Tax!FO$149","v":0},{"$f":" Tax!FP$149","v":0},{"$f":" Tax!FQ$149","v":0},{"$f":" Tax!FR$149","v":0},{"$f":" Tax!FS$149","v":0},{"$f":" Tax!FT$149","v":0},{"$f":" Tax!FU$149","v":0},{"$f":" Tax!FV$149","v":0},{"$f":" Tax!FW$149","v":0},{"$f":" Tax!FX$149","v":0},{"$f":" Tax!FY$149","v":0},{"$f":" Tax!FZ$149","v":0},{"$f":" Tax!GA$149","v":0},{"$f":" Tax!GB$149","v":0},{"$f":" Tax!GC$149","v":0},{"$f":" Tax!GD$149","v":0},{"$f":" Tax!GE$149","v":0},{"$f":" Tax!GF$149","v":0},{"$f":" Tax!GG$149","v":0},{"$f":" Tax!GH$149","v":0},{"$f":" Tax!GI$149","v":0},{"$f":" Tax!GJ$149","v":0}]
[null,null,null,null,"Operating cashflow P99",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J44:GJ44)","v":583727.15095411404},null,{"$f":"SUM(J37:J43)","v":0},0,0,0,0,0,3341.3949038230476,16553.626437820869,14808.848586372476,14892.428086434471,14760.112917992801,14842.972862854478,14710.95162474819,14793.079362736444,14681.462063954166,14722.599780690758,14611.269272543124,14691.892285803335,14560.756216509153,14640.607142458757,14509.767353055322,14588.832252126784,14478.120359233661,14516.693698163013,14406.270109288937,14483.718533433101,14353.771752872934,14430.390224313576,14300.742606481544,14376.515776475691,14266.709506060424,14302.505722885384,{"$f":"SUM(AP37:AP43)","v":14192.989708111727},14267.023355797157,14138.2782664363,14211.418260903803,14082.975803880352,14155.205254790875,14046.305879459484,14079.09109737274,13970.484411329693,14040.838933708501,13913.310372684426,13982.701158305978,13855.479344728483,13923.887817094752,13815.897777218212,3425.2240731590764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB37:DB43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN37:FN43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" ConCost!E$84","v":"Construction costs"},{"$f":" ConCost!F$84","v":0},{"$f":" ConCost!G$84","v":"$ 000s"},{"$f":" ConCost!H$84","v":-315800},{"$f":" ConCost!I$84","v":0},{"$f":" ConCost!J$84","v":0},{"$f":" ConCost!K$84","v":0},{"$f":" ConCost!L$84","v":-31953.846153846156},{"$f":" ConCost!M$84","v":-70961.538461538468},{"$f":" ConCost!N$84","v":-70961.538461538468},{"$f":" ConCost!O$84","v":-70961.538461538468},{"$f":" ConCost!P$84","v":-70961.538461538468},{"$f":" ConCost!Q$84","v":0},{"$f":" ConCost!R$84","v":0},{"$f":" ConCost!S$84","v":0},{"$f":" ConCost!T$84","v":0},{"$f":" ConCost!U$84","v":0},{"$f":" ConCost!V$84","v":0},{"$f":" ConCost!W$84","v":0},{"$f":" ConCost!X$84","v":0},{"$f":" ConCost!Y$84","v":0},{"$f":" ConCost!Z$84","v":0},{"$f":" ConCost!AA$84","v":0},{"$f":" ConCost!AB$84","v":0},{"$f":" ConCost!AC$84","v":0},{"$f":" ConCost!AD$84","v":0},{"$f":" ConCost!AE$84","v":0},{"$f":" ConCost!AF$84","v":0},{"$f":" ConCost!AG$84","v":0},{"$f":" ConCost!AH$84","v":0},{"$f":" ConCost!AI$84","v":0},{"$f":" ConCost!AJ$84","v":0},{"$f":" ConCost!AK$84","v":0},{"$f":" ConCost!AL$84","v":0},{"$f":" ConCost!AM$84","v":0},{"$f":" ConCost!AN$84","v":0},{"$f":" ConCost!AO$84","v":0},{"$f":" ConCost!AP$84","v":0},{"$f":" ConCost!AQ$84","v":0},{"$f":" ConCost!AR$84","v":0},{"$f":" ConCost!AS$84","v":0},{"$f":" ConCost!AT$84","v":0},{"$f":" ConCost!AU$84","v":0},{"$f":" ConCost!AV$84","v":0},{"$f":" ConCost!AW$84","v":0},{"$f":" ConCost!AX$84","v":0},{"$f":" ConCost!AY$84","v":0},{"$f":" ConCost!AZ$84","v":0},{"$f":" ConCost!BA$84","v":0},{"$f":" ConCost!BB$84","v":0},{"$f":" ConCost!BC$84","v":0},{"$f":" ConCost!BD$84","v":0},{"$f":" ConCost!BE$84","v":0},{"$f":" ConCost!BF$84","v":0},{"$f":" ConCost!BG$84","v":0},{"$f":" ConCost!BH$84","v":0},{"$f":" ConCost!BI$84","v":0},{"$f":" ConCost!BJ$84","v":0},{"$f":" ConCost!BK$84","v":0},{"$f":" ConCost!BL$84","v":0},{"$f":" ConCost!BM$84","v":0},{"$f":" ConCost!BN$84","v":0},{"$f":" ConCost!BO$84","v":0},{"$f":" ConCost!BP$84","v":0},{"$f":" ConCost!BQ$84","v":0},{"$f":" ConCost!BR$84","v":0},{"$f":" ConCost!BS$84","v":0},{"$f":" ConCost!BT$84","v":0},{"$f":" ConCost!BU$84","v":0},{"$f":" ConCost!BV$84","v":0},{"$f":" ConCost!BW$84","v":0},{"$f":" ConCost!BX$84","v":0},{"$f":" ConCost!BY$84","v":0},{"$f":" ConCost!BZ$84","v":0},{"$f":" ConCost!CA$84","v":0},{"$f":" ConCost!CB$84","v":0},{"$f":" ConCost!CC$84","v":0},{"$f":" ConCost!CD$84","v":0},{"$f":" ConCost!CE$84","v":0},{"$f":" ConCost!CF$84","v":0},{"$f":" ConCost!CG$84","v":0},{"$f":" ConCost!CH$84","v":0},{"$f":" ConCost!CI$84","v":0},{"$f":" ConCost!CJ$84","v":0},{"$f":" ConCost!CK$84","v":0},{"$f":" ConCost!CL$84","v":0},{"$f":" ConCost!CM$84","v":0},{"$f":" ConCost!CN$84","v":0},{"$f":" ConCost!CO$84","v":0},{"$f":" ConCost!CP$84","v":0},{"$f":" ConCost!CQ$84","v":0},{"$f":" ConCost!CR$84","v":0},{"$f":" ConCost!CS$84","v":0},{"$f":" ConCost!CT$84","v":0},{"$f":" ConCost!CU$84","v":0},{"$f":" ConCost!CV$84","v":0},{"$f":" ConCost!CW$84","v":0},{"$f":" ConCost!CX$84","v":0},{"$f":" ConCost!CY$84","v":0},{"$f":" ConCost!CZ$84","v":0},{"$f":" ConCost!DA$84","v":0},{"$f":" ConCost!DB$84","v":0},{"$f":" ConCost!DC$84","v":0},{"$f":" ConCost!DD$84","v":0},{"$f":" ConCost!DE$84","v":0},{"$f":" ConCost!DF$84","v":0},{"$f":" ConCost!DG$84","v":0},{"$f":" ConCost!DH$84","v":0},{"$f":" ConCost!DI$84","v":0},{"$f":" ConCost!DJ$84","v":0},{"$f":" ConCost!DK$84","v":0},{"$f":" ConCost!DL$84","v":0},{"$f":" ConCost!DM$84","v":0},{"$f":" ConCost!DN$84","v":0},{"$f":" ConCost!DO$84","v":0},{"$f":" ConCost!DP$84","v":0},{"$f":" ConCost!DQ$84","v":0},{"$f":" ConCost!DR$84","v":0},{"$f":" ConCost!DS$84","v":0},{"$f":" ConCost!DT$84","v":0},{"$f":" ConCost!DU$84","v":0},{"$f":" ConCost!DV$84","v":0},{"$f":" ConCost!DW$84","v":0},{"$f":" ConCost!DX$84","v":0},{"$f":" ConCost!DY$84","v":0},{"$f":" ConCost!DZ$84","v":0},{"$f":" ConCost!EA$84","v":0},{"$f":" ConCost!EB$84","v":0},{"$f":" ConCost!EC$84","v":0},{"$f":" ConCost!ED$84","v":0},{"$f":" ConCost!EE$84","v":0},{"$f":" ConCost!EF$84","v":0},{"$f":" ConCost!EG$84","v":0},{"$f":" ConCost!EH$84","v":0},{"$f":" ConCost!EI$84","v":0},{"$f":" ConCost!EJ$84","v":0},{"$f":" ConCost!EK$84","v":0},{"$f":" ConCost!EL$84","v":0},{"$f":" ConCost!EM$84","v":0},{"$f":" ConCost!EN$84","v":0},{"$f":" ConCost!EO$84","v":0},{"$f":" ConCost!EP$84","v":0},{"$f":" ConCost!EQ$84","v":0},{"$f":" ConCost!ER$84","v":0},{"$f":" ConCost!ES$84","v":0},{"$f":" ConCost!ET$84","v":0},{"$f":" ConCost!EU$84","v":0},{"$f":" ConCost!EV$84","v":0},{"$f":" ConCost!EW$84","v":0},{"$f":" ConCost!EX$84","v":0},{"$f":" ConCost!EY$84","v":0},{"$f":" ConCost!EZ$84","v":0},{"$f":" ConCost!FA$84","v":0},{"$f":" ConCost!FB$84","v":0},{"$f":" ConCost!FC$84","v":0},{"$f":" ConCost!FD$84","v":0},{"$f":" ConCost!FE$84","v":0},{"$f":" ConCost!FF$84","v":0},{"$f":" ConCost!FG$84","v":0},{"$f":" ConCost!FH$84","v":0},{"$f":" ConCost!FI$84","v":0},{"$f":" ConCost!FJ$84","v":0},{"$f":" ConCost!FK$84","v":0},{"$f":" ConCost!FL$84","v":0},{"$f":" ConCost!FM$84","v":0},{"$f":" ConCost!FN$84","v":0},{"$f":" ConCost!FO$84","v":0},{"$f":" ConCost!FP$84","v":0},{"$f":" ConCost!FQ$84","v":0},{"$f":" ConCost!FR$84","v":0},{"$f":" ConCost!FS$84","v":0},{"$f":" ConCost!FT$84","v":0},{"$f":" ConCost!FU$84","v":0},{"$f":" ConCost!FV$84","v":0},{"$f":" ConCost!FW$84","v":0},{"$f":" ConCost!FX$84","v":0},{"$f":" ConCost!FY$84","v":0},{"$f":" ConCost!FZ$84","v":0},{"$f":" ConCost!GA$84","v":0},{"$f":" ConCost!GB$84","v":0},{"$f":" ConCost!GC$84","v":0},{"$f":" ConCost!GD$84","v":0},{"$f":" ConCost!GE$84","v":0},{"$f":" ConCost!GF$84","v":0},{"$f":" ConCost!GG$84","v":0},{"$f":" ConCost!GH$84","v":0},{"$f":" ConCost!GI$84","v":0},{"$f":" ConCost!GJ$84","v":0}]
[null,null,null,null,{"$f":" ConFin!E$552","v":"Financing fees"},{"$f":" ConFin!F$552","v":0},{"$f":" ConFin!G$552","v":"$ 000s"},{"$f":" ConFin!H$552","v":-15350.115358779012},{"$f":" ConFin!I$552","v":0},{"$f":" ConFin!J$552","v":0},{"$f":" ConFin!K$552","v":0},{"$f":" ConFin!L$552","v":-6230.3308313809248},{"$f":" ConFin!M$552","v":-1089.6094279096685},{"$f":" ConFin!N$552","v":-1448.2475968858341},{"$f":" ConFin!O$552","v":-2678.1553354564685},{"$f":" ConFin!P$552","v":-3903.7721671461163},{"$f":" ConFin!Q$552","v":0},{"$f":" ConFin!R$552","v":0},{"$f":" ConFin!S$552","v":0},{"$f":" ConFin!T$552","v":0},{"$f":" ConFin!U$552","v":0},{"$f":" ConFin!V$552","v":0},{"$f":" ConFin!W$552","v":0},{"$f":" ConFin!X$552","v":0},{"$f":" ConFin!Y$552","v":0},{"$f":" ConFin!Z$552","v":0},{"$f":" ConFin!AA$552","v":0},{"$f":" ConFin!AB$552","v":0},{"$f":" ConFin!AC$552","v":0},{"$f":" ConFin!AD$552","v":0},{"$f":" ConFin!AE$552","v":0},{"$f":" ConFin!AF$552","v":0},{"$f":" ConFin!AG$552","v":0},{"$f":" ConFin!AH$552","v":0},{"$f":" ConFin!AI$552","v":0},{"$f":" ConFin!AJ$552","v":0},{"$f":" ConFin!AK$552","v":0},{"$f":" ConFin!AL$552","v":0},{"$f":" ConFin!AM$552","v":0},{"$f":" ConFin!AN$552","v":0},{"$f":" ConFin!AO$552","v":0},{"$f":" ConFin!AP$552","v":0},{"$f":" ConFin!AQ$552","v":0},{"$f":" ConFin!AR$552","v":0},{"$f":" ConFin!AS$552","v":0},{"$f":" ConFin!AT$552","v":0},{"$f":" ConFin!AU$552","v":0},{"$f":" ConFin!AV$552","v":0},{"$f":" ConFin!AW$552","v":0},{"$f":" ConFin!AX$552","v":0},{"$f":" ConFin!AY$552","v":0},{"$f":" ConFin!AZ$552","v":0},{"$f":" ConFin!BA$552","v":0},{"$f":" ConFin!BB$552","v":0},{"$f":" ConFin!BC$552","v":0},{"$f":" ConFin!BD$552","v":0},{"$f":" ConFin!BE$552","v":0},{"$f":" ConFin!BF$552","v":0},{"$f":" ConFin!BG$552","v":0},{"$f":" ConFin!BH$552","v":0},{"$f":" ConFin!BI$552","v":0},{"$f":" ConFin!BJ$552","v":0},{"$f":" ConFin!BK$552","v":0},{"$f":" ConFin!BL$552","v":0},{"$f":" ConFin!BM$552","v":0},{"$f":" ConFin!BN$552","v":0},{"$f":" ConFin!BO$552","v":0},{"$f":" ConFin!BP$552","v":0},{"$f":" ConFin!BQ$552","v":0},{"$f":" ConFin!BR$552","v":0},{"$f":" ConFin!BS$552","v":0},{"$f":" ConFin!BT$552","v":0},{"$f":" ConFin!BU$552","v":0},{"$f":" ConFin!BV$552","v":0},{"$f":" ConFin!BW$552","v":0},{"$f":" ConFin!BX$552","v":0},{"$f":" ConFin!BY$552","v":0},{"$f":" ConFin!BZ$552","v":0},{"$f":" ConFin!CA$552","v":0},{"$f":" ConFin!CB$552","v":0},{"$f":" ConFin!CC$552","v":0},{"$f":" ConFin!CD$552","v":0},{"$f":" ConFin!CE$552","v":0},{"$f":" ConFin!CF$552","v":0},{"$f":" ConFin!CG$552","v":0},{"$f":" ConFin!CH$552","v":0},{"$f":" ConFin!CI$552","v":0},{"$f":" ConFin!CJ$552","v":0},{"$f":" ConFin!CK$552","v":0},{"$f":" ConFin!CL$552","v":0},{"$f":" ConFin!CM$552","v":0},{"$f":" ConFin!CN$552","v":0},{"$f":" ConFin!CO$552","v":0},{"$f":" ConFin!CP$552","v":0},{"$f":" ConFin!CQ$552","v":0},{"$f":" ConFin!CR$552","v":0},{"$f":" ConFin!CS$552","v":0},{"$f":" ConFin!CT$552","v":0},{"$f":" ConFin!CU$552","v":0},{"$f":" ConFin!CV$552","v":0},{"$f":" ConFin!CW$552","v":0},{"$f":" ConFin!CX$552","v":0},{"$f":" ConFin!CY$552","v":0},{"$f":" ConFin!CZ$552","v":0},{"$f":" ConFin!DA$552","v":0},{"$f":" ConFin!DB$552","v":0},{"$f":" ConFin!DC$552","v":0},{"$f":" ConFin!DD$552","v":0},{"$f":" ConFin!DE$552","v":0},{"$f":" ConFin!DF$552","v":0},{"$f":" ConFin!DG$552","v":0},{"$f":" ConFin!DH$552","v":0},{"$f":" ConFin!DI$552","v":0},{"$f":" ConFin!DJ$552","v":0},{"$f":" ConFin!DK$552","v":0},{"$f":" ConFin!DL$552","v":0},{"$f":" ConFin!DM$552","v":0},{"$f":" ConFin!DN$552","v":0},{"$f":" ConFin!DO$552","v":0},{"$f":" ConFin!DP$552","v":0},{"$f":" ConFin!DQ$552","v":0},{"$f":" ConFin!DR$552","v":0},{"$f":" ConFin!DS$552","v":0},{"$f":" ConFin!DT$552","v":0},{"$f":" ConFin!DU$552","v":0},{"$f":" ConFin!DV$552","v":0},{"$f":" ConFin!DW$552","v":0},{"$f":" ConFin!DX$552","v":0},{"$f":" ConFin!DY$552","v":0},{"$f":" ConFin!DZ$552","v":0},{"$f":" ConFin!EA$552","v":0},{"$f":" ConFin!EB$552","v":0},{"$f":" ConFin!EC$552","v":0},{"$f":" ConFin!ED$552","v":0},{"$f":" ConFin!EE$552","v":0},{"$f":" ConFin!EF$552","v":0},{"$f":" ConFin!EG$552","v":0},{"$f":" ConFin!EH$552","v":0},{"$f":" ConFin!EI$552","v":0},{"$f":" ConFin!EJ$552","v":0},{"$f":" ConFin!EK$552","v":0},{"$f":" ConFin!EL$552","v":0},{"$f":" ConFin!EM$552","v":0},{"$f":" ConFin!EN$552","v":0},{"$f":" ConFin!EO$552","v":0},{"$f":" ConFin!EP$552","v":0},{"$f":" ConFin!EQ$552","v":0},{"$f":" ConFin!ER$552","v":0},{"$f":" ConFin!ES$552","v":0},{"$f":" ConFin!ET$552","v":0},{"$f":" ConFin!EU$552","v":0},{"$f":" ConFin!EV$552","v":0},{"$f":" ConFin!EW$552","v":0},{"$f":" ConFin!EX$552","v":0},{"$f":" ConFin!EY$552","v":0},{"$f":" ConFin!EZ$552","v":0},{"$f":" ConFin!FA$552","v":0},{"$f":" ConFin!FB$552","v":0},{"$f":" ConFin!FC$552","v":0},{"$f":" ConFin!FD$552","v":0},{"$f":" ConFin!FE$552","v":0},{"$f":" ConFin!FF$552","v":0},{"$f":" ConFin!FG$552","v":0},{"$f":" ConFin!FH$552","v":0},{"$f":" ConFin!FI$552","v":0},{"$f":" ConFin!FJ$552","v":0},{"$f":" ConFin!FK$552","v":0},{"$f":" ConFin!FL$552","v":0},{"$f":" ConFin!FM$552","v":0},{"$f":" ConFin!FN$552","v":0},{"$f":" ConFin!FO$552","v":0},{"$f":" ConFin!FP$552","v":0},{"$f":" ConFin!FQ$552","v":0},{"$f":" ConFin!FR$552","v":0},{"$f":" ConFin!FS$552","v":0},{"$f":" ConFin!FT$552","v":0},{"$f":" ConFin!FU$552","v":0},{"$f":" ConFin!FV$552","v":0},{"$f":" ConFin!FW$552","v":0},{"$f":" ConFin!FX$552","v":0},{"$f":" ConFin!FY$552","v":0},{"$f":" ConFin!FZ$552","v":0},{"$f":" ConFin!GA$552","v":0},{"$f":" ConFin!GB$552","v":0},{"$f":" ConFin!GC$552","v":0},{"$f":" ConFin!GD$552","v":0},{"$f":" ConFin!GE$552","v":0},{"$f":" ConFin!GF$552","v":0},{"$f":" ConFin!GG$552","v":0},{"$f":" ConFin!GH$552","v":0},{"$f":" ConFin!GI$552","v":0},{"$f":" ConFin!GJ$552","v":0}]
[null,null,null,null,{"$f":" ConCost!E$96","v":"Pre-funding of working capital P99 "},{"$f":" ConCost!F$96","v":0},{"$f":" ConCost!G$96","v":"$ 000s"},{"$f":" ConCost!H$96","v":-3636.4699489283325},{"$f":" ConCost!I$96","v":0},{"$f":" ConCost!J$96","v":0},{"$f":" ConCost!K$96","v":0},{"$f":" ConCost!L$96","v":0},{"$f":" ConCost!M$96","v":0},{"$f":" ConCost!N$96","v":0},{"$f":" ConCost!O$96","v":0},{"$f":" ConCost!P$96","v":-3636.4699489283325},{"$f":" ConCost!Q$96","v":0},{"$f":" ConCost!R$96","v":0},{"$f":" ConCost!S$96","v":0},{"$f":" ConCost!T$96","v":0},{"$f":" ConCost!U$96","v":0},{"$f":" ConCost!V$96","v":0},{"$f":" ConCost!W$96","v":0},{"$f":" ConCost!X$96","v":0},{"$f":" ConCost!Y$96","v":0},{"$f":" ConCost!Z$96","v":0},{"$f":" ConCost!AA$96","v":0},{"$f":" ConCost!AB$96","v":0},{"$f":" ConCost!AC$96","v":0},{"$f":" ConCost!AD$96","v":0},{"$f":" ConCost!AE$96","v":0},{"$f":" ConCost!AF$96","v":0},{"$f":" ConCost!AG$96","v":0},{"$f":" ConCost!AH$96","v":0},{"$f":" ConCost!AI$96","v":0},{"$f":" ConCost!AJ$96","v":0},{"$f":" ConCost!AK$96","v":0},{"$f":" ConCost!AL$96","v":0},{"$f":" ConCost!AM$96","v":0},{"$f":" ConCost!AN$96","v":0},{"$f":" ConCost!AO$96","v":0},{"$f":" ConCost!AP$96","v":0},{"$f":" ConCost!AQ$96","v":0},{"$f":" ConCost!AR$96","v":0},{"$f":" ConCost!AS$96","v":0},{"$f":" ConCost!AT$96","v":0},{"$f":" ConCost!AU$96","v":0},{"$f":" ConCost!AV$96","v":0},{"$f":" ConCost!AW$96","v":0},{"$f":" ConCost!AX$96","v":0},{"$f":" ConCost!AY$96","v":0},{"$f":" ConCost!AZ$96","v":0},{"$f":" ConCost!BA$96","v":0},{"$f":" ConCost!BB$96","v":0},{"$f":" ConCost!BC$96","v":0},{"$f":" ConCost!BD$96","v":0},{"$f":" ConCost!BE$96","v":0},{"$f":" ConCost!BF$96","v":0},{"$f":" ConCost!BG$96","v":0},{"$f":" ConCost!BH$96","v":0},{"$f":" ConCost!BI$96","v":0},{"$f":" ConCost!BJ$96","v":0},{"$f":" ConCost!BK$96","v":0},{"$f":" ConCost!BL$96","v":0},{"$f":" ConCost!BM$96","v":0},{"$f":" ConCost!BN$96","v":0},{"$f":" ConCost!BO$96","v":0},{"$f":" ConCost!BP$96","v":0},{"$f":" ConCost!BQ$96","v":0},{"$f":" ConCost!BR$96","v":0},{"$f":" ConCost!BS$96","v":0},{"$f":" ConCost!BT$96","v":0},{"$f":" ConCost!BU$96","v":0},{"$f":" ConCost!BV$96","v":0},{"$f":" ConCost!BW$96","v":0},{"$f":" ConCost!BX$96","v":0},{"$f":" ConCost!BY$96","v":0},{"$f":" ConCost!BZ$96","v":0},{"$f":" ConCost!CA$96","v":0},{"$f":" ConCost!CB$96","v":0},{"$f":" ConCost!CC$96","v":0},{"$f":" ConCost!CD$96","v":0},{"$f":" ConCost!CE$96","v":0},{"$f":" ConCost!CF$96","v":0},{"$f":" ConCost!CG$96","v":0},{"$f":" ConCost!CH$96","v":0},{"$f":" ConCost!CI$96","v":0},{"$f":" ConCost!CJ$96","v":0},{"$f":" ConCost!CK$96","v":0},{"$f":" ConCost!CL$96","v":0},{"$f":" ConCost!CM$96","v":0},{"$f":" ConCost!CN$96","v":0},{"$f":" ConCost!CO$96","v":0},{"$f":" ConCost!CP$96","v":0},{"$f":" ConCost!CQ$96","v":0},{"$f":" ConCost!CR$96","v":0},{"$f":" ConCost!CS$96","v":0},{"$f":" ConCost!CT$96","v":0},{"$f":" ConCost!CU$96","v":0},{"$f":" ConCost!CV$96","v":0},{"$f":" ConCost!CW$96","v":0},{"$f":" ConCost!CX$96","v":0},{"$f":" ConCost!CY$96","v":0},{"$f":" ConCost!CZ$96","v":0},{"$f":" ConCost!DA$96","v":0},{"$f":" ConCost!DB$96","v":0},{"$f":" ConCost!DC$96","v":0},{"$f":" ConCost!DD$96","v":0},{"$f":" ConCost!DE$96","v":0},{"$f":" ConCost!DF$96","v":0},{"$f":" ConCost!DG$96","v":0},{"$f":" ConCost!DH$96","v":0},{"$f":" ConCost!DI$96","v":0},{"$f":" ConCost!DJ$96","v":0},{"$f":" ConCost!DK$96","v":0},{"$f":" ConCost!DL$96","v":0},{"$f":" ConCost!DM$96","v":0},{"$f":" ConCost!DN$96","v":0},{"$f":" ConCost!DO$96","v":0},{"$f":" ConCost!DP$96","v":0},{"$f":" ConCost!DQ$96","v":0},{"$f":" ConCost!DR$96","v":0},{"$f":" ConCost!DS$96","v":0},{"$f":" ConCost!DT$96","v":0},{"$f":" ConCost!DU$96","v":0},{"$f":" ConCost!DV$96","v":0},{"$f":" ConCost!DW$96","v":0},{"$f":" ConCost!DX$96","v":0},{"$f":" ConCost!DY$96","v":0},{"$f":" ConCost!DZ$96","v":0},{"$f":" ConCost!EA$96","v":0},{"$f":" ConCost!EB$96","v":0},{"$f":" ConCost!EC$96","v":0},{"$f":" ConCost!ED$96","v":0},{"$f":" ConCost!EE$96","v":0},{"$f":" ConCost!EF$96","v":0},{"$f":" ConCost!EG$96","v":0},{"$f":" ConCost!EH$96","v":0},{"$f":" ConCost!EI$96","v":0},{"$f":" ConCost!EJ$96","v":0},{"$f":" ConCost!EK$96","v":0},{"$f":" ConCost!EL$96","v":0},{"$f":" ConCost!EM$96","v":0},{"$f":" ConCost!EN$96","v":0},{"$f":" ConCost!EO$96","v":0},{"$f":" ConCost!EP$96","v":0},{"$f":" ConCost!EQ$96","v":0},{"$f":" ConCost!ER$96","v":0},{"$f":" ConCost!ES$96","v":0},{"$f":" ConCost!ET$96","v":0},{"$f":" ConCost!EU$96","v":0},{"$f":" ConCost!EV$96","v":0},{"$f":" ConCost!EW$96","v":0},{"$f":" ConCost!EX$96","v":0},{"$f":" ConCost!EY$96","v":0},{"$f":" ConCost!EZ$96","v":0},{"$f":" ConCost!FA$96","v":0},{"$f":" ConCost!FB$96","v":0},{"$f":" ConCost!FC$96","v":0},{"$f":" ConCost!FD$96","v":0},{"$f":" ConCost!FE$96","v":0},{"$f":" ConCost!FF$96","v":0},{"$f":" ConCost!FG$96","v":0},{"$f":" ConCost!FH$96","v":0},{"$f":" ConCost!FI$96","v":0},{"$f":" ConCost!FJ$96","v":0},{"$f":" ConCost!FK$96","v":0},{"$f":" ConCost!FL$96","v":0},{"$f":" ConCost!FM$96","v":0},{"$f":" ConCost!FN$96","v":0},{"$f":" ConCost!FO$96","v":0},{"$f":" ConCost!FP$96","v":0},{"$f":" ConCost!FQ$96","v":0},{"$f":" ConCost!FR$96","v":0},{"$f":" ConCost!FS$96","v":0},{"$f":" ConCost!FT$96","v":0},{"$f":" ConCost!FU$96","v":0},{"$f":" ConCost!FV$96","v":0},{"$f":" ConCost!FW$96","v":0},{"$f":" ConCost!FX$96","v":0},{"$f":" ConCost!FY$96","v":0},{"$f":" ConCost!FZ$96","v":0},{"$f":" ConCost!GA$96","v":0},{"$f":" ConCost!GB$96","v":0},{"$f":" ConCost!GC$96","v":0},{"$f":" ConCost!GD$96","v":0},{"$f":" ConCost!GE$96","v":0},{"$f":" ConCost!GF$96","v":0},{"$f":" ConCost!GG$96","v":0},{"$f":" ConCost!GH$96","v":0},{"$f":" ConCost!GI$96","v":0},{"$f":" ConCost!GJ$96","v":0}]
[null,null,null,null,{"$f":" ConCost!E$102","v":"Pre-funding of DSRA"},{"$f":" ConCost!F$102","v":0},{"$f":" ConCost!G$102","v":"$ 000s"},{"$f":" ConCost!H$102","v":-11175.630627668808},{"$f":" ConCost!I$102","v":0},{"$f":" ConCost!J$102","v":0},{"$f":" ConCost!K$102","v":0},{"$f":" ConCost!L$102","v":0},{"$f":" ConCost!M$102","v":0},{"$f":" ConCost!N$102","v":0},{"$f":" ConCost!O$102","v":0},{"$f":" ConCost!P$102","v":-11175.630627668808},{"$f":" ConCost!Q$102","v":0},{"$f":" ConCost!R$102","v":0},{"$f":" ConCost!S$102","v":0},{"$f":" ConCost!T$102","v":0},{"$f":" ConCost!U$102","v":0},{"$f":" ConCost!V$102","v":0},{"$f":" ConCost!W$102","v":0},{"$f":" ConCost!X$102","v":0},{"$f":" ConCost!Y$102","v":0},{"$f":" ConCost!Z$102","v":0},{"$f":" ConCost!AA$102","v":0},{"$f":" ConCost!AB$102","v":0},{"$f":" ConCost!AC$102","v":0},{"$f":" ConCost!AD$102","v":0},{"$f":" ConCost!AE$102","v":0},{"$f":" ConCost!AF$102","v":0},{"$f":" ConCost!AG$102","v":0},{"$f":" ConCost!AH$102","v":0},{"$f":" ConCost!AI$102","v":0},{"$f":" ConCost!AJ$102","v":0},{"$f":" ConCost!AK$102","v":0},{"$f":" ConCost!AL$102","v":0},{"$f":" ConCost!AM$102","v":0},{"$f":" ConCost!AN$102","v":0},{"$f":" ConCost!AO$102","v":0},{"$f":" ConCost!AP$102","v":0},{"$f":" ConCost!AQ$102","v":0},{"$f":" ConCost!AR$102","v":0},{"$f":" ConCost!AS$102","v":0},{"$f":" ConCost!AT$102","v":0},{"$f":" ConCost!AU$102","v":0},{"$f":" ConCost!AV$102","v":0},{"$f":" ConCost!AW$102","v":0},{"$f":" ConCost!AX$102","v":0},{"$f":" ConCost!AY$102","v":0},{"$f":" ConCost!AZ$102","v":0},{"$f":" ConCost!BA$102","v":0},{"$f":" ConCost!BB$102","v":0},{"$f":" ConCost!BC$102","v":0},{"$f":" ConCost!BD$102","v":0},{"$f":" ConCost!BE$102","v":0},{"$f":" ConCost!BF$102","v":0},{"$f":" ConCost!BG$102","v":0},{"$f":" ConCost!BH$102","v":0},{"$f":" ConCost!BI$102","v":0},{"$f":" ConCost!BJ$102","v":0},{"$f":" ConCost!BK$102","v":0},{"$f":" ConCost!BL$102","v":0},{"$f":" ConCost!BM$102","v":0},{"$f":" ConCost!BN$102","v":0},{"$f":" ConCost!BO$102","v":0},{"$f":" ConCost!BP$102","v":0},{"$f":" ConCost!BQ$102","v":0},{"$f":" ConCost!BR$102","v":0},{"$f":" ConCost!BS$102","v":0},{"$f":" ConCost!BT$102","v":0},{"$f":" ConCost!BU$102","v":0},{"$f":" ConCost!BV$102","v":0},{"$f":" ConCost!BW$102","v":0},{"$f":" ConCost!BX$102","v":0},{"$f":" ConCost!BY$102","v":0},{"$f":" ConCost!BZ$102","v":0},{"$f":" ConCost!CA$102","v":0},{"$f":" ConCost!CB$102","v":0},{"$f":" ConCost!CC$102","v":0},{"$f":" ConCost!CD$102","v":0},{"$f":" ConCost!CE$102","v":0},{"$f":" ConCost!CF$102","v":0},{"$f":" ConCost!CG$102","v":0},{"$f":" ConCost!CH$102","v":0},{"$f":" ConCost!CI$102","v":0},{"$f":" ConCost!CJ$102","v":0},{"$f":" ConCost!CK$102","v":0},{"$f":" ConCost!CL$102","v":0},{"$f":" ConCost!CM$102","v":0},{"$f":" ConCost!CN$102","v":0},{"$f":" ConCost!CO$102","v":0},{"$f":" ConCost!CP$102","v":0},{"$f":" ConCost!CQ$102","v":0},{"$f":" ConCost!CR$102","v":0},{"$f":" ConCost!CS$102","v":0},{"$f":" ConCost!CT$102","v":0},{"$f":" ConCost!CU$102","v":0},{"$f":" ConCost!CV$102","v":0},{"$f":" ConCost!CW$102","v":0},{"$f":" ConCost!CX$102","v":0},{"$f":" ConCost!CY$102","v":0},{"$f":" ConCost!CZ$102","v":0},{"$f":" ConCost!DA$102","v":0},{"$f":" ConCost!DB$102","v":0},{"$f":" ConCost!DC$102","v":0},{"$f":" ConCost!DD$102","v":0},{"$f":" ConCost!DE$102","v":0},{"$f":" ConCost!DF$102","v":0},{"$f":" ConCost!DG$102","v":0},{"$f":" ConCost!DH$102","v":0},{"$f":" ConCost!DI$102","v":0},{"$f":" ConCost!DJ$102","v":0},{"$f":" ConCost!DK$102","v":0},{"$f":" ConCost!DL$102","v":0},{"$f":" ConCost!DM$102","v":0},{"$f":" ConCost!DN$102","v":0},{"$f":" ConCost!DO$102","v":0},{"$f":" ConCost!DP$102","v":0},{"$f":" ConCost!DQ$102","v":0},{"$f":" ConCost!DR$102","v":0},{"$f":" ConCost!DS$102","v":0},{"$f":" ConCost!DT$102","v":0},{"$f":" ConCost!DU$102","v":0},{"$f":" ConCost!DV$102","v":0},{"$f":" ConCost!DW$102","v":0},{"$f":" ConCost!DX$102","v":0},{"$f":" ConCost!DY$102","v":0},{"$f":" ConCost!DZ$102","v":0},{"$f":" ConCost!EA$102","v":0},{"$f":" ConCost!EB$102","v":0},{"$f":" ConCost!EC$102","v":0},{"$f":" ConCost!ED$102","v":0},{"$f":" ConCost!EE$102","v":0},{"$f":" ConCost!EF$102","v":0},{"$f":" ConCost!EG$102","v":0},{"$f":" ConCost!EH$102","v":0},{"$f":" ConCost!EI$102","v":0},{"$f":" ConCost!EJ$102","v":0},{"$f":" ConCost!EK$102","v":0},{"$f":" ConCost!EL$102","v":0},{"$f":" ConCost!EM$102","v":0},{"$f":" ConCost!EN$102","v":0},{"$f":" ConCost!EO$102","v":0},{"$f":" ConCost!EP$102","v":0},{"$f":" ConCost!EQ$102","v":0},{"$f":" ConCost!ER$102","v":0},{"$f":" ConCost!ES$102","v":0},{"$f":" ConCost!ET$102","v":0},{"$f":" ConCost!EU$102","v":0},{"$f":" ConCost!EV$102","v":0},{"$f":" ConCost!EW$102","v":0},{"$f":" ConCost!EX$102","v":0},{"$f":" ConCost!EY$102","v":0},{"$f":" ConCost!EZ$102","v":0},{"$f":" ConCost!FA$102","v":0},{"$f":" ConCost!FB$102","v":0},{"$f":" ConCost!FC$102","v":0},{"$f":" ConCost!FD$102","v":0},{"$f":" ConCost!FE$102","v":0},{"$f":" ConCost!FF$102","v":0},{"$f":" ConCost!FG$102","v":0},{"$f":" ConCost!FH$102","v":0},{"$f":" ConCost!FI$102","v":0},{"$f":" ConCost!FJ$102","v":0},{"$f":" ConCost!FK$102","v":0},{"$f":" ConCost!FL$102","v":0},{"$f":" ConCost!FM$102","v":0},{"$f":" ConCost!FN$102","v":0},{"$f":" ConCost!FO$102","v":0},{"$f":" ConCost!FP$102","v":0},{"$f":" ConCost!FQ$102","v":0},{"$f":" ConCost!FR$102","v":0},{"$f":" ConCost!FS$102","v":0},{"$f":" ConCost!FT$102","v":0},{"$f":" ConCost!FU$102","v":0},{"$f":" ConCost!FV$102","v":0},{"$f":" ConCost!FW$102","v":0},{"$f":" ConCost!FX$102","v":0},{"$f":" ConCost!FY$102","v":0},{"$f":" ConCost!FZ$102","v":0},{"$f":" ConCost!GA$102","v":0},{"$f":" ConCost!GB$102","v":0},{"$f":" ConCost!GC$102","v":0},{"$f":" ConCost!GD$102","v":0},{"$f":" ConCost!GE$102","v":0},{"$f":" ConCost!GF$102","v":0},{"$f":" ConCost!GG$102","v":0},{"$f":" ConCost!GH$102","v":0},{"$f":" ConCost!GI$102","v":0},{"$f":" ConCost!GJ$102","v":0}]
[null,null,null,null,{"$f":" Debt!E$479","v":"Equity bridge repayment"},{"$f":" Debt!F$479","v":0},{"$f":" Debt!G$479","v":"$ 000s"},{"$f":" Debt!H$479","v":0},{"$f":" Debt!I$479","v":0},{"$f":" Debt!J$479","v":0},{"$f":" Debt!K$479","v":0},{"$f":" Debt!L$479","v":0},{"$f":" Debt!M$479","v":0},{"$f":" Debt!N$479","v":0},{"$f":" Debt!O$479","v":0},{"$f":" Debt!P$479","v":0},{"$f":" Debt!Q$479","v":0},{"$f":" Debt!R$479","v":0},{"$f":" Debt!S$479","v":0},{"$f":" Debt!T$479","v":0},{"$f":" Debt!U$479","v":0},{"$f":" Debt!V$479","v":0},{"$f":" Debt!W$479","v":0},{"$f":" Debt!X$479","v":0},{"$f":" Debt!Y$479","v":0},{"$f":" Debt!Z$479","v":0},{"$f":" Debt!AA$479","v":0},{"$f":" Debt!AB$479","v":0},{"$f":" Debt!AC$479","v":0},{"$f":" Debt!AD$479","v":0},{"$f":" Debt!AE$479","v":0},{"$f":" Debt!AF$479","v":0},{"$f":" Debt!AG$479","v":0},{"$f":" Debt!AH$479","v":0},{"$f":" Debt!AI$479","v":0},{"$f":" Debt!AJ$479","v":0},{"$f":" Debt!AK$479","v":0},{"$f":" Debt!AL$479","v":0},{"$f":" Debt!AM$479","v":0},{"$f":" Debt!AN$479","v":0},{"$f":" Debt!AO$479","v":0},{"$f":" Debt!AP$479","v":0},{"$f":" Debt!AQ$479","v":0},{"$f":" Debt!AR$479","v":0},{"$f":" Debt!AS$479","v":0},{"$f":" Debt!AT$479","v":0},{"$f":" Debt!AU$479","v":0},{"$f":" Debt!AV$479","v":0},{"$f":" Debt!AW$479","v":0},{"$f":" Debt!AX$479","v":0},{"$f":" Debt!AY$479","v":0},{"$f":" Debt!AZ$479","v":0},{"$f":" Debt!BA$479","v":0},{"$f":" Debt!BB$479","v":0},{"$f":" Debt!BC$479","v":0},{"$f":" Debt!BD$479","v":0},{"$f":" Debt!BE$479","v":0},{"$f":" Debt!BF$479","v":0},{"$f":" Debt!BG$479","v":0},{"$f":" Debt!BH$479","v":0},{"$f":" Debt!BI$479","v":0},{"$f":" Debt!BJ$479","v":0},{"$f":" Debt!BK$479","v":0},{"$f":" Debt!BL$479","v":0},{"$f":" Debt!BM$479","v":0},{"$f":" Debt!BN$479","v":0},{"$f":" Debt!BO$479","v":0},{"$f":" Debt!BP$479","v":0},{"$f":" Debt!BQ$479","v":0},{"$f":" Debt!BR$479","v":0},{"$f":" Debt!BS$479","v":0},{"$f":" Debt!BT$479","v":0},{"$f":" Debt!BU$479","v":0},{"$f":" Debt!BV$479","v":0},{"$f":" Debt!BW$479","v":0},{"$f":" Debt!BX$479","v":0},{"$f":" Debt!BY$479","v":0},{"$f":" Debt!BZ$479","v":0},{"$f":" Debt!CA$479","v":0},{"$f":" Debt!CB$479","v":0},{"$f":" Debt!CC$479","v":0},{"$f":" Debt!CD$479","v":0},{"$f":" Debt!CE$479","v":0},{"$f":" Debt!CF$479","v":0},{"$f":" Debt!CG$479","v":0},{"$f":" Debt!CH$479","v":0},{"$f":" Debt!CI$479","v":0},{"$f":" Debt!CJ$479","v":0},{"$f":" Debt!CK$479","v":0},{"$f":" Debt!CL$479","v":0},{"$f":" Debt!CM$479","v":0},{"$f":" Debt!CN$479","v":0},{"$f":" Debt!CO$479","v":0},{"$f":" Debt!CP$479","v":0},{"$f":" Debt!CQ$479","v":0},{"$f":" Debt!CR$479","v":0},{"$f":" Debt!CS$479","v":0},{"$f":" Debt!CT$479","v":0},{"$f":" Debt!CU$479","v":0},{"$f":" Debt!CV$479","v":0},{"$f":" Debt!CW$479","v":0},{"$f":" Debt!CX$479","v":0},{"$f":" Debt!CY$479","v":0},{"$f":" Debt!CZ$479","v":0},{"$f":" Debt!DA$479","v":0},{"$f":" Debt!DB$479","v":0},{"$f":" Debt!DC$479","v":0},{"$f":" Debt!DD$479","v":0},{"$f":" Debt!DE$479","v":0},{"$f":" Debt!DF$479","v":0},{"$f":" Debt!DG$479","v":0},{"$f":" Debt!DH$479","v":0},{"$f":" Debt!DI$479","v":0},{"$f":" Debt!DJ$479","v":0},{"$f":" Debt!DK$479","v":0},{"$f":" Debt!DL$479","v":0},{"$f":" Debt!DM$479","v":0},{"$f":" Debt!DN$479","v":0},{"$f":" Debt!DO$479","v":0},{"$f":" Debt!DP$479","v":0},{"$f":" Debt!DQ$479","v":0},{"$f":" Debt!DR$479","v":0},{"$f":" Debt!DS$479","v":0},{"$f":" Debt!DT$479","v":0},{"$f":" Debt!DU$479","v":0},{"$f":" Debt!DV$479","v":0},{"$f":" Debt!DW$479","v":0},{"$f":" Debt!DX$479","v":0},{"$f":" Debt!DY$479","v":0},{"$f":" Debt!DZ$479","v":0},{"$f":" Debt!EA$479","v":0},{"$f":" Debt!EB$479","v":0},{"$f":" Debt!EC$479","v":0},{"$f":" Debt!ED$479","v":0},{"$f":" Debt!EE$479","v":0},{"$f":" Debt!EF$479","v":0},{"$f":" Debt!EG$479","v":0},{"$f":" Debt!EH$479","v":0},{"$f":" Debt!EI$479","v":0},{"$f":" Debt!EJ$479","v":0},{"$f":" Debt!EK$479","v":0},{"$f":" Debt!EL$479","v":0},{"$f":" Debt!EM$479","v":0},{"$f":" Debt!EN$479","v":0},{"$f":" Debt!EO$479","v":0},{"$f":" Debt!EP$479","v":0},{"$f":" Debt!EQ$479","v":0},{"$f":" Debt!ER$479","v":0},{"$f":" Debt!ES$479","v":0},{"$f":" Debt!ET$479","v":0},{"$f":" Debt!EU$479","v":0},{"$f":" Debt!EV$479","v":0},{"$f":" Debt!EW$479","v":0},{"$f":" Debt!EX$479","v":0},{"$f":" Debt!EY$479","v":0},{"$f":" Debt!EZ$479","v":0},{"$f":" Debt!FA$479","v":0},{"$f":" Debt!FB$479","v":0},{"$f":" Debt!FC$479","v":0},{"$f":" Debt!FD$479","v":0},{"$f":" Debt!FE$479","v":0},{"$f":" Debt!FF$479","v":0},{"$f":" Debt!FG$479","v":0},{"$f":" Debt!FH$479","v":0},{"$f":" Debt!FI$479","v":0},{"$f":" Debt!FJ$479","v":0},{"$f":" Debt!FK$479","v":0},{"$f":" Debt!FL$479","v":0},{"$f":" Debt!FM$479","v":0},{"$f":" Debt!FN$479","v":0},{"$f":" Debt!FO$479","v":0},{"$f":" Debt!FP$479","v":0},{"$f":" Debt!FQ$479","v":0},{"$f":" Debt!FR$479","v":0},{"$f":" Debt!FS$479","v":0},{"$f":" Debt!FT$479","v":0},{"$f":" Debt!FU$479","v":0},{"$f":" Debt!FV$479","v":0},{"$f":" Debt!FW$479","v":0},{"$f":" Debt!FX$479","v":0},{"$f":" Debt!FY$479","v":0},{"$f":" Debt!FZ$479","v":0},{"$f":" Debt!GA$479","v":0},{"$f":" Debt!GB$479","v":0},{"$f":" Debt!GC$479","v":0},{"$f":" Debt!GD$479","v":0},{"$f":" Debt!GE$479","v":0},{"$f":" Debt!GF$479","v":0},{"$f":" Debt!GG$479","v":0},{"$f":" Debt!GH$479","v":0},{"$f":" Debt!GI$479","v":0},{"$f":" Debt!GJ$479","v":0}]
[null,null,null,null,{"$f":" ConFin!E$557","v":"Share capital drawdown"},{"$f":" ConFin!F$557","v":0},{"$f":" ConFin!G$557","v":"$ 000s"},{"$f":" ConFin!H$557","v":100},{"$f":" ConFin!I$557","v":0},{"$f":" ConFin!J$557","v":0},{"$f":" ConFin!K$557","v":0},{"$f":" ConFin!L$557","v":100},{"$f":" ConFin!M$557","v":0},{"$f":" ConFin!N$557","v":0},{"$f":" ConFin!O$557","v":0},{"$f":" ConFin!P$557","v":0},{"$f":" ConFin!Q$557","v":0},{"$f":" ConFin!R$557","v":0},{"$f":" ConFin!S$557","v":0},{"$f":" ConFin!T$557","v":0},{"$f":" ConFin!U$557","v":0},{"$f":" ConFin!V$557","v":0},{"$f":" ConFin!W$557","v":0},{"$f":" ConFin!X$557","v":0},{"$f":" ConFin!Y$557","v":0},{"$f":" ConFin!Z$557","v":0},{"$f":" ConFin!AA$557","v":0},{"$f":" ConFin!AB$557","v":0},{"$f":" ConFin!AC$557","v":0},{"$f":" ConFin!AD$557","v":0},{"$f":" ConFin!AE$557","v":0},{"$f":" ConFin!AF$557","v":0},{"$f":" ConFin!AG$557","v":0},{"$f":" ConFin!AH$557","v":0},{"$f":" ConFin!AI$557","v":0},{"$f":" ConFin!AJ$557","v":0},{"$f":" ConFin!AK$557","v":0},{"$f":" ConFin!AL$557","v":0},{"$f":" ConFin!AM$557","v":0},{"$f":" ConFin!AN$557","v":0},{"$f":" ConFin!AO$557","v":0},{"$f":" ConFin!AP$557","v":0},{"$f":" ConFin!AQ$557","v":0},{"$f":" ConFin!AR$557","v":0},{"$f":" ConFin!AS$557","v":0},{"$f":" ConFin!AT$557","v":0},{"$f":" ConFin!AU$557","v":0},{"$f":" ConFin!AV$557","v":0},{"$f":" ConFin!AW$557","v":0},{"$f":" ConFin!AX$557","v":0},{"$f":" ConFin!AY$557","v":0},{"$f":" ConFin!AZ$557","v":0},{"$f":" ConFin!BA$557","v":0},{"$f":" ConFin!BB$557","v":0},{"$f":" ConFin!BC$557","v":0},{"$f":" ConFin!BD$557","v":0},{"$f":" ConFin!BE$557","v":0},{"$f":" ConFin!BF$557","v":0},{"$f":" ConFin!BG$557","v":0},{"$f":" ConFin!BH$557","v":0},{"$f":" ConFin!BI$557","v":0},{"$f":" ConFin!BJ$557","v":0},{"$f":" ConFin!BK$557","v":0},{"$f":" ConFin!BL$557","v":0},{"$f":" ConFin!BM$557","v":0},{"$f":" ConFin!BN$557","v":0},{"$f":" ConFin!BO$557","v":0},{"$f":" ConFin!BP$557","v":0},{"$f":" ConFin!BQ$557","v":0},{"$f":" ConFin!BR$557","v":0},{"$f":" ConFin!BS$557","v":0},{"$f":" ConFin!BT$557","v":0},{"$f":" ConFin!BU$557","v":0},{"$f":" ConFin!BV$557","v":0},{"$f":" ConFin!BW$557","v":0},{"$f":" ConFin!BX$557","v":0},{"$f":" ConFin!BY$557","v":0},{"$f":" ConFin!BZ$557","v":0},{"$f":" ConFin!CA$557","v":0},{"$f":" ConFin!CB$557","v":0},{"$f":" ConFin!CC$557","v":0},{"$f":" ConFin!CD$557","v":0},{"$f":" ConFin!CE$557","v":0},{"$f":" ConFin!CF$557","v":0},{"$f":" ConFin!CG$557","v":0},{"$f":" ConFin!CH$557","v":0},{"$f":" ConFin!CI$557","v":0},{"$f":" ConFin!CJ$557","v":0},{"$f":" ConFin!CK$557","v":0},{"$f":" ConFin!CL$557","v":0},{"$f":" ConFin!CM$557","v":0},{"$f":" ConFin!CN$557","v":0},{"$f":" ConFin!CO$557","v":0},{"$f":" ConFin!CP$557","v":0},{"$f":" ConFin!CQ$557","v":0},{"$f":" ConFin!CR$557","v":0},{"$f":" ConFin!CS$557","v":0},{"$f":" ConFin!CT$557","v":0},{"$f":" ConFin!CU$557","v":0},{"$f":" ConFin!CV$557","v":0},{"$f":" ConFin!CW$557","v":0},{"$f":" ConFin!CX$557","v":0},{"$f":" ConFin!CY$557","v":0},{"$f":" ConFin!CZ$557","v":0},{"$f":" ConFin!DA$557","v":0},{"$f":" ConFin!DB$557","v":0},{"$f":" ConFin!DC$557","v":0},{"$f":" ConFin!DD$557","v":0},{"$f":" ConFin!DE$557","v":0},{"$f":" ConFin!DF$557","v":0},{"$f":" ConFin!DG$557","v":0},{"$f":" ConFin!DH$557","v":0},{"$f":" ConFin!DI$557","v":0},{"$f":" ConFin!DJ$557","v":0},{"$f":" ConFin!DK$557","v":0},{"$f":" ConFin!DL$557","v":0},{"$f":" ConFin!DM$557","v":0},{"$f":" ConFin!DN$557","v":0},{"$f":" ConFin!DO$557","v":0},{"$f":" ConFin!DP$557","v":0},{"$f":" ConFin!DQ$557","v":0},{"$f":" ConFin!DR$557","v":0},{"$f":" ConFin!DS$557","v":0},{"$f":" ConFin!DT$557","v":0},{"$f":" ConFin!DU$557","v":0},{"$f":" ConFin!DV$557","v":0},{"$f":" ConFin!DW$557","v":0},{"$f":" ConFin!DX$557","v":0},{"$f":" ConFin!DY$557","v":0},{"$f":" ConFin!DZ$557","v":0},{"$f":" ConFin!EA$557","v":0},{"$f":" ConFin!EB$557","v":0},{"$f":" ConFin!EC$557","v":0},{"$f":" ConFin!ED$557","v":0},{"$f":" ConFin!EE$557","v":0},{"$f":" ConFin!EF$557","v":0},{"$f":" ConFin!EG$557","v":0},{"$f":" ConFin!EH$557","v":0},{"$f":" ConFin!EI$557","v":0},{"$f":" ConFin!EJ$557","v":0},{"$f":" ConFin!EK$557","v":0},{"$f":" ConFin!EL$557","v":0},{"$f":" ConFin!EM$557","v":0},{"$f":" ConFin!EN$557","v":0},{"$f":" ConFin!EO$557","v":0},{"$f":" ConFin!EP$557","v":0},{"$f":" ConFin!EQ$557","v":0},{"$f":" ConFin!ER$557","v":0},{"$f":" ConFin!ES$557","v":0},{"$f":" ConFin!ET$557","v":0},{"$f":" ConFin!EU$557","v":0},{"$f":" ConFin!EV$557","v":0},{"$f":" ConFin!EW$557","v":0},{"$f":" ConFin!EX$557","v":0},{"$f":" ConFin!EY$557","v":0},{"$f":" ConFin!EZ$557","v":0},{"$f":" ConFin!FA$557","v":0},{"$f":" ConFin!FB$557","v":0},{"$f":" ConFin!FC$557","v":0},{"$f":" ConFin!FD$557","v":0},{"$f":" ConFin!FE$557","v":0},{"$f":" ConFin!FF$557","v":0},{"$f":" ConFin!FG$557","v":0},{"$f":" ConFin!FH$557","v":0},{"$f":" ConFin!FI$557","v":0},{"$f":" ConFin!FJ$557","v":0},{"$f":" ConFin!FK$557","v":0},{"$f":" ConFin!FL$557","v":0},{"$f":" ConFin!FM$557","v":0},{"$f":" ConFin!FN$557","v":0},{"$f":" ConFin!FO$557","v":0},{"$f":" ConFin!FP$557","v":0},{"$f":" ConFin!FQ$557","v":0},{"$f":" ConFin!FR$557","v":0},{"$f":" ConFin!FS$557","v":0},{"$f":" ConFin!FT$557","v":0},{"$f":" ConFin!FU$557","v":0},{"$f":" ConFin!FV$557","v":0},{"$f":" ConFin!FW$557","v":0},{"$f":" ConFin!FX$557","v":0},{"$f":" ConFin!FY$557","v":0},{"$f":" ConFin!FZ$557","v":0},{"$f":" ConFin!GA$557","v":0},{"$f":" ConFin!GB$557","v":0},{"$f":" ConFin!GC$557","v":0},{"$f":" ConFin!GD$557","v":0},{"$f":" ConFin!GE$557","v":0},{"$f":" ConFin!GF$557","v":0},{"$f":" ConFin!GG$557","v":0},{"$f":" ConFin!GH$557","v":0},{"$f":" ConFin!GI$557","v":0},{"$f":" ConFin!GJ$557","v":0}]
[null,null,null,null,{"$f":" ConFin!E$362","v":"Equity bridge drawdown "},{"$f":" ConFin!F$362","v":0},{"$f":" ConFin!G$362","v":"$ 000s"},{"$f":" ConFin!H$362","v":0},{"$f":" ConFin!I$362","v":0},{"$f":" ConFin!J$362","v":0},{"$f":" ConFin!K$362","v":0},{"$f":" ConFin!L$362","v":0},{"$f":" ConFin!M$362","v":0},{"$f":" ConFin!N$362","v":0},{"$f":" ConFin!O$362","v":0},{"$f":" ConFin!P$362","v":0},{"$f":" ConFin!Q$362","v":0},{"$f":" ConFin!R$362","v":0},{"$f":" ConFin!S$362","v":0},{"$f":" ConFin!T$362","v":0},{"$f":" ConFin!U$362","v":0},{"$f":" ConFin!V$362","v":0},{"$f":" ConFin!W$362","v":0},{"$f":" ConFin!X$362","v":0},{"$f":" ConFin!Y$362","v":0},{"$f":" ConFin!Z$362","v":0},{"$f":" ConFin!AA$362","v":0},{"$f":" ConFin!AB$362","v":0},{"$f":" ConFin!AC$362","v":0},{"$f":" ConFin!AD$362","v":0},{"$f":" ConFin!AE$362","v":0},{"$f":" ConFin!AF$362","v":0},{"$f":" ConFin!AG$362","v":0},{"$f":" ConFin!AH$362","v":0},{"$f":" ConFin!AI$362","v":0},{"$f":" ConFin!AJ$362","v":0},{"$f":" ConFin!AK$362","v":0},{"$f":" ConFin!AL$362","v":0},{"$f":" ConFin!AM$362","v":0},{"$f":" ConFin!AN$362","v":0},{"$f":" ConFin!AO$362","v":0},{"$f":" ConFin!AP$362","v":0},{"$f":" ConFin!AQ$362","v":0},{"$f":" ConFin!AR$362","v":0},{"$f":" ConFin!AS$362","v":0},{"$f":" ConFin!AT$362","v":0},{"$f":" ConFin!AU$362","v":0},{"$f":" ConFin!AV$362","v":0},{"$f":" ConFin!AW$362","v":0},{"$f":" ConFin!AX$362","v":0},{"$f":" ConFin!AY$362","v":0},{"$f":" ConFin!AZ$362","v":0},{"$f":" ConFin!BA$362","v":0},{"$f":" ConFin!BB$362","v":0},{"$f":" ConFin!BC$362","v":0},{"$f":" ConFin!BD$362","v":0},{"$f":" ConFin!BE$362","v":0},{"$f":" ConFin!BF$362","v":0},{"$f":" ConFin!BG$362","v":0},{"$f":" ConFin!BH$362","v":0},{"$f":" ConFin!BI$362","v":0},{"$f":" ConFin!BJ$362","v":0},{"$f":" ConFin!BK$362","v":0},{"$f":" ConFin!BL$362","v":0},{"$f":" ConFin!BM$362","v":0},{"$f":" ConFin!BN$362","v":0},{"$f":" ConFin!BO$362","v":0},{"$f":" ConFin!BP$362","v":0},{"$f":" ConFin!BQ$362","v":0},{"$f":" ConFin!BR$362","v":0},{"$f":" ConFin!BS$362","v":0},{"$f":" ConFin!BT$362","v":0},{"$f":" ConFin!BU$362","v":0},{"$f":" ConFin!BV$362","v":0},{"$f":" ConFin!BW$362","v":0},{"$f":" ConFin!BX$362","v":0},{"$f":" ConFin!BY$362","v":0},{"$f":" ConFin!BZ$362","v":0},{"$f":" ConFin!CA$362","v":0},{"$f":" ConFin!CB$362","v":0},{"$f":" ConFin!CC$362","v":0},{"$f":" ConFin!CD$362","v":0},{"$f":" ConFin!CE$362","v":0},{"$f":" ConFin!CF$362","v":0},{"$f":" ConFin!CG$362","v":0},{"$f":" ConFin!CH$362","v":0},{"$f":" ConFin!CI$362","v":0},{"$f":" ConFin!CJ$362","v":0},{"$f":" ConFin!CK$362","v":0},{"$f":" ConFin!CL$362","v":0},{"$f":" ConFin!CM$362","v":0},{"$f":" ConFin!CN$362","v":0},{"$f":" ConFin!CO$362","v":0},{"$f":" ConFin!CP$362","v":0},{"$f":" ConFin!CQ$362","v":0},{"$f":" ConFin!CR$362","v":0},{"$f":" ConFin!CS$362","v":0},{"$f":" ConFin!CT$362","v":0},{"$f":" ConFin!CU$362","v":0},{"$f":" ConFin!CV$362","v":0},{"$f":" ConFin!CW$362","v":0},{"$f":" ConFin!CX$362","v":0},{"$f":" ConFin!CY$362","v":0},{"$f":" ConFin!CZ$362","v":0},{"$f":" ConFin!DA$362","v":0},{"$f":" ConFin!DB$362","v":0},{"$f":" ConFin!DC$362","v":0},{"$f":" ConFin!DD$362","v":0},{"$f":" ConFin!DE$362","v":0},{"$f":" ConFin!DF$362","v":0},{"$f":" ConFin!DG$362","v":0},{"$f":" ConFin!DH$362","v":0},{"$f":" ConFin!DI$362","v":0},{"$f":" ConFin!DJ$362","v":0},{"$f":" ConFin!DK$362","v":0},{"$f":" ConFin!DL$362","v":0},{"$f":" ConFin!DM$362","v":0},{"$f":" ConFin!DN$362","v":0},{"$f":" ConFin!DO$362","v":0},{"$f":" ConFin!DP$362","v":0},{"$f":" ConFin!DQ$362","v":0},{"$f":" ConFin!DR$362","v":0},{"$f":" ConFin!DS$362","v":0},{"$f":" ConFin!DT$362","v":0},{"$f":" ConFin!DU$362","v":0},{"$f":" ConFin!DV$362","v":0},{"$f":" ConFin!DW$362","v":0},{"$f":" ConFin!DX$362","v":0},{"$f":" ConFin!DY$362","v":0},{"$f":" ConFin!DZ$362","v":0},{"$f":" ConFin!EA$362","v":0},{"$f":" ConFin!EB$362","v":0},{"$f":" ConFin!EC$362","v":0},{"$f":" ConFin!ED$362","v":0},{"$f":" ConFin!EE$362","v":0},{"$f":" ConFin!EF$362","v":0},{"$f":" ConFin!EG$362","v":0},{"$f":" ConFin!EH$362","v":0},{"$f":" ConFin!EI$362","v":0},{"$f":" ConFin!EJ$362","v":0},{"$f":" ConFin!EK$362","v":0},{"$f":" ConFin!EL$362","v":0},{"$f":" ConFin!EM$362","v":0},{"$f":" ConFin!EN$362","v":0},{"$f":" ConFin!EO$362","v":0},{"$f":" ConFin!EP$362","v":0},{"$f":" ConFin!EQ$362","v":0},{"$f":" ConFin!ER$362","v":0},{"$f":" ConFin!ES$362","v":0},{"$f":" ConFin!ET$362","v":0},{"$f":" ConFin!EU$362","v":0},{"$f":" ConFin!EV$362","v":0},{"$f":" ConFin!EW$362","v":0},{"$f":" ConFin!EX$362","v":0},{"$f":" ConFin!EY$362","v":0},{"$f":" ConFin!EZ$362","v":0},{"$f":" ConFin!FA$362","v":0},{"$f":" ConFin!FB$362","v":0},{"$f":" ConFin!FC$362","v":0},{"$f":" ConFin!FD$362","v":0},{"$f":" ConFin!FE$362","v":0},{"$f":" ConFin!FF$362","v":0},{"$f":" ConFin!FG$362","v":0},{"$f":" ConFin!FH$362","v":0},{"$f":" ConFin!FI$362","v":0},{"$f":" ConFin!FJ$362","v":0},{"$f":" ConFin!FK$362","v":0},{"$f":" ConFin!FL$362","v":0},{"$f":" ConFin!FM$362","v":0},{"$f":" ConFin!FN$362","v":0},{"$f":" ConFin!FO$362","v":0},{"$f":" ConFin!FP$362","v":0},{"$f":" ConFin!FQ$362","v":0},{"$f":" ConFin!FR$362","v":0},{"$f":" ConFin!FS$362","v":0},{"$f":" ConFin!FT$362","v":0},{"$f":" ConFin!FU$362","v":0},{"$f":" ConFin!FV$362","v":0},{"$f":" ConFin!FW$362","v":0},{"$f":" ConFin!FX$362","v":0},{"$f":" ConFin!FY$362","v":0},{"$f":" ConFin!FZ$362","v":0},{"$f":" ConFin!GA$362","v":0},{"$f":" ConFin!GB$362","v":0},{"$f":" ConFin!GC$362","v":0},{"$f":" ConFin!GD$362","v":0},{"$f":" ConFin!GE$362","v":0},{"$f":" ConFin!GF$362","v":0},{"$f":" ConFin!GG$362","v":0},{"$f":" ConFin!GH$362","v":0},{"$f":" ConFin!GI$362","v":0},{"$f":" ConFin!GJ$362","v":0}]
[null,null,null,null,{"$f":" Debt!E$375","v":"Shareholder loan drawdown"},{"$f":" Debt!F$375","v":0},{"$f":" Debt!G$375","v":"$ 000s"},{"$f":" Debt!H$375","v":121256.82673680749},{"$f":" Debt!I$375","v":0},{"$f":" Debt!J$375","v":0},{"$f":" Debt!K$375","v":0},{"$f":" Debt!L$375","v":38084.17693375035},{"$f":" Debt!M$375","v":72195.238109602738},{"$f":" Debt!N$375","v":10977.4116934544},{"$f":" Debt!O$375","v":0},{"$f":" Debt!P$375","v":0},{"$f":" Debt!Q$375","v":0},{"$f":" Debt!R$375","v":0},{"$f":" Debt!S$375","v":0},{"$f":" Debt!T$375","v":0},{"$f":" Debt!U$375","v":0},{"$f":" Debt!V$375","v":0},{"$f":" Debt!W$375","v":0},{"$f":" Debt!X$375","v":0},{"$f":" Debt!Y$375","v":0},{"$f":" Debt!Z$375","v":0},{"$f":" Debt!AA$375","v":0},{"$f":" Debt!AB$375","v":0},{"$f":" Debt!AC$375","v":0},{"$f":" Debt!AD$375","v":0},{"$f":" Debt!AE$375","v":0},{"$f":" Debt!AF$375","v":0},{"$f":" Debt!AG$375","v":0},{"$f":" Debt!AH$375","v":0},{"$f":" Debt!AI$375","v":0},{"$f":" Debt!AJ$375","v":0},{"$f":" Debt!AK$375","v":0},{"$f":" Debt!AL$375","v":0},{"$f":" Debt!AM$375","v":0},{"$f":" Debt!AN$375","v":0},{"$f":" Debt!AO$375","v":0},{"$f":" Debt!AP$375","v":0},{"$f":" Debt!AQ$375","v":0},{"$f":" Debt!AR$375","v":0},{"$f":" Debt!AS$375","v":0},{"$f":" Debt!AT$375","v":0},{"$f":" Debt!AU$375","v":0},{"$f":" Debt!AV$375","v":0},{"$f":" Debt!AW$375","v":0},{"$f":" Debt!AX$375","v":0},{"$f":" Debt!AY$375","v":0},{"$f":" Debt!AZ$375","v":0},{"$f":" Debt!BA$375","v":0},{"$f":" Debt!BB$375","v":0},{"$f":" Debt!BC$375","v":0},{"$f":" Debt!BD$375","v":0},{"$f":" Debt!BE$375","v":0},{"$f":" Debt!BF$375","v":0},{"$f":" Debt!BG$375","v":0},{"$f":" Debt!BH$375","v":0},{"$f":" Debt!BI$375","v":0},{"$f":" Debt!BJ$375","v":0},{"$f":" Debt!BK$375","v":0},{"$f":" Debt!BL$375","v":0},{"$f":" Debt!BM$375","v":0},{"$f":" Debt!BN$375","v":0},{"$f":" Debt!BO$375","v":0},{"$f":" Debt!BP$375","v":0},{"$f":" Debt!BQ$375","v":0},{"$f":" Debt!BR$375","v":0},{"$f":" Debt!BS$375","v":0},{"$f":" Debt!BT$375","v":0},{"$f":" Debt!BU$375","v":0},{"$f":" Debt!BV$375","v":0},{"$f":" Debt!BW$375","v":0},{"$f":" Debt!BX$375","v":0},{"$f":" Debt!BY$375","v":0},{"$f":" Debt!BZ$375","v":0},{"$f":" Debt!CA$375","v":0},{"$f":" Debt!CB$375","v":0},{"$f":" Debt!CC$375","v":0},{"$f":" Debt!CD$375","v":0},{"$f":" Debt!CE$375","v":0},{"$f":" Debt!CF$375","v":0},{"$f":" Debt!CG$375","v":0},{"$f":" Debt!CH$375","v":0},{"$f":" Debt!CI$375","v":0},{"$f":" Debt!CJ$375","v":0},{"$f":" Debt!CK$375","v":0},{"$f":" Debt!CL$375","v":0},{"$f":" Debt!CM$375","v":0},{"$f":" Debt!CN$375","v":0},{"$f":" Debt!CO$375","v":0},{"$f":" Debt!CP$375","v":0},{"$f":" Debt!CQ$375","v":0},{"$f":" Debt!CR$375","v":0},{"$f":" Debt!CS$375","v":0},{"$f":" Debt!CT$375","v":0},{"$f":" Debt!CU$375","v":0},{"$f":" Debt!CV$375","v":0},{"$f":" Debt!CW$375","v":0},{"$f":" Debt!CX$375","v":0},{"$f":" Debt!CY$375","v":0},{"$f":" Debt!CZ$375","v":0},{"$f":" Debt!DA$375","v":0},{"$f":" Debt!DB$375","v":0},{"$f":" Debt!DC$375","v":0},{"$f":" Debt!DD$375","v":0},{"$f":" Debt!DE$375","v":0},{"$f":" Debt!DF$375","v":0},{"$f":" Debt!DG$375","v":0},{"$f":" Debt!DH$375","v":0},{"$f":" Debt!DI$375","v":0},{"$f":" Debt!DJ$375","v":0},{"$f":" Debt!DK$375","v":0},{"$f":" Debt!DL$375","v":0},{"$f":" Debt!DM$375","v":0},{"$f":" Debt!DN$375","v":0},{"$f":" Debt!DO$375","v":0},{"$f":" Debt!DP$375","v":0},{"$f":" Debt!DQ$375","v":0},{"$f":" Debt!DR$375","v":0},{"$f":" Debt!DS$375","v":0},{"$f":" Debt!DT$375","v":0},{"$f":" Debt!DU$375","v":0},{"$f":" Debt!DV$375","v":0},{"$f":" Debt!DW$375","v":0},{"$f":" Debt!DX$375","v":0},{"$f":" Debt!DY$375","v":0},{"$f":" Debt!DZ$375","v":0},{"$f":" Debt!EA$375","v":0},{"$f":" Debt!EB$375","v":0},{"$f":" Debt!EC$375","v":0},{"$f":" Debt!ED$375","v":0},{"$f":" Debt!EE$375","v":0},{"$f":" Debt!EF$375","v":0},{"$f":" Debt!EG$375","v":0},{"$f":" Debt!EH$375","v":0},{"$f":" Debt!EI$375","v":0},{"$f":" Debt!EJ$375","v":0},{"$f":" Debt!EK$375","v":0},{"$f":" Debt!EL$375","v":0},{"$f":" Debt!EM$375","v":0},{"$f":" Debt!EN$375","v":0},{"$f":" Debt!EO$375","v":0},{"$f":" Debt!EP$375","v":0},{"$f":" Debt!EQ$375","v":0},{"$f":" Debt!ER$375","v":0},{"$f":" Debt!ES$375","v":0},{"$f":" Debt!ET$375","v":0},{"$f":" Debt!EU$375","v":0},{"$f":" Debt!EV$375","v":0},{"$f":" Debt!EW$375","v":0},{"$f":" Debt!EX$375","v":0},{"$f":" Debt!EY$375","v":0},{"$f":" Debt!EZ$375","v":0},{"$f":" Debt!FA$375","v":0},{"$f":" Debt!FB$375","v":0},{"$f":" Debt!FC$375","v":0},{"$f":" Debt!FD$375","v":0},{"$f":" Debt!FE$375","v":0},{"$f":" Debt!FF$375","v":0},{"$f":" Debt!FG$375","v":0},{"$f":" Debt!FH$375","v":0},{"$f":" Debt!FI$375","v":0},{"$f":" Debt!FJ$375","v":0},{"$f":" Debt!FK$375","v":0},{"$f":" Debt!FL$375","v":0},{"$f":" Debt!FM$375","v":0},{"$f":" Debt!FN$375","v":0},{"$f":" Debt!FO$375","v":0},{"$f":" Debt!FP$375","v":0},{"$f":" Debt!FQ$375","v":0},{"$f":" Debt!FR$375","v":0},{"$f":" Debt!FS$375","v":0},{"$f":" Debt!FT$375","v":0},{"$f":" Debt!FU$375","v":0},{"$f":" Debt!FV$375","v":0},{"$f":" Debt!FW$375","v":0},{"$f":" Debt!FX$375","v":0},{"$f":" Debt!FY$375","v":0},{"$f":" Debt!FZ$375","v":0},{"$f":" Debt!GA$375","v":0},{"$f":" Debt!GB$375","v":0},{"$f":" Debt!GC$375","v":0},{"$f":" Debt!GD$375","v":0},{"$f":" Debt!GE$375","v":0},{"$f":" Debt!GF$375","v":0},{"$f":" Debt!GG$375","v":0},{"$f":" Debt!GH$375","v":0},{"$f":" Debt!GI$375","v":0},{"$f":" Debt!GJ$375","v":0}]
[null,null,null,null,{"$f":" ConFin!E$572","v":"Construction debt drawdown"},{"$f":" ConFin!F$572","v":0},{"$f":" ConFin!G$572","v":"$ 000s"},{"$f":" ConFin!H$572","v":225376.96393978526},{"$f":" ConFin!I$572","v":0},{"$f":" ConFin!J$572","v":0},{"$f":" ConFin!K$572","v":0},{"$f":" ConFin!L$572","v":0},{"$f":" ConFin!M$572","v":0},{"$f":" ConFin!N$572","v":62270.043822150845},{"$f":" ConFin!O$572","v":74526.754405639411},{"$f":" ConFin!P$572","v":88580.16571199501},{"$f":" ConFin!Q$572","v":0},{"$f":" ConFin!R$572","v":0},{"$f":" ConFin!S$572","v":0},{"$f":" ConFin!T$572","v":0},{"$f":" ConFin!U$572","v":0},{"$f":" ConFin!V$572","v":0},{"$f":" ConFin!W$572","v":0},{"$f":" ConFin!X$572","v":0},{"$f":" ConFin!Y$572","v":0},{"$f":" ConFin!Z$572","v":0},{"$f":" ConFin!AA$572","v":0},{"$f":" ConFin!AB$572","v":0},{"$f":" ConFin!AC$572","v":0},{"$f":" ConFin!AD$572","v":0},{"$f":" ConFin!AE$572","v":0},{"$f":" ConFin!AF$572","v":0},{"$f":" ConFin!AG$572","v":0},{"$f":" ConFin!AH$572","v":0},{"$f":" ConFin!AI$572","v":0},{"$f":" ConFin!AJ$572","v":0},{"$f":" ConFin!AK$572","v":0},{"$f":" ConFin!AL$572","v":0},{"$f":" ConFin!AM$572","v":0},{"$f":" ConFin!AN$572","v":0},{"$f":" ConFin!AO$572","v":0},{"$f":" ConFin!AP$572","v":0},{"$f":" ConFin!AQ$572","v":0},{"$f":" ConFin!AR$572","v":0},{"$f":" ConFin!AS$572","v":0},{"$f":" ConFin!AT$572","v":0},{"$f":" ConFin!AU$572","v":0},{"$f":" ConFin!AV$572","v":0},{"$f":" ConFin!AW$572","v":0},{"$f":" ConFin!AX$572","v":0},{"$f":" ConFin!AY$572","v":0},{"$f":" ConFin!AZ$572","v":0},{"$f":" ConFin!BA$572","v":0},{"$f":" ConFin!BB$572","v":0},{"$f":" ConFin!BC$572","v":0},{"$f":" ConFin!BD$572","v":0},{"$f":" ConFin!BE$572","v":0},{"$f":" ConFin!BF$572","v":0},{"$f":" ConFin!BG$572","v":0},{"$f":" ConFin!BH$572","v":0},{"$f":" ConFin!BI$572","v":0},{"$f":" ConFin!BJ$572","v":0},{"$f":" ConFin!BK$572","v":0},{"$f":" ConFin!BL$572","v":0},{"$f":" ConFin!BM$572","v":0},{"$f":" ConFin!BN$572","v":0},{"$f":" ConFin!BO$572","v":0},{"$f":" ConFin!BP$572","v":0},{"$f":" ConFin!BQ$572","v":0},{"$f":" ConFin!BR$572","v":0},{"$f":" ConFin!BS$572","v":0},{"$f":" ConFin!BT$572","v":0},{"$f":" ConFin!BU$572","v":0},{"$f":" ConFin!BV$572","v":0},{"$f":" ConFin!BW$572","v":0},{"$f":" ConFin!BX$572","v":0},{"$f":" ConFin!BY$572","v":0},{"$f":" ConFin!BZ$572","v":0},{"$f":" ConFin!CA$572","v":0},{"$f":" ConFin!CB$572","v":0},{"$f":" ConFin!CC$572","v":0},{"$f":" ConFin!CD$572","v":0},{"$f":" ConFin!CE$572","v":0},{"$f":" ConFin!CF$572","v":0},{"$f":" ConFin!CG$572","v":0},{"$f":" ConFin!CH$572","v":0},{"$f":" ConFin!CI$572","v":0},{"$f":" ConFin!CJ$572","v":0},{"$f":" ConFin!CK$572","v":0},{"$f":" ConFin!CL$572","v":0},{"$f":" ConFin!CM$572","v":0},{"$f":" ConFin!CN$572","v":0},{"$f":" ConFin!CO$572","v":0},{"$f":" ConFin!CP$572","v":0},{"$f":" ConFin!CQ$572","v":0},{"$f":" ConFin!CR$572","v":0},{"$f":" ConFin!CS$572","v":0},{"$f":" ConFin!CT$572","v":0},{"$f":" ConFin!CU$572","v":0},{"$f":" ConFin!CV$572","v":0},{"$f":" ConFin!CW$572","v":0},{"$f":" ConFin!CX$572","v":0},{"$f":" ConFin!CY$572","v":0},{"$f":" ConFin!CZ$572","v":0},{"$f":" ConFin!DA$572","v":0},{"$f":" ConFin!DB$572","v":0},{"$f":" ConFin!DC$572","v":0},{"$f":" ConFin!DD$572","v":0},{"$f":" ConFin!DE$572","v":0},{"$f":" ConFin!DF$572","v":0},{"$f":" ConFin!DG$572","v":0},{"$f":" ConFin!DH$572","v":0},{"$f":" ConFin!DI$572","v":0},{"$f":" ConFin!DJ$572","v":0},{"$f":" ConFin!DK$572","v":0},{"$f":" ConFin!DL$572","v":0},{"$f":" ConFin!DM$572","v":0},{"$f":" ConFin!DN$572","v":0},{"$f":" ConFin!DO$572","v":0},{"$f":" ConFin!DP$572","v":0},{"$f":" ConFin!DQ$572","v":0},{"$f":" ConFin!DR$572","v":0},{"$f":" ConFin!DS$572","v":0},{"$f":" ConFin!DT$572","v":0},{"$f":" ConFin!DU$572","v":0},{"$f":" ConFin!DV$572","v":0},{"$f":" ConFin!DW$572","v":0},{"$f":" ConFin!DX$572","v":0},{"$f":" ConFin!DY$572","v":0},{"$f":" ConFin!DZ$572","v":0},{"$f":" ConFin!EA$572","v":0},{"$f":" ConFin!EB$572","v":0},{"$f":" ConFin!EC$572","v":0},{"$f":" ConFin!ED$572","v":0},{"$f":" ConFin!EE$572","v":0},{"$f":" ConFin!EF$572","v":0},{"$f":" ConFin!EG$572","v":0},{"$f":" ConFin!EH$572","v":0},{"$f":" ConFin!EI$572","v":0},{"$f":" ConFin!EJ$572","v":0},{"$f":" ConFin!EK$572","v":0},{"$f":" ConFin!EL$572","v":0},{"$f":" ConFin!EM$572","v":0},{"$f":" ConFin!EN$572","v":0},{"$f":" ConFin!EO$572","v":0},{"$f":" ConFin!EP$572","v":0},{"$f":" ConFin!EQ$572","v":0},{"$f":" ConFin!ER$572","v":0},{"$f":" ConFin!ES$572","v":0},{"$f":" ConFin!ET$572","v":0},{"$f":" ConFin!EU$572","v":0},{"$f":" ConFin!EV$572","v":0},{"$f":" ConFin!EW$572","v":0},{"$f":" ConFin!EX$572","v":0},{"$f":" ConFin!EY$572","v":0},{"$f":" ConFin!EZ$572","v":0},{"$f":" ConFin!FA$572","v":0},{"$f":" ConFin!FB$572","v":0},{"$f":" ConFin!FC$572","v":0},{"$f":" ConFin!FD$572","v":0},{"$f":" ConFin!FE$572","v":0},{"$f":" ConFin!FF$572","v":0},{"$f":" ConFin!FG$572","v":0},{"$f":" ConFin!FH$572","v":0},{"$f":" ConFin!FI$572","v":0},{"$f":" ConFin!FJ$572","v":0},{"$f":" ConFin!FK$572","v":0},{"$f":" ConFin!FL$572","v":0},{"$f":" ConFin!FM$572","v":0},{"$f":" ConFin!FN$572","v":0},{"$f":" ConFin!FO$572","v":0},{"$f":" ConFin!FP$572","v":0},{"$f":" ConFin!FQ$572","v":0},{"$f":" ConFin!FR$572","v":0},{"$f":" ConFin!FS$572","v":0},{"$f":" ConFin!FT$572","v":0},{"$f":" ConFin!FU$572","v":0},{"$f":" ConFin!FV$572","v":0},{"$f":" ConFin!FW$572","v":0},{"$f":" ConFin!FX$572","v":0},{"$f":" ConFin!FY$572","v":0},{"$f":" ConFin!FZ$572","v":0},{"$f":" ConFin!GA$572","v":0},{"$f":" ConFin!GB$572","v":0},{"$f":" ConFin!GC$572","v":0},{"$f":" ConFin!GD$572","v":0},{"$f":" ConFin!GE$572","v":0},{"$f":" ConFin!GF$572","v":0},{"$f":" ConFin!GG$572","v":0},{"$f":" ConFin!GH$572","v":0},{"$f":" ConFin!GI$572","v":0},{"$f":" ConFin!GJ$572","v":0}]
[null,null,null,null,"Cashflow available for senior debt P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J55:GJ55)","v":584498.72569533065},null,{"$f":" J44 + SUM(J46:J54)","v":0},0,-5.1476730732247233E-5,144.09022015459777,837.66945718094212,887.060608644475,2244.1494105363217,16553.626437820869,14808.848586372476,14892.428086434471,14760.112917992801,14842.972862854478,14710.95162474819,14793.079362736444,14681.462063954166,14722.599780690758,14611.269272543124,14691.892285803335,14560.756216509153,14640.607142458757,14509.767353055322,14588.832252126784,14478.120359233661,14516.693698163013,14406.270109288937,14483.718533433101,14353.771752872934,14430.390224313576,14300.742606481544,14376.515776475691,14266.709506060424,14302.505722885384,14192.989708111727,14267.023355797157,14138.2782664363,14211.418260903803,14082.975803880352,14155.205254790875,14046.305879459484,14079.09109737274,13970.484411329693,14040.838933708501,13913.310372684426,13982.701158305978,13855.479344728483,13923.887817094752,13815.897777218212,3425.2240731590764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV44 + SUM(BV46:BV54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH44 + SUM(EH46:EH54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Debt!E$246","v":"Senior debt interest - T1"},{"$f":" Debt!F$246","v":0},{"$f":" Debt!G$246","v":"$ 000s"},{"$f":" Debt!H$246","v":-41486.927400469496},{"$f":" Debt!I$246","v":0},{"$f":" Debt!J$246","v":0},{"$f":" Debt!K$246","v":0},{"$f":" Debt!L$246","v":0},{"$f":" Debt!M$246","v":0},{"$f":" Debt!N$246","v":0},{"$f":" Debt!O$246","v":0},{"$f":" Debt!P$246","v":0},{"$f":" Debt!Q$246","v":-2419.046079620362},{"$f":" Debt!R$246","v":-2320.2440046735301},{"$f":" Debt!S$246","v":-2289.1053321915429},{"$f":" Debt!T$246","v":-2187.379727457534},{"$f":" Debt!U$246","v":-2152.7116371799825},{"$f":" Debt!V$246","v":-2051.1073293200848},{"$f":" Debt!W$246","v":-2013.3148249451212},{"$f":" Debt!X$246","v":-1922.715360235117},{"$f":" Debt!Y$246","v":-1870.6867489327356},{"$f":" Debt!Z$246","v":-1770.3838670551038},{"$f":" Debt!AA$246","v":-1807.0841258487803},{"$f":" Debt!AB$246","v":-1703.7568683620952},{"$f":" Debt!AC$246","v":-1653.0261874919511},{"$f":" Debt!AD$246","v":-1550.3982505707356},{"$f":" Debt!AE$246","v":-1495.2999538432375},{"$f":" Debt!AF$246","v":-1401.1036067435707},{"$f":" Debt!AG$246","v":-1333.8083742141994},{"$f":" Debt!AH$246","v":-1232.8432510892196},{"$f":" Debt!AI$246","v":-1168.7607589832535},{"$f":" Debt!AJ$246","v":-1068.4479110000939},{"$f":" Debt!AK$246","v":-1045.190382168385},{"$f":" Debt!AL$246","v":-942.00775723133404},{"$f":" Debt!AM$246","v":-866.02420429034646},{"$f":" Debt!AN$246","v":-767.8487130438042},{"$f":" Debt!AO$246","v":-682.44430134831907},{"$f":" Debt!AP$246","v":-581.05172409075146},{"$f":" Debt!AQ$246","v":-494.75743242512692},{"$f":" Debt!AR$246","v":-393.76637769968966},{"$f":" Debt!AS$246","v":-301.5682045488449},{"$f":" Debt!AT$246","v":-200.89359897900619},{"$f":" Debt!AU$246","v":-102.61481990647177},{"$f":" Debt!AV$246","v":-2.2781925548761515},{"$f":" Debt!AW$246","v":102.44487160127035},{"$f":" Debt!AX$246","v":202.29763597442869},{"$f":" Debt!AY$246","v":0},{"$f":" Debt!AZ$246","v":0},{"$f":" Debt!BA$246","v":0},{"$f":" Debt!BB$246","v":0},{"$f":" Debt!BC$246","v":0},{"$f":" Debt!BD$246","v":0},{"$f":" Debt!BE$246","v":0},{"$f":" Debt!BF$246","v":0},{"$f":" Debt!BG$246","v":0},{"$f":" Debt!BH$246","v":0},{"$f":" Debt!BI$246","v":0},{"$f":" Debt!BJ$246","v":0},{"$f":" Debt!BK$246","v":0},{"$f":" Debt!BL$246","v":0},{"$f":" Debt!BM$246","v":0},{"$f":" Debt!BN$246","v":0},{"$f":" Debt!BO$246","v":0},{"$f":" Debt!BP$246","v":0},{"$f":" Debt!BQ$246","v":0},{"$f":" Debt!BR$246","v":0},{"$f":" Debt!BS$246","v":0},{"$f":" Debt!BT$246","v":0},{"$f":" Debt!BU$246","v":0},{"$f":" Debt!BV$246","v":0},{"$f":" Debt!BW$246","v":0},{"$f":" Debt!BX$246","v":0},{"$f":" Debt!BY$246","v":0},{"$f":" Debt!BZ$246","v":0},{"$f":" Debt!CA$246","v":0},{"$f":" Debt!CB$246","v":0},{"$f":" Debt!CC$246","v":0},{"$f":" Debt!CD$246","v":0},{"$f":" Debt!CE$246","v":0},{"$f":" Debt!CF$246","v":0},{"$f":" Debt!CG$246","v":0},{"$f":" Debt!CH$246","v":0},{"$f":" Debt!CI$246","v":0},{"$f":" Debt!CJ$246","v":0},{"$f":" Debt!CK$246","v":0},{"$f":" Debt!CL$246","v":0},{"$f":" Debt!CM$246","v":0},{"$f":" Debt!CN$246","v":0},{"$f":" Debt!CO$246","v":0},{"$f":" Debt!CP$246","v":0},{"$f":" Debt!CQ$246","v":0},{"$f":" Debt!CR$246","v":0},{"$f":" Debt!CS$246","v":0},{"$f":" Debt!CT$246","v":0},{"$f":" Debt!CU$246","v":0},{"$f":" Debt!CV$246","v":0},{"$f":" Debt!CW$246","v":0},{"$f":" Debt!CX$246","v":0},{"$f":" Debt!CY$246","v":0},{"$f":" Debt!CZ$246","v":0},{"$f":" Debt!DA$246","v":0},{"$f":" Debt!DB$246","v":0},{"$f":" Debt!DC$246","v":0},{"$f":" Debt!DD$246","v":0},{"$f":" Debt!DE$246","v":0},{"$f":" Debt!DF$246","v":0},{"$f":" Debt!DG$246","v":0},{"$f":" Debt!DH$246","v":0},{"$f":" Debt!DI$246","v":0},{"$f":" Debt!DJ$246","v":0},{"$f":" Debt!DK$246","v":0},{"$f":" Debt!DL$246","v":0},{"$f":" Debt!DM$246","v":0},{"$f":" Debt!DN$246","v":0},{"$f":" Debt!DO$246","v":0},{"$f":" Debt!DP$246","v":0},{"$f":" Debt!DQ$246","v":0},{"$f":" Debt!DR$246","v":0},{"$f":" Debt!DS$246","v":0},{"$f":" Debt!DT$246","v":0},{"$f":" Debt!DU$246","v":0},{"$f":" Debt!DV$246","v":0},{"$f":" Debt!DW$246","v":0},{"$f":" Debt!DX$246","v":0},{"$f":" Debt!DY$246","v":0},{"$f":" Debt!DZ$246","v":0},{"$f":" Debt!EA$246","v":0},{"$f":" Debt!EB$246","v":0},{"$f":" Debt!EC$246","v":0},{"$f":" Debt!ED$246","v":0},{"$f":" Debt!EE$246","v":0},{"$f":" Debt!EF$246","v":0},{"$f":" Debt!EG$246","v":0},{"$f":" Debt!EH$246","v":0},{"$f":" Debt!EI$246","v":0},{"$f":" Debt!EJ$246","v":0},{"$f":" Debt!EK$246","v":0},{"$f":" Debt!EL$246","v":0},{"$f":" Debt!EM$246","v":0},{"$f":" Debt!EN$246","v":0},{"$f":" Debt!EO$246","v":0},{"$f":" Debt!EP$246","v":0},{"$f":" Debt!EQ$246","v":0},{"$f":" Debt!ER$246","v":0},{"$f":" Debt!ES$246","v":0},{"$f":" Debt!ET$246","v":0},{"$f":" Debt!EU$246","v":0},{"$f":" Debt!EV$246","v":0},{"$f":" Debt!EW$246","v":0},{"$f":" Debt!EX$246","v":0},{"$f":" Debt!EY$246","v":0},{"$f":" Debt!EZ$246","v":0},{"$f":" Debt!FA$246","v":0},{"$f":" Debt!FB$246","v":0},{"$f":" Debt!FC$246","v":0},{"$f":" Debt!FD$246","v":0},{"$f":" Debt!FE$246","v":0},{"$f":" Debt!FF$246","v":0},{"$f":" Debt!FG$246","v":0},{"$f":" Debt!FH$246","v":0},{"$f":" Debt!FI$246","v":0},{"$f":" Debt!FJ$246","v":0},{"$f":" Debt!FK$246","v":0},{"$f":" Debt!FL$246","v":0},{"$f":" Debt!FM$246","v":0},{"$f":" Debt!FN$246","v":0},{"$f":" Debt!FO$246","v":0},{"$f":" Debt!FP$246","v":0},{"$f":" Debt!FQ$246","v":0},{"$f":" Debt!FR$246","v":0},{"$f":" Debt!FS$246","v":0},{"$f":" Debt!FT$246","v":0},{"$f":" Debt!FU$246","v":0},{"$f":" Debt!FV$246","v":0},{"$f":" Debt!FW$246","v":0},{"$f":" Debt!FX$246","v":0},{"$f":" Debt!FY$246","v":0},{"$f":" Debt!FZ$246","v":0},{"$f":" Debt!GA$246","v":0},{"$f":" Debt!GB$246","v":0},{"$f":" Debt!GC$246","v":0},{"$f":" Debt!GD$246","v":0},{"$f":" Debt!GE$246","v":0},{"$f":" Debt!GF$246","v":0},{"$f":" Debt!GG$246","v":0},{"$f":" Debt!GH$246","v":0},{"$f":" Debt!GI$246","v":0},{"$f":" Debt!GJ$246","v":0}]
[null,null,null,null,{"$f":" Debt!E$187","v":"Senior debt principal repayment - T1"},{"$f":" Debt!F$187","v":0},{"$f":" Debt!G$187","v":"$ 000s"},{"$f":" Debt!H$187","v":-126013.60995020178},{"$f":" Debt!I$187","v":0},{"$f":" Debt!J$187","v":0},{"$f":" Debt!K$187","v":0},{"$f":" Debt!L$187","v":0},{"$f":" Debt!M$187","v":0},{"$f":" Debt!N$187","v":0},{"$f":" Debt!O$187","v":0},{"$f":" Debt!P$187","v":0},{"$f":" Debt!Q$187","v":-2811.1021116355032},{"$f":" Debt!R$187","v":-3242.0382965393019},{"$f":" Debt!S$187","v":-3049.876962308178},{"$f":" Debt!T$187","v":-3303.8665941309773},{"$f":" Debt!U$187","v":-3149.4434991973244},{"$f":" Debt!V$187","v":-3344.1968223024091},{"$f":" Debt!W$187","v":-3236.2138736478501},{"$f":" Debt!X$187","v":-3407.9511579850277},{"$f":" Debt!Y$187","v":-3305.5669036802319},{"$f":" Debt!Z$187","v":-3483.6944607236273},{"$f":" Debt!AA$187","v":-3338.9018791090703},{"$f":" Debt!AB$187","v":-3511.5005181807796},{"$f":" Debt!AC$187","v":-3420.8327822825008},{"$f":" Debt!AD$187","v":-3592.6855123737382},{"$f":" Debt!AE$187","v":-3503.934967963286},{"$f":" Debt!AF$187","v":-3677.0147190986881},{"$f":" Debt!AG$187","v":-3580.9353446810355},{"$f":" Debt!AH$187","v":-3758.1384551139954},{"$f":" Debt!AI$187","v":-3673.0923876892862},{"$f":" Debt!AJ$187","v":-3842.3272377174017},{"$f":" Debt!AK$187","v":-3724.5894624802927},{"$f":" Debt!AL$187","v":-3895.9001448086856},{"$f":" Debt!AM$187","v":-3816.8163502318289},{"$f":" Debt!AN$187","v":-3991.4025839753867},{"$f":" Debt!AO$187","v":-3902.9157433009059},{"$f":" Debt!AP$187","v":-4079.9851088197461},{"$f":" Debt!AQ$187","v":-4017.8679659799504},{"$f":" Debt!AR$187","v":-4199.0651667541633},{"$f":" Debt!AS$187","v":-4140.3775835996748},{"$f":" Debt!AT$187","v":-4321.7228974086347},{"$f":" Debt!AU$187","v":-4266.5611078316406},{"$f":" Debt!AV$187","v":-4455.259419435275},{"$f":" Debt!AW$187","v":-4389.6591435728969},{"$f":" Debt!AX$187","v":-4578.1727856424495},{"$f":" Debt!AY$187","v":0},{"$f":" Debt!AZ$187","v":0},{"$f":" Debt!BA$187","v":0},{"$f":" Debt!BB$187","v":0},{"$f":" Debt!BC$187","v":0},{"$f":" Debt!BD$187","v":0},{"$f":" Debt!BE$187","v":0},{"$f":" Debt!BF$187","v":0},{"$f":" Debt!BG$187","v":0},{"$f":" Debt!BH$187","v":0},{"$f":" Debt!BI$187","v":0},{"$f":" Debt!BJ$187","v":0},{"$f":" Debt!BK$187","v":0},{"$f":" Debt!BL$187","v":0},{"$f":" Debt!BM$187","v":0},{"$f":" Debt!BN$187","v":0},{"$f":" Debt!BO$187","v":0},{"$f":" Debt!BP$187","v":0},{"$f":" Debt!BQ$187","v":0},{"$f":" Debt!BR$187","v":0},{"$f":" Debt!BS$187","v":0},{"$f":" Debt!BT$187","v":0},{"$f":" Debt!BU$187","v":0},{"$f":" Debt!BV$187","v":0},{"$f":" Debt!BW$187","v":0},{"$f":" Debt!BX$187","v":0},{"$f":" Debt!BY$187","v":0},{"$f":" Debt!BZ$187","v":0},{"$f":" Debt!CA$187","v":0},{"$f":" Debt!CB$187","v":0},{"$f":" Debt!CC$187","v":0},{"$f":" Debt!CD$187","v":0},{"$f":" Debt!CE$187","v":0},{"$f":" Debt!CF$187","v":0},{"$f":" Debt!CG$187","v":0},{"$f":" Debt!CH$187","v":0},{"$f":" Debt!CI$187","v":0},{"$f":" Debt!CJ$187","v":0},{"$f":" Debt!CK$187","v":0},{"$f":" Debt!CL$187","v":0},{"$f":" Debt!CM$187","v":0},{"$f":" Debt!CN$187","v":0},{"$f":" Debt!CO$187","v":0},{"$f":" Debt!CP$187","v":0},{"$f":" Debt!CQ$187","v":0},{"$f":" Debt!CR$187","v":0},{"$f":" Debt!CS$187","v":0},{"$f":" Debt!CT$187","v":0},{"$f":" Debt!CU$187","v":0},{"$f":" Debt!CV$187","v":0},{"$f":" Debt!CW$187","v":0},{"$f":" Debt!CX$187","v":0},{"$f":" Debt!CY$187","v":0},{"$f":" Debt!CZ$187","v":0},{"$f":" Debt!DA$187","v":0},{"$f":" Debt!DB$187","v":0},{"$f":" Debt!DC$187","v":0},{"$f":" Debt!DD$187","v":0},{"$f":" Debt!DE$187","v":0},{"$f":" Debt!DF$187","v":0},{"$f":" Debt!DG$187","v":0},{"$f":" Debt!DH$187","v":0},{"$f":" Debt!DI$187","v":0},{"$f":" Debt!DJ$187","v":0},{"$f":" Debt!DK$187","v":0},{"$f":" Debt!DL$187","v":0},{"$f":" Debt!DM$187","v":0},{"$f":" Debt!DN$187","v":0},{"$f":" Debt!DO$187","v":0},{"$f":" Debt!DP$187","v":0},{"$f":" Debt!DQ$187","v":0},{"$f":" Debt!DR$187","v":0},{"$f":" Debt!DS$187","v":0},{"$f":" Debt!DT$187","v":0},{"$f":" Debt!DU$187","v":0},{"$f":" Debt!DV$187","v":0},{"$f":" Debt!DW$187","v":0},{"$f":" Debt!DX$187","v":0},{"$f":" Debt!DY$187","v":0},{"$f":" Debt!DZ$187","v":0},{"$f":" Debt!EA$187","v":0},{"$f":" Debt!EB$187","v":0},{"$f":" Debt!EC$187","v":0},{"$f":" Debt!ED$187","v":0},{"$f":" Debt!EE$187","v":0},{"$f":" Debt!EF$187","v":0},{"$f":" Debt!EG$187","v":0},{"$f":" Debt!EH$187","v":0},{"$f":" Debt!EI$187","v":0},{"$f":" Debt!EJ$187","v":0},{"$f":" Debt!EK$187","v":0},{"$f":" Debt!EL$187","v":0},{"$f":" Debt!EM$187","v":0},{"$f":" Debt!EN$187","v":0},{"$f":" Debt!EO$187","v":0},{"$f":" Debt!EP$187","v":0},{"$f":" Debt!EQ$187","v":0},{"$f":" Debt!ER$187","v":0},{"$f":" Debt!ES$187","v":0},{"$f":" Debt!ET$187","v":0},{"$f":" Debt!EU$187","v":0},{"$f":" Debt!EV$187","v":0},{"$f":" Debt!EW$187","v":0},{"$f":" Debt!EX$187","v":0},{"$f":" Debt!EY$187","v":0},{"$f":" Debt!EZ$187","v":0},{"$f":" Debt!FA$187","v":0},{"$f":" Debt!FB$187","v":0},{"$f":" Debt!FC$187","v":0},{"$f":" Debt!FD$187","v":0},{"$f":" Debt!FE$187","v":0},{"$f":" Debt!FF$187","v":0},{"$f":" Debt!FG$187","v":0},{"$f":" Debt!FH$187","v":0},{"$f":" Debt!FI$187","v":0},{"$f":" Debt!FJ$187","v":0},{"$f":" Debt!FK$187","v":0},{"$f":" Debt!FL$187","v":0},{"$f":" Debt!FM$187","v":0},{"$f":" Debt!FN$187","v":0},{"$f":" Debt!FO$187","v":0},{"$f":" Debt!FP$187","v":0},{"$f":" Debt!FQ$187","v":0},{"$f":" Debt!FR$187","v":0},{"$f":" Debt!FS$187","v":0},{"$f":" Debt!FT$187","v":0},{"$f":" Debt!FU$187","v":0},{"$f":" Debt!FV$187","v":0},{"$f":" Debt!FW$187","v":0},{"$f":" Debt!FX$187","v":0},{"$f":" Debt!FY$187","v":0},{"$f":" Debt!FZ$187","v":0},{"$f":" Debt!GA$187","v":0},{"$f":" Debt!GB$187","v":0},{"$f":" Debt!GC$187","v":0},{"$f":" Debt!GD$187","v":0},{"$f":" Debt!GE$187","v":0},{"$f":" Debt!GF$187","v":0},{"$f":" Debt!GG$187","v":0},{"$f":" Debt!GH$187","v":0},{"$f":" Debt!GI$187","v":0},{"$f":" Debt!GJ$187","v":0}]
[null,null,null,null,{"$f":" Debt!E$351","v":"Senior debt interest - T2"},{"$f":" Debt!F$351","v":0},{"$f":" Debt!G$351","v":"$ 000s"},{"$f":" Debt!H$351","v":-46417.031655580708},{"$f":" Debt!I$351","v":0},{"$f":" Debt!J$351","v":0},{"$f":" Debt!K$351","v":0},{"$f":" Debt!L$351","v":0},{"$f":" Debt!M$351","v":0},{"$f":" Debt!N$351","v":0},{"$f":" Debt!O$351","v":0},{"$f":" Debt!P$351","v":0},{"$f":" Debt!Q$351","v":-2707.0277557656432},{"$f":" Debt!R$351","v":-2596.4635290394258},{"$f":" Debt!S$351","v":-2561.6178717381549},{"$f":" Debt!T$351","v":-2447.7820759643828},{"$f":" Debt!U$351","v":-2408.9868320823612},{"$f":" Debt!V$351","v":-2295.2867732867612},{"$f":" Debt!W$351","v":-2252.9951612481118},{"$f":" Debt!X$351","v":-2151.6100459773925},{"$f":" Debt!Y$351","v":-2093.3875523771089},{"$f":" Debt!Z$351","v":-1981.14385122833},{"$f":" Debt!AA$351","v":-2012.434594695233},{"$f":" Debt!AB$351","v":-1897.3656034032431},{"$f":" Debt!AC$351","v":-1840.8700724342186},{"$f":" Debt!AD$351","v":-1726.5798699537743},{"$f":" Debt!AE$351","v":-1665.2204031436058},{"$f":" Debt!AF$351","v":-1560.3199256917042},{"$f":" Debt!AG$351","v":-1485.3775076476315},{"$f":" Debt!AH$351","v":-1372.9390750766313},{"$f":" Debt!AI$351","v":-1301.574481594987},{"$f":" Debt!AJ$351","v":-1189.862446341014},{"$f":" Debt!AK$351","v":-1181.5195624512182},{"$f":" Debt!AL$351","v":-1064.8783342615084},{"$f":" Debt!AM$351","v":-978.9838831108267},{"$f":" Debt!AN$351","v":-868.0028930060397},{"$f":" Debt!AO$351","v":-771.45877543723043},{"$f":" Debt!AP$351","v":-656.84107940693673},{"$f":" Debt!AQ$351","v":-559.29101056753484},{"$f":" Debt!AR$351","v":-445.12720957356237},{"$f":" Debt!AS$351","v":-340.9031877508682},{"$f":" Debt!AT$351","v":-227.09711188931141},{"$f":" Debt!AU$351","v":-115.9993616334029},{"$f":" Debt!AV$351","v":-2.5753481055121719},{"$f":" Debt!AW$351","v":115.80724615795781},{"$f":" Debt!AX$351","v":228.68428414500642},{"$f":" Debt!AY$351","v":0},{"$f":" Debt!AZ$351","v":0},{"$f":" Debt!BA$351","v":0},{"$f":" Debt!BB$351","v":0},{"$f":" Debt!BC$351","v":0},{"$f":" Debt!BD$351","v":0},{"$f":" Debt!BE$351","v":0},{"$f":" Debt!BF$351","v":0},{"$f":" Debt!BG$351","v":0},{"$f":" Debt!BH$351","v":0},{"$f":" Debt!BI$351","v":0},{"$f":" Debt!BJ$351","v":0},{"$f":" Debt!BK$351","v":0},{"$f":" Debt!BL$351","v":0},{"$f":" Debt!BM$351","v":0},{"$f":" Debt!BN$351","v":0},{"$f":" Debt!BO$351","v":0},{"$f":" Debt!BP$351","v":0},{"$f":" Debt!BQ$351","v":0},{"$f":" Debt!BR$351","v":0},{"$f":" Debt!BS$351","v":0},{"$f":" Debt!BT$351","v":0},{"$f":" Debt!BU$351","v":0},{"$f":" Debt!BV$351","v":0},{"$f":" Debt!BW$351","v":0},{"$f":" Debt!BX$351","v":0},{"$f":" Debt!BY$351","v":0},{"$f":" Debt!BZ$351","v":0},{"$f":" Debt!CA$351","v":0},{"$f":" Debt!CB$351","v":0},{"$f":" Debt!CC$351","v":0},{"$f":" Debt!CD$351","v":0},{"$f":" Debt!CE$351","v":0},{"$f":" Debt!CF$351","v":0},{"$f":" Debt!CG$351","v":0},{"$f":" Debt!CH$351","v":0},{"$f":" Debt!CI$351","v":0},{"$f":" Debt!CJ$351","v":0},{"$f":" Debt!CK$351","v":0},{"$f":" Debt!CL$351","v":0},{"$f":" Debt!CM$351","v":0},{"$f":" Debt!CN$351","v":0},{"$f":" Debt!CO$351","v":0},{"$f":" Debt!CP$351","v":0},{"$f":" Debt!CQ$351","v":0},{"$f":" Debt!CR$351","v":0},{"$f":" Debt!CS$351","v":0},{"$f":" Debt!CT$351","v":0},{"$f":" Debt!CU$351","v":0},{"$f":" Debt!CV$351","v":0},{"$f":" Debt!CW$351","v":0},{"$f":" Debt!CX$351","v":0},{"$f":" Debt!CY$351","v":0},{"$f":" Debt!CZ$351","v":0},{"$f":" Debt!DA$351","v":0},{"$f":" Debt!DB$351","v":0},{"$f":" Debt!DC$351","v":0},{"$f":" Debt!DD$351","v":0},{"$f":" Debt!DE$351","v":0},{"$f":" Debt!DF$351","v":0},{"$f":" Debt!DG$351","v":0},{"$f":" Debt!DH$351","v":0},{"$f":" Debt!DI$351","v":0},{"$f":" Debt!DJ$351","v":0},{"$f":" Debt!DK$351","v":0},{"$f":" Debt!DL$351","v":0},{"$f":" Debt!DM$351","v":0},{"$f":" Debt!DN$351","v":0},{"$f":" Debt!DO$351","v":0},{"$f":" Debt!DP$351","v":0},{"$f":" Debt!DQ$351","v":0},{"$f":" Debt!DR$351","v":0},{"$f":" Debt!DS$351","v":0},{"$f":" Debt!DT$351","v":0},{"$f":" Debt!DU$351","v":0},{"$f":" Debt!DV$351","v":0},{"$f":" Debt!DW$351","v":0},{"$f":" Debt!DX$351","v":0},{"$f":" Debt!DY$351","v":0},{"$f":" Debt!DZ$351","v":0},{"$f":" Debt!EA$351","v":0},{"$f":" Debt!EB$351","v":0},{"$f":" Debt!EC$351","v":0},{"$f":" Debt!ED$351","v":0},{"$f":" Debt!EE$351","v":0},{"$f":" Debt!EF$351","v":0},{"$f":" Debt!EG$351","v":0},{"$f":" Debt!EH$351","v":0},{"$f":" Debt!EI$351","v":0},{"$f":" Debt!EJ$351","v":0},{"$f":" Debt!EK$351","v":0},{"$f":" Debt!EL$351","v":0},{"$f":" Debt!EM$351","v":0},{"$f":" Debt!EN$351","v":0},{"$f":" Debt!EO$351","v":0},{"$f":" Debt!EP$351","v":0},{"$f":" Debt!EQ$351","v":0},{"$f":" Debt!ER$351","v":0},{"$f":" Debt!ES$351","v":0},{"$f":" Debt!ET$351","v":0},{"$f":" Debt!EU$351","v":0},{"$f":" Debt!EV$351","v":0},{"$f":" Debt!EW$351","v":0},{"$f":" Debt!EX$351","v":0},{"$f":" Debt!EY$351","v":0},{"$f":" Debt!EZ$351","v":0},{"$f":" Debt!FA$351","v":0},{"$f":" Debt!FB$351","v":0},{"$f":" Debt!FC$351","v":0},{"$f":" Debt!FD$351","v":0},{"$f":" Debt!FE$351","v":0},{"$f":" Debt!FF$351","v":0},{"$f":" Debt!FG$351","v":0},{"$f":" Debt!FH$351","v":0},{"$f":" Debt!FI$351","v":0},{"$f":" Debt!FJ$351","v":0},{"$f":" Debt!FK$351","v":0},{"$f":" Debt!FL$351","v":0},{"$f":" Debt!FM$351","v":0},{"$f":" Debt!FN$351","v":0},{"$f":" Debt!FO$351","v":0},{"$f":" Debt!FP$351","v":0},{"$f":" Debt!FQ$351","v":0},{"$f":" Debt!FR$351","v":0},{"$f":" Debt!FS$351","v":0},{"$f":" Debt!FT$351","v":0},{"$f":" Debt!FU$351","v":0},{"$f":" Debt!FV$351","v":0},{"$f":" Debt!FW$351","v":0},{"$f":" Debt!FX$351","v":0},{"$f":" Debt!FY$351","v":0},{"$f":" Debt!FZ$351","v":0},{"$f":" Debt!GA$351","v":0},{"$f":" Debt!GB$351","v":0},{"$f":" Debt!GC$351","v":0},{"$f":" Debt!GD$351","v":0},{"$f":" Debt!GE$351","v":0},{"$f":" Debt!GF$351","v":0},{"$f":" Debt!GG$351","v":0},{"$f":" Debt!GH$351","v":0},{"$f":" Debt!GI$351","v":0},{"$f":" Debt!GJ$351","v":0}]
[null,null,null,null,{"$f":" Debt!E$292","v":"Senior debt principal repayment - T2"},{"$f":" Debt!F$292","v":0},{"$f":" Debt!G$292","v":"$ 000s"},{"$f":" Debt!H$292","v":-126013.60995020178},{"$f":" Debt!I$292","v":0},{"$f":" Debt!J$292","v":0},{"$f":" Debt!K$292","v":0},{"$f":" Debt!L$292","v":0},{"$f":" Debt!M$292","v":0},{"$f":" Debt!N$292","v":0},{"$f":" Debt!O$292","v":0},{"$f":" Debt!P$292","v":0},{"$f":" Debt!Q$292","v":-2811.1021116355032},{"$f":" Debt!R$292","v":-3242.0382965393019},{"$f":" Debt!S$292","v":-3049.876962308178},{"$f":" Debt!T$292","v":-3303.8665941309773},{"$f":" Debt!U$292","v":-3149.4434991973244},{"$f":" Debt!V$292","v":-3344.1968223024091},{"$f":" Debt!W$292","v":-3236.2138736478501},{"$f":" Debt!X$292","v":-3407.9511579850277},{"$f":" Debt!Y$292","v":-3305.5669036802319},{"$f":" Debt!Z$292","v":-3483.6944607236273},{"$f":" Debt!AA$292","v":-3338.9018791090703},{"$f":" Debt!AB$292","v":-3511.5005181807796},{"$f":" Debt!AC$292","v":-3420.8327822825008},{"$f":" Debt!AD$292","v":-3592.6855123737382},{"$f":" Debt!AE$292","v":-3503.934967963286},{"$f":" Debt!AF$292","v":-3677.0147190986881},{"$f":" Debt!AG$292","v":-3580.9353446810355},{"$f":" Debt!AH$292","v":-3758.1384551139954},{"$f":" Debt!AI$292","v":-3673.0923876892862},{"$f":" Debt!AJ$292","v":-3842.3272377174017},{"$f":" Debt!AK$292","v":-3724.5894624802927},{"$f":" Debt!AL$292","v":-3895.9001448086856},{"$f":" Debt!AM$292","v":-3816.8163502318289},{"$f":" Debt!AN$292","v":-3991.4025839753867},{"$f":" Debt!AO$292","v":-3902.9157433009059},{"$f":" Debt!AP$292","v":-4079.9851088197461},{"$f":" Debt!AQ$292","v":-4017.8679659799504},{"$f":" Debt!AR$292","v":-4199.0651667541633},{"$f":" Debt!AS$292","v":-4140.3775835996748},{"$f":" Debt!AT$292","v":-4321.7228974086347},{"$f":" Debt!AU$292","v":-4266.5611078316406},{"$f":" Debt!AV$292","v":-4455.259419435275},{"$f":" Debt!AW$292","v":-4389.6591435728969},{"$f":" Debt!AX$292","v":-4578.1727856424495},{"$f":" Debt!AY$292","v":0},{"$f":" Debt!AZ$292","v":0},{"$f":" Debt!BA$292","v":0},{"$f":" Debt!BB$292","v":0},{"$f":" Debt!BC$292","v":0},{"$f":" Debt!BD$292","v":0},{"$f":" Debt!BE$292","v":0},{"$f":" Debt!BF$292","v":0},{"$f":" Debt!BG$292","v":0},{"$f":" Debt!BH$292","v":0},{"$f":" Debt!BI$292","v":0},{"$f":" Debt!BJ$292","v":0},{"$f":" Debt!BK$292","v":0},{"$f":" Debt!BL$292","v":0},{"$f":" Debt!BM$292","v":0},{"$f":" Debt!BN$292","v":0},{"$f":" Debt!BO$292","v":0},{"$f":" Debt!BP$292","v":0},{"$f":" Debt!BQ$292","v":0},{"$f":" Debt!BR$292","v":0},{"$f":" Debt!BS$292","v":0},{"$f":" Debt!BT$292","v":0},{"$f":" Debt!BU$292","v":0},{"$f":" Debt!BV$292","v":0},{"$f":" Debt!BW$292","v":0},{"$f":" Debt!BX$292","v":0},{"$f":" Debt!BY$292","v":0},{"$f":" Debt!BZ$292","v":0},{"$f":" Debt!CA$292","v":0},{"$f":" Debt!CB$292","v":0},{"$f":" Debt!CC$292","v":0},{"$f":" Debt!CD$292","v":0},{"$f":" Debt!CE$292","v":0},{"$f":" Debt!CF$292","v":0},{"$f":" Debt!CG$292","v":0},{"$f":" Debt!CH$292","v":0},{"$f":" Debt!CI$292","v":0},{"$f":" Debt!CJ$292","v":0},{"$f":" Debt!CK$292","v":0},{"$f":" Debt!CL$292","v":0},{"$f":" Debt!CM$292","v":0},{"$f":" Debt!CN$292","v":0},{"$f":" Debt!CO$292","v":0},{"$f":" Debt!CP$292","v":0},{"$f":" Debt!CQ$292","v":0},{"$f":" Debt!CR$292","v":0},{"$f":" Debt!CS$292","v":0},{"$f":" Debt!CT$292","v":0},{"$f":" Debt!CU$292","v":0},{"$f":" Debt!CV$292","v":0},{"$f":" Debt!CW$292","v":0},{"$f":" Debt!CX$292","v":0},{"$f":" Debt!CY$292","v":0},{"$f":" Debt!CZ$292","v":0},{"$f":" Debt!DA$292","v":0},{"$f":" Debt!DB$292","v":0},{"$f":" Debt!DC$292","v":0},{"$f":" Debt!DD$292","v":0},{"$f":" Debt!DE$292","v":0},{"$f":" Debt!DF$292","v":0},{"$f":" Debt!DG$292","v":0},{"$f":" Debt!DH$292","v":0},{"$f":" Debt!DI$292","v":0},{"$f":" Debt!DJ$292","v":0},{"$f":" Debt!DK$292","v":0},{"$f":" Debt!DL$292","v":0},{"$f":" Debt!DM$292","v":0},{"$f":" Debt!DN$292","v":0},{"$f":" Debt!DO$292","v":0},{"$f":" Debt!DP$292","v":0},{"$f":" Debt!DQ$292","v":0},{"$f":" Debt!DR$292","v":0},{"$f":" Debt!DS$292","v":0},{"$f":" Debt!DT$292","v":0},{"$f":" Debt!DU$292","v":0},{"$f":" Debt!DV$292","v":0},{"$f":" Debt!DW$292","v":0},{"$f":" Debt!DX$292","v":0},{"$f":" Debt!DY$292","v":0},{"$f":" Debt!DZ$292","v":0},{"$f":" Debt!EA$292","v":0},{"$f":" Debt!EB$292","v":0},{"$f":" Debt!EC$292","v":0},{"$f":" Debt!ED$292","v":0},{"$f":" Debt!EE$292","v":0},{"$f":" Debt!EF$292","v":0},{"$f":" Debt!EG$292","v":0},{"$f":" Debt!EH$292","v":0},{"$f":" Debt!EI$292","v":0},{"$f":" Debt!EJ$292","v":0},{"$f":" Debt!EK$292","v":0},{"$f":" Debt!EL$292","v":0},{"$f":" Debt!EM$292","v":0},{"$f":" Debt!EN$292","v":0},{"$f":" Debt!EO$292","v":0},{"$f":" Debt!EP$292","v":0},{"$f":" Debt!EQ$292","v":0},{"$f":" Debt!ER$292","v":0},{"$f":" Debt!ES$292","v":0},{"$f":" Debt!ET$292","v":0},{"$f":" Debt!EU$292","v":0},{"$f":" Debt!EV$292","v":0},{"$f":" Debt!EW$292","v":0},{"$f":" Debt!EX$292","v":0},{"$f":" Debt!EY$292","v":0},{"$f":" Debt!EZ$292","v":0},{"$f":" Debt!FA$292","v":0},{"$f":" Debt!FB$292","v":0},{"$f":" Debt!FC$292","v":0},{"$f":" Debt!FD$292","v":0},{"$f":" Debt!FE$292","v":0},{"$f":" Debt!FF$292","v":0},{"$f":" Debt!FG$292","v":0},{"$f":" Debt!FH$292","v":0},{"$f":" Debt!FI$292","v":0},{"$f":" Debt!FJ$292","v":0},{"$f":" Debt!FK$292","v":0},{"$f":" Debt!FL$292","v":0},{"$f":" Debt!FM$292","v":0},{"$f":" Debt!FN$292","v":0},{"$f":" Debt!FO$292","v":0},{"$f":" Debt!FP$292","v":0},{"$f":" Debt!FQ$292","v":0},{"$f":" Debt!FR$292","v":0},{"$f":" Debt!FS$292","v":0},{"$f":" Debt!FT$292","v":0},{"$f":" Debt!FU$292","v":0},{"$f":" Debt!FV$292","v":0},{"$f":" Debt!FW$292","v":0},{"$f":" Debt!FX$292","v":0},{"$f":" Debt!FY$292","v":0},{"$f":" Debt!FZ$292","v":0},{"$f":" Debt!GA$292","v":0},{"$f":" Debt!GB$292","v":0},{"$f":" Debt!GC$292","v":0},{"$f":" Debt!GD$292","v":0},{"$f":" Debt!GE$292","v":0},{"$f":" Debt!GF$292","v":0},{"$f":" Debt!GG$292","v":0},{"$f":" Debt!GH$292","v":0},{"$f":" Debt!GI$292","v":0},{"$f":" Debt!GJ$292","v":0}]
[null,null,null,null,{"$f":" Debt!E$252","v":"Senior debt witholding tax - T1"},{"$f":" Debt!F$252","v":0},{"$f":" Debt!G$252","v":"$ 000s"},{"$f":" Debt!H$252","v":-846.67198776468433},{"$f":" Debt!I$252","v":0},{"$f":" Debt!J$252","v":0},{"$f":" Debt!K$252","v":0},{"$f":" Debt!L$252","v":0},{"$f":" Debt!M$252","v":0},{"$f":" Debt!N$252","v":0},{"$f":" Debt!O$252","v":0},{"$f":" Debt!P$252","v":0},{"$f":" Debt!Q$252","v":-49.368287339191284},{"$f":" Debt!R$252","v":-47.35191846272528},{"$f":" Debt!S$252","v":-46.71643535084786},{"$f":" Debt!T$252","v":-44.640402601174173},{"$f":" Debt!U$252","v":-43.932890554693586},{"$f":" Debt!V$252","v":-41.859333251430144},{"$f":" Debt!W$252","v":-41.088057651941426},{"$f":" Debt!X$252","v":-39.239088984390264},{"$f":" Debt!Y$252","v":-38.177280590464079},{"$f":" Debt!Z$252","v":-36.130283001124553},{"$f":" Debt!AA$252","v":-36.879267874464858},{"$f":" Debt!AB$252","v":-34.77054833392026},{"$f":" Debt!AC$252","v":-33.735228316162193},{"$f":" Debt!AD$252","v":-31.640780623892624},{"$f":" Debt!AE$252","v":-30.516325588637528},{"$f":" Debt!AF$252","v":-28.593951158032041},{"$f":" Debt!AG$252","v":-27.220579065595985},{"$f":" Debt!AH$252","v":-25.160066348759528},{"$f":" Debt!AI$252","v":-23.852260387413253},{"$f":" Debt!AJ$252","v":-21.805059408165107},{"$f":" Debt!AK$252","v":-21.330415962620009},{"$f":" Debt!AL$252","v":-19.224648106761947},{"$f":" Debt!AM$252","v":-17.673963352864234},{"$f":" Debt!AN$252","v":-15.670381898853179},{"$f":" Debt!AO$252","v":-13.92743472139432},{"$f":" Debt!AP$252","v":-11.858198450831651},{"$f":" Debt!AQ$252","v":-10.097090457655668},{"$f":" Debt!AR$252","v":-8.0360485244834763},{"$f":" Debt!AS$252","v":-6.1544531540580465},{"$f":" Debt!AT$252","v":-4.0998693669184831},{"$f":" Debt!AU$252","v":-2.0941799980912634},{"$f":" Debt!AV$252","v":-4.649372560971754E-2},{"$f":" Debt!AW$252","v":2.0907116653320514},{"$f":" Debt!AX$252","v":4.1285231831516001},{"$f":" Debt!AY$252","v":0},{"$f":" Debt!AZ$252","v":0},{"$f":" Debt!BA$252","v":0},{"$f":" Debt!BB$252","v":0},{"$f":" Debt!BC$252","v":0},{"$f":" Debt!BD$252","v":0},{"$f":" Debt!BE$252","v":0},{"$f":" Debt!BF$252","v":0},{"$f":" Debt!BG$252","v":0},{"$f":" Debt!BH$252","v":0},{"$f":" Debt!BI$252","v":0},{"$f":" Debt!BJ$252","v":0},{"$f":" Debt!BK$252","v":0},{"$f":" Debt!BL$252","v":0},{"$f":" Debt!BM$252","v":0},{"$f":" Debt!BN$252","v":0},{"$f":" Debt!BO$252","v":0},{"$f":" Debt!BP$252","v":0},{"$f":" Debt!BQ$252","v":0},{"$f":" Debt!BR$252","v":0},{"$f":" Debt!BS$252","v":0},{"$f":" Debt!BT$252","v":0},{"$f":" Debt!BU$252","v":0},{"$f":" Debt!BV$252","v":0},{"$f":" Debt!BW$252","v":0},{"$f":" Debt!BX$252","v":0},{"$f":" Debt!BY$252","v":0},{"$f":" Debt!BZ$252","v":0},{"$f":" Debt!CA$252","v":0},{"$f":" Debt!CB$252","v":0},{"$f":" Debt!CC$252","v":0},{"$f":" Debt!CD$252","v":0},{"$f":" Debt!CE$252","v":0},{"$f":" Debt!CF$252","v":0},{"$f":" Debt!CG$252","v":0},{"$f":" Debt!CH$252","v":0},{"$f":" Debt!CI$252","v":0},{"$f":" Debt!CJ$252","v":0},{"$f":" Debt!CK$252","v":0},{"$f":" Debt!CL$252","v":0},{"$f":" Debt!CM$252","v":0},{"$f":" Debt!CN$252","v":0},{"$f":" Debt!CO$252","v":0},{"$f":" Debt!CP$252","v":0},{"$f":" Debt!CQ$252","v":0},{"$f":" Debt!CR$252","v":0},{"$f":" Debt!CS$252","v":0},{"$f":" Debt!CT$252","v":0},{"$f":" Debt!CU$252","v":0},{"$f":" Debt!CV$252","v":0},{"$f":" Debt!CW$252","v":0},{"$f":" Debt!CX$252","v":0},{"$f":" Debt!CY$252","v":0},{"$f":" Debt!CZ$252","v":0},{"$f":" Debt!DA$252","v":0},{"$f":" Debt!DB$252","v":0},{"$f":" Debt!DC$252","v":0},{"$f":" Debt!DD$252","v":0},{"$f":" Debt!DE$252","v":0},{"$f":" Debt!DF$252","v":0},{"$f":" Debt!DG$252","v":0},{"$f":" Debt!DH$252","v":0},{"$f":" Debt!DI$252","v":0},{"$f":" Debt!DJ$252","v":0},{"$f":" Debt!DK$252","v":0},{"$f":" Debt!DL$252","v":0},{"$f":" Debt!DM$252","v":0},{"$f":" Debt!DN$252","v":0},{"$f":" Debt!DO$252","v":0},{"$f":" Debt!DP$252","v":0},{"$f":" Debt!DQ$252","v":0},{"$f":" Debt!DR$252","v":0},{"$f":" Debt!DS$252","v":0},{"$f":" Debt!DT$252","v":0},{"$f":" Debt!DU$252","v":0},{"$f":" Debt!DV$252","v":0},{"$f":" Debt!DW$252","v":0},{"$f":" Debt!DX$252","v":0},{"$f":" Debt!DY$252","v":0},{"$f":" Debt!DZ$252","v":0},{"$f":" Debt!EA$252","v":0},{"$f":" Debt!EB$252","v":0},{"$f":" Debt!EC$252","v":0},{"$f":" Debt!ED$252","v":0},{"$f":" Debt!EE$252","v":0},{"$f":" Debt!EF$252","v":0},{"$f":" Debt!EG$252","v":0},{"$f":" Debt!EH$252","v":0},{"$f":" Debt!EI$252","v":0},{"$f":" Debt!EJ$252","v":0},{"$f":" Debt!EK$252","v":0},{"$f":" Debt!EL$252","v":0},{"$f":" Debt!EM$252","v":0},{"$f":" Debt!EN$252","v":0},{"$f":" Debt!EO$252","v":0},{"$f":" Debt!EP$252","v":0},{"$f":" Debt!EQ$252","v":0},{"$f":" Debt!ER$252","v":0},{"$f":" Debt!ES$252","v":0},{"$f":" Debt!ET$252","v":0},{"$f":" Debt!EU$252","v":0},{"$f":" Debt!EV$252","v":0},{"$f":" Debt!EW$252","v":0},{"$f":" Debt!EX$252","v":0},{"$f":" Debt!EY$252","v":0},{"$f":" Debt!EZ$252","v":0},{"$f":" Debt!FA$252","v":0},{"$f":" Debt!FB$252","v":0},{"$f":" Debt!FC$252","v":0},{"$f":" Debt!FD$252","v":0},{"$f":" Debt!FE$252","v":0},{"$f":" Debt!FF$252","v":0},{"$f":" Debt!FG$252","v":0},{"$f":" Debt!FH$252","v":0},{"$f":" Debt!FI$252","v":0},{"$f":" Debt!FJ$252","v":0},{"$f":" Debt!FK$252","v":0},{"$f":" Debt!FL$252","v":0},{"$f":" Debt!FM$252","v":0},{"$f":" Debt!FN$252","v":0},{"$f":" Debt!FO$252","v":0},{"$f":" Debt!FP$252","v":0},{"$f":" Debt!FQ$252","v":0},{"$f":" Debt!FR$252","v":0},{"$f":" Debt!FS$252","v":0},{"$f":" Debt!FT$252","v":0},{"$f":" Debt!FU$252","v":0},{"$f":" Debt!FV$252","v":0},{"$f":" Debt!FW$252","v":0},{"$f":" Debt!FX$252","v":0},{"$f":" Debt!FY$252","v":0},{"$f":" Debt!FZ$252","v":0},{"$f":" Debt!GA$252","v":0},{"$f":" Debt!GB$252","v":0},{"$f":" Debt!GC$252","v":0},{"$f":" Debt!GD$252","v":0},{"$f":" Debt!GE$252","v":0},{"$f":" Debt!GF$252","v":0},{"$f":" Debt!GG$252","v":0},{"$f":" Debt!GH$252","v":0},{"$f":" Debt!GI$252","v":0},{"$f":" Debt!GJ$252","v":0}]
[null,null,null,null,{"$f":" Debt!E$357","v":"Senior debt witholding tax  T2"},{"$f":" Debt!F$357","v":0},{"$f":" Debt!G$357","v":"$ 000s"},{"$f":" Debt!H$357","v":-947.28636031797407},{"$f":" Debt!I$357","v":0},{"$f":" Debt!J$357","v":0},{"$f":" Debt!K$357","v":0},{"$f":" Debt!L$357","v":0},{"$f":" Debt!M$357","v":0},{"$f":" Debt!N$357","v":0},{"$f":" Debt!O$357","v":0},{"$f":" Debt!P$357","v":0},{"$f":" Debt!Q$357","v":-55.245464403380538},{"$f":" Debt!R$357","v":-52.989051613049469},{"$f":" Debt!S$357","v":-52.277915749758449},{"$f":" Debt!T$357","v":-49.954736244171272},{"$f":" Debt!U$357","v":-49.162996573109467},{"$f":" Debt!V$357","v":-46.842587209933754},{"$f":" Debt!W$357","v":-45.979493086696039},{"$f":" Debt!X$357","v":-43.910409101579262},{"$f":" Debt!Y$357","v":-42.722194946471518},{"$f":" Debt!Z$357","v":-40.431507167925247},{"$f":" Debt!AA$357","v":-41.070093769290452},{"$f":" Debt!AB$357","v":-38.721747008229386},{"$f":" Debt!AC$357","v":-37.568776988453465},{"$f":" Debt!AD$357","v":-35.236323876607685},{"$f":" Debt!AE$357","v":-33.984089860073709},{"$f":" Debt!AF$357","v":-31.84326378962669},{"$f":" Debt!AG$357","v":-30.313826686686298},{"$f":" Debt!AH$357","v":-28.01916479748229},{"$f":" Debt!AI$357","v":-26.562744522346748},{"$f":" Debt!AJ$357","v":-24.282907068183931},{"$f":" Debt!AK$357","v":-24.112644131657589},{"$f":" Debt!AL$357","v":-21.732210903296163},{"$f":" Debt!AM$357","v":-19.979262920629139},{"$f":" Debt!AN$357","v":-17.714344755225284},{"$f":" Debt!AO$357","v":-15.744056641576094},{"$f":" Debt!AP$357","v":-13.404919987896733},{"$f":" Debt!AQ$357","v":-11.414102256480305},{"$f":" Debt!AR$357","v":-9.0842287668074277},{"$f":" Debt!AS$357","v":-6.957207913283014},{"$f":" Debt!AT$357","v":-4.6346349365165622},{"$f":" Debt!AU$357","v":-2.367333910885776},{"$f":" Debt!AV$357","v":-5.2558124602289258E-2},{"$f":" Debt!AW$357","v":2.3634131868971053},{"$f":" Debt!AX$357","v":4.6670262070409478},{"$f":" Debt!AY$357","v":0},{"$f":" Debt!AZ$357","v":0},{"$f":" Debt!BA$357","v":0},{"$f":" Debt!BB$357","v":0},{"$f":" Debt!BC$357","v":0},{"$f":" Debt!BD$357","v":0},{"$f":" Debt!BE$357","v":0},{"$f":" Debt!BF$357","v":0},{"$f":" Debt!BG$357","v":0},{"$f":" Debt!BH$357","v":0},{"$f":" Debt!BI$357","v":0},{"$f":" Debt!BJ$357","v":0},{"$f":" Debt!BK$357","v":0},{"$f":" Debt!BL$357","v":0},{"$f":" Debt!BM$357","v":0},{"$f":" Debt!BN$357","v":0},{"$f":" Debt!BO$357","v":0},{"$f":" Debt!BP$357","v":0},{"$f":" Debt!BQ$357","v":0},{"$f":" Debt!BR$357","v":0},{"$f":" Debt!BS$357","v":0},{"$f":" Debt!BT$357","v":0},{"$f":" Debt!BU$357","v":0},{"$f":" Debt!BV$357","v":0},{"$f":" Debt!BW$357","v":0},{"$f":" Debt!BX$357","v":0},{"$f":" Debt!BY$357","v":0},{"$f":" Debt!BZ$357","v":0},{"$f":" Debt!CA$357","v":0},{"$f":" Debt!CB$357","v":0},{"$f":" Debt!CC$357","v":0},{"$f":" Debt!CD$357","v":0},{"$f":" Debt!CE$357","v":0},{"$f":" Debt!CF$357","v":0},{"$f":" Debt!CG$357","v":0},{"$f":" Debt!CH$357","v":0},{"$f":" Debt!CI$357","v":0},{"$f":" Debt!CJ$357","v":0},{"$f":" Debt!CK$357","v":0},{"$f":" Debt!CL$357","v":0},{"$f":" Debt!CM$357","v":0},{"$f":" Debt!CN$357","v":0},{"$f":" Debt!CO$357","v":0},{"$f":" Debt!CP$357","v":0},{"$f":" Debt!CQ$357","v":0},{"$f":" Debt!CR$357","v":0},{"$f":" Debt!CS$357","v":0},{"$f":" Debt!CT$357","v":0},{"$f":" Debt!CU$357","v":0},{"$f":" Debt!CV$357","v":0},{"$f":" Debt!CW$357","v":0},{"$f":" Debt!CX$357","v":0},{"$f":" Debt!CY$357","v":0},{"$f":" Debt!CZ$357","v":0},{"$f":" Debt!DA$357","v":0},{"$f":" Debt!DB$357","v":0},{"$f":" Debt!DC$357","v":0},{"$f":" Debt!DD$357","v":0},{"$f":" Debt!DE$357","v":0},{"$f":" Debt!DF$357","v":0},{"$f":" Debt!DG$357","v":0},{"$f":" Debt!DH$357","v":0},{"$f":" Debt!DI$357","v":0},{"$f":" Debt!DJ$357","v":0},{"$f":" Debt!DK$357","v":0},{"$f":" Debt!DL$357","v":0},{"$f":" Debt!DM$357","v":0},{"$f":" Debt!DN$357","v":0},{"$f":" Debt!DO$357","v":0},{"$f":" Debt!DP$357","v":0},{"$f":" Debt!DQ$357","v":0},{"$f":" Debt!DR$357","v":0},{"$f":" Debt!DS$357","v":0},{"$f":" Debt!DT$357","v":0},{"$f":" Debt!DU$357","v":0},{"$f":" Debt!DV$357","v":0},{"$f":" Debt!DW$357","v":0},{"$f":" Debt!DX$357","v":0},{"$f":" Debt!DY$357","v":0},{"$f":" Debt!DZ$357","v":0},{"$f":" Debt!EA$357","v":0},{"$f":" Debt!EB$357","v":0},{"$f":" Debt!EC$357","v":0},{"$f":" Debt!ED$357","v":0},{"$f":" Debt!EE$357","v":0},{"$f":" Debt!EF$357","v":0},{"$f":" Debt!EG$357","v":0},{"$f":" Debt!EH$357","v":0},{"$f":" Debt!EI$357","v":0},{"$f":" Debt!EJ$357","v":0},{"$f":" Debt!EK$357","v":0},{"$f":" Debt!EL$357","v":0},{"$f":" Debt!EM$357","v":0},{"$f":" Debt!EN$357","v":0},{"$f":" Debt!EO$357","v":0},{"$f":" Debt!EP$357","v":0},{"$f":" Debt!EQ$357","v":0},{"$f":" Debt!ER$357","v":0},{"$f":" Debt!ES$357","v":0},{"$f":" Debt!ET$357","v":0},{"$f":" Debt!EU$357","v":0},{"$f":" Debt!EV$357","v":0},{"$f":" Debt!EW$357","v":0},{"$f":" Debt!EX$357","v":0},{"$f":" Debt!EY$357","v":0},{"$f":" Debt!EZ$357","v":0},{"$f":" Debt!FA$357","v":0},{"$f":" Debt!FB$357","v":0},{"$f":" Debt!FC$357","v":0},{"$f":" Debt!FD$357","v":0},{"$f":" Debt!FE$357","v":0},{"$f":" Debt!FF$357","v":0},{"$f":" Debt!FG$357","v":0},{"$f":" Debt!FH$357","v":0},{"$f":" Debt!FI$357","v":0},{"$f":" Debt!FJ$357","v":0},{"$f":" Debt!FK$357","v":0},{"$f":" Debt!FL$357","v":0},{"$f":" Debt!FM$357","v":0},{"$f":" Debt!FN$357","v":0},{"$f":" Debt!FO$357","v":0},{"$f":" Debt!FP$357","v":0},{"$f":" Debt!FQ$357","v":0},{"$f":" Debt!FR$357","v":0},{"$f":" Debt!FS$357","v":0},{"$f":" Debt!FT$357","v":0},{"$f":" Debt!FU$357","v":0},{"$f":" Debt!FV$357","v":0},{"$f":" Debt!FW$357","v":0},{"$f":" Debt!FX$357","v":0},{"$f":" Debt!FY$357","v":0},{"$f":" Debt!FZ$357","v":0},{"$f":" Debt!GA$357","v":0},{"$f":" Debt!GB$357","v":0},{"$f":" Debt!GC$357","v":0},{"$f":" Debt!GD$357","v":0},{"$f":" Debt!GE$357","v":0},{"$f":" Debt!GF$357","v":0},{"$f":" Debt!GG$357","v":0},{"$f":" Debt!GH$357","v":0},{"$f":" Debt!GI$357","v":0},{"$f":" Debt!GJ$357","v":0}]
[null,null,null,null,"Cashflow available for DSRA P99",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J63:GJ63)","v":242773.58839079415},null,{"$f":" J55+ SUM(J57:J62)","v":0},0,-5.1476730732247233E-5,144.09022015459777,837.66945718094212,887.060608644475,2244.1494105363217,5700.734627421285,3307.7234895051424,3842.9566067878077,3422.6227874635842,3889.2915080696821,3587.461957075162,3967.2740785088736,3708.0848436856322,4066.4921964835139,3815.790842643386,4116.6204453974242,3863.1404130401079,4233.7413126629708,3980.5411032828342,4355.9415437646549,4102.2301736533518,4478.1027211868295,4231.0316417488539,4616.783512566526,4364.7189536206733,4709.0582946391096,4461.0993663612735,4860.2217623373654,4614.6680054057269,5013.0996681350534,{"$f":" AP55+ SUM(AP57:AP62)","v":4769.8635685358186},5155.7277881304599,4884.1340683634298,5275.0800403373996,5002.8047938913314,5399.0073436787407,5130.8344480783344,5522.4790528384037,5253.9163095544209,14040.838933708501,13913.310372684426,13982.701158305978,13855.479344728483,13923.887817094752,13815.897777218212,3425.2240731590764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV55+ SUM(BV57:BV62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH55+ SUM(EH57:EH62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" DSRA!E$64","v":"DSRA deposit"},{"$f":" DSRA!F$64","v":0},{"$f":" DSRA!G$64","v":"$ 000s"},{"$f":" DSRA!H$64","v":0},{"$f":" DSRA!I$64","v":0},{"$f":" DSRA!J$64","v":0},{"$f":" DSRA!K$64","v":0},{"$f":" DSRA!L$64","v":0},{"$f":" DSRA!M$64","v":0},{"$f":" DSRA!N$64","v":0},{"$f":" DSRA!O$64","v":0},{"$f":" DSRA!P$64","v":0},{"$f":" DSRA!Q$64","v":0},{"$f":" DSRA!R$64","v":0},{"$f":" DSRA!S$64","v":0},{"$f":" DSRA!T$64","v":0},{"$f":" DSRA!U$64","v":0},{"$f":" DSRA!V$64","v":0},{"$f":" DSRA!W$64","v":0},{"$f":" DSRA!X$64","v":0},{"$f":" DSRA!Y$64","v":0},{"$f":" DSRA!Z$64","v":0},{"$f":" DSRA!AA$64","v":0},{"$f":" DSRA!AB$64","v":0},{"$f":" DSRA!AC$64","v":0},{"$f":" DSRA!AD$64","v":0},{"$f":" DSRA!AE$64","v":0},{"$f":" DSRA!AF$64","v":0},{"$f":" DSRA!AG$64","v":0},{"$f":" DSRA!AH$64","v":0},{"$f":" DSRA!AI$64","v":0},{"$f":" DSRA!AJ$64","v":0},{"$f":" DSRA!AK$64","v":0},{"$f":" DSRA!AL$64","v":0},{"$f":" DSRA!AM$64","v":0},{"$f":" DSRA!AN$64","v":0},{"$f":" DSRA!AO$64","v":0},{"$f":" DSRA!AP$64","v":0},{"$f":" DSRA!AQ$64","v":0},{"$f":" DSRA!AR$64","v":0},{"$f":" DSRA!AS$64","v":0},{"$f":" DSRA!AT$64","v":0},{"$f":" DSRA!AU$64","v":0},{"$f":" DSRA!AV$64","v":0},{"$f":" DSRA!AW$64","v":0},{"$f":" DSRA!AX$64","v":0},{"$f":" DSRA!AY$64","v":0},{"$f":" DSRA!AZ$64","v":0},{"$f":" DSRA!BA$64","v":0},{"$f":" DSRA!BB$64","v":0},{"$f":" DSRA!BC$64","v":0},{"$f":" DSRA!BD$64","v":0},{"$f":" DSRA!BE$64","v":0},{"$f":" DSRA!BF$64","v":0},{"$f":" DSRA!BG$64","v":0},{"$f":" DSRA!BH$64","v":0},{"$f":" DSRA!BI$64","v":0},{"$f":" DSRA!BJ$64","v":0},{"$f":" DSRA!BK$64","v":0},{"$f":" DSRA!BL$64","v":0},{"$f":" DSRA!BM$64","v":0},{"$f":" DSRA!BN$64","v":0},{"$f":" DSRA!BO$64","v":0},{"$f":" DSRA!BP$64","v":0},{"$f":" DSRA!BQ$64","v":0},{"$f":" DSRA!BR$64","v":0},{"$f":" DSRA!BS$64","v":0},{"$f":" DSRA!BT$64","v":0},{"$f":" DSRA!BU$64","v":0},{"$f":" DSRA!BV$64","v":0},{"$f":" DSRA!BW$64","v":0},{"$f":" DSRA!BX$64","v":0},{"$f":" DSRA!BY$64","v":0},{"$f":" DSRA!BZ$64","v":0},{"$f":" DSRA!CA$64","v":0},{"$f":" DSRA!CB$64","v":0},{"$f":" DSRA!CC$64","v":0},{"$f":" DSRA!CD$64","v":0},{"$f":" DSRA!CE$64","v":0},{"$f":" DSRA!CF$64","v":0},{"$f":" DSRA!CG$64","v":0},{"$f":" DSRA!CH$64","v":0},{"$f":" DSRA!CI$64","v":0},{"$f":" DSRA!CJ$64","v":0},{"$f":" DSRA!CK$64","v":0},{"$f":" DSRA!CL$64","v":0},{"$f":" DSRA!CM$64","v":0},{"$f":" DSRA!CN$64","v":0},{"$f":" DSRA!CO$64","v":0},{"$f":" DSRA!CP$64","v":0},{"$f":" DSRA!CQ$64","v":0},{"$f":" DSRA!CR$64","v":0},{"$f":" DSRA!CS$64","v":0},{"$f":" DSRA!CT$64","v":0},{"$f":" DSRA!CU$64","v":0},{"$f":" DSRA!CV$64","v":0},{"$f":" DSRA!CW$64","v":0},{"$f":" DSRA!CX$64","v":0},{"$f":" DSRA!CY$64","v":0},{"$f":" DSRA!CZ$64","v":0},{"$f":" DSRA!DA$64","v":0},{"$f":" DSRA!DB$64","v":0},{"$f":" DSRA!DC$64","v":0},{"$f":" DSRA!DD$64","v":0},{"$f":" DSRA!DE$64","v":0},{"$f":" DSRA!DF$64","v":0},{"$f":" DSRA!DG$64","v":0},{"$f":" DSRA!DH$64","v":0},{"$f":" DSRA!DI$64","v":0},{"$f":" DSRA!DJ$64","v":0},{"$f":" DSRA!DK$64","v":0},{"$f":" DSRA!DL$64","v":0},{"$f":" DSRA!DM$64","v":0},{"$f":" DSRA!DN$64","v":0},{"$f":" DSRA!DO$64","v":0},{"$f":" DSRA!DP$64","v":0},{"$f":" DSRA!DQ$64","v":0},{"$f":" DSRA!DR$64","v":0},{"$f":" DSRA!DS$64","v":0},{"$f":" DSRA!DT$64","v":0},{"$f":" DSRA!DU$64","v":0},{"$f":" DSRA!DV$64","v":0},{"$f":" DSRA!DW$64","v":0},{"$f":" DSRA!DX$64","v":0},{"$f":" DSRA!DY$64","v":0},{"$f":" DSRA!DZ$64","v":0},{"$f":" DSRA!EA$64","v":0},{"$f":" DSRA!EB$64","v":0},{"$f":" DSRA!EC$64","v":0},{"$f":" DSRA!ED$64","v":0},{"$f":" DSRA!EE$64","v":0},{"$f":" DSRA!EF$64","v":0},{"$f":" DSRA!EG$64","v":0},{"$f":" DSRA!EH$64","v":0},{"$f":" DSRA!EI$64","v":0},{"$f":" DSRA!EJ$64","v":0},{"$f":" DSRA!EK$64","v":0},{"$f":" DSRA!EL$64","v":0},{"$f":" DSRA!EM$64","v":0},{"$f":" DSRA!EN$64","v":0},{"$f":" DSRA!EO$64","v":0},{"$f":" DSRA!EP$64","v":0},{"$f":" DSRA!EQ$64","v":0},{"$f":" DSRA!ER$64","v":0},{"$f":" DSRA!ES$64","v":0},{"$f":" DSRA!ET$64","v":0},{"$f":" DSRA!EU$64","v":0},{"$f":" DSRA!EV$64","v":0},{"$f":" DSRA!EW$64","v":0},{"$f":" DSRA!EX$64","v":0},{"$f":" DSRA!EY$64","v":0},{"$f":" DSRA!EZ$64","v":0},{"$f":" DSRA!FA$64","v":0},{"$f":" DSRA!FB$64","v":0},{"$f":" DSRA!FC$64","v":0},{"$f":" DSRA!FD$64","v":0},{"$f":" DSRA!FE$64","v":0},{"$f":" DSRA!FF$64","v":0},{"$f":" DSRA!FG$64","v":0},{"$f":" DSRA!FH$64","v":0},{"$f":" DSRA!FI$64","v":0},{"$f":" DSRA!FJ$64","v":0},{"$f":" DSRA!FK$64","v":0},{"$f":" DSRA!FL$64","v":0},{"$f":" DSRA!FM$64","v":0},{"$f":" DSRA!FN$64","v":0},{"$f":" DSRA!FO$64","v":0},{"$f":" DSRA!FP$64","v":0},{"$f":" DSRA!FQ$64","v":0},{"$f":" DSRA!FR$64","v":0},{"$f":" DSRA!FS$64","v":0},{"$f":" DSRA!FT$64","v":0},{"$f":" DSRA!FU$64","v":0},{"$f":" DSRA!FV$64","v":0},{"$f":" DSRA!FW$64","v":0},{"$f":" DSRA!FX$64","v":0},{"$f":" DSRA!FY$64","v":0},{"$f":" DSRA!FZ$64","v":0},{"$f":" DSRA!GA$64","v":0},{"$f":" DSRA!GB$64","v":0},{"$f":" DSRA!GC$64","v":0},{"$f":" DSRA!GD$64","v":0},{"$f":" DSRA!GE$64","v":0},{"$f":" DSRA!GF$64","v":0},{"$f":" DSRA!GG$64","v":0},{"$f":" DSRA!GH$64","v":0},{"$f":" DSRA!GI$64","v":0},{"$f":" DSRA!GJ$64","v":0}]
[null,null,null,null,{"$f":" DSRA!E$72","v":"DSRA withdrawal"},{"$f":" DSRA!F$72","v":0},{"$f":" DSRA!G$72","v":"$ 000s"},{"$f":" DSRA!H$72","v":11175.630627668808},{"$f":" DSRA!I$72","v":0},{"$f":" DSRA!J$72","v":0},{"$f":" DSRA!K$72","v":0},{"$f":" DSRA!L$72","v":0},{"$f":" DSRA!M$72","v":0},{"$f":" DSRA!N$72","v":0},{"$f":" DSRA!O$72","v":0},{"$f":" DSRA!P$72","v":0},{"$f":" DSRA!Q$72","v":0},{"$f":" DSRA!R$72","v":78.944567553844536},{"$f":" DSRA!S$72","v":44.945830444532476},{"$f":" DSRA!T$72","v":104.05362223610427},{"$f":" DSRA!U$72","v":60.923867084027734},{"$f":" DSRA!V$72","v":72.280012514551345},{"$f":" DSRA!W$72","v":81.764812409310252},{"$f":" DSRA!X$72","v":85.655541225938578},{"$f":" DSRA!Y$72","v":38.942814954078131},{"$f":" DSRA!Z$72","v":47.396565801895122},{"$f":" DSRA!AA$72","v":80.880327135491825},{"$f":" DSRA!AB$72","v":80.887181427455289},{"$f":" DSRA!AC$72","v":83.585765788877325},{"$f":" DSRA!AD$72","v":73.448087319668048},{"$f":" DSRA!AE$72","v":93.666860844756229},{"$f":" DSRA!AF$72","v":96.696867119404487},{"$f":" DSRA!AG$72","v":82.268277633545949},{"$f":" DSRA!AH$72","v":89.547201808964019},{"$f":" DSRA!AI$72","v":70.315573188312555},{"$f":" DSRA!AJ$72","v":72.139225832848751},{"$f":" DSRA!AK$72","v":98.624040857677755},{"$f":" DSRA!AL$72","v":90.014803554799073},{"$f":" DSRA!AM$72","v":109.45311223873614},{"$f":" DSRA!AN$72","v":110.39687643171783},{"$f":" DSRA!AO$72","v":84.975094217399601},{"$f":" DSRA!AP$72","v":80.419550177801284},{"$f":" DSRA!AQ$72","v":83.278907726748002},{"$f":" DSRA!AR$72","v":82.793707547996746},{"$f":" DSRA!AS$72","v":85.745081147953897},{"$f":" DSRA!AT$72","v":78.032063077323983},{"$f":" DSRA!AU$72","v":95.33511390829517},{"$f":" DSRA!AV$72","v":95.004364182736026},{"$f":" DSRA!AW$72","v":4280.5330846932839},{"$f":" DSRA!AX$72","v":4362.681825582732},{"$f":" DSRA!AY$72","v":0},{"$f":" DSRA!AZ$72","v":0},{"$f":" DSRA!BA$72","v":0},{"$f":" DSRA!BB$72","v":0},{"$f":" DSRA!BC$72","v":0},{"$f":" DSRA!BD$72","v":0},{"$f":" DSRA!BE$72","v":0},{"$f":" DSRA!BF$72","v":0},{"$f":" DSRA!BG$72","v":0},{"$f":" DSRA!BH$72","v":0},{"$f":" DSRA!BI$72","v":0},{"$f":" DSRA!BJ$72","v":0},{"$f":" DSRA!BK$72","v":0},{"$f":" DSRA!BL$72","v":0},{"$f":" DSRA!BM$72","v":0},{"$f":" DSRA!BN$72","v":0},{"$f":" DSRA!BO$72","v":0},{"$f":" DSRA!BP$72","v":0},{"$f":" DSRA!BQ$72","v":0},{"$f":" DSRA!BR$72","v":0},{"$f":" DSRA!BS$72","v":0},{"$f":" DSRA!BT$72","v":0},{"$f":" DSRA!BU$72","v":0},{"$f":" DSRA!BV$72","v":0},{"$f":" DSRA!BW$72","v":0},{"$f":" DSRA!BX$72","v":0},{"$f":" DSRA!BY$72","v":0},{"$f":" DSRA!BZ$72","v":0},{"$f":" DSRA!CA$72","v":0},{"$f":" DSRA!CB$72","v":0},{"$f":" DSRA!CC$72","v":0},{"$f":" DSRA!CD$72","v":0},{"$f":" DSRA!CE$72","v":0},{"$f":" DSRA!CF$72","v":0},{"$f":" DSRA!CG$72","v":0},{"$f":" DSRA!CH$72","v":0},{"$f":" DSRA!CI$72","v":0},{"$f":" DSRA!CJ$72","v":0},{"$f":" DSRA!CK$72","v":0},{"$f":" DSRA!CL$72","v":0},{"$f":" DSRA!CM$72","v":0},{"$f":" DSRA!CN$72","v":0},{"$f":" DSRA!CO$72","v":0},{"$f":" DSRA!CP$72","v":0},{"$f":" DSRA!CQ$72","v":0},{"$f":" DSRA!CR$72","v":0},{"$f":" DSRA!CS$72","v":0},{"$f":" DSRA!CT$72","v":0},{"$f":" DSRA!CU$72","v":0},{"$f":" DSRA!CV$72","v":0},{"$f":" DSRA!CW$72","v":0},{"$f":" DSRA!CX$72","v":0},{"$f":" DSRA!CY$72","v":0},{"$f":" DSRA!CZ$72","v":0},{"$f":" DSRA!DA$72","v":0},{"$f":" DSRA!DB$72","v":0},{"$f":" DSRA!DC$72","v":0},{"$f":" DSRA!DD$72","v":0},{"$f":" DSRA!DE$72","v":0},{"$f":" DSRA!DF$72","v":0},{"$f":" DSRA!DG$72","v":0},{"$f":" DSRA!DH$72","v":0},{"$f":" DSRA!DI$72","v":0},{"$f":" DSRA!DJ$72","v":0},{"$f":" DSRA!DK$72","v":0},{"$f":" DSRA!DL$72","v":0},{"$f":" DSRA!DM$72","v":0},{"$f":" DSRA!DN$72","v":0},{"$f":" DSRA!DO$72","v":0},{"$f":" DSRA!DP$72","v":0},{"$f":" DSRA!DQ$72","v":0},{"$f":" DSRA!DR$72","v":0},{"$f":" DSRA!DS$72","v":0},{"$f":" DSRA!DT$72","v":0},{"$f":" DSRA!DU$72","v":0},{"$f":" DSRA!DV$72","v":0},{"$f":" DSRA!DW$72","v":0},{"$f":" DSRA!DX$72","v":0},{"$f":" DSRA!DY$72","v":0},{"$f":" DSRA!DZ$72","v":0},{"$f":" DSRA!EA$72","v":0},{"$f":" DSRA!EB$72","v":0},{"$f":" DSRA!EC$72","v":0},{"$f":" DSRA!ED$72","v":0},{"$f":" DSRA!EE$72","v":0},{"$f":" DSRA!EF$72","v":0},{"$f":" DSRA!EG$72","v":0},{"$f":" DSRA!EH$72","v":0},{"$f":" DSRA!EI$72","v":0},{"$f":" DSRA!EJ$72","v":0},{"$f":" DSRA!EK$72","v":0},{"$f":" DSRA!EL$72","v":0},{"$f":" DSRA!EM$72","v":0},{"$f":" DSRA!EN$72","v":0},{"$f":" DSRA!EO$72","v":0},{"$f":" DSRA!EP$72","v":0},{"$f":" DSRA!EQ$72","v":0},{"$f":" DSRA!ER$72","v":0},{"$f":" DSRA!ES$72","v":0},{"$f":" DSRA!ET$72","v":0},{"$f":" DSRA!EU$72","v":0},{"$f":" DSRA!EV$72","v":0},{"$f":" DSRA!EW$72","v":0},{"$f":" DSRA!EX$72","v":0},{"$f":" DSRA!EY$72","v":0},{"$f":" DSRA!EZ$72","v":0},{"$f":" DSRA!FA$72","v":0},{"$f":" DSRA!FB$72","v":0},{"$f":" DSRA!FC$72","v":0},{"$f":" DSRA!FD$72","v":0},{"$f":" DSRA!FE$72","v":0},{"$f":" DSRA!FF$72","v":0},{"$f":" DSRA!FG$72","v":0},{"$f":" DSRA!FH$72","v":0},{"$f":" DSRA!FI$72","v":0},{"$f":" DSRA!FJ$72","v":0},{"$f":" DSRA!FK$72","v":0},{"$f":" DSRA!FL$72","v":0},{"$f":" DSRA!FM$72","v":0},{"$f":" DSRA!FN$72","v":0},{"$f":" DSRA!FO$72","v":0},{"$f":" DSRA!FP$72","v":0},{"$f":" DSRA!FQ$72","v":0},{"$f":" DSRA!FR$72","v":0},{"$f":" DSRA!FS$72","v":0},{"$f":" DSRA!FT$72","v":0},{"$f":" DSRA!FU$72","v":0},{"$f":" DSRA!FV$72","v":0},{"$f":" DSRA!FW$72","v":0},{"$f":" DSRA!FX$72","v":0},{"$f":" DSRA!FY$72","v":0},{"$f":" DSRA!FZ$72","v":0},{"$f":" DSRA!GA$72","v":0},{"$f":" DSRA!GB$72","v":0},{"$f":" DSRA!GC$72","v":0},{"$f":" DSRA!GD$72","v":0},{"$f":" DSRA!GE$72","v":0},{"$f":" DSRA!GF$72","v":0},{"$f":" DSRA!GG$72","v":0},{"$f":" DSRA!GH$72","v":0},{"$f":" DSRA!GI$72","v":0},{"$f":" DSRA!GJ$72","v":0}]
[null,null,null,null,"Cashflow available for equity bridge loan P99",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J67:GJ67)","v":253949.21901846296},null,{"$f":" J63 + SUM(J65:J66)","v":0},0,-5.1476730732247233E-5,144.09022015459777,837.66945718094212,887.060608644475,2244.1494105363217,5700.734627421285,3386.668057058987,3887.9024372323402,3526.6764096996885,3950.2153751537098,3659.7419695897133,4049.0388909181838,3793.7403849115708,4105.435011437592,3863.1874084452811,4197.500772532916,3944.0275944675632,4317.3270784518481,4053.9891906025023,4449.6084046094111,4198.9270407727563,4560.3709988203755,4320.5788435578179,4687.0990857548386,4436.8581794535221,4807.6823354967873,4551.1141699160726,4969.6748745761015,4725.0648818374448,5098.074762352453,{"$f":" AP63 + SUM(AP65:AP66)","v":4850.2831187136198},5239.0066958572079,4966.9277759114266,5360.8251214853535,5080.8368569686554,5494.3424575870358,5225.8388122610704,9803.0121375316885,9616.598135137152,14040.838933708501,13913.310372684426,13982.701158305978,13855.479344728483,13923.887817094752,13815.897777218212,{"$f":" BE63 + SUM(BE65:BE66)","v":3425.2240731590764},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DQ63 + SUM(DQ65:DQ66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GC63 + SUM(GC65:GC66)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Debt!E$514","v":"Equity bridge interest"},{"$f":" Debt!F$514","v":0},{"$f":" Debt!G$514","v":"$ 000s"},{"$f":" Debt!H$514","v":0},{"$f":" Debt!I$514","v":0},{"$f":" Debt!J$514","v":0},{"$f":" Debt!K$514","v":0},{"$f":" Debt!L$514","v":0},{"$f":" Debt!M$514","v":0},{"$f":" Debt!N$514","v":0},{"$f":" Debt!O$514","v":0},{"$f":" Debt!P$514","v":0},{"$f":" Debt!Q$514","v":0},{"$f":" Debt!R$514","v":0},{"$f":" Debt!S$514","v":0},{"$f":" Debt!T$514","v":0},{"$f":" Debt!U$514","v":0},{"$f":" Debt!V$514","v":0},{"$f":" Debt!W$514","v":0},{"$f":" Debt!X$514","v":0},{"$f":" Debt!Y$514","v":0},{"$f":" Debt!Z$514","v":0},{"$f":" Debt!AA$514","v":0},{"$f":" Debt!AB$514","v":0},{"$f":" Debt!AC$514","v":0},{"$f":" Debt!AD$514","v":0},{"$f":" Debt!AE$514","v":0},{"$f":" Debt!AF$514","v":0},{"$f":" Debt!AG$514","v":0},{"$f":" Debt!AH$514","v":0},{"$f":" Debt!AI$514","v":0},{"$f":" Debt!AJ$514","v":0},{"$f":" Debt!AK$514","v":0},{"$f":" Debt!AL$514","v":0},{"$f":" Debt!AM$514","v":0},{"$f":" Debt!AN$514","v":0},{"$f":" Debt!AO$514","v":0},{"$f":" Debt!AP$514","v":0},{"$f":" Debt!AQ$514","v":0},{"$f":" Debt!AR$514","v":0},{"$f":" Debt!AS$514","v":0},{"$f":" Debt!AT$514","v":0},{"$f":" Debt!AU$514","v":0},{"$f":" Debt!AV$514","v":0},{"$f":" Debt!AW$514","v":0},{"$f":" Debt!AX$514","v":0},{"$f":" Debt!AY$514","v":0},{"$f":" Debt!AZ$514","v":0},{"$f":" Debt!BA$514","v":0},{"$f":" Debt!BB$514","v":0},{"$f":" Debt!BC$514","v":0},{"$f":" Debt!BD$514","v":0},{"$f":" Debt!BE$514","v":0},{"$f":" Debt!BF$514","v":0},{"$f":" Debt!BG$514","v":0},{"$f":" Debt!BH$514","v":0},{"$f":" Debt!BI$514","v":0},{"$f":" Debt!BJ$514","v":0},{"$f":" Debt!BK$514","v":0},{"$f":" Debt!BL$514","v":0},{"$f":" Debt!BM$514","v":0},{"$f":" Debt!BN$514","v":0},{"$f":" Debt!BO$514","v":0},{"$f":" Debt!BP$514","v":0},{"$f":" Debt!BQ$514","v":0},{"$f":" Debt!BR$514","v":0},{"$f":" Debt!BS$514","v":0},{"$f":" Debt!BT$514","v":0},{"$f":" Debt!BU$514","v":0},{"$f":" Debt!BV$514","v":0},{"$f":" Debt!BW$514","v":0},{"$f":" Debt!BX$514","v":0},{"$f":" Debt!BY$514","v":0},{"$f":" Debt!BZ$514","v":0},{"$f":" Debt!CA$514","v":0},{"$f":" Debt!CB$514","v":0},{"$f":" Debt!CC$514","v":0},{"$f":" Debt!CD$514","v":0},{"$f":" Debt!CE$514","v":0},{"$f":" Debt!CF$514","v":0},{"$f":" Debt!CG$514","v":0},{"$f":" Debt!CH$514","v":0},{"$f":" Debt!CI$514","v":0},{"$f":" Debt!CJ$514","v":0},{"$f":" Debt!CK$514","v":0},{"$f":" Debt!CL$514","v":0},{"$f":" Debt!CM$514","v":0},{"$f":" Debt!CN$514","v":0},{"$f":" Debt!CO$514","v":0},{"$f":" Debt!CP$514","v":0},{"$f":" Debt!CQ$514","v":0},{"$f":" Debt!CR$514","v":0},{"$f":" Debt!CS$514","v":0},{"$f":" Debt!CT$514","v":0},{"$f":" Debt!CU$514","v":0},{"$f":" Debt!CV$514","v":0},{"$f":" Debt!CW$514","v":0},{"$f":" Debt!CX$514","v":0},{"$f":" Debt!CY$514","v":0},{"$f":" Debt!CZ$514","v":0},{"$f":" Debt!DA$514","v":0},{"$f":" Debt!DB$514","v":0},{"$f":" Debt!DC$514","v":0},{"$f":" Debt!DD$514","v":0},{"$f":" Debt!DE$514","v":0},{"$f":" Debt!DF$514","v":0},{"$f":" Debt!DG$514","v":0},{"$f":" Debt!DH$514","v":0},{"$f":" Debt!DI$514","v":0},{"$f":" Debt!DJ$514","v":0},{"$f":" Debt!DK$514","v":0},{"$f":" Debt!DL$514","v":0},{"$f":" Debt!DM$514","v":0},{"$f":" Debt!DN$514","v":0},{"$f":" Debt!DO$514","v":0},{"$f":" Debt!DP$514","v":0},{"$f":" Debt!DQ$514","v":0},{"$f":" Debt!DR$514","v":0},{"$f":" Debt!DS$514","v":0},{"$f":" Debt!DT$514","v":0},{"$f":" Debt!DU$514","v":0},{"$f":" Debt!DV$514","v":0},{"$f":" Debt!DW$514","v":0},{"$f":" Debt!DX$514","v":0},{"$f":" Debt!DY$514","v":0},{"$f":" Debt!DZ$514","v":0},{"$f":" Debt!EA$514","v":0},{"$f":" Debt!EB$514","v":0},{"$f":" Debt!EC$514","v":0},{"$f":" Debt!ED$514","v":0},{"$f":" Debt!EE$514","v":0},{"$f":" Debt!EF$514","v":0},{"$f":" Debt!EG$514","v":0},{"$f":" Debt!EH$514","v":0},{"$f":" Debt!EI$514","v":0},{"$f":" Debt!EJ$514","v":0},{"$f":" Debt!EK$514","v":0},{"$f":" Debt!EL$514","v":0},{"$f":" Debt!EM$514","v":0},{"$f":" Debt!EN$514","v":0},{"$f":" Debt!EO$514","v":0},{"$f":" Debt!EP$514","v":0},{"$f":" Debt!EQ$514","v":0},{"$f":" Debt!ER$514","v":0},{"$f":" Debt!ES$514","v":0},{"$f":" Debt!ET$514","v":0},{"$f":" Debt!EU$514","v":0},{"$f":" Debt!EV$514","v":0},{"$f":" Debt!EW$514","v":0},{"$f":" Debt!EX$514","v":0},{"$f":" Debt!EY$514","v":0},{"$f":" Debt!EZ$514","v":0},{"$f":" Debt!FA$514","v":0},{"$f":" Debt!FB$514","v":0},{"$f":" Debt!FC$514","v":0},{"$f":" Debt!FD$514","v":0},{"$f":" Debt!FE$514","v":0},{"$f":" Debt!FF$514","v":0},{"$f":" Debt!FG$514","v":0},{"$f":" Debt!FH$514","v":0},{"$f":" Debt!FI$514","v":0},{"$f":" Debt!FJ$514","v":0},{"$f":" Debt!FK$514","v":0},{"$f":" Debt!FL$514","v":0},{"$f":" Debt!FM$514","v":0},{"$f":" Debt!FN$514","v":0},{"$f":" Debt!FO$514","v":0},{"$f":" Debt!FP$514","v":0},{"$f":" Debt!FQ$514","v":0},{"$f":" Debt!FR$514","v":0},{"$f":" Debt!FS$514","v":0},{"$f":" Debt!FT$514","v":0},{"$f":" Debt!FU$514","v":0},{"$f":" Debt!FV$514","v":0},{"$f":" Debt!FW$514","v":0},{"$f":" Debt!FX$514","v":0},{"$f":" Debt!FY$514","v":0},{"$f":" Debt!FZ$514","v":0},{"$f":" Debt!GA$514","v":0},{"$f":" Debt!GB$514","v":0},{"$f":" Debt!GC$514","v":0},{"$f":" Debt!GD$514","v":0},{"$f":" Debt!GE$514","v":0},{"$f":" Debt!GF$514","v":0},{"$f":" Debt!GG$514","v":0},{"$f":" Debt!GH$514","v":0},{"$f":" Debt!GI$514","v":0},{"$f":" Debt!GJ$514","v":0}]
[null,null,null,null,"Cashflow available for shareholder loan P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J70:GJ70)","v":253949.21901846296},null,{"$f":" J67 + SUM(J69:J69)","v":0},0,-5.1476730732247233E-5,144.09022015459777,837.66945718094212,887.060608644475,2244.1494105363217,5700.734627421285,3386.668057058987,3887.9024372323402,3526.6764096996885,3950.2153751537098,3659.7419695897133,4049.0388909181838,3793.7403849115708,4105.435011437592,3863.1874084452811,4197.500772532916,3944.0275944675632,4317.3270784518481,4053.9891906025023,4449.6084046094111,4198.9270407727563,4560.3709988203755,4320.5788435578179,4687.0990857548386,4436.8581794535221,4807.6823354967873,4551.1141699160726,4969.6748745761015,4725.0648818374448,5098.074762352453,4850.2831187136198,5239.0066958572079,4966.9277759114266,5360.8251214853535,5080.8368569686554,5494.3424575870358,5225.8388122610704,9803.0121375316885,9616.598135137152,14040.838933708501,13913.310372684426,13982.701158305978,13855.479344728483,13923.887817094752,13815.897777218212,3425.2240731590764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV67 + SUM(BV69:BV69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH67 + SUM(EH69:EH69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Debt!E$437","v":"Shareholder loan interest paid P99"},{"$f":" Debt!F$437","v":0},{"$f":" Debt!G$437","v":"$ 000s"},{"$f":" Debt!H$437","v":-28860945.842511855},{"$f":" Debt!I$437","v":0},{"$f":" Debt!J$437","v":0},{"$f":" Debt!K$437","v":0},{"$f":" Debt!L$437","v":0},{"$f":" Debt!M$437","v":-144.09016867786704},{"$f":" Debt!N$437","v":-981.75962585880916},{"$f":" Debt!O$437","v":-1868.8202345032842},{"$f":" Debt!P$437","v":-4112.9696450396059},{"$f":" Debt!Q$437","v":-6290.570587703538},{"$f":" Debt!R$437","v":-6573.6462641501976},{"$f":" Debt!S$437","v":-6869.4603460369563},{"$f":" Debt!T$437","v":-7178.5860616086202},{"$f":" Debt!U$437","v":-7501.6224343810081},{"$f":" Debt!V$437","v":-7839.1954439281535},{"$f":" Debt!W$437","v":-8191.9592389049212},{"$f":" Debt!X$437","v":-8560.5974046556421},{"$f":" Debt!Y$437","v":-8945.8242878651454},{"$f":" Debt!Z$437","v":-9348.3863808190763},{"$f":" Debt!AA$437","v":-9769.063767955935},{"$f":" Debt!AB$437","v":-10208.671637513953},{"$f":" Debt!AC$437","v":-10668.061861202081},{"$f":" Debt!AD$437","v":-11148.124644956175},{"$f":" Debt!AE$437","v":-11649.790253979203},{"$f":" Debt!AF$437","v":-12174.030815408267},{"$f":" Debt!AG$437","v":-12721.86220210164},{"$f":" Debt!AH$437","v":-13294.346001196212},{"$f":" Debt!AI$437","v":-13892.591571250041},{"$f":" Debt!AJ$437","v":-14517.758191956293},{"$f":" Debt!AK$437","v":-15171.057310594326},{"$f":" Debt!AL$437","v":-15853.75488957107},{"$f":" Debt!AM$437","v":-16567.173859601768},{"$f":" Debt!AN$437","v":-17312.696683283848},{"$f":" Debt!AO$437","v":-18091.768034031618},{"$f":" Debt!AP$437","v":-18905.897595563041},{"$f":" Debt!AQ$437","v":-19756.662987363379},{"$f":" Debt!AR$437","v":-20645.712821794732},{"$f":" Debt!AS$437","v":-21574.769898775496},{"$f":" Debt!AT$437","v":-22545.634544220393},{"$f":" Debt!AU$437","v":-23560.18809871031},{"$f":" Debt!AV$437","v":-24620.396563152273},{"$f":" Debt!AW$437","v":-25728.314408494127},{"$f":" Debt!AX$437","v":-26886.088556876366},{"$f":" Debt!AY$437","v":-28095.962541935805},{"$f":" Debt!AZ$437","v":-29360.280856322915},{"$f":" Debt!BA$437","v":-30681.493494857452},{"$f":" Debt!BB$437","v":-32062.160702126035},{"$f":" Debt!BC$437","v":-33504.957933721707},{"$f":" Debt!BD$437","v":-35012.681040739182},{"$f":" Debt!BE$437","v":-36588.251687572447},{"$f":" Debt!BF$437","v":-38234.723013513205},{"$f":" Debt!BG$437","v":-39955.285549121305},{"$f":" Debt!BH$437","v":-41753.273398831763},{"$f":" Debt!BI$437","v":-43632.170701779185},{"$f":" Debt!BJ$437","v":-45595.618383359251},{"$f":" Debt!BK$437","v":-47647.421210610417},{"$f":" Debt!BL$437","v":-49791.555165087877},{"$f":" Debt!BM$437","v":-52032.175147516828},{"$f":" Debt!BN$437","v":-54373.623029155089},{"$f":" Debt!BO$437","v":-56820.436065467075},{"$f":" Debt!BP$437","v":-59377.355688413089},{"$f":" Debt!BQ$437","v":-62049.336694391684},{"$f":" Debt!BR$437","v":-64841.556845639308},{"$f":" Debt!BS$437","v":-67759.426903693078},{"$f":" Debt!BT$437","v":-70808.601114359262},{"$f":" Debt!BU$437","v":-73994.988164505427},{"$f":" Debt!BV$437","v":-77324.762631908176},{"$f":" Debt!BW$437","v":-80804.376950344042},{"$f":" Debt!BX$437","v":-84440.573913109532},{"$f":" Debt!BY$437","v":-88240.399739199464},{"$f":" Debt!BZ$437","v":-92211.21772746343},{"$f":" Debt!CA$437","v":-96360.722525199293},{"$f":" Debt!CB$437","v":-100696.95503883327},{"$f":" Debt!CC$437","v":-105228.31801558076},{"$f":" Debt!CD$437","v":-109963.59232628191},{"$f":" Debt!CE$437","v":-114911.95398096461},{"$f":" Debt!CF$437","v":-120082.99191010802},{"$f":" Debt!CG$437","v":-125486.72654606287},{"$f":" Debt!CH$437","v":-131133.6292406357},{"$f":" Debt!CI$437","v":-137034.64255646433},{"$f":" Debt!CJ$437","v":-143201.20147150522},{"$f":" Debt!CK$437","v":-149645.25553772296},{"$f":" Debt!CL$437","v":-156379.29203692047},{"$f":" Debt!CM$437","v":-163416.36017858188},{"$f":" Debt!CN$437","v":-170770.09638661807},{"$f":" Debt!CO$437","v":-178454.75072401587},{"$f":" Debt!CP$437","v":-186485.21450659659},{"$f":" Debt!CQ$437","v":-194877.04915939341},{"$f":" Debt!CR$437","v":-203646.51637156613},{"$f":" Debt!CS$437","v":-212810.60960828658},{"$f":" Debt!CT$437","v":-222387.08704065951},{"$f":" Debt!CU$437","v":-232394.50595748922},{"$f":" Debt!CV$437","v":-242852.25872557622},{"$f":" Debt!CW$437","v":-253780.61036822712},{"$f":" Debt!CX$437","v":-253849.21901846296},{"$f":" Debt!CY$437","v":-253849.21901846296},{"$f":" Debt!CZ$437","v":-253849.21901846296},{"$f":" Debt!DA$437","v":-253849.21901846296},{"$f":" Debt!DB$437","v":-253849.21901846296},{"$f":" Debt!DC$437","v":-253849.21901846296},{"$f":" Debt!DD$437","v":-253849.21901846296},{"$f":" Debt!DE$437","v":-253849.21901846296},{"$f":" Debt!DF$437","v":-253849.21901846296},{"$f":" Debt!DG$437","v":-253849.21901846296},{"$f":" Debt!DH$437","v":-253849.21901846296},{"$f":" Debt!DI$437","v":-253849.21901846296},{"$f":" Debt!DJ$437","v":-253849.21901846296},{"$f":" Debt!DK$437","v":-253849.21901846296},{"$f":" Debt!DL$437","v":-253849.21901846296},{"$f":" Debt!DM$437","v":-253849.21901846296},{"$f":" Debt!DN$437","v":-253849.21901846296},{"$f":" Debt!DO$437","v":-253849.21901846296},{"$f":" Debt!DP$437","v":-253849.21901846296},{"$f":" Debt!DQ$437","v":-253849.21901846296},{"$f":" Debt!DR$437","v":-253849.21901846296},{"$f":" Debt!DS$437","v":-253849.21901846296},{"$f":" Debt!DT$437","v":-253849.21901846296},{"$f":" Debt!DU$437","v":-253849.21901846296},{"$f":" Debt!DV$437","v":-253849.21901846296},{"$f":" Debt!DW$437","v":-253849.21901846296},{"$f":" Debt!DX$437","v":-253849.21901846296},{"$f":" Debt!DY$437","v":-253849.21901846296},{"$f":" Debt!DZ$437","v":-253849.21901846296},{"$f":" Debt!EA$437","v":-253849.21901846296},{"$f":" Debt!EB$437","v":-253849.21901846296},{"$f":" Debt!EC$437","v":-253849.21901846296},{"$f":" Debt!ED$437","v":-253849.21901846296},{"$f":" Debt!EE$437","v":-253849.21901846296},{"$f":" Debt!EF$437","v":-253849.21901846296},{"$f":" Debt!EG$437","v":-253849.21901846296},{"$f":" Debt!EH$437","v":-253849.21901846296},{"$f":" Debt!EI$437","v":-253849.21901846296},{"$f":" Debt!EJ$437","v":-253849.21901846296},{"$f":" Debt!EK$437","v":-253849.21901846296},{"$f":" Debt!EL$437","v":-253849.21901846296},{"$f":" Debt!EM$437","v":-253849.21901846296},{"$f":" Debt!EN$437","v":-253849.21901846296},{"$f":" Debt!EO$437","v":-253849.21901846296},{"$f":" Debt!EP$437","v":-253849.21901846296},{"$f":" Debt!EQ$437","v":-253849.21901846296},{"$f":" Debt!ER$437","v":-253849.21901846296},{"$f":" Debt!ES$437","v":-253849.21901846296},{"$f":" Debt!ET$437","v":-253849.21901846296},{"$f":" Debt!EU$437","v":-253849.21901846296},{"$f":" Debt!EV$437","v":-253849.21901846296},{"$f":" Debt!EW$437","v":-253849.21901846296},{"$f":" Debt!EX$437","v":-253849.21901846296},{"$f":" Debt!EY$437","v":-253849.21901846296},{"$f":" Debt!EZ$437","v":-253849.21901846296},{"$f":" Debt!FA$437","v":-253849.21901846296},{"$f":" Debt!FB$437","v":-253849.21901846296},{"$f":" Debt!FC$437","v":-253849.21901846296},{"$f":" Debt!FD$437","v":-253849.21901846296},{"$f":" Debt!FE$437","v":-253849.21901846296},{"$f":" Debt!FF$437","v":-253849.21901846296},{"$f":" Debt!FG$437","v":-253849.21901846296},{"$f":" Debt!FH$437","v":-253849.21901846296},{"$f":" Debt!FI$437","v":-253849.21901846296},{"$f":" Debt!FJ$437","v":-253849.21901846296},{"$f":" Debt!FK$437","v":-253849.21901846296},{"$f":" Debt!FL$437","v":-253849.21901846296},{"$f":" Debt!FM$437","v":-253849.21901846296},{"$f":" Debt!FN$437","v":-253849.21901846296},{"$f":" Debt!FO$437","v":-253849.21901846296},{"$f":" Debt!FP$437","v":-253849.21901846296},{"$f":" Debt!FQ$437","v":-253849.21901846296},{"$f":" Debt!FR$437","v":-253849.21901846296},{"$f":" Debt!FS$437","v":-253849.21901846296},{"$f":" Debt!FT$437","v":-253849.21901846296},{"$f":" Debt!FU$437","v":-253849.21901846296},{"$f":" Debt!FV$437","v":-253849.21901846296},{"$f":" Debt!FW$437","v":-253849.21901846296},{"$f":" Debt!FX$437","v":-253849.21901846296},{"$f":" Debt!FY$437","v":-253849.21901846296},{"$f":" Debt!FZ$437","v":-253849.21901846296},{"$f":" Debt!GA$437","v":-253849.21901846296},{"$f":" Debt!GB$437","v":-253849.21901846296},{"$f":" Debt!GC$437","v":-253849.21901846296},{"$f":" Debt!GD$437","v":-253849.21901846296},{"$f":" Debt!GE$437","v":-253849.21901846296},{"$f":" Debt!GF$437","v":-253849.21901846296},{"$f":" Debt!GG$437","v":-253849.21901846296},{"$f":" Debt!GH$437","v":-253849.21901846296},{"$f":" Debt!GI$437","v":-253849.21901846296},{"$f":" Debt!GJ$437","v":-253849.21901846296}]
[null,null,null,null,{"$f":" Debt!E$452","v":"Shareholder loan principal repayment P99 "},{"$f":" Debt!F$452","v":0},{"$f":" Debt!G$452","v":"$ 000s"},{"$f":" Debt!H$452","v":28860945.842511855},{"$f":" Debt!I$452","v":0},{"$f":" Debt!J$452","v":0},{"$f":" Debt!K$452","v":0},{"$f":" Debt!L$452","v":0},{"$f":" Debt!M$452","v":144.09016867786704},{"$f":" Debt!N$452","v":981.75962585880916},{"$f":" Debt!O$452","v":1868.8202345032842},{"$f":" Debt!P$452","v":4112.9696450396059},{"$f":" Debt!Q$452","v":6290.570587703538},{"$f":" Debt!R$452","v":6573.6462641501976},{"$f":" Debt!S$452","v":6869.4603460369563},{"$f":" Debt!T$452","v":7178.5860616086202},{"$f":" Debt!U$452","v":7501.6224343810081},{"$f":" Debt!V$452","v":7839.1954439281535},{"$f":" Debt!W$452","v":8191.9592389049212},{"$f":" Debt!X$452","v":8560.5974046556421},{"$f":" Debt!Y$452","v":8945.8242878651454},{"$f":" Debt!Z$452","v":9348.3863808190763},{"$f":" Debt!AA$452","v":9769.063767955935},{"$f":" Debt!AB$452","v":10208.671637513953},{"$f":" Debt!AC$452","v":10668.061861202081},{"$f":" Debt!AD$452","v":11148.124644956175},{"$f":" Debt!AE$452","v":11649.790253979203},{"$f":" Debt!AF$452","v":12174.030815408267},{"$f":" Debt!AG$452","v":12721.86220210164},{"$f":" Debt!AH$452","v":13294.346001196212},{"$f":" Debt!AI$452","v":13892.591571250041},{"$f":" Debt!AJ$452","v":14517.758191956293},{"$f":" Debt!AK$452","v":15171.057310594326},{"$f":" Debt!AL$452","v":15853.75488957107},{"$f":" Debt!AM$452","v":16567.173859601768},{"$f":" Debt!AN$452","v":17312.696683283848},{"$f":" Debt!AO$452","v":18091.768034031618},{"$f":" Debt!AP$452","v":18905.897595563041},{"$f":" Debt!AQ$452","v":19756.662987363379},{"$f":" Debt!AR$452","v":20645.712821794732},{"$f":" Debt!AS$452","v":21574.769898775496},{"$f":" Debt!AT$452","v":22545.634544220393},{"$f":" Debt!AU$452","v":23560.18809871031},{"$f":" Debt!AV$452","v":24620.396563152273},{"$f":" Debt!AW$452","v":25728.314408494127},{"$f":" Debt!AX$452","v":26886.088556876366},{"$f":" Debt!AY$452","v":28095.962541935805},{"$f":" Debt!AZ$452","v":29360.280856322915},{"$f":" Debt!BA$452","v":30681.493494857452},{"$f":" Debt!BB$452","v":32062.160702126035},{"$f":" Debt!BC$452","v":33504.957933721707},{"$f":" Debt!BD$452","v":35012.681040739182},{"$f":" Debt!BE$452","v":36588.251687572447},{"$f":" Debt!BF$452","v":38234.723013513205},{"$f":" Debt!BG$452","v":39955.285549121305},{"$f":" Debt!BH$452","v":41753.273398831763},{"$f":" Debt!BI$452","v":43632.170701779185},{"$f":" Debt!BJ$452","v":45595.618383359251},{"$f":" Debt!BK$452","v":47647.421210610417},{"$f":" Debt!BL$452","v":49791.555165087877},{"$f":" Debt!BM$452","v":52032.175147516828},{"$f":" Debt!BN$452","v":54373.623029155089},{"$f":" Debt!BO$452","v":56820.436065467075},{"$f":" Debt!BP$452","v":59377.355688413089},{"$f":" Debt!BQ$452","v":62049.336694391684},{"$f":" Debt!BR$452","v":64841.556845639308},{"$f":" Debt!BS$452","v":67759.426903693078},{"$f":" Debt!BT$452","v":70808.601114359262},{"$f":" Debt!BU$452","v":73994.988164505427},{"$f":" Debt!BV$452","v":77324.762631908176},{"$f":" Debt!BW$452","v":80804.376950344042},{"$f":" Debt!BX$452","v":84440.573913109532},{"$f":" Debt!BY$452","v":88240.399739199464},{"$f":" Debt!BZ$452","v":92211.21772746343},{"$f":" Debt!CA$452","v":96360.722525199293},{"$f":" Debt!CB$452","v":100696.95503883327},{"$f":" Debt!CC$452","v":105228.31801558076},{"$f":" Debt!CD$452","v":109963.59232628191},{"$f":" Debt!CE$452","v":114911.95398096461},{"$f":" Debt!CF$452","v":120082.99191010802},{"$f":" Debt!CG$452","v":125486.72654606287},{"$f":" Debt!CH$452","v":131133.6292406357},{"$f":" Debt!CI$452","v":137034.64255646433},{"$f":" Debt!CJ$452","v":143201.20147150522},{"$f":" Debt!CK$452","v":149645.25553772296},{"$f":" Debt!CL$452","v":156379.29203692047},{"$f":" Debt!CM$452","v":163416.36017858188},{"$f":" Debt!CN$452","v":170770.09638661807},{"$f":" Debt!CO$452","v":178454.75072401587},{"$f":" Debt!CP$452","v":186485.21450659659},{"$f":" Debt!CQ$452","v":194877.04915939341},{"$f":" Debt!CR$452","v":203646.51637156613},{"$f":" Debt!CS$452","v":212810.60960828658},{"$f":" Debt!CT$452","v":222387.08704065951},{"$f":" Debt!CU$452","v":232394.50595748922},{"$f":" Debt!CV$452","v":242852.25872557622},{"$f":" Debt!CW$452","v":253780.61036822712},{"$f":" Debt!CX$452","v":253849.21901846296},{"$f":" Debt!CY$452","v":253849.21901846296},{"$f":" Debt!CZ$452","v":253849.21901846296},{"$f":" Debt!DA$452","v":253849.21901846296},{"$f":" Debt!DB$452","v":253849.21901846296},{"$f":" Debt!DC$452","v":253849.21901846296},{"$f":" Debt!DD$452","v":253849.21901846296},{"$f":" Debt!DE$452","v":253849.21901846296},{"$f":" Debt!DF$452","v":253849.21901846296},{"$f":" Debt!DG$452","v":253849.21901846296},{"$f":" Debt!DH$452","v":253849.21901846296},{"$f":" Debt!DI$452","v":253849.21901846296},{"$f":" Debt!DJ$452","v":253849.21901846296},{"$f":" Debt!DK$452","v":253849.21901846296},{"$f":" Debt!DL$452","v":253849.21901846296},{"$f":" Debt!DM$452","v":253849.21901846296},{"$f":" Debt!DN$452","v":253849.21901846296},{"$f":" Debt!DO$452","v":253849.21901846296},{"$f":" Debt!DP$452","v":253849.21901846296},{"$f":" Debt!DQ$452","v":253849.21901846296},{"$f":" Debt!DR$452","v":253849.21901846296},{"$f":" Debt!DS$452","v":253849.21901846296},{"$f":" Debt!DT$452","v":253849.21901846296},{"$f":" Debt!DU$452","v":253849.21901846296},{"$f":" Debt!DV$452","v":253849.21901846296},{"$f":" Debt!DW$452","v":253849.21901846296},{"$f":" Debt!DX$452","v":253849.21901846296},{"$f":" Debt!DY$452","v":253849.21901846296},{"$f":" Debt!DZ$452","v":253849.21901846296},{"$f":" Debt!EA$452","v":253849.21901846296},{"$f":" Debt!EB$452","v":253849.21901846296},{"$f":" Debt!EC$452","v":253849.21901846296},{"$f":" Debt!ED$452","v":253849.21901846296},{"$f":" Debt!EE$452","v":253849.21901846296},{"$f":" Debt!EF$452","v":253849.21901846296},{"$f":" Debt!EG$452","v":253849.21901846296},{"$f":" Debt!EH$452","v":253849.21901846296},{"$f":" Debt!EI$452","v":253849.21901846296},{"$f":" Debt!EJ$452","v":253849.21901846296},{"$f":" Debt!EK$452","v":253849.21901846296},{"$f":" Debt!EL$452","v":253849.21901846296},{"$f":" Debt!EM$452","v":253849.21901846296},{"$f":" Debt!EN$452","v":253849.21901846296},{"$f":" Debt!EO$452","v":253849.21901846296},{"$f":" Debt!EP$452","v":253849.21901846296},{"$f":" Debt!EQ$452","v":253849.21901846296},{"$f":" Debt!ER$452","v":253849.21901846296},{"$f":" Debt!ES$452","v":253849.21901846296},{"$f":" Debt!ET$452","v":253849.21901846296},{"$f":" Debt!EU$452","v":253849.21901846296},{"$f":" Debt!EV$452","v":253849.21901846296},{"$f":" Debt!EW$452","v":253849.21901846296},{"$f":" Debt!EX$452","v":253849.21901846296},{"$f":" Debt!EY$452","v":253849.21901846296},{"$f":" Debt!EZ$452","v":253849.21901846296},{"$f":" Debt!FA$452","v":253849.21901846296},{"$f":" Debt!FB$452","v":253849.21901846296},{"$f":" Debt!FC$452","v":253849.21901846296},{"$f":" Debt!FD$452","v":253849.21901846296},{"$f":" Debt!FE$452","v":253849.21901846296},{"$f":" Debt!FF$452","v":253849.21901846296},{"$f":" Debt!FG$452","v":253849.21901846296},{"$f":" Debt!FH$452","v":253849.21901846296},{"$f":" Debt!FI$452","v":253849.21901846296},{"$f":" Debt!FJ$452","v":253849.21901846296},{"$f":" Debt!FK$452","v":253849.21901846296},{"$f":" Debt!FL$452","v":253849.21901846296},{"$f":" Debt!FM$452","v":253849.21901846296},{"$f":" Debt!FN$452","v":253849.21901846296},{"$f":" Debt!FO$452","v":253849.21901846296},{"$f":" Debt!FP$452","v":253849.21901846296},{"$f":" Debt!FQ$452","v":253849.21901846296},{"$f":" Debt!FR$452","v":253849.21901846296},{"$f":" Debt!FS$452","v":253849.21901846296},{"$f":" Debt!FT$452","v":253849.21901846296},{"$f":" Debt!FU$452","v":253849.21901846296},{"$f":" Debt!FV$452","v":253849.21901846296},{"$f":" Debt!FW$452","v":253849.21901846296},{"$f":" Debt!FX$452","v":253849.21901846296},{"$f":" Debt!FY$452","v":253849.21901846296},{"$f":" Debt!FZ$452","v":253849.21901846296},{"$f":" Debt!GA$452","v":253849.21901846296},{"$f":" Debt!GB$452","v":253849.21901846296},{"$f":" Debt!GC$452","v":253849.21901846296},{"$f":" Debt!GD$452","v":253849.21901846296},{"$f":" Debt!GE$452","v":253849.21901846296},{"$f":" Debt!GF$452","v":253849.21901846296},{"$f":" Debt!GG$452","v":253849.21901846296},{"$f":" Debt!GH$452","v":253849.21901846296},{"$f":" Debt!GI$452","v":253849.21901846296},{"$f":" Debt!GJ$452","v":253849.21901846296}]
[null,null,null,null,"Cashflow available for share capital redemption P99",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J74:GJ74)","v":253949.21901846296},null,{"$f":" J70 + SUM(J72:J73)","v":0},0,-5.1476730732247233E-5,144.09022015459777,837.66945718094212,887.060608644475,2244.1494105363217,5700.734627421285,3386.668057058987,3887.9024372323402,3526.6764096996885,3950.2153751537098,3659.7419695897133,4049.0388909181838,3793.7403849115708,4105.435011437592,3863.1874084452811,4197.500772532916,3944.0275944675632,4317.3270784518481,4053.9891906025023,4449.6084046094111,4198.9270407727563,4560.3709988203755,4320.5788435578179,4687.0990857548386,4436.8581794535221,4807.6823354967873,4551.1141699160726,4969.6748745761015,4725.0648818374448,5098.074762352453,4850.2831187136198,5239.0066958572079,4966.9277759114266,5360.8251214853535,5080.8368569686554,5494.3424575870358,5225.8388122610704,9803.0121375316885,9616.598135137152,14040.838933708501,13913.310372684426,13982.701158305978,13855.479344728483,13923.887817094752,13815.897777218212,3425.2240731590764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV70 + SUM(BV72:BV73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH70 + SUM(EH72:EH73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Equity!E$12","v":"Share capital redemption"},{"$f":" Equity!F$12","v":0},{"$f":" Equity!G$12","v":"$ 000s"},{"$f":" Equity!H$12","v":-100},{"$f":" Equity!I$12","v":0},{"$f":" Equity!J$12","v":0},{"$f":" Equity!K$12","v":0},{"$f":" Equity!L$12","v":0},{"$f":" Equity!M$12","v":0},{"$f":" Equity!N$12","v":0},{"$f":" Equity!O$12","v":0},{"$f":" Equity!P$12","v":0},{"$f":" Equity!Q$12","v":0},{"$f":" Equity!R$12","v":0},{"$f":" Equity!S$12","v":0},{"$f":" Equity!T$12","v":0},{"$f":" Equity!U$12","v":0},{"$f":" Equity!V$12","v":0},{"$f":" Equity!W$12","v":0},{"$f":" Equity!X$12","v":0},{"$f":" Equity!Y$12","v":0},{"$f":" Equity!Z$12","v":0},{"$f":" Equity!AA$12","v":0},{"$f":" Equity!AB$12","v":0},{"$f":" Equity!AC$12","v":0},{"$f":" Equity!AD$12","v":0},{"$f":" Equity!AE$12","v":0},{"$f":" Equity!AF$12","v":0},{"$f":" Equity!AG$12","v":0},{"$f":" Equity!AH$12","v":0},{"$f":" Equity!AI$12","v":0},{"$f":" Equity!AJ$12","v":0},{"$f":" Equity!AK$12","v":0},{"$f":" Equity!AL$12","v":0},{"$f":" Equity!AM$12","v":0},{"$f":" Equity!AN$12","v":0},{"$f":" Equity!AO$12","v":0},{"$f":" Equity!AP$12","v":0},{"$f":" Equity!AQ$12","v":0},{"$f":" Equity!AR$12","v":0},{"$f":" Equity!AS$12","v":0},{"$f":" Equity!AT$12","v":0},{"$f":" Equity!AU$12","v":0},{"$f":" Equity!AV$12","v":0},{"$f":" Equity!AW$12","v":0},{"$f":" Equity!AX$12","v":0},{"$f":" Equity!AY$12","v":0},{"$f":" Equity!AZ$12","v":0},{"$f":" Equity!BA$12","v":0},{"$f":" Equity!BB$12","v":0},{"$f":" Equity!BC$12","v":0},{"$f":" Equity!BD$12","v":-100},{"$f":" Equity!BE$12","v":0},{"$f":" Equity!BF$12","v":0},{"$f":" Equity!BG$12","v":0},{"$f":" Equity!BH$12","v":0},{"$f":" Equity!BI$12","v":0},{"$f":" Equity!BJ$12","v":0},{"$f":" Equity!BK$12","v":0},{"$f":" Equity!BL$12","v":0},{"$f":" Equity!BM$12","v":0},{"$f":" Equity!BN$12","v":0},{"$f":" Equity!BO$12","v":0},{"$f":" Equity!BP$12","v":0},{"$f":" Equity!BQ$12","v":0},{"$f":" Equity!BR$12","v":0},{"$f":" Equity!BS$12","v":0},{"$f":" Equity!BT$12","v":0},{"$f":" Equity!BU$12","v":0},{"$f":" Equity!BV$12","v":0},{"$f":" Equity!BW$12","v":0},{"$f":" Equity!BX$12","v":0},{"$f":" Equity!BY$12","v":0},{"$f":" Equity!BZ$12","v":0},{"$f":" Equity!CA$12","v":0},{"$f":" Equity!CB$12","v":0},{"$f":" Equity!CC$12","v":0},{"$f":" Equity!CD$12","v":0},{"$f":" Equity!CE$12","v":0},{"$f":" Equity!CF$12","v":0},{"$f":" Equity!CG$12","v":0},{"$f":" Equity!CH$12","v":0},{"$f":" Equity!CI$12","v":0},{"$f":" Equity!CJ$12","v":0},{"$f":" Equity!CK$12","v":0},{"$f":" Equity!CL$12","v":0},{"$f":" Equity!CM$12","v":0},{"$f":" Equity!CN$12","v":0},{"$f":" Equity!CO$12","v":0},{"$f":" Equity!CP$12","v":0},{"$f":" Equity!CQ$12","v":0},{"$f":" Equity!CR$12","v":0},{"$f":" Equity!CS$12","v":0},{"$f":" Equity!CT$12","v":0},{"$f":" Equity!CU$12","v":0},{"$f":" Equity!CV$12","v":0},{"$f":" Equity!CW$12","v":0},{"$f":" Equity!CX$12","v":0},{"$f":" Equity!CY$12","v":0},{"$f":" Equity!CZ$12","v":0},{"$f":" Equity!DA$12","v":0},{"$f":" Equity!DB$12","v":0},{"$f":" Equity!DC$12","v":0},{"$f":" Equity!DD$12","v":0},{"$f":" Equity!DE$12","v":0},{"$f":" Equity!DF$12","v":0},{"$f":" Equity!DG$12","v":0},{"$f":" Equity!DH$12","v":0},{"$f":" Equity!DI$12","v":0},{"$f":" Equity!DJ$12","v":0},{"$f":" Equity!DK$12","v":0},{"$f":" Equity!DL$12","v":0},{"$f":" Equity!DM$12","v":0},{"$f":" Equity!DN$12","v":0},{"$f":" Equity!DO$12","v":0},{"$f":" Equity!DP$12","v":0},{"$f":" Equity!DQ$12","v":0},{"$f":" Equity!DR$12","v":0},{"$f":" Equity!DS$12","v":0},{"$f":" Equity!DT$12","v":0},{"$f":" Equity!DU$12","v":0},{"$f":" Equity!DV$12","v":0},{"$f":" Equity!DW$12","v":0},{"$f":" Equity!DX$12","v":0},{"$f":" Equity!DY$12","v":0},{"$f":" Equity!DZ$12","v":0},{"$f":" Equity!EA$12","v":0},{"$f":" Equity!EB$12","v":0},{"$f":" Equity!EC$12","v":0},{"$f":" Equity!ED$12","v":0},{"$f":" Equity!EE$12","v":0},{"$f":" Equity!EF$12","v":0},{"$f":" Equity!EG$12","v":0},{"$f":" Equity!EH$12","v":0},{"$f":" Equity!EI$12","v":0},{"$f":" Equity!EJ$12","v":0},{"$f":" Equity!EK$12","v":0},{"$f":" Equity!EL$12","v":0},{"$f":" Equity!EM$12","v":0},{"$f":" Equity!EN$12","v":0},{"$f":" Equity!EO$12","v":0},{"$f":" Equity!EP$12","v":0},{"$f":" Equity!EQ$12","v":0},{"$f":" Equity!ER$12","v":0},{"$f":" Equity!ES$12","v":0},{"$f":" Equity!ET$12","v":0},{"$f":" Equity!EU$12","v":0},{"$f":" Equity!EV$12","v":0},{"$f":" Equity!EW$12","v":0},{"$f":" Equity!EX$12","v":0},{"$f":" Equity!EY$12","v":0},{"$f":" Equity!EZ$12","v":0},{"$f":" Equity!FA$12","v":0},{"$f":" Equity!FB$12","v":0},{"$f":" Equity!FC$12","v":0},{"$f":" Equity!FD$12","v":0},{"$f":" Equity!FE$12","v":0},{"$f":" Equity!FF$12","v":0},{"$f":" Equity!FG$12","v":0},{"$f":" Equity!FH$12","v":0},{"$f":" Equity!FI$12","v":0},{"$f":" Equity!FJ$12","v":0},{"$f":" Equity!FK$12","v":0},{"$f":" Equity!FL$12","v":0},{"$f":" Equity!FM$12","v":0},{"$f":" Equity!FN$12","v":0},{"$f":" Equity!FO$12","v":0},{"$f":" Equity!FP$12","v":0},{"$f":" Equity!FQ$12","v":0},{"$f":" Equity!FR$12","v":0},{"$f":" Equity!FS$12","v":0},{"$f":" Equity!FT$12","v":0},{"$f":" Equity!FU$12","v":0},{"$f":" Equity!FV$12","v":0},{"$f":" Equity!FW$12","v":0},{"$f":" Equity!FX$12","v":0},{"$f":" Equity!FY$12","v":0},{"$f":" Equity!FZ$12","v":0},{"$f":" Equity!GA$12","v":0},{"$f":" Equity!GB$12","v":0},{"$f":" Equity!GC$12","v":0},{"$f":" Equity!GD$12","v":0},{"$f":" Equity!GE$12","v":0},{"$f":" Equity!GF$12","v":0},{"$f":" Equity!GG$12","v":0},{"$f":" Equity!GH$12","v":0},{"$f":" Equity!GI$12","v":0},{"$f":" Equity!GJ$12","v":0}]
[null,null,null,null,"Cash flow available for dividends P99",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J77:GJ77)","v":253849.21901846296},null,{"$f":" J74 + J76","v":0},0,-5.1476730732247233E-5,144.09022015459777,837.66945718094212,887.060608644475,2244.1494105363217,5700.734627421285,3386.668057058987,3887.9024372323402,3526.6764096996885,3950.2153751537098,3659.7419695897133,4049.0388909181838,3793.7403849115708,4105.435011437592,3863.1874084452811,4197.500772532916,3944.0275944675632,4317.3270784518481,4053.9891906025023,4449.6084046094111,4198.9270407727563,4560.3709988203755,4320.5788435578179,4687.0990857548386,4436.8581794535221,4807.6823354967873,4551.1141699160726,4969.6748745761015,4725.0648818374448,5098.074762352453,4850.2831187136198,5239.0066958572079,4966.9277759114266,5360.8251214853535,5080.8368569686554,5494.3424575870358,5225.8388122610704,9803.0121375316885,9616.598135137152,14040.838933708501,13913.310372684426,13982.701158305978,13855.479344728483,13923.887817094752,13715.897777218212,3425.2240731590764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV74 + BV76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH74 + EH76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Equity!E$101","v":"Dividends paid P99"},{"$f":" Equity!F$101","v":0},{"$f":" Equity!G$101","v":"$ 000s"},{"$f":" Equity!H$101","v":0},{"$f":" Equity!I$101","v":0},{"$f":" Equity!J$101","v":0},{"$f":" Equity!K$101","v":0},{"$f":" Equity!L$101","v":0},{"$f":" Equity!M$101","v":0},{"$f":" Equity!N$101","v":0},{"$f":" Equity!O$101","v":0},{"$f":" Equity!P$101","v":0},{"$f":" Equity!Q$101","v":0},{"$f":" Equity!R$101","v":0},{"$f":" Equity!S$101","v":0},{"$f":" Equity!T$101","v":0},{"$f":" Equity!U$101","v":0},{"$f":" Equity!V$101","v":0},{"$f":" Equity!W$101","v":0},{"$f":" Equity!X$101","v":0},{"$f":" Equity!Y$101","v":0},{"$f":" Equity!Z$101","v":0},{"$f":" Equity!AA$101","v":0},{"$f":" Equity!AB$101","v":0},{"$f":" Equity!AC$101","v":0},{"$f":" Equity!AD$101","v":0},{"$f":" Equity!AE$101","v":0},{"$f":" Equity!AF$101","v":0},{"$f":" Equity!AG$101","v":0},{"$f":" Equity!AH$101","v":0},{"$f":" Equity!AI$101","v":0},{"$f":" Equity!AJ$101","v":0},{"$f":" Equity!AK$101","v":0},{"$f":" Equity!AL$101","v":0},{"$f":" Equity!AM$101","v":0},{"$f":" Equity!AN$101","v":0},{"$f":" Equity!AO$101","v":0},{"$f":" Equity!AP$101","v":0},{"$f":" Equity!AQ$101","v":0},{"$f":" Equity!AR$101","v":0},{"$f":" Equity!AS$101","v":0},{"$f":" Equity!AT$101","v":0},{"$f":" Equity!AU$101","v":0},{"$f":" Equity!AV$101","v":0},{"$f":" Equity!AW$101","v":0},{"$f":" Equity!AX$101","v":0},{"$f":" Equity!AY$101","v":0},{"$f":" Equity!AZ$101","v":0},{"$f":" Equity!BA$101","v":0},{"$f":" Equity!BB$101","v":0},{"$f":" Equity!BC$101","v":0},{"$f":" Equity!BD$101","v":0},{"$f":" Equity!BE$101","v":0},{"$f":" Equity!BF$101","v":0},{"$f":" Equity!BG$101","v":0},{"$f":" Equity!BH$101","v":0},{"$f":" Equity!BI$101","v":0},{"$f":" Equity!BJ$101","v":0},{"$f":" Equity!BK$101","v":0},{"$f":" Equity!BL$101","v":0},{"$f":" Equity!BM$101","v":0},{"$f":" Equity!BN$101","v":0},{"$f":" Equity!BO$101","v":0},{"$f":" Equity!BP$101","v":0},{"$f":" Equity!BQ$101","v":0},{"$f":" Equity!BR$101","v":0},{"$f":" Equity!BS$101","v":0},{"$f":" Equity!BT$101","v":0},{"$f":" Equity!BU$101","v":0},{"$f":" Equity!BV$101","v":0},{"$f":" Equity!BW$101","v":0},{"$f":" Equity!BX$101","v":0},{"$f":" Equity!BY$101","v":0},{"$f":" Equity!BZ$101","v":0},{"$f":" Equity!CA$101","v":0},{"$f":" Equity!CB$101","v":0},{"$f":" Equity!CC$101","v":0},{"$f":" Equity!CD$101","v":0},{"$f":" Equity!CE$101","v":0},{"$f":" Equity!CF$101","v":0},{"$f":" Equity!CG$101","v":0},{"$f":" Equity!CH$101","v":0},{"$f":" Equity!CI$101","v":0},{"$f":" Equity!CJ$101","v":0},{"$f":" Equity!CK$101","v":0},{"$f":" Equity!CL$101","v":0},{"$f":" Equity!CM$101","v":0},{"$f":" Equity!CN$101","v":0},{"$f":" Equity!CO$101","v":0},{"$f":" Equity!CP$101","v":0},{"$f":" Equity!CQ$101","v":0},{"$f":" Equity!CR$101","v":0},{"$f":" Equity!CS$101","v":0},{"$f":" Equity!CT$101","v":0},{"$f":" Equity!CU$101","v":0},{"$f":" Equity!CV$101","v":0},{"$f":" Equity!CW$101","v":0},{"$f":" Equity!CX$101","v":0},{"$f":" Equity!CY$101","v":0},{"$f":" Equity!CZ$101","v":0},{"$f":" Equity!DA$101","v":0},{"$f":" Equity!DB$101","v":0},{"$f":" Equity!DC$101","v":0},{"$f":" Equity!DD$101","v":0},{"$f":" Equity!DE$101","v":0},{"$f":" Equity!DF$101","v":0},{"$f":" Equity!DG$101","v":0},{"$f":" Equity!DH$101","v":0},{"$f":" Equity!DI$101","v":0},{"$f":" Equity!DJ$101","v":0},{"$f":" Equity!DK$101","v":0},{"$f":" Equity!DL$101","v":0},{"$f":" Equity!DM$101","v":0},{"$f":" Equity!DN$101","v":0},{"$f":" Equity!DO$101","v":0},{"$f":" Equity!DP$101","v":0},{"$f":" Equity!DQ$101","v":0},{"$f":" Equity!DR$101","v":0},{"$f":" Equity!DS$101","v":0},{"$f":" Equity!DT$101","v":0},{"$f":" Equity!DU$101","v":0},{"$f":" Equity!DV$101","v":0},{"$f":" Equity!DW$101","v":0},{"$f":" Equity!DX$101","v":0},{"$f":" Equity!DY$101","v":0},{"$f":" Equity!DZ$101","v":0},{"$f":" Equity!EA$101","v":0},{"$f":" Equity!EB$101","v":0},{"$f":" Equity!EC$101","v":0},{"$f":" Equity!ED$101","v":0},{"$f":" Equity!EE$101","v":0},{"$f":" Equity!EF$101","v":0},{"$f":" Equity!EG$101","v":0},{"$f":" Equity!EH$101","v":0},{"$f":" Equity!EI$101","v":0},{"$f":" Equity!EJ$101","v":0},{"$f":" Equity!EK$101","v":0},{"$f":" Equity!EL$101","v":0},{"$f":" Equity!EM$101","v":0},{"$f":" Equity!EN$101","v":0},{"$f":" Equity!EO$101","v":0},{"$f":" Equity!EP$101","v":0},{"$f":" Equity!EQ$101","v":0},{"$f":" Equity!ER$101","v":0},{"$f":" Equity!ES$101","v":0},{"$f":" Equity!ET$101","v":0},{"$f":" Equity!EU$101","v":0},{"$f":" Equity!EV$101","v":0},{"$f":" Equity!EW$101","v":0},{"$f":" Equity!EX$101","v":0},{"$f":" Equity!EY$101","v":0},{"$f":" Equity!EZ$101","v":0},{"$f":" Equity!FA$101","v":0},{"$f":" Equity!FB$101","v":0},{"$f":" Equity!FC$101","v":0},{"$f":" Equity!FD$101","v":0},{"$f":" Equity!FE$101","v":0},{"$f":" Equity!FF$101","v":0},{"$f":" Equity!FG$101","v":0},{"$f":" Equity!FH$101","v":0},{"$f":" Equity!FI$101","v":0},{"$f":" Equity!FJ$101","v":0},{"$f":" Equity!FK$101","v":0},{"$f":" Equity!FL$101","v":0},{"$f":" Equity!FM$101","v":0},{"$f":" Equity!FN$101","v":0},{"$f":" Equity!FO$101","v":0},{"$f":" Equity!FP$101","v":0},{"$f":" Equity!FQ$101","v":0},{"$f":" Equity!FR$101","v":0},{"$f":" Equity!FS$101","v":0},{"$f":" Equity!FT$101","v":0},{"$f":" Equity!FU$101","v":0},{"$f":" Equity!FV$101","v":0},{"$f":" Equity!FW$101","v":0},{"$f":" Equity!FX$101","v":0},{"$f":" Equity!FY$101","v":0},{"$f":" Equity!FZ$101","v":0},{"$f":" Equity!GA$101","v":0},{"$f":" Equity!GB$101","v":0},{"$f":" Equity!GC$101","v":0},{"$f":" Equity!GD$101","v":0},{"$f":" Equity!GE$101","v":0},{"$f":" Equity!GF$101","v":0},{"$f":" Equity!GG$101","v":0},{"$f":" Equity!GH$101","v":0},{"$f":" Equity!GI$101","v":0},{"$f":" Equity!GJ$101","v":0}]
[null,null,null,null,"Net cash flow P99",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J80:GJ80)","v":253849.21901846296},null,{"$f":" J77 + J79","v":0},{"$f":" K77 + K79","v":0},-5.1476730732247233E-5,144.09022015459777,837.66945718094212,887.060608644475,2244.1494105363217,5700.734627421285,3386.668057058987,3887.9024372323402,3526.6764096996885,3950.2153751537098,3659.7419695897133,4049.0388909181838,3793.7403849115708,4105.435011437592,3863.1874084452811,4197.500772532916,3944.0275944675632,4317.3270784518481,4053.9891906025023,4449.6084046094111,4198.9270407727563,4560.3709988203755,4320.5788435578179,4687.0990857548386,4436.8581794535221,4807.6823354967873,4551.1141699160726,4969.6748745761015,4725.0648818374448,5098.074762352453,4850.2831187136198,5239.0066958572079,4966.9277759114266,5360.8251214853535,5080.8368569686554,5494.3424575870358,5225.8388122610704,9803.0121375316885,9616.598135137152,14040.838933708501,13913.310372684426,13982.701158305978,13855.479344728483,13923.887817094752,13715.897777218212,3425.2240731590764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BW77 + 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,{"$f":" EI77 + EI79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["BALANCE SHEET"]
[]
[null,"Non current assets"]
[null,null,null,null,{"$f":" Acct!E$21","v":"Wind asset balance"},{"$f":" Acct!F$21","v":0},{"$f":" Acct!G$21","v":"$ 000s"},{"$f":" Acct!H$21","v":0},{"$f":" Acct!I$21","v":0},{"$f":" Acct!J$21","v":0},{"$f":" Acct!K$21","v":0},{"$f":" Acct!L$21","v":31953.846153846156},{"$f":" Acct!M$21","v":102915.38461538462},{"$f":" Acct!N$21","v":173876.92307692309},{"$f":" Acct!O$21","v":244838.46153846156},{"$f":" Acct!P$21","v":315800},{"$f":" Acct!Q$21","v":307905},{"$f":" Acct!R$21","v":300010},{"$f":" Acct!S$21","v":292115},{"$f":" Acct!T$21","v":284220},{"$f":" Acct!U$21","v":276325},{"$f":" Acct!V$21","v":268430},{"$f":" Acct!W$21","v":260535},{"$f":" Acct!X$21","v":252640},{"$f":" Acct!Y$21","v":244745},{"$f":" Acct!Z$21","v":236850},{"$f":" Acct!AA$21","v":228955},{"$f":" Acct!AB$21","v":221060},{"$f":" Acct!AC$21","v":213165},{"$f":" Acct!AD$21","v":205270},{"$f":" Acct!AE$21","v":197375},{"$f":" Acct!AF$21","v":189480},{"$f":" Acct!AG$21","v":181585},{"$f":" Acct!AH$21","v":173690},{"$f":" Acct!AI$21","v":165795},{"$f":" Acct!AJ$21","v":157900},{"$f":" Acct!AK$21","v":150005},{"$f":" Acct!AL$21","v":142110},{"$f":" Acct!AM$21","v":134215},{"$f":" Acct!AN$21","v":126320},{"$f":" Acct!AO$21","v":118425},{"$f":" Acct!AP$21","v":110530},{"$f":" Acct!AQ$21","v":102635},{"$f":" Acct!AR$21","v":94740},{"$f":" Acct!AS$21","v":86845},{"$f":" Acct!AT$21","v":78950},{"$f":" Acct!AU$21","v":71055},{"$f":" Acct!AV$21","v":63160.000000000007},{"$f":" Acct!AW$21","v":55265.000000000015},{"$f":" Acct!AX$21","v":47370.000000000022},{"$f":" Acct!AY$21","v":39475.000000000029},{"$f":" Acct!AZ$21","v":31580.000000000033},{"$f":" Acct!BA$21","v":23685.000000000036},{"$f":" Acct!BB$21","v":15790.00000000004},{"$f":" Acct!BC$21","v":7895.0000000000446},{"$f":" Acct!BD$21","v":4.9112713895738125E-11},{"$f":" Acct!BE$21","v":4.9112713895738125E-11},{"$f":" Acct!BF$21","v":4.9112713895738125E-11},{"$f":" Acct!BG$21","v":4.9112713895738125E-11},{"$f":" Acct!BH$21","v":4.9112713895738125E-11},{"$f":" Acct!BI$21","v":4.9112713895738125E-11},{"$f":" Acct!BJ$21","v":4.9112713895738125E-11},{"$f":" Acct!BK$21","v":4.9112713895738125E-11},{"$f":" Acct!BL$21","v":4.9112713895738125E-11},{"$f":" Acct!BM$21","v":4.9112713895738125E-11},{"$f":" Acct!BN$21","v":4.9112713895738125E-11},{"$f":" Acct!BO$21","v":4.9112713895738125E-11},{"$f":" Acct!BP$21","v":4.9112713895738125E-11},{"$f":" Acct!BQ$21","v":4.9112713895738125E-11},{"$f":" Acct!BR$21","v":4.9112713895738125E-11},{"$f":" Acct!BS$21","v":4.9112713895738125E-11},{"$f":" Acct!BT$21","v":4.9112713895738125E-11},{"$f":" Acct!BU$21","v":4.9112713895738125E-11},{"$f":" Acct!BV$21","v":4.9112713895738125E-11},{"$f":" Acct!BW$21","v":4.9112713895738125E-11},{"$f":" Acct!BX$21","v":4.9112713895738125E-11},{"$f":" Acct!BY$21","v":4.9112713895738125E-11},{"$f":" Acct!BZ$21","v":4.9112713895738125E-11},{"$f":" Acct!CA$21","v":4.9112713895738125E-11},{"$f":" Acct!CB$21","v":4.9112713895738125E-11},{"$f":" Acct!CC$21","v":4.9112713895738125E-11},{"$f":" Acct!CD$21","v":4.9112713895738125E-11},{"$f":" Acct!CE$21","v":4.9112713895738125E-11},{"$f":" Acct!CF$21","v":4.9112713895738125E-11},{"$f":" Acct!CG$21","v":4.9112713895738125E-11},{"$f":" Acct!CH$21","v":4.9112713895738125E-11},{"$f":" Acct!CI$21","v":4.9112713895738125E-11},{"$f":" Acct!CJ$21","v":4.9112713895738125E-11},{"$f":" Acct!CK$21","v":4.9112713895738125E-11},{"$f":" Acct!CL$21","v":4.9112713895738125E-11},{"$f":" Acct!CM$21","v":4.9112713895738125E-11},{"$f":" Acct!CN$21","v":4.9112713895738125E-11},{"$f":" Acct!CO$21","v":4.9112713895738125E-11},{"$f":" Acct!CP$21","v":4.9112713895738125E-11},{"$f":" Acct!CQ$21","v":4.9112713895738125E-11},{"$f":" Acct!CR$21","v":4.9112713895738125E-11},{"$f":" Acct!CS$21","v":4.9112713895738125E-11},{"$f":" Acct!CT$21","v":4.9112713895738125E-11},{"$f":" Acct!CU$21","v":4.9112713895738125E-11},{"$f":" Acct!CV$21","v":4.9112713895738125E-11},{"$f":" Acct!CW$21","v":4.9112713895738125E-11},{"$f":" Acct!CX$21","v":4.9112713895738125E-11},{"$f":" Acct!CY$21","v":4.9112713895738125E-11},{"$f":" Acct!CZ$21","v":4.9112713895738125E-11},{"$f":" Acct!DA$21","v":4.9112713895738125E-11},{"$f":" Acct!DB$21","v":4.9112713895738125E-11},{"$f":" Acct!DC$21","v":4.9112713895738125E-11},{"$f":" Acct!DD$21","v":4.9112713895738125E-11},{"$f":" Acct!DE$21","v":4.9112713895738125E-11},{"$f":" Acct!DF$21","v":4.9112713895738125E-11},{"$f":" Acct!DG$21","v":4.9112713895738125E-11},{"$f":" Acct!DH$21","v":4.9112713895738125E-11},{"$f":" Acct!DI$21","v":4.9112713895738125E-11},{"$f":" Acct!DJ$21","v":4.9112713895738125E-11},{"$f":" Acct!DK$21","v":4.9112713895738125E-11},{"$f":" Acct!DL$21","v":4.9112713895738125E-11},{"$f":" Acct!DM$21","v":4.9112713895738125E-11},{"$f":" Acct!DN$21","v":4.9112713895738125E-11},{"$f":" Acct!DO$21","v":4.9112713895738125E-11},{"$f":" Acct!DP$21","v":4.9112713895738125E-11},{"$f":" Acct!DQ$21","v":4.9112713895738125E-11},{"$f":" Acct!DR$21","v":4.9112713895738125E-11},{"$f":" Acct!DS$21","v":4.9112713895738125E-11},{"$f":" Acct!DT$21","v":4.9112713895738125E-11},{"$f":" Acct!DU$21","v":4.9112713895738125E-11},{"$f":" Acct!DV$21","v":4.9112713895738125E-11},{"$f":" Acct!DW$21","v":4.9112713895738125E-11},{"$f":" Acct!DX$21","v":4.9112713895738125E-11},{"$f":" Acct!DY$21","v":4.9112713895738125E-11},{"$f":" Acct!DZ$21","v":4.9112713895738125E-11},{"$f":" Acct!EA$21","v":4.9112713895738125E-11},{"$f":" Acct!EB$21","v":4.9112713895738125E-11},{"$f":" Acct!EC$21","v":4.9112713895738125E-11},{"$f":" Acct!ED$21","v":4.9112713895738125E-11},{"$f":" Acct!EE$21","v":4.9112713895738125E-11},{"$f":" Acct!EF$21","v":4.9112713895738125E-11},{"$f":" Acct!EG$21","v":4.9112713895738125E-11},{"$f":" Acct!EH$21","v":4.9112713895738125E-11},{"$f":" Acct!EI$21","v":4.9112713895738125E-11},{"$f":" Acct!EJ$21","v":4.9112713895738125E-11},{"$f":" Acct!EK$21","v":4.9112713895738125E-11},{"$f":" Acct!EL$21","v":4.9112713895738125E-11},{"$f":" Acct!EM$21","v":4.9112713895738125E-11},{"$f":" Acct!EN$21","v":4.9112713895738125E-11},{"$f":" Acct!EO$21","v":4.9112713895738125E-11},{"$f":" Acct!EP$21","v":4.9112713895738125E-11},{"$f":" Acct!EQ$21","v":4.9112713895738125E-11},{"$f":" Acct!ER$21","v":4.9112713895738125E-11},{"$f":" Acct!ES$21","v":4.9112713895738125E-11},{"$f":" Acct!ET$21","v":4.9112713895738125E-11},{"$f":" Acct!EU$21","v":4.9112713895738125E-11},{"$f":" Acct!EV$21","v":4.9112713895738125E-11},{"$f":" Acct!EW$21","v":4.9112713895738125E-11},{"$f":" Acct!EX$21","v":4.9112713895738125E-11},{"$f":" Acct!EY$21","v":4.9112713895738125E-11},{"$f":" Acct!EZ$21","v":4.9112713895738125E-11},{"$f":" Acct!FA$21","v":4.9112713895738125E-11},{"$f":" Acct!FB$21","v":4.9112713895738125E-11},{"$f":" Acct!FC$21","v":4.9112713895738125E-11},{"$f":" Acct!FD$21","v":4.9112713895738125E-11},{"$f":" Acct!FE$21","v":4.9112713895738125E-11},{"$f":" Acct!FF$21","v":4.9112713895738125E-11},{"$f":" Acct!FG$21","v":4.9112713895738125E-11},{"$f":" Acct!FH$21","v":4.9112713895738125E-11},{"$f":" Acct!FI$21","v":4.9112713895738125E-11},{"$f":" Acct!FJ$21","v":4.9112713895738125E-11},{"$f":" Acct!FK$21","v":4.9112713895738125E-11},{"$f":" Acct!FL$21","v":4.9112713895738125E-11},{"$f":" Acct!FM$21","v":4.9112713895738125E-11},{"$f":" Acct!FN$21","v":4.9112713895738125E-11},{"$f":" Acct!FO$21","v":4.9112713895738125E-11},{"$f":" Acct!FP$21","v":4.9112713895738125E-11},{"$f":" Acct!FQ$21","v":4.9112713895738125E-11},{"$f":" Acct!FR$21","v":4.9112713895738125E-11},{"$f":" Acct!FS$21","v":4.9112713895738125E-11},{"$f":" Acct!FT$21","v":4.9112713895738125E-11},{"$f":" Acct!FU$21","v":4.9112713895738125E-11},{"$f":" Acct!FV$21","v":4.9112713895738125E-11},{"$f":" Acct!FW$21","v":4.9112713895738125E-11},{"$f":" Acct!FX$21","v":4.9112713895738125E-11},{"$f":" Acct!FY$21","v":4.9112713895738125E-11},{"$f":" Acct!FZ$21","v":4.9112713895738125E-11},{"$f":" Acct!GA$21","v":4.9112713895738125E-11},{"$f":" Acct!GB$21","v":4.9112713895738125E-11},{"$f":" Acct!GC$21","v":4.9112713895738125E-11},{"$f":" Acct!GD$21","v":4.9112713895738125E-11},{"$f":" Acct!GE$21","v":4.9112713895738125E-11},{"$f":" Acct!GF$21","v":4.9112713895738125E-11},{"$f":" Acct!GG$21","v":4.9112713895738125E-11},{"$f":" Acct!GH$21","v":4.9112713895738125E-11},{"$f":" Acct!GI$21","v":4.9112713895738125E-11},{"$f":" Acct!GJ$21","v":4.9112713895738125E-11}]
[null,null,null,null,{"$f":" Acct!E$37","v":"Capitalised finance costs balance"},{"$f":" Acct!F$37","v":0},{"$f":" Acct!G$37","v":"$ 000s"},{"$f":" Acct!H$37","v":0},{"$f":" Acct!I$37","v":0},{"$f":" Acct!J$37","v":0},{"$f":" Acct!K$37","v":0},{"$f":" Acct!L$37","v":6230.3308313809248},{"$f":" Acct!M$37","v":7319.9402592905935},{"$f":" Acct!N$37","v":8768.1878561764279},{"$f":" Acct!O$37","v":11446.343191632895},{"$f":" Acct!P$37","v":15350.115358779012},{"$f":" Acct!Q$37","v":14898.641377638452},{"$f":" Acct!R$37","v":14447.167396497893},{"$f":" Acct!S$37","v":13995.693415357333},{"$f":" Acct!T$37","v":13544.219434216773},{"$f":" Acct!U$37","v":13092.745453076213},{"$f":" Acct!V$37","v":12641.271471935654},{"$f":" Acct!W$37","v":12189.797490795094},{"$f":" Acct!X$37","v":11738.323509654534},{"$f":" Acct!Y$37","v":11286.849528513974},{"$f":" Acct!Z$37","v":10835.375547373415},{"$f":" Acct!AA$37","v":10383.901566232855},{"$f":" Acct!AB$37","v":9932.427585092295},{"$f":" Acct!AC$37","v":9480.9536039517352},{"$f":" Acct!AD$37","v":9029.4796228111754},{"$f":" Acct!AE$37","v":8578.0056416706157},{"$f":" Acct!AF$37","v":8126.5316605300568},{"$f":" Acct!AG$37","v":7675.0576793894979},{"$f":" Acct!AH$37","v":7223.5836982489391},{"$f":" Acct!AI$37","v":6772.1097171083802},{"$f":" Acct!AJ$37","v":6320.6357359678213},{"$f":" Acct!AK$37","v":5869.1617548272625},{"$f":" Acct!AL$37","v":5417.6877736867036},{"$f":" Acct!AM$37","v":4966.2137925461448},{"$f":" Acct!AN$37","v":4514.7398114055859},{"$f":" Acct!AO$37","v":4063.265830265027},{"$f":" Acct!AP$37","v":3611.7918491244682},{"$f":" Acct!AQ$37","v":3160.3178679839093},{"$f":" Acct!AR$37","v":2708.8438868433504},{"$f":" Acct!AS$37","v":2257.3699057027916},{"$f":" Acct!AT$37","v":1805.8959245622325},{"$f":" Acct!AU$37","v":1354.4219434216734},{"$f":" Acct!AV$37","v":902.94796228111431},{"$f":" Acct!AW$37","v":451.47398114055522},{"$f":" Acct!AX$37","v":-3.865352482534945E-12},{"$f":" Acct!AY$37","v":-3.865352482534945E-12},{"$f":" Acct!AZ$37","v":-3.865352482534945E-12},{"$f":" Acct!BA$37","v":-3.865352482534945E-12},{"$f":" Acct!BB$37","v":-3.865352482534945E-12},{"$f":" Acct!BC$37","v":-3.865352482534945E-12},{"$f":" Acct!BD$37","v":-3.865352482534945E-12},{"$f":" Acct!BE$37","v":-3.865352482534945E-12},{"$f":" Acct!BF$37","v":-3.865352482534945E-12},{"$f":" Acct!BG$37","v":-3.865352482534945E-12},{"$f":" Acct!BH$37","v":-3.865352482534945E-12},{"$f":" Acct!BI$37","v":-3.865352482534945E-12},{"$f":" Acct!BJ$37","v":-3.865352482534945E-12},{"$f":" Acct!BK$37","v":-3.865352482534945E-12},{"$f":" Acct!BL$37","v":-3.865352482534945E-12},{"$f":" Acct!BM$37","v":-3.865352482534945E-12},{"$f":" Acct!BN$37","v":-3.865352482534945E-12},{"$f":" Acct!BO$37","v":-3.865352482534945E-12},{"$f":" Acct!BP$37","v":-3.865352482534945E-12},{"$f":" Acct!BQ$37","v":-3.865352482534945E-12},{"$f":" Acct!BR$37","v":-3.865352482534945E-12},{"$f":" Acct!BS$37","v":-3.865352482534945E-12},{"$f":" Acct!BT$37","v":-3.865352482534945E-12},{"$f":" Acct!BU$37","v":-3.865352482534945E-12},{"$f":" Acct!BV$37","v":-3.865352482534945E-12},{"$f":" Acct!BW$37","v":-3.865352482534945E-12},{"$f":" Acct!BX$37","v":-3.865352482534945E-12},{"$f":" Acct!BY$37","v":-3.865352482534945E-12},{"$f":" Acct!BZ$37","v":-3.865352482534945E-12},{"$f":" Acct!CA$37","v":-3.865352482534945E-12},{"$f":" Acct!CB$37","v":-3.865352482534945E-12},{"$f":" Acct!CC$37","v":-3.865352482534945E-12},{"$f":" Acct!CD$37","v":-3.865352482534945E-12},{"$f":" Acct!CE$37","v":-3.865352482534945E-12},{"$f":" Acct!CF$37","v":-3.865352482534945E-12},{"$f":" Acct!CG$37","v":-3.865352482534945E-12},{"$f":" Acct!CH$37","v":-3.865352482534945E-12},{"$f":" Acct!CI$37","v":-3.865352482534945E-12},{"$f":" Acct!CJ$37","v":-3.865352482534945E-12},{"$f":" Acct!CK$37","v":-3.865352482534945E-12},{"$f":" Acct!CL$37","v":-3.865352482534945E-12},{"$f":" Acct!CM$37","v":-3.865352482534945E-12},{"$f":" Acct!CN$37","v":-3.865352482534945E-12},{"$f":" Acct!CO$37","v":-3.865352482534945E-12},{"$f":" Acct!CP$37","v":-3.865352482534945E-12},{"$f":" Acct!CQ$37","v":-3.865352482534945E-12},{"$f":" Acct!CR$37","v":-3.865352482534945E-12},{"$f":" Acct!CS$37","v":-3.865352482534945E-12},{"$f":" Acct!CT$37","v":-3.865352482534945E-12},{"$f":" Acct!CU$37","v":-3.865352482534945E-12},{"$f":" Acct!CV$37","v":-3.865352482534945E-12},{"$f":" Acct!CW$37","v":-3.865352482534945E-12},{"$f":" Acct!CX$37","v":-3.865352482534945E-12},{"$f":" Acct!CY$37","v":-3.865352482534945E-12},{"$f":" Acct!CZ$37","v":-3.865352482534945E-12},{"$f":" Acct!DA$37","v":-3.865352482534945E-12},{"$f":" Acct!DB$37","v":-3.865352482534945E-12},{"$f":" Acct!DC$37","v":-3.865352482534945E-12},{"$f":" Acct!DD$37","v":-3.865352482534945E-12},{"$f":" Acct!DE$37","v":-3.865352482534945E-12},{"$f":" Acct!DF$37","v":-3.865352482534945E-12},{"$f":" Acct!DG$37","v":-3.865352482534945E-12},{"$f":" Acct!DH$37","v":-3.865352482534945E-12},{"$f":" Acct!DI$37","v":-3.865352482534945E-12},{"$f":" Acct!DJ$37","v":-3.865352482534945E-12},{"$f":" Acct!DK$37","v":-3.865352482534945E-12},{"$f":" Acct!DL$37","v":-3.865352482534945E-12},{"$f":" Acct!DM$37","v":-3.865352482534945E-12},{"$f":" Acct!DN$37","v":-3.865352482534945E-12},{"$f":" Acct!DO$37","v":-3.865352482534945E-12},{"$f":" Acct!DP$37","v":-3.865352482534945E-12},{"$f":" Acct!DQ$37","v":-3.865352482534945E-12},{"$f":" Acct!DR$37","v":-3.865352482534945E-12},{"$f":" Acct!DS$37","v":-3.865352482534945E-12},{"$f":" Acct!DT$37","v":-3.865352482534945E-12},{"$f":" Acct!DU$37","v":-3.865352482534945E-12},{"$f":" Acct!DV$37","v":-3.865352482534945E-12},{"$f":" Acct!DW$37","v":-3.865352482534945E-12},{"$f":" Acct!DX$37","v":-3.865352482534945E-12},{"$f":" Acct!DY$37","v":-3.865352482534945E-12},{"$f":" Acct!DZ$37","v":-3.865352482534945E-12},{"$f":" Acct!EA$37","v":-3.865352482534945E-12},{"$f":" Acct!EB$37","v":-3.865352482534945E-12},{"$f":" Acct!EC$37","v":-3.865352482534945E-12},{"$f":" Acct!ED$37","v":-3.865352482534945E-12},{"$f":" Acct!EE$37","v":-3.865352482534945E-12},{"$f":" Acct!EF$37","v":-3.865352482534945E-12},{"$f":" Acct!EG$37","v":-3.865352482534945E-12},{"$f":" Acct!EH$37","v":-3.865352482534945E-12},{"$f":" Acct!EI$37","v":-3.865352482534945E-12},{"$f":" Acct!EJ$37","v":-3.865352482534945E-12},{"$f":" Acct!EK$37","v":-3.865352482534945E-12},{"$f":" Acct!EL$37","v":-3.865352482534945E-12},{"$f":" Acct!EM$37","v":-3.865352482534945E-12},{"$f":" Acct!EN$37","v":-3.865352482534945E-12},{"$f":" Acct!EO$37","v":-3.865352482534945E-12},{"$f":" Acct!EP$37","v":-3.865352482534945E-12},{"$f":" Acct!EQ$37","v":-3.865352482534945E-12},{"$f":" Acct!ER$37","v":-3.865352482534945E-12},{"$f":" Acct!ES$37","v":-3.865352482534945E-12},{"$f":" Acct!ET$37","v":-3.865352482534945E-12},{"$f":" Acct!EU$37","v":-3.865352482534945E-12},{"$f":" Acct!EV$37","v":-3.865352482534945E-12},{"$f":" Acct!EW$37","v":-3.865352482534945E-12},{"$f":" Acct!EX$37","v":-3.865352482534945E-12},{"$f":" Acct!EY$37","v":-3.865352482534945E-12},{"$f":" Acct!EZ$37","v":-3.865352482534945E-12},{"$f":" Acct!FA$37","v":-3.865352482534945E-12},{"$f":" Acct!FB$37","v":-3.865352482534945E-12},{"$f":" Acct!FC$37","v":-3.865352482534945E-12},{"$f":" Acct!FD$37","v":-3.865352482534945E-12},{"$f":" Acct!FE$37","v":-3.865352482534945E-12},{"$f":" Acct!FF$37","v":-3.865352482534945E-12},{"$f":" Acct!FG$37","v":-3.865352482534945E-12},{"$f":" Acct!FH$37","v":-3.865352482534945E-12},{"$f":" Acct!FI$37","v":-3.865352482534945E-12},{"$f":" Acct!FJ$37","v":-3.865352482534945E-12},{"$f":" Acct!FK$37","v":-3.865352482534945E-12},{"$f":" Acct!FL$37","v":-3.865352482534945E-12},{"$f":" Acct!FM$37","v":-3.865352482534945E-12},{"$f":" Acct!FN$37","v":-3.865352482534945E-12},{"$f":" Acct!FO$37","v":-3.865352482534945E-12},{"$f":" Acct!FP$37","v":-3.865352482534945E-12},{"$f":" Acct!FQ$37","v":-3.865352482534945E-12},{"$f":" Acct!FR$37","v":-3.865352482534945E-12},{"$f":" Acct!FS$37","v":-3.865352482534945E-12},{"$f":" Acct!FT$37","v":-3.865352482534945E-12},{"$f":" Acct!FU$37","v":-3.865352482534945E-12},{"$f":" Acct!FV$37","v":-3.865352482534945E-12},{"$f":" Acct!FW$37","v":-3.865352482534945E-12},{"$f":" Acct!FX$37","v":-3.865352482534945E-12},{"$f":" Acct!FY$37","v":-3.865352482534945E-12},{"$f":" Acct!FZ$37","v":-3.865352482534945E-12},{"$f":" Acct!GA$37","v":-3.865352482534945E-12},{"$f":" Acct!GB$37","v":-3.865352482534945E-12},{"$f":" Acct!GC$37","v":-3.865352482534945E-12},{"$f":" Acct!GD$37","v":-3.865352482534945E-12},{"$f":" Acct!GE$37","v":-3.865352482534945E-12},{"$f":" Acct!GF$37","v":-3.865352482534945E-12},{"$f":" Acct!GG$37","v":-3.865352482534945E-12},{"$f":" Acct!GH$37","v":-3.865352482534945E-12},{"$f":" Acct!GI$37","v":-3.865352482534945E-12},{"$f":" Acct!GJ$37","v":-3.865352482534945E-12}]
[null,null,null,null,"Non current assets",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"SUM(J85:J86)","v":0},0,38184.176985227081,110235.32487467522,182645.11093309952,256284.80473009445,331150.11535877903,322803.64137763844,314457.16739649791,306110.69341535732,297764.21943421679,289417.7454530762,281071.27147193567,272724.79749079508,264378.32350965455,256031.84952851397,247685.37554737341,239338.90156623285,230992.42758509229,222645.95360395173,214299.47962281117,205953.00564167061,197606.53166053005,189260.05767938949,180913.58369824893,172567.10971710837,164220.63573596781,155874.16175482725,147527.68777368672,139181.21379254616,130834.73981140558,122488.26583026502,114141.79184912446,105795.3178679839,97448.843886843344,89102.369905702799,80755.895924562239,72409.421943421679,64062.94796228112,55716.473981140567,47370.000000000015,39475.000000000022,31580.000000000029,23685.000000000033,15790.000000000036,7895.0000000000409,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,{"$f":"SUM(BV85:BV86)","v":4.524736141320318E-11},4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,{"$f":"SUM(EH85:EH86)","v":4.524736141320318E-11},4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11]
[]
[null,"Current assets"]
[null,null,null,null,{"$f":" Equity!E$76","v":"Retained cash balance P99"},{"$f":" Equity!F$76","v":0},{"$f":" Equity!G$76","v":"$ 000s"},{"$f":" Equity!H$76","v":0},{"$f":" Equity!I$76","v":0},{"$f":" Equity!J$76","v":0},{"$f":" Equity!K$76","v":0},{"$f":" Equity!L$76","v":-5.1476730732247233E-5},{"$f":" Equity!M$76","v":144.09016867786704},{"$f":" Equity!N$76","v":981.75962585880916},{"$f":" Equity!O$76","v":1868.8202345032842},{"$f":" Equity!P$76","v":4112.9696450396059},{"$f":" Equity!Q$76","v":9813.7042724608909},{"$f":" Equity!R$76","v":13200.372329519878},{"$f":" Equity!S$76","v":17088.27476675222},{"$f":" Equity!T$76","v":20614.951176451908},{"$f":" Equity!U$76","v":24565.166551605616},{"$f":" Equity!V$76","v":28224.908521195328},{"$f":" Equity!W$76","v":32273.947412113514},{"$f":" Equity!X$76","v":36067.687797025086},{"$f":" Equity!Y$76","v":40173.122808462678},{"$f":" Equity!Z$76","v":44036.310216907958},{"$f":" Equity!AA$76","v":48233.81098944087},{"$f":" Equity!AB$76","v":52177.838583908437},{"$f":" Equity!AC$76","v":56495.165662360283},{"$f":" Equity!AD$76","v":60549.154852962783},{"$f":" Equity!AE$76","v":64998.763257572195},{"$f":" Equity!AF$76","v":69197.690298344954},{"$f":" Equity!AG$76","v":73758.061297165332},{"$f":" Equity!AH$76","v":78078.640140723146},{"$f":" Equity!AI$76","v":82765.739226477977},{"$f":" Equity!AJ$76","v":87202.597405931505},{"$f":" Equity!AK$76","v":92010.279741428298},{"$f":" Equity!AL$76","v":96561.393911344378},{"$f":" Equity!AM$76","v":101531.06878592048},{"$f":" Equity!AN$76","v":106256.13366775792},{"$f":" Equity!AO$76","v":111354.20843011038},{"$f":" Equity!AP$76","v":116204.49154882399},{"$f":" Equity!AQ$76","v":121443.49824468121},{"$f":" Equity!AR$76","v":126410.42602059263},{"$f":" Equity!AS$76","v":131771.25114207799},{"$f":" Equity!AT$76","v":136852.08799904663},{"$f":" Equity!AU$76","v":142346.43045663368},{"$f":" Equity!AV$76","v":147572.26926889474},{"$f":" Equity!AW$76","v":157375.28140642642},{"$f":" Equity!AX$76","v":166991.87954156357},{"$f":" Equity!AY$76","v":181032.71847527206},{"$f":" Equity!AZ$76","v":194946.02884795648},{"$f":" Equity!BA$76","v":208928.73000626246},{"$f":" Equity!BB$76","v":222784.20935099095},{"$f":" Equity!BC$76","v":236708.09716808569},{"$f":" Equity!BD$76","v":250423.99494530389},{"$f":" Equity!BE$76","v":253849.21901846296},{"$f":" Equity!BF$76","v":253849.21901846296},{"$f":" Equity!BG$76","v":253849.21901846296},{"$f":" Equity!BH$76","v":253849.21901846296},{"$f":" Equity!BI$76","v":253849.21901846296},{"$f":" Equity!BJ$76","v":253849.21901846296},{"$f":" Equity!BK$76","v":253849.21901846296},{"$f":" Equity!BL$76","v":253849.21901846296},{"$f":" Equity!BM$76","v":253849.21901846296},{"$f":" Equity!BN$76","v":253849.21901846296},{"$f":" Equity!BO$76","v":253849.21901846296},{"$f":" Equity!BP$76","v":253849.21901846296},{"$f":" Equity!BQ$76","v":253849.21901846296},{"$f":" Equity!BR$76","v":253849.21901846296},{"$f":" Equity!BS$76","v":253849.21901846296},{"$f":" Equity!BT$76","v":253849.21901846296},{"$f":" Equity!BU$76","v":253849.21901846296},{"$f":" Equity!BV$76","v":253849.21901846296},{"$f":" Equity!BW$76","v":253849.21901846296},{"$f":" Equity!BX$76","v":253849.21901846296},{"$f":" Equity!BY$76","v":253849.21901846296},{"$f":" Equity!BZ$76","v":253849.21901846296},{"$f":" Equity!CA$76","v":253849.21901846296},{"$f":" Equity!CB$76","v":253849.21901846296},{"$f":" Equity!CC$76","v":253849.21901846296},{"$f":" Equity!CD$76","v":253849.21901846296},{"$f":" Equity!CE$76","v":253849.21901846296},{"$f":" Equity!CF$76","v":253849.21901846296},{"$f":" Equity!CG$76","v":253849.21901846296},{"$f":" Equity!CH$76","v":253849.21901846296},{"$f":" Equity!CI$76","v":253849.21901846296},{"$f":" Equity!CJ$76","v":253849.21901846296},{"$f":" Equity!CK$76","v":253849.21901846296},{"$f":" Equity!CL$76","v":253849.21901846296},{"$f":" Equity!CM$76","v":253849.21901846296},{"$f":" Equity!CN$76","v":253849.21901846296},{"$f":" Equity!CO$76","v":253849.21901846296},{"$f":" Equity!CP$76","v":253849.21901846296},{"$f":" Equity!CQ$76","v":253849.21901846296},{"$f":" Equity!CR$76","v":253849.21901846296},{"$f":" Equity!CS$76","v":253849.21901846296},{"$f":" Equity!CT$76","v":253849.21901846296},{"$f":" Equity!CU$76","v":253849.21901846296},{"$f":" Equity!CV$76","v":253849.21901846296},{"$f":" Equity!CW$76","v":253849.21901846296},{"$f":" Equity!CX$76","v":253849.21901846296},{"$f":" Equity!CY$76","v":253849.21901846296},{"$f":" Equity!CZ$76","v":253849.21901846296},{"$f":" Equity!DA$76","v":253849.21901846296},{"$f":" Equity!DB$76","v":253849.21901846296},{"$f":" Equity!DC$76","v":253849.21901846296},{"$f":" Equity!DD$76","v":253849.21901846296},{"$f":" Equity!DE$76","v":253849.21901846296},{"$f":" Equity!DF$76","v":253849.21901846296},{"$f":" Equity!DG$76","v":253849.21901846296},{"$f":" Equity!DH$76","v":253849.21901846296},{"$f":" Equity!DI$76","v":253849.21901846296},{"$f":" Equity!DJ$76","v":253849.21901846296},{"$f":" Equity!DK$76","v":253849.21901846296},{"$f":" Equity!DL$76","v":253849.21901846296},{"$f":" Equity!DM$76","v":253849.21901846296},{"$f":" Equity!DN$76","v":253849.21901846296},{"$f":" Equity!DO$76","v":253849.21901846296},{"$f":" Equity!DP$76","v":253849.21901846296},{"$f":" Equity!DQ$76","v":253849.21901846296},{"$f":" Equity!DR$76","v":253849.21901846296},{"$f":" Equity!DS$76","v":253849.21901846296},{"$f":" Equity!DT$76","v":253849.21901846296},{"$f":" Equity!DU$76","v":253849.21901846296},{"$f":" Equity!DV$76","v":253849.21901846296},{"$f":" Equity!DW$76","v":253849.21901846296},{"$f":" Equity!DX$76","v":253849.21901846296},{"$f":" Equity!DY$76","v":253849.21901846296},{"$f":" Equity!DZ$76","v":253849.21901846296},{"$f":" Equity!EA$76","v":253849.21901846296},{"$f":" Equity!EB$76","v":253849.21901846296},{"$f":" Equity!EC$76","v":253849.21901846296},{"$f":" Equity!ED$76","v":253849.21901846296},{"$f":" Equity!EE$76","v":253849.21901846296},{"$f":" Equity!EF$76","v":253849.21901846296},{"$f":" Equity!EG$76","v":253849.21901846296},{"$f":" Equity!EH$76","v":253849.21901846296},{"$f":" Equity!EI$76","v":253849.21901846296},{"$f":" Equity!EJ$76","v":253849.21901846296},{"$f":" Equity!EK$76","v":253849.21901846296},{"$f":" Equity!EL$76","v":253849.21901846296},{"$f":" Equity!EM$76","v":253849.21901846296},{"$f":" Equity!EN$76","v":253849.21901846296},{"$f":" Equity!EO$76","v":253849.21901846296},{"$f":" Equity!EP$76","v":253849.21901846296},{"$f":" Equity!EQ$76","v":253849.21901846296},{"$f":" Equity!ER$76","v":253849.21901846296},{"$f":" Equity!ES$76","v":253849.21901846296},{"$f":" Equity!ET$76","v":253849.21901846296},{"$f":" Equity!EU$76","v":253849.21901846296},{"$f":" Equity!EV$76","v":253849.21901846296},{"$f":" Equity!EW$76","v":253849.21901846296},{"$f":" Equity!EX$76","v":253849.21901846296},{"$f":" Equity!EY$76","v":253849.21901846296},{"$f":" Equity!EZ$76","v":253849.21901846296},{"$f":" Equity!FA$76","v":253849.21901846296},{"$f":" Equity!FB$76","v":253849.21901846296},{"$f":" Equity!FC$76","v":253849.21901846296},{"$f":" Equity!FD$76","v":253849.21901846296},{"$f":" Equity!FE$76","v":253849.21901846296},{"$f":" Equity!FF$76","v":253849.21901846296},{"$f":" Equity!FG$76","v":253849.21901846296},{"$f":" Equity!FH$76","v":253849.21901846296},{"$f":" Equity!FI$76","v":253849.21901846296},{"$f":" Equity!FJ$76","v":253849.21901846296},{"$f":" Equity!FK$76","v":253849.21901846296},{"$f":" Equity!FL$76","v":253849.21901846296},{"$f":" Equity!FM$76","v":253849.21901846296},{"$f":" Equity!FN$76","v":253849.21901846296},{"$f":" Equity!FO$76","v":253849.21901846296},{"$f":" Equity!FP$76","v":253849.21901846296},{"$f":" Equity!FQ$76","v":253849.21901846296},{"$f":" Equity!FR$76","v":253849.21901846296},{"$f":" Equity!FS$76","v":253849.21901846296},{"$f":" Equity!FT$76","v":253849.21901846296},{"$f":" Equity!FU$76","v":253849.21901846296},{"$f":" Equity!FV$76","v":253849.21901846296},{"$f":" Equity!FW$76","v":253849.21901846296},{"$f":" Equity!FX$76","v":253849.21901846296},{"$f":" Equity!FY$76","v":253849.21901846296},{"$f":" Equity!FZ$76","v":253849.21901846296},{"$f":" Equity!GA$76","v":253849.21901846296},{"$f":" Equity!GB$76","v":253849.21901846296},{"$f":" Equity!GC$76","v":253849.21901846296},{"$f":" Equity!GD$76","v":253849.21901846296},{"$f":" Equity!GE$76","v":253849.21901846296},{"$f":" Equity!GF$76","v":253849.21901846296},{"$f":" Equity!GG$76","v":253849.21901846296},{"$f":" Equity!GH$76","v":253849.21901846296},{"$f":" Equity!GI$76","v":253849.21901846296},{"$f":" Equity!GJ$76","v":253849.21901846296}]
[null,null,null,null,{"$f":" Ops!E$272","v":"Working capital reserve account balance P99"},{"$f":" Ops!F$272","v":0},{"$f":" Ops!G$272","v":"$ 000s"},{"$f":" Ops!H$272","v":0},{"$f":" Ops!I$272","v":0},{"$f":" Ops!J$272","v":0},{"$f":" Ops!K$272","v":0},{"$f":" Ops!L$272","v":0},{"$f":" Ops!M$272","v":0},{"$f":" Ops!N$272","v":0},{"$f":" Ops!O$272","v":0},{"$f":" Ops!P$272","v":3636.4699489283325},{"$f":" Ops!Q$272","v":0},{"$f":" Ops!R$272","v":0},{"$f":" Ops!S$272","v":0},{"$f":" Ops!T$272","v":0},{"$f":" Ops!U$272","v":0},{"$f":" Ops!V$272","v":0},{"$f":" Ops!W$272","v":0},{"$f":" Ops!X$272","v":0},{"$f":" Ops!Y$272","v":0},{"$f":" Ops!Z$272","v":0},{"$f":" Ops!AA$272","v":0},{"$f":" Ops!AB$272","v":0},{"$f":" Ops!AC$272","v":0},{"$f":" Ops!AD$272","v":0},{"$f":" Ops!AE$272","v":0},{"$f":" Ops!AF$272","v":0},{"$f":" Ops!AG$272","v":0},{"$f":" Ops!AH$272","v":0},{"$f":" Ops!AI$272","v":0},{"$f":" Ops!AJ$272","v":0},{"$f":" Ops!AK$272","v":0},{"$f":" Ops!AL$272","v":0},{"$f":" Ops!AM$272","v":0},{"$f":" Ops!AN$272","v":0},{"$f":" Ops!AO$272","v":0},{"$f":" Ops!AP$272","v":0},{"$f":" Ops!AQ$272","v":0},{"$f":" Ops!AR$272","v":0},{"$f":" Ops!AS$272","v":0},{"$f":" Ops!AT$272","v":0},{"$f":" Ops!AU$272","v":0},{"$f":" Ops!AV$272","v":0},{"$f":" Ops!AW$272","v":0},{"$f":" Ops!AX$272","v":0},{"$f":" Ops!AY$272","v":0},{"$f":" Ops!AZ$272","v":0},{"$f":" Ops!BA$272","v":0},{"$f":" Ops!BB$272","v":0},{"$f":" Ops!BC$272","v":0},{"$f":" Ops!BD$272","v":0},{"$f":" Ops!BE$272","v":0},{"$f":" Ops!BF$272","v":0},{"$f":" Ops!BG$272","v":0},{"$f":" Ops!BH$272","v":0},{"$f":" Ops!BI$272","v":0},{"$f":" Ops!BJ$272","v":0},{"$f":" Ops!BK$272","v":0},{"$f":" Ops!BL$272","v":0},{"$f":" Ops!BM$272","v":0},{"$f":" Ops!BN$272","v":0},{"$f":" Ops!BO$272","v":0},{"$f":" Ops!BP$272","v":0},{"$f":" Ops!BQ$272","v":0},{"$f":" Ops!BR$272","v":0},{"$f":" Ops!BS$272","v":0},{"$f":" Ops!BT$272","v":0},{"$f":" Ops!BU$272","v":0},{"$f":" Ops!BV$272","v":0},{"$f":" Ops!BW$272","v":0},{"$f":" Ops!BX$272","v":0},{"$f":" Ops!BY$272","v":0},{"$f":" Ops!BZ$272","v":0},{"$f":" Ops!CA$272","v":0},{"$f":" Ops!CB$272","v":0},{"$f":" Ops!CC$272","v":0},{"$f":" Ops!CD$272","v":0},{"$f":" Ops!CE$272","v":0},{"$f":" Ops!CF$272","v":0},{"$f":" Ops!CG$272","v":0},{"$f":" Ops!CH$272","v":0},{"$f":" Ops!CI$272","v":0},{"$f":" Ops!CJ$272","v":0},{"$f":" Ops!CK$272","v":0},{"$f":" Ops!CL$272","v":0},{"$f":" Ops!CM$272","v":0},{"$f":" Ops!CN$272","v":0},{"$f":" Ops!CO$272","v":0},{"$f":" Ops!CP$272","v":0},{"$f":" Ops!CQ$272","v":0},{"$f":" Ops!CR$272","v":0},{"$f":" Ops!CS$272","v":0},{"$f":" Ops!CT$272","v":0},{"$f":" Ops!CU$272","v":0},{"$f":" Ops!CV$272","v":0},{"$f":" Ops!CW$272","v":0},{"$f":" Ops!CX$272","v":0},{"$f":" Ops!CY$272","v":0},{"$f":" Ops!CZ$272","v":0},{"$f":" Ops!DA$272","v":0},{"$f":" Ops!DB$272","v":0},{"$f":" Ops!DC$272","v":0},{"$f":" Ops!DD$272","v":0},{"$f":" Ops!DE$272","v":0},{"$f":" Ops!DF$272","v":0},{"$f":" Ops!DG$272","v":0},{"$f":" Ops!DH$272","v":0},{"$f":" Ops!DI$272","v":0},{"$f":" Ops!DJ$272","v":0},{"$f":" Ops!DK$272","v":0},{"$f":" Ops!DL$272","v":0},{"$f":" Ops!DM$272","v":0},{"$f":" Ops!DN$272","v":0},{"$f":" Ops!DO$272","v":0},{"$f":" Ops!DP$272","v":0},{"$f":" Ops!DQ$272","v":0},{"$f":" Ops!DR$272","v":0},{"$f":" Ops!DS$272","v":0},{"$f":" Ops!DT$272","v":0},{"$f":" Ops!DU$272","v":0},{"$f":" Ops!DV$272","v":0},{"$f":" Ops!DW$272","v":0},{"$f":" Ops!DX$272","v":0},{"$f":" Ops!DY$272","v":0},{"$f":" Ops!DZ$272","v":0},{"$f":" Ops!EA$272","v":0},{"$f":" Ops!EB$272","v":0},{"$f":" Ops!EC$272","v":0},{"$f":" Ops!ED$272","v":0},{"$f":" Ops!EE$272","v":0},{"$f":" Ops!EF$272","v":0},{"$f":" Ops!EG$272","v":0},{"$f":" Ops!EH$272","v":0},{"$f":" Ops!EI$272","v":0},{"$f":" Ops!EJ$272","v":0},{"$f":" Ops!EK$272","v":0},{"$f":" Ops!EL$272","v":0},{"$f":" Ops!EM$272","v":0},{"$f":" Ops!EN$272","v":0},{"$f":" Ops!EO$272","v":0},{"$f":" Ops!EP$272","v":0},{"$f":" Ops!EQ$272","v":0},{"$f":" Ops!ER$272","v":0},{"$f":" Ops!ES$272","v":0},{"$f":" Ops!ET$272","v":0},{"$f":" Ops!EU$272","v":0},{"$f":" Ops!EV$272","v":0},{"$f":" Ops!EW$272","v":0},{"$f":" Ops!EX$272","v":0},{"$f":" Ops!EY$272","v":0},{"$f":" Ops!EZ$272","v":0},{"$f":" Ops!FA$272","v":0},{"$f":" Ops!FB$272","v":0},{"$f":" Ops!FC$272","v":0},{"$f":" Ops!FD$272","v":0},{"$f":" Ops!FE$272","v":0},{"$f":" Ops!FF$272","v":0},{"$f":" Ops!FG$272","v":0},{"$f":" Ops!FH$272","v":0},{"$f":" Ops!FI$272","v":0},{"$f":" Ops!FJ$272","v":0},{"$f":" Ops!FK$272","v":0},{"$f":" Ops!FL$272","v":0},{"$f":" Ops!FM$272","v":0},{"$f":" Ops!FN$272","v":0},{"$f":" Ops!FO$272","v":0},{"$f":" Ops!FP$272","v":0},{"$f":" Ops!FQ$272","v":0},{"$f":" Ops!FR$272","v":0},{"$f":" Ops!FS$272","v":0},{"$f":" Ops!FT$272","v":0},{"$f":" Ops!FU$272","v":0},{"$f":" Ops!FV$272","v":0},{"$f":" Ops!FW$272","v":0},{"$f":" Ops!FX$272","v":0},{"$f":" Ops!FY$272","v":0},{"$f":" Ops!FZ$272","v":0},{"$f":" Ops!GA$272","v":0},{"$f":" Ops!GB$272","v":0},{"$f":" Ops!GC$272","v":0},{"$f":" Ops!GD$272","v":0},{"$f":" Ops!GE$272","v":0},{"$f":" Ops!GF$272","v":0},{"$f":" Ops!GG$272","v":0},{"$f":" Ops!GH$272","v":0},{"$f":" Ops!GI$272","v":0},{"$f":" Ops!GJ$272","v":0}]
[null,null,null,null,{"$f":" Ops!E$198","v":"Accounts receivable balance P99"},{"$f":" Ops!F$198","v":0},{"$f":" Ops!G$198","v":"$ 000s"},{"$f":" Ops!H$198","v":0},{"$f":" Ops!I$198","v":0},{"$f":" Ops!J$198","v":0},{"$f":" Ops!K$198","v":0},{"$f":" Ops!L$198","v":0},{"$f":" Ops!M$198","v":0},{"$f":" Ops!N$198","v":0},{"$f":" Ops!O$198","v":0},{"$f":" Ops!P$198","v":2102.3130880475528},{"$f":" Ops!Q$198","v":4614.73081849355},{"$f":" Ops!R$198","v":4691.2180696288015},{"$f":" Ops!S$198","v":4622.3284752423133},{"$f":" Ops!T$198","v":4698.9416543899752},{"$f":" Ops!U$198","v":4630.2129196358073},{"$f":" Ops!V$198","v":4706.9567801822595},{"$f":" Ops!W$198","v":4638.3890035423174},{"$f":" Ops!X$198","v":4689.3603112735545},{"$f":" Ops!Y$198","v":4646.9107283667872},{"$f":" Ops!Z$198","v":4723.93134817397},{"$f":" Ops!AA$198","v":4655.6858808612851},{"$f":" Ops!AB$198","v":4732.8519451849534},{"$f":" Ops!AC$198","v":4664.7677771845083},{"$f":" Ops!AD$198","v":4742.0843701765152},{"$f":" Ops!AE$198","v":4674.1616300871501},{"$f":" Ops!AF$198","v":4725.5260436045901},{"$f":" Ops!AG$198","v":4683.9254327288472},{"$f":" Ops!AH$198","v":4761.5595559232461},{"$f":" Ops!AI$198","v":4693.9601621373949},{"$f":" Ops!AJ$198","v":4771.7606068137065},{"$f":" Ops!AK$198","v":4704.3230755944751},{"$f":" Ops!AL$198","v":4782.2952812673102},{"$f":" Ops!AM$198","v":4715.019773373504},{"$f":" Ops!AN$198","v":4766.8331774765102},{"$f":" Ops!AO$198","v":4726.1125352565505},{"$f":" Ops!AP$198","v":4804.4458921945043},{"$f":" Ops!AQ$198","v":4737.4950254655014},{"$f":" Ops!AR$198","v":4816.0170424621647},{"$f":" Ops!AS$198","v":4749.2287335324509},{"$f":" Ops!AT$198","v":4827.9452318782933},{"$f":" Ops!AU$198","v":4761.3196758620543},{"$f":" Ops!AV$198","v":4813.6418701022958},{"$f":" Ops!AW$198","v":4773.8347355097685},{"$f":" Ops!AX$198","v":4852.9590681425288},{"$f":" Ops!AY$198","v":4786.6597236454145},{"$f":" Ops!AZ$198","v":4865.9966251422993},{"$f":" Ops!BA$198","v":4799.8606746858568},{"$f":" Ops!BB$198","v":4879.4163764762307},{"$f":" Ops!BC$198","v":4813.4440518890733},{"$f":" Ops!BD$198","v":4866.3390414702735},{"$f":" Ops!BE$198","v":0},{"$f":" Ops!BF$198","v":0},{"$f":" Ops!BG$198","v":0},{"$f":" Ops!BH$198","v":0},{"$f":" Ops!BI$198","v":0},{"$f":" Ops!BJ$198","v":0},{"$f":" Ops!BK$198","v":0},{"$f":" Ops!BL$198","v":0},{"$f":" Ops!BM$198","v":0},{"$f":" Ops!BN$198","v":0},{"$f":" Ops!BO$198","v":0},{"$f":" Ops!BP$198","v":0},{"$f":" Ops!BQ$198","v":0},{"$f":" Ops!BR$198","v":0},{"$f":" Ops!BS$198","v":0},{"$f":" Ops!BT$198","v":0},{"$f":" Ops!BU$198","v":0},{"$f":" Ops!BV$198","v":0},{"$f":" Ops!BW$198","v":0},{"$f":" Ops!BX$198","v":0},{"$f":" Ops!BY$198","v":0},{"$f":" Ops!BZ$198","v":0},{"$f":" Ops!CA$198","v":0},{"$f":" Ops!CB$198","v":0},{"$f":" Ops!CC$198","v":0},{"$f":" Ops!CD$198","v":0},{"$f":" Ops!CE$198","v":0},{"$f":" Ops!CF$198","v":0},{"$f":" Ops!CG$198","v":0},{"$f":" Ops!CH$198","v":0},{"$f":" Ops!CI$198","v":0},{"$f":" Ops!CJ$198","v":0},{"$f":" Ops!CK$198","v":0},{"$f":" Ops!CL$198","v":0},{"$f":" Ops!CM$198","v":0},{"$f":" Ops!CN$198","v":0},{"$f":" Ops!CO$198","v":0},{"$f":" Ops!CP$198","v":0},{"$f":" Ops!CQ$198","v":0},{"$f":" Ops!CR$198","v":0},{"$f":" Ops!CS$198","v":0},{"$f":" Ops!CT$198","v":0},{"$f":" Ops!CU$198","v":0},{"$f":" Ops!CV$198","v":0},{"$f":" Ops!CW$198","v":0},{"$f":" Ops!CX$198","v":0},{"$f":" Ops!CY$198","v":0},{"$f":" Ops!CZ$198","v":0},{"$f":" Ops!DA$198","v":0},{"$f":" Ops!DB$198","v":0},{"$f":" Ops!DC$198","v":0},{"$f":" Ops!DD$198","v":0},{"$f":" Ops!DE$198","v":0},{"$f":" Ops!DF$198","v":0},{"$f":" Ops!DG$198","v":0},{"$f":" Ops!DH$198","v":0},{"$f":" Ops!DI$198","v":0},{"$f":" Ops!DJ$198","v":0},{"$f":" Ops!DK$198","v":0},{"$f":" Ops!DL$198","v":0},{"$f":" Ops!DM$198","v":0},{"$f":" Ops!DN$198","v":0},{"$f":" Ops!DO$198","v":0},{"$f":" Ops!DP$198","v":0},{"$f":" Ops!DQ$198","v":0},{"$f":" Ops!DR$198","v":0},{"$f":" Ops!DS$198","v":0},{"$f":" Ops!DT$198","v":0},{"$f":" Ops!DU$198","v":0},{"$f":" Ops!DV$198","v":0},{"$f":" Ops!DW$198","v":0},{"$f":" Ops!DX$198","v":0},{"$f":" Ops!DY$198","v":0},{"$f":" Ops!DZ$198","v":0},{"$f":" Ops!EA$198","v":0},{"$f":" Ops!EB$198","v":0},{"$f":" Ops!EC$198","v":0},{"$f":" Ops!ED$198","v":0},{"$f":" Ops!EE$198","v":0},{"$f":" Ops!EF$198","v":0},{"$f":" Ops!EG$198","v":0},{"$f":" Ops!EH$198","v":0},{"$f":" Ops!EI$198","v":0},{"$f":" Ops!EJ$198","v":0},{"$f":" Ops!EK$198","v":0},{"$f":" Ops!EL$198","v":0},{"$f":" Ops!EM$198","v":0},{"$f":" Ops!EN$198","v":0},{"$f":" Ops!EO$198","v":0},{"$f":" Ops!EP$198","v":0},{"$f":" Ops!EQ$198","v":0},{"$f":" Ops!ER$198","v":0},{"$f":" Ops!ES$198","v":0},{"$f":" Ops!ET$198","v":0},{"$f":" Ops!EU$198","v":0},{"$f":" Ops!EV$198","v":0},{"$f":" Ops!EW$198","v":0},{"$f":" Ops!EX$198","v":0},{"$f":" Ops!EY$198","v":0},{"$f":" Ops!EZ$198","v":0},{"$f":" Ops!FA$198","v":0},{"$f":" Ops!FB$198","v":0},{"$f":" Ops!FC$198","v":0},{"$f":" Ops!FD$198","v":0},{"$f":" Ops!FE$198","v":0},{"$f":" Ops!FF$198","v":0},{"$f":" Ops!FG$198","v":0},{"$f":" Ops!FH$198","v":0},{"$f":" Ops!FI$198","v":0},{"$f":" Ops!FJ$198","v":0},{"$f":" Ops!FK$198","v":0},{"$f":" Ops!FL$198","v":0},{"$f":" Ops!FM$198","v":0},{"$f":" Ops!FN$198","v":0},{"$f":" Ops!FO$198","v":0},{"$f":" Ops!FP$198","v":0},{"$f":" Ops!FQ$198","v":0},{"$f":" Ops!FR$198","v":0},{"$f":" Ops!FS$198","v":0},{"$f":" Ops!FT$198","v":0},{"$f":" Ops!FU$198","v":0},{"$f":" Ops!FV$198","v":0},{"$f":" Ops!FW$198","v":0},{"$f":" Ops!FX$198","v":0},{"$f":" Ops!FY$198","v":0},{"$f":" Ops!FZ$198","v":0},{"$f":" Ops!GA$198","v":0},{"$f":" Ops!GB$198","v":0},{"$f":" Ops!GC$198","v":0},{"$f":" Ops!GD$198","v":0},{"$f":" Ops!GE$198","v":0},{"$f":" Ops!GF$198","v":0},{"$f":" Ops!GG$198","v":0},{"$f":" Ops!GH$198","v":0},{"$f":" Ops!GI$198","v":0},{"$f":" Ops!GJ$198","v":0}]
[null,null,null,null,{"$f":" DSRA!E$81","v":"DSRA balance"},{"$f":" DSRA!F$81","v":0},{"$f":" DSRA!G$81","v":"$ 000s"},{"$f":" DSRA!H$81","v":0},{"$f":" DSRA!I$81","v":0},{"$f":" DSRA!J$81","v":0},{"$f":" DSRA!K$81","v":0},{"$f":" DSRA!L$81","v":0},{"$f":" DSRA!M$81","v":0},{"$f":" DSRA!N$81","v":0},{"$f":" DSRA!O$81","v":0},{"$f":" DSRA!P$81","v":11175.630627668808},{"$f":" DSRA!Q$81","v":11175.630627668808},{"$f":" DSRA!R$81","v":11096.686060114964},{"$f":" DSRA!S$81","v":11051.740229670431},{"$f":" DSRA!T$81","v":10947.686607434327},{"$f":" DSRA!U$81","v":10886.762740350299},{"$f":" DSRA!V$81","v":10814.482727835748},{"$f":" DSRA!W$81","v":10732.717915426438},{"$f":" DSRA!X$81","v":10647.062374200499},{"$f":" DSRA!Y$81","v":10608.119559246421},{"$f":" DSRA!Z$81","v":10560.722993444526},{"$f":" DSRA!AA$81","v":10479.842666309034},{"$f":" DSRA!AB$81","v":10398.955484881579},{"$f":" DSRA!AC$81","v":10315.369719092701},{"$f":" DSRA!AD$81","v":10241.921631773033},{"$f":" DSRA!AE$81","v":10148.254770928277},{"$f":" DSRA!AF$81","v":10051.557903808873},{"$f":" DSRA!AG$81","v":9969.2896261753267},{"$f":" DSRA!AH$81","v":9879.7424243663627},{"$f":" DSRA!AI$81","v":9809.4268511780501},{"$f":" DSRA!AJ$81","v":9737.2876253452014},{"$f":" DSRA!AK$81","v":9638.6635844875236},{"$f":" DSRA!AL$81","v":9548.6487809327245},{"$f":" DSRA!AM$81","v":9439.1956686939884},{"$f":" DSRA!AN$81","v":9328.7987922622706},{"$f":" DSRA!AO$81","v":9243.823698044871},{"$f":" DSRA!AP$81","v":9163.4041478670697},{"$f":" DSRA!AQ$81","v":9080.1252401403217},{"$f":" DSRA!AR$81","v":8997.3315325923249},{"$f":" DSRA!AS$81","v":8911.5864514443711},{"$f":" DSRA!AT$81","v":8833.5543883670471},{"$f":" DSRA!AU$81","v":8738.2192744587519},{"$f":" DSRA!AV$81","v":8643.2149102760159},{"$f":" DSRA!AW$81","v":4362.681825582732},{"$f":" DSRA!AX$81","v":0},{"$f":" DSRA!AY$81","v":0},{"$f":" DSRA!AZ$81","v":0},{"$f":" DSRA!BA$81","v":0},{"$f":" DSRA!BB$81","v":0},{"$f":" DSRA!BC$81","v":0},{"$f":" DSRA!BD$81","v":0},{"$f":" DSRA!BE$81","v":0},{"$f":" DSRA!BF$81","v":0},{"$f":" DSRA!BG$81","v":0},{"$f":" DSRA!BH$81","v":0},{"$f":" DSRA!BI$81","v":0},{"$f":" DSRA!BJ$81","v":0},{"$f":" DSRA!BK$81","v":0},{"$f":" DSRA!BL$81","v":0},{"$f":" DSRA!BM$81","v":0},{"$f":" DSRA!BN$81","v":0},{"$f":" DSRA!BO$81","v":0},{"$f":" DSRA!BP$81","v":0},{"$f":" DSRA!BQ$81","v":0},{"$f":" DSRA!BR$81","v":0},{"$f":" DSRA!BS$81","v":0},{"$f":" DSRA!BT$81","v":0},{"$f":" DSRA!BU$81","v":0},{"$f":" DSRA!BV$81","v":0},{"$f":" DSRA!BW$81","v":0},{"$f":" DSRA!BX$81","v":0},{"$f":" DSRA!BY$81","v":0},{"$f":" DSRA!BZ$81","v":0},{"$f":" DSRA!CA$81","v":0},{"$f":" DSRA!CB$81","v":0},{"$f":" DSRA!CC$81","v":0},{"$f":" DSRA!CD$81","v":0},{"$f":" DSRA!CE$81","v":0},{"$f":" DSRA!CF$81","v":0},{"$f":" DSRA!CG$81","v":0},{"$f":" DSRA!CH$81","v":0},{"$f":" DSRA!CI$81","v":0},{"$f":" DSRA!CJ$81","v":0},{"$f":" DSRA!CK$81","v":0},{"$f":" DSRA!CL$81","v":0},{"$f":" DSRA!CM$81","v":0},{"$f":" DSRA!CN$81","v":0},{"$f":" DSRA!CO$81","v":0},{"$f":" DSRA!CP$81","v":0},{"$f":" DSRA!CQ$81","v":0},{"$f":" DSRA!CR$81","v":0},{"$f":" DSRA!CS$81","v":0},{"$f":" DSRA!CT$81","v":0},{"$f":" DSRA!CU$81","v":0},{"$f":" DSRA!CV$81","v":0},{"$f":" DSRA!CW$81","v":0},{"$f":" DSRA!CX$81","v":0},{"$f":" DSRA!CY$81","v":0},{"$f":" DSRA!CZ$81","v":0},{"$f":" DSRA!DA$81","v":0},{"$f":" DSRA!DB$81","v":0},{"$f":" DSRA!DC$81","v":0},{"$f":" DSRA!DD$81","v":0},{"$f":" DSRA!DE$81","v":0},{"$f":" DSRA!DF$81","v":0},{"$f":" DSRA!DG$81","v":0},{"$f":" DSRA!DH$81","v":0},{"$f":" DSRA!DI$81","v":0},{"$f":" DSRA!DJ$81","v":0},{"$f":" DSRA!DK$81","v":0},{"$f":" DSRA!DL$81","v":0},{"$f":" DSRA!DM$81","v":0},{"$f":" DSRA!DN$81","v":0},{"$f":" DSRA!DO$81","v":0},{"$f":" DSRA!DP$81","v":0},{"$f":" DSRA!DQ$81","v":0},{"$f":" DSRA!DR$81","v":0},{"$f":" DSRA!DS$81","v":0},{"$f":" DSRA!DT$81","v":0},{"$f":" DSRA!DU$81","v":0},{"$f":" DSRA!DV$81","v":0},{"$f":" DSRA!DW$81","v":0},{"$f":" DSRA!DX$81","v":0},{"$f":" DSRA!DY$81","v":0},{"$f":" DSRA!DZ$81","v":0},{"$f":" DSRA!EA$81","v":0},{"$f":" DSRA!EB$81","v":0},{"$f":" DSRA!EC$81","v":0},{"$f":" DSRA!ED$81","v":0},{"$f":" DSRA!EE$81","v":0},{"$f":" DSRA!EF$81","v":0},{"$f":" DSRA!EG$81","v":0},{"$f":" DSRA!EH$81","v":0},{"$f":" DSRA!EI$81","v":0},{"$f":" DSRA!EJ$81","v":0},{"$f":" DSRA!EK$81","v":0},{"$f":" DSRA!EL$81","v":0},{"$f":" DSRA!EM$81","v":0},{"$f":" DSRA!EN$81","v":0},{"$f":" DSRA!EO$81","v":0},{"$f":" DSRA!EP$81","v":0},{"$f":" DSRA!EQ$81","v":0},{"$f":" DSRA!ER$81","v":0},{"$f":" DSRA!ES$81","v":0},{"$f":" DSRA!ET$81","v":0},{"$f":" DSRA!EU$81","v":0},{"$f":" DSRA!EV$81","v":0},{"$f":" DSRA!EW$81","v":0},{"$f":" DSRA!EX$81","v":0},{"$f":" DSRA!EY$81","v":0},{"$f":" DSRA!EZ$81","v":0},{"$f":" DSRA!FA$81","v":0},{"$f":" DSRA!FB$81","v":0},{"$f":" DSRA!FC$81","v":0},{"$f":" DSRA!FD$81","v":0},{"$f":" DSRA!FE$81","v":0},{"$f":" DSRA!FF$81","v":0},{"$f":" DSRA!FG$81","v":0},{"$f":" DSRA!FH$81","v":0},{"$f":" DSRA!FI$81","v":0},{"$f":" DSRA!FJ$81","v":0},{"$f":" DSRA!FK$81","v":0},{"$f":" DSRA!FL$81","v":0},{"$f":" DSRA!FM$81","v":0},{"$f":" DSRA!FN$81","v":0},{"$f":" DSRA!FO$81","v":0},{"$f":" DSRA!FP$81","v":0},{"$f":" DSRA!FQ$81","v":0},{"$f":" DSRA!FR$81","v":0},{"$f":" DSRA!FS$81","v":0},{"$f":" DSRA!FT$81","v":0},{"$f":" DSRA!FU$81","v":0},{"$f":" DSRA!FV$81","v":0},{"$f":" DSRA!FW$81","v":0},{"$f":" DSRA!FX$81","v":0},{"$f":" DSRA!FY$81","v":0},{"$f":" DSRA!FZ$81","v":0},{"$f":" DSRA!GA$81","v":0},{"$f":" DSRA!GB$81","v":0},{"$f":" DSRA!GC$81","v":0},{"$f":" DSRA!GD$81","v":0},{"$f":" DSRA!GE$81","v":0},{"$f":" DSRA!GF$81","v":0},{"$f":" DSRA!GG$81","v":0},{"$f":" DSRA!GH$81","v":0},{"$f":" DSRA!GI$81","v":0},{"$f":" DSRA!GJ$81","v":0}]
[null,null,null,null,"Current assets",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"SUM(J90:J93)","v":0},0,-5.1476730732247233E-5,144.09016867786704,981.75962585880916,1868.8202345032842,21027.383309684301,25604.065718623249,28988.276459263641,32762.343471664964,36261.579438276211,40082.142211591723,43746.348029213339,47645.054331082269,51404.110482499134,55428.153096075883,59320.964558526459,63369.339536611194,67309.646013974969,71475.3031586375,75533.160854912334,79821.179658587629,83974.774245758425,88411.276356069517,92719.942121012748,97269.126239793433,101711.64563809041,106353.26640151029,110892.33797354442,115685.28422798796,120351.7656374967,125324.1446634118,130172.34158888557,135261.11851028702,140223.77459564712,145432.06632705481,150513.58761929197,155845.96940695448,161029.12604927307,166511.79796751891,171844.83860970609,185819.37819891749,199812.02547309877,213728.59068094831,227663.62572746718,241521.54121997475,255290.33398677415,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":"SUM(BV90:BV93)","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,{"$f":"SUM(EH90:EH93)","v":253849.21901846296},253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296,253849.21901846296]
[]
[null,null,null,null,"Total assets",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":" J94 + J87","v":0},0,38184.17693375035,110379.41504335309,183626.87055895833,258153.62496459772,352177.49866846332,348407.70709626167,343445.44385576155,338873.03688702232,334025.79887249297,329499.88766466791,324817.61950114899,320369.85182187735,315782.43399215367,311460.00262458983,307006.34010589984,302708.24110284401,298302.07359906728,294121.25676258921,289832.6404777235,285774.18530025822,281581.30590628844,277671.33403545897,273633.52581926167,269836.2359569018,265932.28137405822,262227.42815633753,258420.02574723115,254866.49802053411,251186.50544890229,247812.41049367684,244314.13343801003,241056.43637827091,237672.61848249048,234534.43623275761,231269.48354385421,228255.39135037616,225092.07401155418,222228.27194865947,219214.83860970609,225294.37819891752,231392.02547309879,237413.59068094834,243453.62572746721,249416.54121997478,255290.3339867742,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,{"$f":" BV94 + BV87","v":253849.21901846302},253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,{"$f":" EH94 + EH87","v":253849.21901846302},253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302]
[]
[null,null,null,null,{"$f":" Ops!E$225","v":"Accounts payable balance"},{"$f":" Ops!F$225","v":0},{"$f":" Ops!G$225","v":"$ 000s"},{"$f":" Ops!H$225","v":0},{"$f":" Ops!I$225","v":0},{"$f":" Ops!J$225","v":0},{"$f":" Ops!K$225","v":0},{"$f":" Ops!L$225","v":0},{"$f":" Ops!M$225","v":0},{"$f":" Ops!N$225","v":0},{"$f":" Ops!O$225","v":0},{"$f":" Ops!P$225","v":417.80821917808237},{"$f":" Ops!Q$225","v":978.26086956521749},{"$f":" Ops!R$225","v":994.47513812154693},{"$f":" Ops!S$225","v":997.82608695652198},{"$f":" Ops!T$225","v":1014.3646408839777},{"$f":" Ops!U$225","v":1017.782608695652},{"$f":" Ops!V$225","v":1034.651933701658},{"$f":" Ops!W$225","v":1038.1382608695649},{"$f":" Ops!X$225","v":1049.5463736263737},{"$f":" Ops!Y$225","v":1058.9584770217443},{"$f":" Ops!Z$225","v":1076.5102749834314},{"$f":" Ops!AA$225","v":1080.1376465621797},{"$f":" Ops!AB$225","v":1098.0404804830996},{"$f":" Ops!AC$225","v":1101.740399493423},{"$f":" Ops!AD$225","v":1120.0012900927613},{"$f":" Ops!AE$225","v":1123.7752074832915},{"$f":" Ops!AF$225","v":1136.1243855875036},{"$f":" Ops!AG$225","v":1146.3129017463507},{"$f":" Ops!AH$225","v":1165.3125631012626},{"$f":" Ops!AI$225","v":1169.2391597812775},{"$f":" Ops!AJ$225","v":1188.618814363288},{"$f":" Ops!AK$225","v":1192.623942976903},{"$f":" Ops!AL$225","v":1212.3911906505537},{"$f":" Ops!AM$225","v":1216.4764218364417},{"$f":" Ops!AN$225","v":1229.8442946038749},{"$f":" Ops!AO$225","v":1240.8732705042194},{"$f":" Ops!AP$225","v":1261.4402307888195},{"$f":" Ops!AQ$225","v":1265.6907359143033},{"$f":" Ops!AR$225","v":1286.6690354045959},{"$f":" Ops!AS$225","v":1291.0045506325896},{"$f":" Ops!AT$225","v":1312.4024161126881},{"$f":" Ops!AU$225","v":1316.8246416452412},{"$f":" Ops!AV$225","v":1331.2952421028813},{"$f":" Ops!AW$225","v":1343.2340080148088},{"$f":" Ops!AX$225","v":1365.4975551089774},{"$f":" Ops!AY$225","v":1370.0986881751051},{"$f":" Ops!AZ$225","v":1392.8075062111566},{"$f":" Ops!BA$225","v":1397.5006619386077},{"$f":" Ops!BB$225","v":1420.6636563353804},{"$f":" Ops!BC$225","v":1425.4506751773797},{"$f":" Ops!BD$225","v":1441.1149683111971},{"$f":" Ops!BE$225","v":0},{"$f":" Ops!BF$225","v":0},{"$f":" Ops!BG$225","v":0},{"$f":" Ops!BH$225","v":0},{"$f":" Ops!BI$225","v":0},{"$f":" Ops!BJ$225","v":0},{"$f":" Ops!BK$225","v":0},{"$f":" Ops!BL$225","v":0},{"$f":" Ops!BM$225","v":0},{"$f":" Ops!BN$225","v":0},{"$f":" Ops!BO$225","v":0},{"$f":" Ops!BP$225","v":0},{"$f":" Ops!BQ$225","v":0},{"$f":" Ops!BR$225","v":0},{"$f":" Ops!BS$225","v":0},{"$f":" Ops!BT$225","v":0},{"$f":" Ops!BU$225","v":0},{"$f":" Ops!BV$225","v":0},{"$f":" Ops!BW$225","v":0},{"$f":" Ops!BX$225","v":0},{"$f":" Ops!BY$225","v":0},{"$f":" Ops!BZ$225","v":0},{"$f":" Ops!CA$225","v":0},{"$f":" Ops!CB$225","v":0},{"$f":" Ops!CC$225","v":0},{"$f":" Ops!CD$225","v":0},{"$f":" Ops!CE$225","v":0},{"$f":" Ops!CF$225","v":0},{"$f":" Ops!CG$225","v":0},{"$f":" Ops!CH$225","v":0},{"$f":" Ops!CI$225","v":0},{"$f":" Ops!CJ$225","v":0},{"$f":" Ops!CK$225","v":0},{"$f":" Ops!CL$225","v":0},{"$f":" Ops!CM$225","v":0},{"$f":" Ops!CN$225","v":0},{"$f":" Ops!CO$225","v":0},{"$f":" Ops!CP$225","v":0},{"$f":" Ops!CQ$225","v":0},{"$f":" Ops!CR$225","v":0},{"$f":" Ops!CS$225","v":0},{"$f":" Ops!CT$225","v":0},{"$f":" Ops!CU$225","v":0},{"$f":" Ops!CV$225","v":0},{"$f":" Ops!CW$225","v":0},{"$f":" Ops!CX$225","v":0},{"$f":" Ops!CY$225","v":0},{"$f":" Ops!CZ$225","v":0},{"$f":" Ops!DA$225","v":0},{"$f":" Ops!DB$225","v":0},{"$f":" Ops!DC$225","v":0},{"$f":" Ops!DD$225","v":0},{"$f":" Ops!DE$225","v":0},{"$f":" Ops!DF$225","v":0},{"$f":" Ops!DG$225","v":0},{"$f":" Ops!DH$225","v":0},{"$f":" Ops!DI$225","v":0},{"$f":" Ops!DJ$225","v":0},{"$f":" Ops!DK$225","v":0},{"$f":" Ops!DL$225","v":0},{"$f":" Ops!DM$225","v":0},{"$f":" Ops!DN$225","v":0},{"$f":" Ops!DO$225","v":0},{"$f":" Ops!DP$225","v":0},{"$f":" Ops!DQ$225","v":0},{"$f":" Ops!DR$225","v":0},{"$f":" Ops!DS$225","v":0},{"$f":" Ops!DT$225","v":0},{"$f":" Ops!DU$225","v":0},{"$f":" Ops!DV$225","v":0},{"$f":" Ops!DW$225","v":0},{"$f":" Ops!DX$225","v":0},{"$f":" Ops!DY$225","v":0},{"$f":" Ops!DZ$225","v":0},{"$f":" Ops!EA$225","v":0},{"$f":" Ops!EB$225","v":0},{"$f":" Ops!EC$225","v":0},{"$f":" Ops!ED$225","v":0},{"$f":" Ops!EE$225","v":0},{"$f":" Ops!EF$225","v":0},{"$f":" Ops!EG$225","v":0},{"$f":" Ops!EH$225","v":0},{"$f":" Ops!EI$225","v":0},{"$f":" Ops!EJ$225","v":0},{"$f":" Ops!EK$225","v":0},{"$f":" Ops!EL$225","v":0},{"$f":" Ops!EM$225","v":0},{"$f":" Ops!EN$225","v":0},{"$f":" Ops!EO$225","v":0},{"$f":" Ops!EP$225","v":0},{"$f":" Ops!EQ$225","v":0},{"$f":" Ops!ER$225","v":0},{"$f":" Ops!ES$225","v":0},{"$f":" Ops!ET$225","v":0},{"$f":" Ops!EU$225","v":0},{"$f":" Ops!EV$225","v":0},{"$f":" Ops!EW$225","v":0},{"$f":" Ops!EX$225","v":0},{"$f":" Ops!EY$225","v":0},{"$f":" Ops!EZ$225","v":0},{"$f":" Ops!FA$225","v":0},{"$f":" Ops!FB$225","v":0},{"$f":" Ops!FC$225","v":0},{"$f":" Ops!FD$225","v":0},{"$f":" Ops!FE$225","v":0},{"$f":" Ops!FF$225","v":0},{"$f":" Ops!FG$225","v":0},{"$f":" Ops!FH$225","v":0},{"$f":" Ops!FI$225","v":0},{"$f":" Ops!FJ$225","v":0},{"$f":" Ops!FK$225","v":0},{"$f":" Ops!FL$225","v":0},{"$f":" Ops!FM$225","v":0},{"$f":" Ops!FN$225","v":0},{"$f":" Ops!FO$225","v":0},{"$f":" Ops!FP$225","v":0},{"$f":" Ops!FQ$225","v":0},{"$f":" Ops!FR$225","v":0},{"$f":" Ops!FS$225","v":0},{"$f":" Ops!FT$225","v":0},{"$f":" Ops!FU$225","v":0},{"$f":" Ops!FV$225","v":0},{"$f":" Ops!FW$225","v":0},{"$f":" Ops!FX$225","v":0},{"$f":" Ops!FY$225","v":0},{"$f":" Ops!FZ$225","v":0},{"$f":" Ops!GA$225","v":0},{"$f":" Ops!GB$225","v":0},{"$f":" Ops!GC$225","v":0},{"$f":" Ops!GD$225","v":0},{"$f":" Ops!GE$225","v":0},{"$f":" Ops!GF$225","v":0},{"$f":" Ops!GG$225","v":0},{"$f":" Ops!GH$225","v":0},{"$f":" Ops!GI$225","v":0},{"$f":" Ops!GJ$225","v":0}]
[null,null,null,null,{"$f":" Debt!E$196","v":"Senior debt balance - T1"},{"$f":" Debt!F$196","v":0},{"$f":"SMU","v":"$ 000s"},{"$f":" Debt!H$196","v":0},{"$f":" Debt!I$196","v":0},{"$f":" Debt!J$196","v":0},{"$f":" Debt!K$196","v":0},{"$f":" Debt!L$196","v":0},{"$f":" Debt!M$196","v":0},{"$f":" Debt!N$196","v":31135.021911075422},{"$f":" Debt!O$196","v":68398.399113895124},{"$f":" Debt!P$196","v":112688.48196989263},{"$f":" Debt!Q$196","v":109877.37985825713},{"$f":" Debt!R$196","v":106635.34156171783},{"$f":" Debt!S$196","v":103585.46459940965},{"$f":" Debt!T$196","v":100281.59800527868},{"$f":" Debt!U$196","v":97132.154506081351},{"$f":" Debt!V$196","v":93787.957683778935},{"$f":" Debt!W$196","v":90551.743810131084},{"$f":" Debt!X$196","v":87143.792652146061},{"$f":" Debt!Y$196","v":83838.225748465833},{"$f":" Debt!Z$196","v":80354.531287742211},{"$f":" Debt!AA$196","v":77015.629408633147},{"$f":" Debt!AB$196","v":73504.128890452368},{"$f":" Debt!AC$196","v":70083.296108169874},{"$f":" Debt!AD$196","v":66490.610595796141},{"$f":" Debt!AE$196","v":62986.675627832854},{"$f":" Debt!AF$196","v":59309.660908734164},{"$f":" Debt!AG$196","v":55728.725564053129},{"$f":" Debt!AH$196","v":51970.587108939137},{"$f":" Debt!AI$196","v":48297.494721249852},{"$f":" Debt!AJ$196","v":44455.167483532452},{"$f":" Debt!AK$196","v":40730.578021052163},{"$f":" Debt!AL$196","v":36834.677876243477},{"$f":" Debt!AM$196","v":33017.861526011649},{"$f":" Debt!AN$196","v":29026.458942036261},{"$f":" Debt!AO$196","v":25123.543198735355},{"$f":" Debt!AP$196","v":21043.558089915608},{"$f":" Debt!AQ$196","v":17025.690123935659},{"$f":" Debt!AR$196","v":12826.624957181495},{"$f":" Debt!AS$196","v":8686.2473735818203},{"$f":" Debt!AT$196","v":4364.5244761731856},{"$f":" Debt!AU$196","v":97.963368341544992},{"$f":" Debt!AV$196","v":-4357.2960510937301},{"$f":" Debt!AW$196","v":-8746.955194666627},{"$f":" Debt!AX$196","v":-13325.127980309077},{"$f":" Debt!AY$196","v":-13325.127980309077},{"$f":" Debt!AZ$196","v":-13325.127980309077},{"$f":" Debt!BA$196","v":-13325.127980309077},{"$f":" Debt!BB$196","v":-13325.127980309077},{"$f":" Debt!BC$196","v":-13325.127980309077},{"$f":" Debt!BD$196","v":-13325.127980309077},{"$f":" Debt!BE$196","v":-13325.127980309077},{"$f":" Debt!BF$196","v":-13325.127980309077},{"$f":" Debt!BG$196","v":-13325.127980309077},{"$f":" Debt!BH$196","v":-13325.127980309077},{"$f":" Debt!BI$196","v":-13325.127980309077},{"$f":" Debt!BJ$196","v":-13325.127980309077},{"$f":" Debt!BK$196","v":-13325.127980309077},{"$f":" Debt!BL$196","v":-13325.127980309077},{"$f":" Debt!BM$196","v":-13325.127980309077},{"$f":" Debt!BN$196","v":-13325.127980309077},{"$f":" Debt!BO$196","v":-13325.127980309077},{"$f":" Debt!BP$196","v":-13325.127980309077},{"$f":" Debt!BQ$196","v":-13325.127980309077},{"$f":" Debt!BR$196","v":-13325.127980309077},{"$f":" Debt!BS$196","v":-13325.127980309077},{"$f":" Debt!BT$196","v":-13325.127980309077},{"$f":" Debt!BU$196","v":-13325.127980309077},{"$f":" Debt!BV$196","v":-13325.127980309077},{"$f":" Debt!BW$196","v":-13325.127980309077},{"$f":" Debt!BX$196","v":-13325.127980309077},{"$f":" Debt!BY$196","v":-13325.127980309077},{"$f":" Debt!BZ$196","v":-13325.127980309077},{"$f":" Debt!CA$196","v":-13325.127980309077},{"$f":" Debt!CB$196","v":-13325.127980309077},{"$f":" Debt!CC$196","v":-13325.127980309077},{"$f":" Debt!CD$196","v":-13325.127980309077},{"$f":" Debt!CE$196","v":-13325.127980309077},{"$f":" Debt!CF$196","v":-13325.127980309077},{"$f":" Debt!CG$196","v":-13325.127980309077},{"$f":" Debt!CH$196","v":-13325.127980309077},{"$f":" Debt!CI$196","v":-13325.127980309077},{"$f":" Debt!CJ$196","v":-13325.127980309077},{"$f":" Debt!CK$196","v":-13325.127980309077},{"$f":" Debt!CL$196","v":-13325.127980309077},{"$f":" Debt!CM$196","v":-13325.127980309077},{"$f":" Debt!CN$196","v":-13325.127980309077},{"$f":" Debt!CO$196","v":-13325.127980309077},{"$f":" Debt!CP$196","v":-13325.127980309077},{"$f":" Debt!CQ$196","v":-13325.127980309077},{"$f":" Debt!CR$196","v":-13325.127980309077},{"$f":" Debt!CS$196","v":-13325.127980309077},{"$f":" Debt!CT$196","v":-13325.127980309077},{"$f":" Debt!CU$196","v":-13325.127980309077},{"$f":" Debt!CV$196","v":-13325.127980309077},{"$f":" Debt!CW$196","v":-13325.127980309077},{"$f":" Debt!CX$196","v":-13325.127980309077},{"$f":" Debt!CY$196","v":-13325.127980309077},{"$f":" Debt!CZ$196","v":-13325.127980309077},{"$f":" Debt!DA$196","v":-13325.127980309077},{"$f":" Debt!DB$196","v":-13325.127980309077},{"$f":" Debt!DC$196","v":-13325.127980309077},{"$f":" Debt!DD$196","v":-13325.127980309077},{"$f":" Debt!DE$196","v":-13325.127980309077},{"$f":" Debt!DF$196","v":-13325.127980309077},{"$f":" Debt!DG$196","v":-13325.127980309077},{"$f":" Debt!DH$196","v":-13325.127980309077},{"$f":" Debt!DI$196","v":-13325.127980309077},{"$f":" Debt!DJ$196","v":-13325.127980309077},{"$f":" Debt!DK$196","v":-13325.127980309077},{"$f":" Debt!DL$196","v":-13325.127980309077},{"$f":" Debt!DM$196","v":-13325.127980309077},{"$f":" Debt!DN$196","v":-13325.127980309077},{"$f":" Debt!DO$196","v":-13325.127980309077},{"$f":" Debt!DP$196","v":-13325.127980309077},{"$f":" Debt!DQ$196","v":-13325.127980309077},{"$f":" Debt!DR$196","v":-13325.127980309077},{"$f":" Debt!DS$196","v":-13325.127980309077},{"$f":" Debt!DT$196","v":-13325.127980309077},{"$f":" Debt!DU$196","v":-13325.127980309077},{"$f":" Debt!DV$196","v":-13325.127980309077},{"$f":" Debt!DW$196","v":-13325.127980309077},{"$f":" Debt!DX$196","v":-13325.127980309077},{"$f":" Debt!DY$196","v":-13325.127980309077},{"$f":" Debt!DZ$196","v":-13325.127980309077},{"$f":" Debt!EA$196","v":-13325.127980309077},{"$f":" Debt!EB$196","v":-13325.127980309077},{"$f":" Debt!EC$196","v":-13325.127980309077},{"$f":" Debt!ED$196","v":-13325.127980309077},{"$f":" Debt!EE$196","v":-13325.127980309077},{"$f":" Debt!EF$196","v":-13325.127980309077},{"$f":" Debt!EG$196","v":-13325.127980309077},{"$f":" Debt!EH$196","v":-13325.127980309077},{"$f":" Debt!EI$196","v":-13325.127980309077},{"$f":" Debt!EJ$196","v":-13325.127980309077},{"$f":" Debt!EK$196","v":-13325.127980309077},{"$f":" Debt!EL$196","v":-13325.127980309077},{"$f":" Debt!EM$196","v":-13325.127980309077},{"$f":" Debt!EN$196","v":-13325.127980309077},{"$f":" Debt!EO$196","v":-13325.127980309077},{"$f":" Debt!EP$196","v":-13325.127980309077},{"$f":" Debt!EQ$196","v":-13325.127980309077},{"$f":" Debt!ER$196","v":-13325.127980309077},{"$f":" Debt!ES$196","v":-13325.127980309077},{"$f":" Debt!ET$196","v":-13325.127980309077},{"$f":" Debt!EU$196","v":-13325.127980309077},{"$f":" Debt!EV$196","v":-13325.127980309077},{"$f":" Debt!EW$196","v":-13325.127980309077},{"$f":" Debt!EX$196","v":-13325.127980309077},{"$f":" Debt!EY$196","v":-13325.127980309077},{"$f":" Debt!EZ$196","v":-13325.127980309077},{"$f":" Debt!FA$196","v":-13325.127980309077},{"$f":" Debt!FB$196","v":-13325.127980309077},{"$f":" Debt!FC$196","v":-13325.127980309077},{"$f":" Debt!FD$196","v":-13325.127980309077},{"$f":" Debt!FE$196","v":-13325.127980309077},{"$f":" Debt!FF$196","v":-13325.127980309077},{"$f":" Debt!FG$196","v":-13325.127980309077},{"$f":" Debt!FH$196","v":-13325.127980309077},{"$f":" Debt!FI$196","v":-13325.127980309077},{"$f":" Debt!FJ$196","v":-13325.127980309077},{"$f":" Debt!FK$196","v":-13325.127980309077},{"$f":" Debt!FL$196","v":-13325.127980309077},{"$f":" Debt!FM$196","v":-13325.127980309077},{"$f":" Debt!FN$196","v":-13325.127980309077},{"$f":" Debt!FO$196","v":-13325.127980309077},{"$f":" Debt!FP$196","v":-13325.127980309077},{"$f":" Debt!FQ$196","v":-13325.127980309077},{"$f":" Debt!FR$196","v":-13325.127980309077},{"$f":" Debt!FS$196","v":-13325.127980309077},{"$f":" Debt!FT$196","v":-13325.127980309077},{"$f":" Debt!FU$196","v":-13325.127980309077},{"$f":" Debt!FV$196","v":-13325.127980309077},{"$f":" Debt!FW$196","v":-13325.127980309077},{"$f":" Debt!FX$196","v":-13325.127980309077},{"$f":" Debt!FY$196","v":-13325.127980309077},{"$f":" Debt!FZ$196","v":-13325.127980309077},{"$f":" Debt!GA$196","v":-13325.127980309077},{"$f":" Debt!GB$196","v":-13325.127980309077},{"$f":" Debt!GC$196","v":-13325.127980309077},{"$f":" Debt!GD$196","v":-13325.127980309077},{"$f":" Debt!GE$196","v":-13325.127980309077},{"$f":" Debt!GF$196","v":-13325.127980309077},{"$f":" Debt!GG$196","v":-13325.127980309077},{"$f":" Debt!GH$196","v":-13325.127980309077},{"$f":" Debt!GI$196","v":-13325.127980309077},{"$f":" Debt!GJ$196","v":-13325.127980309077}]
[null,null,null,null,{"$f":" Debt!E$301","v":"Senior debt balance - T2"},{"$f":" Debt!F$301","v":0},{"$f":"SMU","v":"$ 000s"},{"$f":" Debt!H$301","v":0},{"$f":" Debt!I$301","v":0},{"$f":" Debt!J$301","v":0},{"$f":" Debt!K$301","v":0},{"$f":" Debt!L$301","v":0},{"$f":" Debt!M$301","v":0},{"$f":" Debt!N$301","v":31135.021911075422},{"$f":" Debt!O$301","v":68398.399113895124},{"$f":" Debt!P$301","v":112688.48196989263},{"$f":" Debt!Q$301","v":109877.37985825713},{"$f":" Debt!R$301","v":106635.34156171783},{"$f":" Debt!S$301","v":103585.46459940965},{"$f":" Debt!T$301","v":100281.59800527868},{"$f":" Debt!U$301","v":97132.154506081351},{"$f":" Debt!V$301","v":93787.957683778935},{"$f":" Debt!W$301","v":90551.743810131084},{"$f":" Debt!X$301","v":87143.792652146061},{"$f":" Debt!Y$301","v":83838.225748465833},{"$f":" Debt!Z$301","v":80354.531287742211},{"$f":" Debt!AA$301","v":77015.629408633147},{"$f":" Debt!AB$301","v":73504.128890452368},{"$f":" Debt!AC$301","v":70083.296108169874},{"$f":" Debt!AD$301","v":66490.610595796141},{"$f":" Debt!AE$301","v":62986.675627832854},{"$f":" Debt!AF$301","v":59309.660908734164},{"$f":" Debt!AG$301","v":55728.725564053129},{"$f":" Debt!AH$301","v":51970.587108939137},{"$f":" Debt!AI$301","v":48297.494721249852},{"$f":" Debt!AJ$301","v":44455.167483532452},{"$f":" Debt!AK$301","v":40730.578021052163},{"$f":" Debt!AL$301","v":36834.677876243477},{"$f":" Debt!AM$301","v":33017.861526011649},{"$f":" Debt!AN$301","v":29026.458942036261},{"$f":" Debt!AO$301","v":25123.543198735355},{"$f":" Debt!AP$301","v":21043.558089915608},{"$f":" Debt!AQ$301","v":17025.690123935659},{"$f":" Debt!AR$301","v":12826.624957181495},{"$f":" Debt!AS$301","v":8686.2473735818203},{"$f":" Debt!AT$301","v":4364.5244761731856},{"$f":" Debt!AU$301","v":97.963368341544992},{"$f":" Debt!AV$301","v":-4357.2960510937301},{"$f":" Debt!AW$301","v":-8746.955194666627},{"$f":" Debt!AX$301","v":-13325.127980309077},{"$f":" Debt!AY$301","v":-13325.127980309077},{"$f":" Debt!AZ$301","v":-13325.127980309077},{"$f":" Debt!BA$301","v":-13325.127980309077},{"$f":" Debt!BB$301","v":-13325.127980309077},{"$f":" Debt!BC$301","v":-13325.127980309077},{"$f":" Debt!BD$301","v":-13325.127980309077},{"$f":" Debt!BE$301","v":-13325.127980309077},{"$f":" Debt!BF$301","v":-13325.127980309077},{"$f":" Debt!BG$301","v":-13325.127980309077},{"$f":" Debt!BH$301","v":-13325.127980309077},{"$f":" Debt!BI$301","v":-13325.127980309077},{"$f":" Debt!BJ$301","v":-13325.127980309077},{"$f":" Debt!BK$301","v":-13325.127980309077},{"$f":" Debt!BL$301","v":-13325.127980309077},{"$f":" Debt!BM$301","v":-13325.127980309077},{"$f":" Debt!BN$301","v":-13325.127980309077},{"$f":" Debt!BO$301","v":-13325.127980309077},{"$f":" Debt!BP$301","v":-13325.127980309077},{"$f":" Debt!BQ$301","v":-13325.127980309077},{"$f":" Debt!BR$301","v":-13325.127980309077},{"$f":" Debt!BS$301","v":-13325.127980309077},{"$f":" Debt!BT$301","v":-13325.127980309077},{"$f":" Debt!BU$301","v":-13325.127980309077},{"$f":" Debt!BV$301","v":-13325.127980309077},{"$f":" Debt!BW$301","v":-13325.127980309077},{"$f":" Debt!BX$301","v":-13325.127980309077},{"$f":" Debt!BY$301","v":-13325.127980309077},{"$f":" Debt!BZ$301","v":-13325.127980309077},{"$f":" Debt!CA$301","v":-13325.127980309077},{"$f":" Debt!CB$301","v":-13325.127980309077},{"$f":" Debt!CC$301","v":-13325.127980309077},{"$f":" Debt!CD$301","v":-13325.127980309077},{"$f":" Debt!CE$301","v":-13325.127980309077},{"$f":" Debt!CF$301","v":-13325.127980309077},{"$f":" Debt!CG$301","v":-13325.127980309077},{"$f":" Debt!CH$301","v":-13325.127980309077},{"$f":" Debt!CI$301","v":-13325.127980309077},{"$f":" Debt!CJ$301","v":-13325.127980309077},{"$f":" Debt!CK$301","v":-13325.127980309077},{"$f":" Debt!CL$301","v":-13325.127980309077},{"$f":" Debt!CM$301","v":-13325.127980309077},{"$f":" Debt!CN$301","v":-13325.127980309077},{"$f":" Debt!CO$301","v":-13325.127980309077},{"$f":" Debt!CP$301","v":-13325.127980309077},{"$f":" Debt!CQ$301","v":-13325.127980309077},{"$f":" Debt!CR$301","v":-13325.127980309077},{"$f":" Debt!CS$301","v":-13325.127980309077},{"$f":" Debt!CT$301","v":-13325.127980309077},{"$f":" Debt!CU$301","v":-13325.127980309077},{"$f":" Debt!CV$301","v":-13325.127980309077},{"$f":" Debt!CW$301","v":-13325.127980309077},{"$f":" Debt!CX$301","v":-13325.127980309077},{"$f":" Debt!CY$301","v":-13325.127980309077},{"$f":" Debt!CZ$301","v":-13325.127980309077},{"$f":" Debt!DA$301","v":-13325.127980309077},{"$f":" Debt!DB$301","v":-13325.127980309077},{"$f":" Debt!DC$301","v":-13325.127980309077},{"$f":" Debt!DD$301","v":-13325.127980309077},{"$f":" Debt!DE$301","v":-13325.127980309077},{"$f":" Debt!DF$301","v":-13325.127980309077},{"$f":" Debt!DG$301","v":-13325.127980309077},{"$f":" Debt!DH$301","v":-13325.127980309077},{"$f":" Debt!DI$301","v":-13325.127980309077},{"$f":" Debt!DJ$301","v":-13325.127980309077},{"$f":" Debt!DK$301","v":-13325.127980309077},{"$f":" Debt!DL$301","v":-13325.127980309077},{"$f":" Debt!DM$301","v":-13325.127980309077},{"$f":" Debt!DN$301","v":-13325.127980309077},{"$f":" Debt!DO$301","v":-13325.127980309077},{"$f":" Debt!DP$301","v":-13325.127980309077},{"$f":" Debt!DQ$301","v":-13325.127980309077},{"$f":" Debt!DR$301","v":-13325.127980309077},{"$f":" Debt!DS$301","v":-13325.127980309077},{"$f":" Debt!DT$301","v":-13325.127980309077},{"$f":" Debt!DU$301","v":-13325.127980309077},{"$f":" Debt!DV$301","v":-13325.127980309077},{"$f":" Debt!DW$301","v":-13325.127980309077},{"$f":" Debt!DX$301","v":-13325.127980309077},{"$f":" Debt!DY$301","v":-13325.127980309077},{"$f":" Debt!DZ$301","v":-13325.127980309077},{"$f":" Debt!EA$301","v":-13325.127980309077},{"$f":" Debt!EB$301","v":-13325.127980309077},{"$f":" Debt!EC$301","v":-13325.127980309077},{"$f":" Debt!ED$301","v":-13325.127980309077},{"$f":" Debt!EE$301","v":-13325.127980309077},{"$f":" Debt!EF$301","v":-13325.127980309077},{"$f":" Debt!EG$301","v":-13325.127980309077},{"$f":" Debt!EH$301","v":-13325.127980309077},{"$f":" Debt!EI$301","v":-13325.127980309077},{"$f":" Debt!EJ$301","v":-13325.127980309077},{"$f":" Debt!EK$301","v":-13325.127980309077},{"$f":" Debt!EL$301","v":-13325.127980309077},{"$f":" Debt!EM$301","v":-13325.127980309077},{"$f":" Debt!EN$301","v":-13325.127980309077},{"$f":" Debt!EO$301","v":-13325.127980309077},{"$f":" Debt!EP$301","v":-13325.127980309077},{"$f":" Debt!EQ$301","v":-13325.127980309077},{"$f":" Debt!ER$301","v":-13325.127980309077},{"$f":" Debt!ES$301","v":-13325.127980309077},{"$f":" Debt!ET$301","v":-13325.127980309077},{"$f":" Debt!EU$301","v":-13325.127980309077},{"$f":" Debt!EV$301","v":-13325.127980309077},{"$f":" Debt!EW$301","v":-13325.127980309077},{"$f":" Debt!EX$301","v":-13325.127980309077},{"$f":" Debt!EY$301","v":-13325.127980309077},{"$f":" Debt!EZ$301","v":-13325.127980309077},{"$f":" Debt!FA$301","v":-13325.127980309077},{"$f":" Debt!FB$301","v":-13325.127980309077},{"$f":" Debt!FC$301","v":-13325.127980309077},{"$f":" Debt!FD$301","v":-13325.127980309077},{"$f":" Debt!FE$301","v":-13325.127980309077},{"$f":" Debt!FF$301","v":-13325.127980309077},{"$f":" Debt!FG$301","v":-13325.127980309077},{"$f":" Debt!FH$301","v":-13325.127980309077},{"$f":" Debt!FI$301","v":-13325.127980309077},{"$f":" Debt!FJ$301","v":-13325.127980309077},{"$f":" Debt!FK$301","v":-13325.127980309077},{"$f":" Debt!FL$301","v":-13325.127980309077},{"$f":" Debt!FM$301","v":-13325.127980309077},{"$f":" Debt!FN$301","v":-13325.127980309077},{"$f":" Debt!FO$301","v":-13325.127980309077},{"$f":" Debt!FP$301","v":-13325.127980309077},{"$f":" Debt!FQ$301","v":-13325.127980309077},{"$f":" Debt!FR$301","v":-13325.127980309077},{"$f":" Debt!FS$301","v":-13325.127980309077},{"$f":" Debt!FT$301","v":-13325.127980309077},{"$f":" Debt!FU$301","v":-13325.127980309077},{"$f":" Debt!FV$301","v":-13325.127980309077},{"$f":" Debt!FW$301","v":-13325.127980309077},{"$f":" Debt!FX$301","v":-13325.127980309077},{"$f":" Debt!FY$301","v":-13325.127980309077},{"$f":" Debt!FZ$301","v":-13325.127980309077},{"$f":" Debt!GA$301","v":-13325.127980309077},{"$f":" Debt!GB$301","v":-13325.127980309077},{"$f":" Debt!GC$301","v":-13325.127980309077},{"$f":" Debt!GD$301","v":-13325.127980309077},{"$f":" Debt!GE$301","v":-13325.127980309077},{"$f":" Debt!GF$301","v":-13325.127980309077},{"$f":" Debt!GG$301","v":-13325.127980309077},{"$f":" Debt!GH$301","v":-13325.127980309077},{"$f":" Debt!GI$301","v":-13325.127980309077},{"$f":" Debt!GJ$301","v":-13325.127980309077}]
[null,null,null,null,{"$f":" Debt!E$488","v":"Equity bridge balance"},{"$f":" Debt!F$488","v":0},{"$f":" Debt!G$488","v":"$ 000s"},{"$f":" Debt!H$488","v":0},{"$f":" Debt!I$488","v":0},{"$f":" Debt!J$488","v":0},{"$f":" Debt!K$488","v":0},{"$f":" Debt!L$488","v":0},{"$f":" Debt!M$488","v":0},{"$f":" Debt!N$488","v":0},{"$f":" Debt!O$488","v":0},{"$f":" Debt!P$488","v":0},{"$f":" Debt!Q$488","v":0},{"$f":" Debt!R$488","v":0},{"$f":" Debt!S$488","v":0},{"$f":" Debt!T$488","v":0},{"$f":" Debt!U$488","v":0},{"$f":" Debt!V$488","v":0},{"$f":" Debt!W$488","v":0},{"$f":" Debt!X$488","v":0},{"$f":" Debt!Y$488","v":0},{"$f":" Debt!Z$488","v":0},{"$f":" Debt!AA$488","v":0},{"$f":" Debt!AB$488","v":0},{"$f":" Debt!AC$488","v":0},{"$f":" Debt!AD$488","v":0},{"$f":" Debt!AE$488","v":0},{"$f":" Debt!AF$488","v":0},{"$f":" Debt!AG$488","v":0},{"$f":" Debt!AH$488","v":0},{"$f":" Debt!AI$488","v":0},{"$f":" Debt!AJ$488","v":0},{"$f":" Debt!AK$488","v":0},{"$f":" Debt!AL$488","v":0},{"$f":" Debt!AM$488","v":0},{"$f":" Debt!AN$488","v":0},{"$f":" Debt!AO$488","v":0},{"$f":" Debt!AP$488","v":0},{"$f":" Debt!AQ$488","v":0},{"$f":" Debt!AR$488","v":0},{"$f":" Debt!AS$488","v":0},{"$f":" Debt!AT$488","v":0},{"$f":" Debt!AU$488","v":0},{"$f":" Debt!AV$488","v":0},{"$f":" Debt!AW$488","v":0},{"$f":" Debt!AX$488","v":0},{"$f":" Debt!AY$488","v":0},{"$f":" Debt!AZ$488","v":0},{"$f":" Debt!BA$488","v":0},{"$f":" Debt!BB$488","v":0},{"$f":" Debt!BC$488","v":0},{"$f":" Debt!BD$488","v":0},{"$f":" Debt!BE$488","v":0},{"$f":" Debt!BF$488","v":0},{"$f":" Debt!BG$488","v":0},{"$f":" Debt!BH$488","v":0},{"$f":" Debt!BI$488","v":0},{"$f":" Debt!BJ$488","v":0},{"$f":" Debt!BK$488","v":0},{"$f":" Debt!BL$488","v":0},{"$f":" Debt!BM$488","v":0},{"$f":" Debt!BN$488","v":0},{"$f":" Debt!BO$488","v":0},{"$f":" Debt!BP$488","v":0},{"$f":" Debt!BQ$488","v":0},{"$f":" Debt!BR$488","v":0},{"$f":" Debt!BS$488","v":0},{"$f":" Debt!BT$488","v":0},{"$f":" Debt!BU$488","v":0},{"$f":" Debt!BV$488","v":0},{"$f":" Debt!BW$488","v":0},{"$f":" Debt!BX$488","v":0},{"$f":" Debt!BY$488","v":0},{"$f":" Debt!BZ$488","v":0},{"$f":" Debt!CA$488","v":0},{"$f":" Debt!CB$488","v":0},{"$f":" Debt!CC$488","v":0},{"$f":" Debt!CD$488","v":0},{"$f":" Debt!CE$488","v":0},{"$f":" Debt!CF$488","v":0},{"$f":" Debt!CG$488","v":0},{"$f":" Debt!CH$488","v":0},{"$f":" Debt!CI$488","v":0},{"$f":" Debt!CJ$488","v":0},{"$f":" Debt!CK$488","v":0},{"$f":" Debt!CL$488","v":0},{"$f":" Debt!CM$488","v":0},{"$f":" Debt!CN$488","v":0},{"$f":" Debt!CO$488","v":0},{"$f":" Debt!CP$488","v":0},{"$f":" Debt!CQ$488","v":0},{"$f":" Debt!CR$488","v":0},{"$f":" Debt!CS$488","v":0},{"$f":" Debt!CT$488","v":0},{"$f":" Debt!CU$488","v":0},{"$f":" Debt!CV$488","v":0},{"$f":" Debt!CW$488","v":0},{"$f":" Debt!CX$488","v":0},{"$f":" Debt!CY$488","v":0},{"$f":" Debt!CZ$488","v":0},{"$f":" Debt!DA$488","v":0},{"$f":" Debt!DB$488","v":0},{"$f":" Debt!DC$488","v":0},{"$f":" Debt!DD$488","v":0},{"$f":" Debt!DE$488","v":0},{"$f":" Debt!DF$488","v":0},{"$f":" Debt!DG$488","v":0},{"$f":" Debt!DH$488","v":0},{"$f":" Debt!DI$488","v":0},{"$f":" Debt!DJ$488","v":0},{"$f":" Debt!DK$488","v":0},{"$f":" Debt!DL$488","v":0},{"$f":" Debt!DM$488","v":0},{"$f":" Debt!DN$488","v":0},{"$f":" Debt!DO$488","v":0},{"$f":" Debt!DP$488","v":0},{"$f":" Debt!DQ$488","v":0},{"$f":" Debt!DR$488","v":0},{"$f":" Debt!DS$488","v":0},{"$f":" Debt!DT$488","v":0},{"$f":" Debt!DU$488","v":0},{"$f":" Debt!DV$488","v":0},{"$f":" Debt!DW$488","v":0},{"$f":" Debt!DX$488","v":0},{"$f":" Debt!DY$488","v":0},{"$f":" Debt!DZ$488","v":0},{"$f":" Debt!EA$488","v":0},{"$f":" Debt!EB$488","v":0},{"$f":" Debt!EC$488","v":0},{"$f":" Debt!ED$488","v":0},{"$f":" Debt!EE$488","v":0},{"$f":" Debt!EF$488","v":0},{"$f":" Debt!EG$488","v":0},{"$f":" Debt!EH$488","v":0},{"$f":" Debt!EI$488","v":0},{"$f":" Debt!EJ$488","v":0},{"$f":" Debt!EK$488","v":0},{"$f":" Debt!EL$488","v":0},{"$f":" Debt!EM$488","v":0},{"$f":" Debt!EN$488","v":0},{"$f":" Debt!EO$488","v":0},{"$f":" Debt!EP$488","v":0},{"$f":" Debt!EQ$488","v":0},{"$f":" Debt!ER$488","v":0},{"$f":" Debt!ES$488","v":0},{"$f":" Debt!ET$488","v":0},{"$f":" Debt!EU$488","v":0},{"$f":" Debt!EV$488","v":0},{"$f":" Debt!EW$488","v":0},{"$f":" Debt!EX$488","v":0},{"$f":" Debt!EY$488","v":0},{"$f":" Debt!EZ$488","v":0},{"$f":" Debt!FA$488","v":0},{"$f":" Debt!FB$488","v":0},{"$f":" Debt!FC$488","v":0},{"$f":" Debt!FD$488","v":0},{"$f":" Debt!FE$488","v":0},{"$f":" Debt!FF$488","v":0},{"$f":" Debt!FG$488","v":0},{"$f":" Debt!FH$488","v":0},{"$f":" Debt!FI$488","v":0},{"$f":" Debt!FJ$488","v":0},{"$f":" Debt!FK$488","v":0},{"$f":" Debt!FL$488","v":0},{"$f":" Debt!FM$488","v":0},{"$f":" Debt!FN$488","v":0},{"$f":" Debt!FO$488","v":0},{"$f":" Debt!FP$488","v":0},{"$f":" Debt!FQ$488","v":0},{"$f":" Debt!FR$488","v":0},{"$f":" Debt!FS$488","v":0},{"$f":" Debt!FT$488","v":0},{"$f":" Debt!FU$488","v":0},{"$f":" Debt!FV$488","v":0},{"$f":" Debt!FW$488","v":0},{"$f":" Debt!FX$488","v":0},{"$f":" Debt!FY$488","v":0},{"$f":" Debt!FZ$488","v":0},{"$f":" Debt!GA$488","v":0},{"$f":" Debt!GB$488","v":0},{"$f":" Debt!GC$488","v":0},{"$f":" Debt!GD$488","v":0},{"$f":" Debt!GE$488","v":0},{"$f":" Debt!GF$488","v":0},{"$f":" Debt!GG$488","v":0},{"$f":" Debt!GH$488","v":0},{"$f":" Debt!GI$488","v":0},{"$f":" Debt!GJ$488","v":0}]
[null,null,null,null,{"$f":" Debt!E$460","v":"Shareholder loan balance P99"},{"$f":" Debt!F$460","v":0},{"$f":" Debt!G$460","v":"$ 000s"},{"$f":" Debt!H$460","v":0},{"$f":" Debt!I$460","v":0},{"$f":" Debt!J$460","v":0},{"$f":" Debt!K$460","v":0},{"$f":" Debt!L$460","v":38084.17693375035},{"$f":" Debt!M$460","v":111993.20300537185},{"$f":" Debt!N$460","v":128010.30883406798},{"$f":" Debt!O$460","v":133770.77273160103},{"$f":" Debt!P$460","v":139790.45750452307},{"$f":" Debt!Q$460","v":146081.02809222662},{"$f":" Debt!R$460","v":152654.67435637681},{"$f":" Debt!S$460","v":159524.13470241378},{"$f":" Debt!T$460","v":166702.72076402241},{"$f":" Debt!U$460","v":174204.34319840343},{"$f":" Debt!V$460","v":182043.53864233158},{"$f":" Debt!W$460","v":190235.49788123649},{"$f":" Debt!X$460","v":198796.09528589214},{"$f":" Debt!Y$460","v":207741.91957375727},{"$f":" Debt!Z$460","v":217090.30595457635},{"$f":" Debt!AA$460","v":226859.36972253228},{"$f":" Debt!AB$460","v":237068.04136004625},{"$f":" Debt!AC$460","v":247736.10322124834},{"$f":" Debt!AD$460","v":258884.22786620451},{"$f":" Debt!AE$460","v":270534.01812018373},{"$f":" Debt!AF$460","v":282708.048935592},{"$f":" Debt!AG$460","v":295429.91113769362},{"$f":" Debt!AH$460","v":308724.25713888981},{"$f":" Debt!AI$460","v":322616.84871013986},{"$f":" Debt!AJ$460","v":337134.60690209613},{"$f":" Debt!AK$460","v":352305.66421269043},{"$f":" Debt!AL$460","v":368159.41910226148},{"$f":" Debt!AM$460","v":384726.59296186327},{"$f":" Debt!AN$460","v":402039.2896451471},{"$f":" Debt!AO$460","v":420131.05767917872},{"$f":" Debt!AP$460","v":439036.95527474175},{"$f":" Debt!AQ$460","v":458793.61826210516},{"$f":" Debt!AR$460","v":479439.33108389989},{"$f":" Debt!AS$460","v":501014.10098267539},{"$f":" Debt!AT$460","v":523559.73552689579},{"$f":" Debt!AU$460","v":547119.92362560611},{"$f":" Debt!AV$460","v":571740.32018875843},{"$f":" Debt!AW$460","v":597468.63459725259},{"$f":" Debt!AX$460","v":624354.72315412899},{"$f":" Debt!AY$460","v":652450.68569606484},{"$f":" Debt!AZ$460","v":681810.96655238781},{"$f":" Debt!BA$460","v":712492.46004724526},{"$f":" Debt!BB$460","v":744554.62074937124},{"$f":" Debt!BC$460","v":778059.57868309296},{"$f":" Debt!BD$460","v":813072.25972383213},{"$f":" Debt!BE$460","v":849660.51141140459},{"$f":" Debt!BF$460","v":887895.23442491784},{"$f":" Debt!BG$460","v":927850.51997403917},{"$f":" Debt!BH$460","v":969603.79337287089},{"$f":" Debt!BI$460","v":1013235.9640746501},{"$f":" Debt!BJ$460","v":1058831.5824580092},{"$f":" Debt!BK$460","v":1106479.0036686196},{"$f":" Debt!BL$460","v":1156270.5588337074},{"$f":" Debt!BM$460","v":1208302.7339812242},{"$f":" Debt!BN$460","v":1262676.3570103794},{"$f":" Debt!BO$460","v":1319496.7930758465},{"$f":" Debt!BP$460","v":1378874.1487642596},{"$f":" Debt!BQ$460","v":1440923.4854586513},{"$f":" Debt!BR$460","v":1505765.0423042907},{"$f":" Debt!BS$460","v":1573524.4692079837},{"$f":" Debt!BT$460","v":1644333.0703223429},{"$f":" Debt!BU$460","v":1718328.0584868484},{"$f":" Debt!BV$460","v":1795652.8211187567},{"$f":" Debt!BW$460","v":1876457.1980691007},{"$f":" Debt!BX$460","v":1960897.7719822102},{"$f":" Debt!BY$460","v":2049138.1717214098},{"$f":" Debt!BZ$460","v":2141349.3894488732},{"$f":" Debt!CA$460","v":2237710.1119740726},{"$f":" Debt!CB$460","v":2338407.0670129061},{"$f":" Debt!CC$460","v":2443635.3850284871},{"$f":" Debt!CD$460","v":2553598.9773547691},{"$f":" Debt!CE$460","v":2668510.9313357337},{"$f":" Debt!CF$460","v":2788593.9232458416},{"$f":" Debt!CG$460","v":2914080.6497919047},{"$f":" Debt!CH$460","v":3045214.2790325405},{"$f":" Debt!CI$460","v":3182248.9215890048},{"$f":" Debt!CJ$460","v":3325450.12306051},{"$f":" Debt!CK$460","v":3475095.3785982328},{"$f":" Debt!CL$460","v":3631474.6706351531},{"$f":" Debt!CM$460","v":3794891.030813735},{"$f":" Debt!CN$460","v":3965661.127200353},{"$f":" Debt!CO$460","v":4144115.8779243687},{"$f":" Debt!CP$460","v":4330601.092430965},{"$f":" Debt!CQ$460","v":4525478.1415903587},{"$f":" Debt!CR$460","v":4729124.6579619246},{"$f":" Debt!CS$460","v":4941935.2675702116},{"$f":" Debt!CT$460","v":5164322.3546108715},{"$f":" Debt!CU$460","v":5396716.8605683604},{"$f":" Debt!CV$460","v":5639569.1192939365},{"$f":" Debt!CW$460","v":5893349.7296621632},{"$f":" Debt!CX$460","v":6158550.4674969604},{"$f":" Debt!CY$460","v":6435685.2385343239},{"$f":" Debt!CZ$460","v":6725291.0742683681},{"$f":" Debt!DA$460","v":7027929.1726104449},{"$f":" Debt!DB$460","v":7344185.9853779152},{"$f":" Debt!DC$460","v":7674674.354719921},{"$f":" Debt!DD$460","v":8020034.7006823178},{"$f":" Debt!DE$460","v":8380936.2622130224},{"$f":" Debt!DF$460","v":8758078.3940126076},{"$f":" Debt!DG$460","v":9152191.921743175},{"$f":" Debt!DH$460","v":9564040.5582216177},{"$f":" Debt!DI$460","v":9994422.3833415899},{"$f":" Debt!DJ$460","v":10444171.390591962},{"$f":" Debt!DK$460","v":10914159.103168601},{"$f":" Debt!DL$460","v":11405296.262811188},{"$f":" Debt!DM$460","v":11918534.594637692},{"$f":" Debt!DN$460","v":12454868.651396388},{"$f":" Debt!DO$460","v":13015337.740709227},{"$f":" Debt!DP$460","v":13601027.939041141},{"$f":" Debt!DQ$460","v":14213074.196297992},{"$f":" Debt!DR$460","v":14852662.535131402},{"$f":" Debt!DS$460","v":15521032.349212315},{"$f":" Debt!DT$460","v":16219478.804926869},{"$f":" Debt!DU$460","v":16949355.351148576},{"$f":" Debt!DV$460","v":17712076.34195026},{"$f":" Debt!DW$460","v":18509119.777338021},{"$f":" Debt!DX$460","v":19342030.167318232},{"$f":" Debt!DY$460","v":20212421.524847552},{"$f":" Debt!DZ$460","v":21121980.493465692},{"$f":" Debt!EA$460","v":22072469.61567165},{"$f":" Debt!EB$460","v":23065730.748376872},{"$f":" Debt!EC$460","v":24103688.632053833},{"$f":" Debt!ED$460","v":25188354.620496254},{"$f":" Debt!EE$460","v":26321830.578418586},{"$f":" Debt!EF$460","v":27506312.954447422},{"$f":" Debt!EG$460","v":28744097.037397556},{"$f":" Debt!EH$460","v":30037581.404080447},{"$f":" Debt!EI$460","v":31389272.567264065},{"$f":" Debt!EJ$460","v":32801789.832790948},{"$f":" Debt!EK$460","v":34277870.375266537},{"$f":" Debt!EL$460","v":35820374.54215353},{"$f":" Debt!EM$460","v":37432291.396550432},{"$f":" Debt!EN$460","v":39116744.509395197},{"$f":" Debt!EO$460","v":40876998.012317978},{"$f":" Debt!EP$460","v":42716462.922872283},{"$f":" Debt!EQ$460","v":44638703.754401535},{"$f":" Debt!ER$460","v":46647445.423349597},{"$f":" Debt!ES$460","v":48746580.467400327},{"$f":" Debt!ET$460","v":50940176.58843334},{"$f":" Debt!EU$460","v":53232484.53491284},{"$f":" Debt!EV$460","v":55627946.338983916},{"$f":" Debt!EW$460","v":58131203.92423819},{"$f":" Debt!EX$460","v":60747108.100828901},{"$f":" Debt!EY$460","v":63480727.9653662},{"$f":" Debt!EZ$460","v":66337360.723807678},{"$f":" Debt!FA$460","v":69322541.956379026},{"$f":" Debt!FB$460","v":72442056.344416082},{"$f":" Debt!FC$460","v":75701948.879914805},{"$f":" Debt!FD$460","v":79108536.579510972},{"$f":" Debt!FE$460","v":82668420.725588962},{"$f":" Debt!FF$460","v":86388499.658240467},{"$f":" Debt!FG$460","v":90275982.142861277},{"$f":" Debt!FH$460","v":94338401.339290023},{"$f":" Debt!FI$460","v":98583629.399558067},{"$f":" Debt!FJ$460","v":103019892.72253817},{"$f":" Debt!FK$460","v":107655787.89505239},{"$f":" Debt!FL$460","v":112500298.35032974},{"$f":" Debt!FM$460","v":117562811.77609457},{"$f":" Debt!FN$460","v":122853138.30601883},{"$f":" Debt!FO$460","v":128381529.52978967},{"$f":" Debt!FP$460","v":134158698.35863021},{"$f":" Debt!FQ$460","v":140195839.78476855},{"$f":" Debt!FR$460","v":146504652.57508314},{"$f":" Debt!FS$460","v":153097361.94096187},{"$f":" Debt!FT$460","v":159986743.22830516},{"$f":" Debt!FU$460","v":167186146.67357889},{"$f":" Debt!FV$460","v":174709523.27388993},{"$f":" Debt!FW$460","v":182571451.82121497},{"$f":" Debt!FX$460","v":190787167.15316963},{"$f":" Debt!FY$460","v":199372589.67506227},{"$f":" Debt!FZ$460","v":208344356.21044007},{"$f":" Debt!GA$460","v":217719852.23990986},{"$f":" Debt!GB$460","v":227517245.59070581},{"$f":" Debt!GC$460","v":237755521.64228758},{"$f":" Debt!GD$460","v":248454520.11619052},{"$f":" Debt!GE$460","v":259634973.52141911},{"$f":" Debt!GF$460","v":271318547.32988298},{"$f":" Debt!GG$460","v":283527881.9597277},{"$f":" Debt!GH$460","v":296286636.64791542},{"$f":" Debt!GI$460","v":309619535.29707164},{"$f":" Debt!GJ$460","v":323552414.38543987}]
[null,null,null,null,{"$f":" Tax!E$173","v":"Deferred tax balance P99"},{"$f":" Tax!F$173","v":0},{"$f":" Tax!G$173","v":"$ 000s"},{"$f":" Tax!H$173","v":0},{"$f":" Tax!I$173","v":0},{"$f":" Tax!J$173","v":0},{"$f":" Tax!K$173","v":0},{"$f":" Tax!L$173","v":0},{"$f":" Tax!M$173","v":0},{"$f":" Tax!N$173","v":0},{"$f":" Tax!O$173","v":0},{"$f":" Tax!P$173","v":0},{"$f":" Tax!Q$173","v":-999.72211740425416},{"$f":" Tax!R$173","v":-2013.3315534298706},{"$f":" Tax!S$173","v":-3082.4244212288322},{"$f":" Tax!T$173","v":-4169.3503095895176},{"$f":" Tax!U$173","v":-5315.7632319141321},{"$f":" Tax!V$173","v":-6485.7510894837887},{"$f":" Tax!W$173","v":-7719.9081890935386},{"$f":" Tax!X$173","v":-8988.6123953267543},{"$f":" Tax!Y$173","v":-10321.919185619527},{"$f":" Tax!Z$173","v":-11692.361540824226},{"$f":" Tax!AA$173","v":-13170.958817698698},{"$f":" Tax!AB$173","v":-14692.907005468718},{"$f":" Tax!AC$173","v":-16295.089615893805},{"$f":" Tax!AD$173","v":-17949.015775028554},{"$f":" Tax!AE$173","v":-19689.84565761024},{"$f":" Tax!AF$173","v":-21494.891647467215},{"$f":" Tax!AG$173","v":-23390.922027412791},{"$f":" Tax!AH$173","v":-25357.897421116879},{"$f":" Tax!AI$173","v":-27427.422072099151},{"$f":" Tax!AJ$173","v":-29578.709662888563},{"$f":" Tax!AK$173","v":-31864.857009282168},{"$f":" Tax!AL$173","v":-34242.681860628931},{"$f":" Tax!AM$173","v":-36740.91268403313},{"$f":" Tax!AN$173","v":-39345.563075979597},{"$f":" Tax!AO$173","v":-42079.775171690722},{"$f":" Tax!AP$173","v":-44932.729450465711},{"$f":" Tax!AQ$173","v":-47929.304374519321},{"$f":" Tax!AR$173","v":-51059.78011123075},{"$f":" Tax!AS$173","v":-54347.08661053815},{"$f":" Tax!AT$173","v":-57784.79447129547},{"$f":" Tax!AU$173","v":-61393.910531706999},{"$f":" Tax!AV$173","v":-65171.443664419268},{"$f":" Tax!AW$173","v":-69136.391054450258},{"$f":" Tax!AX$173","v":-73289.479028778063},{"$f":" Tax!AY$173","v":-77693.683845936175},{"$f":" Tax!AZ$173","v":-82350.752325971698},{"$f":" Tax!BA$173","v":-87283.676614518772},{"$f":" Tax!BB$173","v":-92492.734344519558},{"$f":" Tax!BC$173","v":-98002.10023653078},{"$f":" Tax!BD$173","v":-103813.0107499455},{"$f":" Tax!BE$173","v":-103813.0107499455},{"$f":" Tax!BF$173","v":-103813.0107499455},{"$f":" Tax!BG$173","v":-103813.0107499455},{"$f":" Tax!BH$173","v":-103813.0107499455},{"$f":" Tax!BI$173","v":-103813.0107499455},{"$f":" Tax!BJ$173","v":-103813.0107499455},{"$f":" Tax!BK$173","v":-103813.0107499455},{"$f":" Tax!BL$173","v":-103813.0107499455},{"$f":" Tax!BM$173","v":-103813.0107499455},{"$f":" Tax!BN$173","v":-103813.0107499455},{"$f":" Tax!BO$173","v":-103813.0107499455},{"$f":" Tax!BP$173","v":-103813.0107499455},{"$f":" Tax!BQ$173","v":-103813.0107499455},{"$f":" Tax!BR$173","v":-103813.0107499455},{"$f":" Tax!BS$173","v":-103813.0107499455},{"$f":" Tax!BT$173","v":-103813.0107499455},{"$f":" Tax!BU$173","v":-103813.0107499455},{"$f":" Tax!BV$173","v":-103813.0107499455},{"$f":" Tax!BW$173","v":-103813.0107499455},{"$f":" Tax!BX$173","v":-103813.0107499455},{"$f":" Tax!BY$173","v":-103813.0107499455},{"$f":" Tax!BZ$173","v":-103813.0107499455},{"$f":" Tax!CA$173","v":-103813.0107499455},{"$f":" Tax!CB$173","v":-103813.0107499455},{"$f":" Tax!CC$173","v":-103813.0107499455},{"$f":" Tax!CD$173","v":-103813.0107499455},{"$f":" Tax!CE$173","v":-103813.0107499455},{"$f":" Tax!CF$173","v":-103813.0107499455},{"$f":" Tax!CG$173","v":-103813.0107499455},{"$f":" Tax!CH$173","v":-103813.0107499455},{"$f":" Tax!CI$173","v":-103813.0107499455},{"$f":" Tax!CJ$173","v":-103813.0107499455},{"$f":" Tax!CK$173","v":-103813.0107499455},{"$f":" Tax!CL$173","v":-103813.0107499455},{"$f":" Tax!CM$173","v":-103813.0107499455},{"$f":" Tax!CN$173","v":-103813.0107499455},{"$f":" Tax!CO$173","v":-103813.0107499455},{"$f":" Tax!CP$173","v":-103813.0107499455},{"$f":" Tax!CQ$173","v":-103813.0107499455},{"$f":" Tax!CR$173","v":-103813.0107499455},{"$f":" Tax!CS$173","v":-103813.0107499455},{"$f":" Tax!CT$173","v":-103813.0107499455},{"$f":" Tax!CU$173","v":-103813.0107499455},{"$f":" Tax!CV$173","v":-103813.0107499455},{"$f":" Tax!CW$173","v":-103813.0107499455},{"$f":" Tax!CX$173","v":-103813.0107499455},{"$f":" Tax!CY$173","v":-103813.0107499455},{"$f":" Tax!CZ$173","v":-103813.0107499455},{"$f":" Tax!DA$173","v":-103813.0107499455},{"$f":" Tax!DB$173","v":-103813.0107499455},{"$f":" Tax!DC$173","v":-103813.0107499455},{"$f":" Tax!DD$173","v":-103813.0107499455},{"$f":" Tax!DE$173","v":-103813.0107499455},{"$f":" Tax!DF$173","v":-103813.0107499455},{"$f":" Tax!DG$173","v":-103813.0107499455},{"$f":" Tax!DH$173","v":-103813.0107499455},{"$f":" Tax!DI$173","v":-103813.0107499455},{"$f":" Tax!DJ$173","v":-103813.0107499455},{"$f":" Tax!DK$173","v":-103813.0107499455},{"$f":" Tax!DL$173","v":-103813.0107499455},{"$f":" Tax!DM$173","v":-103813.0107499455},{"$f":" Tax!DN$173","v":-103813.0107499455},{"$f":" Tax!DO$173","v":-103813.0107499455},{"$f":" Tax!DP$173","v":-103813.0107499455},{"$f":" Tax!DQ$173","v":-103813.0107499455},{"$f":" Tax!DR$173","v":-103813.0107499455},{"$f":" Tax!DS$173","v":-103813.0107499455},{"$f":" Tax!DT$173","v":-103813.0107499455},{"$f":" Tax!DU$173","v":-103813.0107499455},{"$f":" Tax!DV$173","v":-103813.0107499455},{"$f":" Tax!DW$173","v":-103813.0107499455},{"$f":" Tax!DX$173","v":-103813.0107499455},{"$f":" Tax!DY$173","v":-103813.0107499455},{"$f":" Tax!DZ$173","v":-103813.0107499455},{"$f":" Tax!EA$173","v":-103813.0107499455},{"$f":" Tax!EB$173","v":-103813.0107499455},{"$f":" Tax!EC$173","v":-103813.0107499455},{"$f":" Tax!ED$173","v":-103813.0107499455},{"$f":" Tax!EE$173","v":-103813.0107499455},{"$f":" Tax!EF$173","v":-103813.0107499455},{"$f":" Tax!EG$173","v":-103813.0107499455},{"$f":" Tax!EH$173","v":-103813.0107499455},{"$f":" Tax!EI$173","v":-103813.0107499455},{"$f":" Tax!EJ$173","v":-103813.0107499455},{"$f":" Tax!EK$173","v":-103813.0107499455},{"$f":" Tax!EL$173","v":-103813.0107499455},{"$f":" Tax!EM$173","v":-103813.0107499455},{"$f":" Tax!EN$173","v":-103813.0107499455},{"$f":" Tax!EO$173","v":-103813.0107499455},{"$f":" Tax!EP$173","v":-103813.0107499455},{"$f":" Tax!EQ$173","v":-103813.0107499455},{"$f":" Tax!ER$173","v":-103813.0107499455},{"$f":" Tax!ES$173","v":-103813.0107499455},{"$f":" Tax!ET$173","v":-103813.0107499455},{"$f":" Tax!EU$173","v":-103813.0107499455},{"$f":" Tax!EV$173","v":-103813.0107499455},{"$f":" Tax!EW$173","v":-103813.0107499455},{"$f":" Tax!EX$173","v":-103813.0107499455},{"$f":" Tax!EY$173","v":-103813.0107499455},{"$f":" Tax!EZ$173","v":-103813.0107499455},{"$f":" Tax!FA$173","v":-103813.0107499455},{"$f":" Tax!FB$173","v":-103813.0107499455},{"$f":" Tax!FC$173","v":-103813.0107499455},{"$f":" Tax!FD$173","v":-103813.0107499455},{"$f":" Tax!FE$173","v":-103813.0107499455},{"$f":" Tax!FF$173","v":-103813.0107499455},{"$f":" Tax!FG$173","v":-103813.0107499455},{"$f":" Tax!FH$173","v":-103813.0107499455},{"$f":" Tax!FI$173","v":-103813.0107499455},{"$f":" Tax!FJ$173","v":-103813.0107499455},{"$f":" Tax!FK$173","v":-103813.0107499455},{"$f":" Tax!FL$173","v":-103813.0107499455},{"$f":" Tax!FM$173","v":-103813.0107499455},{"$f":" Tax!FN$173","v":-103813.0107499455},{"$f":" Tax!FO$173","v":-103813.0107499455},{"$f":" Tax!FP$173","v":-103813.0107499455},{"$f":" Tax!FQ$173","v":-103813.0107499455},{"$f":" Tax!FR$173","v":-103813.0107499455},{"$f":" Tax!FS$173","v":-103813.0107499455},{"$f":" Tax!FT$173","v":-103813.0107499455},{"$f":" Tax!FU$173","v":-103813.0107499455},{"$f":" Tax!FV$173","v":-103813.0107499455},{"$f":" Tax!FW$173","v":-103813.0107499455},{"$f":" Tax!FX$173","v":-103813.0107499455},{"$f":" Tax!FY$173","v":-103813.0107499455},{"$f":" Tax!FZ$173","v":-103813.0107499455},{"$f":" Tax!GA$173","v":-103813.0107499455},{"$f":" Tax!GB$173","v":-103813.0107499455},{"$f":" Tax!GC$173","v":-103813.0107499455},{"$f":" Tax!GD$173","v":-103813.0107499455},{"$f":" Tax!GE$173","v":-103813.0107499455},{"$f":" Tax!GF$173","v":-103813.0107499455},{"$f":" Tax!GG$173","v":-103813.0107499455},{"$f":" Tax!GH$173","v":-103813.0107499455},{"$f":" Tax!GI$173","v":-103813.0107499455},{"$f":" Tax!GJ$173","v":-103813.0107499455}]
[null,null,null,null,{"$f":" Equity!E$17","v":"Share capital balance"},{"$f":" Equity!F$17","v":0},{"$f":" Equity!G$17","v":"$ 000s"},{"$f":" Equity!H$17","v":0},{"$f":" Equity!I$17","v":0},{"$f":" Equity!J$17","v":0},{"$f":" Equity!K$17","v":0},{"$f":" Equity!L$17","v":100},{"$f":" Equity!M$17","v":100},{"$f":" Equity!N$17","v":100},{"$f":" Equity!O$17","v":100},{"$f":" Equity!P$17","v":100},{"$f":" Equity!Q$17","v":100},{"$f":" Equity!R$17","v":100},{"$f":" Equity!S$17","v":100},{"$f":" Equity!T$17","v":100},{"$f":" Equity!U$17","v":100},{"$f":" Equity!V$17","v":100},{"$f":" Equity!W$17","v":100},{"$f":" Equity!X$17","v":100},{"$f":" Equity!Y$17","v":100},{"$f":" Equity!Z$17","v":100},{"$f":" Equity!AA$17","v":100},{"$f":" Equity!AB$17","v":100},{"$f":" Equity!AC$17","v":100},{"$f":" Equity!AD$17","v":100},{"$f":" Equity!AE$17","v":100},{"$f":" Equity!AF$17","v":100},{"$f":" Equity!AG$17","v":100},{"$f":" Equity!AH$17","v":100},{"$f":" Equity!AI$17","v":100},{"$f":" Equity!AJ$17","v":100},{"$f":" Equity!AK$17","v":100},{"$f":" Equity!AL$17","v":100},{"$f":" Equity!AM$17","v":100},{"$f":" Equity!AN$17","v":100},{"$f":" Equity!AO$17","v":100},{"$f":" Equity!AP$17","v":100},{"$f":" Equity!AQ$17","v":100},{"$f":" Equity!AR$17","v":100},{"$f":" Equity!AS$17","v":100},{"$f":" Equity!AT$17","v":100},{"$f":" Equity!AU$17","v":100},{"$f":" Equity!AV$17","v":100},{"$f":" Equity!AW$17","v":100},{"$f":" Equity!AX$17","v":100},{"$f":" Equity!AY$17","v":100},{"$f":" Equity!AZ$17","v":100},{"$f":" Equity!BA$17","v":100},{"$f":" Equity!BB$17","v":100},{"$f":" Equity!BC$17","v":100},{"$f":" Equity!BD$17","v":0},{"$f":" Equity!BE$17","v":0},{"$f":" Equity!BF$17","v":0},{"$f":" Equity!BG$17","v":0},{"$f":" Equity!BH$17","v":0},{"$f":" Equity!BI$17","v":0},{"$f":" Equity!BJ$17","v":0},{"$f":" Equity!BK$17","v":0},{"$f":" Equity!BL$17","v":0},{"$f":" Equity!BM$17","v":0},{"$f":" Equity!BN$17","v":0},{"$f":" Equity!BO$17","v":0},{"$f":" Equity!BP$17","v":0},{"$f":" Equity!BQ$17","v":0},{"$f":" Equity!BR$17","v":0},{"$f":" Equity!BS$17","v":0},{"$f":" Equity!BT$17","v":0},{"$f":" Equity!BU$17","v":0},{"$f":" Equity!BV$17","v":0},{"$f":" Equity!BW$17","v":0},{"$f":" Equity!BX$17","v":0},{"$f":" Equity!BY$17","v":0},{"$f":" Equity!BZ$17","v":0},{"$f":" Equity!CA$17","v":0},{"$f":" Equity!CB$17","v":0},{"$f":" Equity!CC$17","v":0},{"$f":" Equity!CD$17","v":0},{"$f":" Equity!CE$17","v":0},{"$f":" Equity!CF$17","v":0},{"$f":" Equity!CG$17","v":0},{"$f":" Equity!CH$17","v":0},{"$f":" Equity!CI$17","v":0},{"$f":" Equity!CJ$17","v":0},{"$f":" Equity!CK$17","v":0},{"$f":" Equity!CL$17","v":0},{"$f":" Equity!CM$17","v":0},{"$f":" Equity!CN$17","v":0},{"$f":" Equity!CO$17","v":0},{"$f":" Equity!CP$17","v":0},{"$f":" Equity!CQ$17","v":0},{"$f":" Equity!CR$17","v":0},{"$f":" Equity!CS$17","v":0},{"$f":" Equity!CT$17","v":0},{"$f":" Equity!CU$17","v":0},{"$f":" Equity!CV$17","v":0},{"$f":" Equity!CW$17","v":0},{"$f":" Equity!CX$17","v":0},{"$f":" Equity!CY$17","v":0},{"$f":" Equity!CZ$17","v":0},{"$f":" Equity!DA$17","v":0},{"$f":" Equity!DB$17","v":0},{"$f":" Equity!DC$17","v":0},{"$f":" Equity!DD$17","v":0},{"$f":" Equity!DE$17","v":0},{"$f":" Equity!DF$17","v":0},{"$f":" Equity!DG$17","v":0},{"$f":" Equity!DH$17","v":0},{"$f":" Equity!DI$17","v":0},{"$f":" Equity!DJ$17","v":0},{"$f":" Equity!DK$17","v":0},{"$f":" Equity!DL$17","v":0},{"$f":" Equity!DM$17","v":0},{"$f":" Equity!DN$17","v":0},{"$f":" Equity!DO$17","v":0},{"$f":" Equity!DP$17","v":0},{"$f":" Equity!DQ$17","v":0},{"$f":" Equity!DR$17","v":0},{"$f":" Equity!DS$17","v":0},{"$f":" Equity!DT$17","v":0},{"$f":" Equity!DU$17","v":0},{"$f":" Equity!DV$17","v":0},{"$f":" Equity!DW$17","v":0},{"$f":" Equity!DX$17","v":0},{"$f":" Equity!DY$17","v":0},{"$f":" Equity!DZ$17","v":0},{"$f":" Equity!EA$17","v":0},{"$f":" Equity!EB$17","v":0},{"$f":" Equity!EC$17","v":0},{"$f":" Equity!ED$17","v":0},{"$f":" Equity!EE$17","v":0},{"$f":" Equity!EF$17","v":0},{"$f":" Equity!EG$17","v":0},{"$f":" Equity!EH$17","v":0},{"$f":" Equity!EI$17","v":0},{"$f":" Equity!EJ$17","v":0},{"$f":" Equity!EK$17","v":0},{"$f":" Equity!EL$17","v":0},{"$f":" Equity!EM$17","v":0},{"$f":" Equity!EN$17","v":0},{"$f":" Equity!EO$17","v":0},{"$f":" Equity!EP$17","v":0},{"$f":" Equity!EQ$17","v":0},{"$f":" Equity!ER$17","v":0},{"$f":" Equity!ES$17","v":0},{"$f":" Equity!ET$17","v":0},{"$f":" Equity!EU$17","v":0},{"$f":" Equity!EV$17","v":0},{"$f":" Equity!EW$17","v":0},{"$f":" Equity!EX$17","v":0},{"$f":" Equity!EY$17","v":0},{"$f":" Equity!EZ$17","v":0},{"$f":" Equity!FA$17","v":0},{"$f":" Equity!FB$17","v":0},{"$f":" Equity!FC$17","v":0},{"$f":" Equity!FD$17","v":0},{"$f":" Equity!FE$17","v":0},{"$f":" Equity!FF$17","v":0},{"$f":" Equity!FG$17","v":0},{"$f":" Equity!FH$17","v":0},{"$f":" Equity!FI$17","v":0},{"$f":" Equity!FJ$17","v":0},{"$f":" Equity!FK$17","v":0},{"$f":" Equity!FL$17","v":0},{"$f":" Equity!FM$17","v":0},{"$f":" Equity!FN$17","v":0},{"$f":" Equity!FO$17","v":0},{"$f":" Equity!FP$17","v":0},{"$f":" Equity!FQ$17","v":0},{"$f":" Equity!FR$17","v":0},{"$f":" Equity!FS$17","v":0},{"$f":" Equity!FT$17","v":0},{"$f":" Equity!FU$17","v":0},{"$f":" Equity!FV$17","v":0},{"$f":" Equity!FW$17","v":0},{"$f":" Equity!FX$17","v":0},{"$f":" Equity!FY$17","v":0},{"$f":" Equity!FZ$17","v":0},{"$f":" Equity!GA$17","v":0},{"$f":" Equity!GB$17","v":0},{"$f":" Equity!GC$17","v":0},{"$f":" Equity!GD$17","v":0},{"$f":" Equity!GE$17","v":0},{"$f":" Equity!GF$17","v":0},{"$f":" Equity!GG$17","v":0},{"$f":" Equity!GH$17","v":0},{"$f":" Equity!GI$17","v":0},{"$f":" Equity!GJ$17","v":0}]
[null,null,null,null,{"$f":" Equity!E$68","v":"Retained earnings balance P99"},{"$f":" Equity!F$68","v":0},{"$f":" Equity!G$68","v":"$ 000s"},{"$f":" Equity!H$68","v":0},{"$f":" Equity!I$68","v":0},{"$f":" Equity!J$68","v":0},{"$f":" Equity!K$68","v":0},{"$f":" Equity!L$68","v":0},{"$f":" Equity!M$68","v":-1713.7879620187657},{"$f":" Equity!N$68","v":-6753.4820972604994},{"$f":" Equity!O$68","v":-12513.945994793557},{"$f":" Equity!P$68","v":-13507.730995023085},{"$f":" Equity!Q$68","v":-17506.619464640102},{"$f":" Equity!R$68","v":-21561.057208742568},{"$f":" Equity!S$68","v":-25837.428679938414},{"$f":" Equity!T$68","v":-30185.132233381155},{"$f":" Equity!U$68","v":-34770.783922679613},{"$f":" Equity!V$68","v":-39450.73535295824},{"$f":" Equity!W$68","v":-44387.363751397243},{"$f":" Equity!X$68","v":-49462.180576330109},{"$f":" Equity!Y$68","v":-54795.407737501198},{"$f":" Equity!Z$68","v":-60277.177158319995},{"$f":" Equity!AA$68","v":-66191.566265817877},{"$f":" Equity!AB$68","v":-72279.359016897957},{"$f":" Equity!AC$68","v":-78688.089458598304},{"$f":" Equity!AD$68","v":-85303.794095137302},{"$f":" Equity!AE$68","v":-92267.113625464044},{"$f":" Equity!AF$68","v":-99487.29758489193},{"$f":" Equity!AG$68","v":-107071.41910467423},{"$f":" Equity!AH$68","v":-114939.32067949059},{"$f":" Equity!AI$68","v":-123217.41928341967},{"$f":" Equity!AJ$68","v":-131822.56964657732},{"$f":" Equity!AK$68","v":-140967.15903215174},{"$f":" Equity!AL$68","v":-150478.45843753876},{"$f":" Equity!AM$68","v":-160471.38173115556},{"$f":" Equity!AN$68","v":-170889.98329894143},{"$f":" Equity!AO$68","v":-181826.83168178593},{"$f":" Equity!AP$68","v":-193238.64879688589},{"$f":" Equity!AQ$68","v":-205224.94849310032},{"$f":" Equity!AR$68","v":-217746.85143994604},{"$f":" Equity!AS$68","v":-230896.07743717564},{"$f":" Equity!AT$68","v":-244646.90888020492},{"$f":" Equity!AU$68","v":-259083.37312185104},{"$f":" Equity!AV$68","v":-274193.50565270009},{"$f":" Equity!AW$68","v":-290053.29521282401},{"$f":" Equity!AX$68","v":-306665.64711013524},{"$f":" Equity!AY$68","v":-324282.46637876768},{"$f":" Equity!AZ$68","v":-342910.74029890983},{"$f":" Equity!BA$68","v":-362642.43745309813},{"$f":" Equity!BB$68","v":-383478.66837310127},{"$f":" Equity!BC$68","v":-405516.13194114616},{"$f":" Equity!BD$68","v":-428759.773994805},{"$f":" Equity!BE$68","v":-465348.02568237745},{"$f":" Equity!BF$68","v":-503582.74869589065},{"$f":" Equity!BG$68","v":-543538.03424501198},{"$f":" Equity!BH$68","v":-585291.3076438437},{"$f":" Equity!BI$68","v":-628923.47834562289},{"$f":" Equity!BJ$68","v":-674519.09672898217},{"$f":" Equity!BK$68","v":-722166.5179395926},{"$f":" Equity!BL$68","v":-771958.07310468052},{"$f":" Equity!BM$68","v":-823990.2482521974},{"$f":" Equity!BN$68","v":-878363.87128135248},{"$f":" Equity!BO$68","v":-935184.30734681955},{"$f":" Equity!BP$68","v":-994561.66303523269},{"$f":" Equity!BQ$68","v":-1056610.9997296245},{"$f":" Equity!BR$68","v":-1121452.5565752639},{"$f":" Equity!BS$68","v":-1189211.9834789569},{"$f":" Equity!BT$68","v":-1260020.5845933161},{"$f":" Equity!BU$68","v":-1334015.5727578215},{"$f":" Equity!BV$68","v":-1411340.3353897296},{"$f":" Equity!BW$68","v":-1492144.7123400737},{"$f":" Equity!BX$68","v":-1576585.2862531831},{"$f":" Equity!BY$68","v":-1664825.6859923827},{"$f":" Equity!BZ$68","v":-1757036.9037198462},{"$f":" Equity!CA$68","v":-1853397.6262450456},{"$f":" Equity!CB$68","v":-1954094.5812838788},{"$f":" Equity!CC$68","v":-2059322.8992994595},{"$f":" Equity!CD$68","v":-2169286.4916257416},{"$f":" Equity!CE$68","v":-2284198.4456067062},{"$f":" Equity!CF$68","v":-2404281.4375168141},{"$f":" Equity!CG$68","v":-2529768.1640628772},{"$f":" Equity!CH$68","v":-2660901.793303513},{"$f":" Equity!CI$68","v":-2797936.4358599773},{"$f":" Equity!CJ$68","v":-2941137.6373314825},{"$f":" Equity!CK$68","v":-3090782.8928692052},{"$f":" Equity!CL$68","v":-3247162.1849061255},{"$f":" Equity!CM$68","v":-3410578.5450847074},{"$f":" Equity!CN$68","v":-3581348.6414713254},{"$f":" Equity!CO$68","v":-3759803.3921953412},{"$f":" Equity!CP$68","v":-3946288.606701938},{"$f":" Equity!CQ$68","v":-4141165.6558613311},{"$f":" Equity!CR$68","v":-4344812.172232897},{"$f":" Equity!CS$68","v":-4557622.781841184},{"$f":" Equity!CT$68","v":-4780009.868881844},{"$f":" Equity!CU$68","v":-5012404.3748393329},{"$f":" Equity!CV$68","v":-5255256.633564909},{"$f":" Equity!CW$68","v":-5509037.2439331356},{"$f":" Equity!CX$68","v":-5774237.9817679329},{"$f":" Equity!CY$68","v":-6051372.7528052963},{"$f":" Equity!CZ$68","v":-6340978.5885393405},{"$f":" Equity!DA$68","v":-6643616.6868814174},{"$f":" Equity!DB$68","v":-6959873.4996488877},{"$f":" Equity!DC$68","v":-7290361.8689908935},{"$f":" Equity!DD$68","v":-7635722.2149532903},{"$f":" Equity!DE$68","v":-7996623.7764839949},{"$f":" Equity!DF$68","v":-8373765.908283581},{"$f":" Equity!DG$68","v":-8767879.4360141475},{"$f":" Equity!DH$68","v":-9179728.0724925902},{"$f":" Equity!DI$68","v":-9610109.8976125624},{"$f":" Equity!DJ$68","v":-10059858.904862935},{"$f":" Equity!DK$68","v":-10529846.617439574},{"$f":" Equity!DL$68","v":-11020983.77708216},{"$f":" Equity!DM$68","v":-11534222.108908664},{"$f":" Equity!DN$68","v":-12070556.165667361},{"$f":" Equity!DO$68","v":-12631025.254980199},{"$f":" Equity!DP$68","v":-13216715.453312114},{"$f":" Equity!DQ$68","v":-13828761.710568964},{"$f":" Equity!DR$68","v":-14468350.049402375},{"$f":" Equity!DS$68","v":-15136719.863483287},{"$f":" Equity!DT$68","v":-15835166.319197841},{"$f":" Equity!DU$68","v":-16565042.86541955},{"$f":" Equity!DV$68","v":-17327763.856221236},{"$f":" Equity!DW$68","v":-18124807.291608997},{"$f":" Equity!DX$68","v":-18957717.681589209},{"$f":" Equity!DY$68","v":-19828109.039118528},{"$f":" Equity!DZ$68","v":-20737668.007736668},{"$f":" Equity!EA$68","v":-21688157.129942626},{"$f":" Equity!EB$68","v":-22681418.262647849},{"$f":" Equity!EC$68","v":-23719376.146324806},{"$f":" Equity!ED$68","v":-24804042.134767227},{"$f":" Equity!EE$68","v":-25937518.092689559},{"$f":" Equity!EF$68","v":-27122000.468718395},{"$f":" Equity!EG$68","v":-28359784.551668528},{"$f":" Equity!EH$68","v":-29653268.918351419},{"$f":" Equity!EI$68","v":-31004960.081535038},{"$f":" Equity!EJ$68","v":-32417477.347061921},{"$f":" Equity!EK$68","v":-33893557.889537513},{"$f":" Equity!EL$68","v":-35436062.056424506},{"$f":" Equity!EM$68","v":-37047978.910821415},{"$f":" Equity!EN$68","v":-38732432.023666188},{"$f":" Equity!EO$68","v":-40492685.526588969},{"$f":" Equity!EP$68","v":-42332150.437143281},{"$f":" Equity!EQ$68","v":-44254391.268672533},{"$f":" Equity!ER$68","v":-46263132.937620603},{"$f":" Equity!ES$68","v":-48362267.981671333},{"$f":" Equity!ET$68","v":-50555864.102704346},{"$f":" Equity!EU$68","v":-52848172.049183846},{"$f":" Equity!EV$68","v":-55243633.853254922},{"$f":" Equity!EW$68","v":-57746891.438509196},{"$f":" Equity!EX$68","v":-60362795.615099914},{"$f":" Equity!EY$68","v":-63096415.479637213},{"$f":" Equity!EZ$68","v":-65953048.238078691},{"$f":" Equity!FA$68","v":-68938229.470650032},{"$f":" Equity!FB$68","v":-72057743.858687088},{"$f":" Equity!FC$68","v":-75317636.394185811},{"$f":" Equity!FD$68","v":-78724224.093781978},{"$f":" Equity!FE$68","v":-82284108.239859968},{"$f":" Equity!FF$68","v":-86004187.172511473},{"$f":" Equity!FG$68","v":-89891669.657132298},{"$f":" Equity!FH$68","v":-93954088.853561059},{"$f":" Equity!FI$68","v":-98199316.913829103},{"$f":" Equity!FJ$68","v":-102635580.23680922},{"$f":" Equity!FK$68","v":-107271475.40932344},{"$f":" Equity!FL$68","v":-112115985.86460079},{"$f":" Equity!FM$68","v":-117178499.29036564},{"$f":" Equity!FN$68","v":-122468825.82028989},{"$f":" Equity!FO$68","v":-127997217.04406074},{"$f":" Equity!FP$68","v":-133774385.87290128},{"$f":" Equity!FQ$68","v":-139811527.29903963},{"$f":" Equity!FR$68","v":-146120340.08935422},{"$f":" Equity!FS$68","v":-152713049.45523295},{"$f":" Equity!FT$68","v":-159602430.74257624},{"$f":" Equity!FU$68","v":-166801834.18784997},{"$f":" Equity!FV$68","v":-174325210.78816101},{"$f":" Equity!FW$68","v":-182187139.33548605},{"$f":" Equity!FX$68","v":-190402854.66744074},{"$f":" Equity!FY$68","v":-198988277.18933338},{"$f":" Equity!FZ$68","v":-207960043.72471118},{"$f":" Equity!GA$68","v":-217335539.75418097},{"$f":" Equity!GB$68","v":-227132933.10497692},{"$f":" Equity!GC$68","v":-237371209.15655869},{"$f":" Equity!GD$68","v":-248070207.63046163},{"$f":" Equity!GE$68","v":-259250661.03569022},{"$f":" Equity!GF$68","v":-270934234.84415406},{"$f":" Equity!GG$68","v":-283143569.47399879},{"$f":" Equity!GH$68","v":-295902324.1621865},{"$f":" Equity!GI$68","v":-309235222.81134272},{"$f":" Equity!GJ$68","v":-323168101.89971095}]
[null,null,null,null,"Total liabilities",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":" SUM(J98:J105)","v":0},0,38184.17693375035,110379.41504335309,183626.87055895833,258153.62496459775,352177.49866846332,{"$f":" SUM(Q98:Q105)","v":348407.70709626173},343445.44385576155,338873.03688702232,334025.79887249309,329499.88766466803,324817.61950114905,320369.85182187747,315782.43399215373,311460.00262459001,307006.34010590002,302708.24110284413,298302.0735990674,294121.25676258944,289832.64047772367,285774.18530025845,281581.30590628868,277671.33403545921,273633.52581926185,269836.23595690198,265932.28137405845,262227.42815633776,258420.02574723127,254866.49802053429,251186.50544890246,247812.41049367696,{"$f":" SUM(AP98:AP105)","v":244314.13343801021},241056.43637827112,237672.61848249071,234534.43623275784,231269.48354385447,228255.39135037639,225092.07401155442,222228.27194865985,219214.83860970655,225294.3781989179,231392.0254730992,237413.59068094881,243453.62572746759,249416.54121997528,255290.33398677461,253849.21901846345,253849.21901846351,253849.21901846351,253849.21901846351,253849.21901846351,253849.21901846339,253849.21901846328,253849.21901846316,253849.21901846328,253849.21901846339,253849.21901846339,253849.21901846339,253849.21901846328,253849.21901846328,253849.21901846328,253849.21901846328,253849.21901846328,253849.21901846351,253849.21901846351,253849.21901846351,253849.21901846351,253849.21901846351,253849.21901846351,253849.21901846374,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846351,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,{"$f":" SUM(DB98:DB105)","v":253849.21901846398},253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846211,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846118,253849.21901845932,253849.21901845932,253849.21901845932,253849.21901845932,253849.21901845932,253849.21901845932,253849.21901845932,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901845932,253849.21901845932,253849.21901845187,253849.21901844442,253849.21901844442,253849.21901843697,253849.21901843697,253849.21901842952,253849.21901842952,253849.21901842952,253849.21901842952,253849.21901842952,253849.21901842952,253849.21901842207,253849.21901842207,253849.21901842207,253849.21901842952,253849.21901842952,253849.21901842952,253849.21901842952,253849.21901842952,253849.21901842952,253849.21901841462,253849.21901839972,253849.21901839972,253849.21901838481,253849.21901838481,253849.21901838481,253849.21901836991,{"$f":" SUM(FN98:FN105)","v":253849.21901836991},253849.21901836991,253849.21901836991,253849.21901836991,253849.21901836991,253849.21901836991,253849.21901836991,253849.21901836991,253849.21901836991,253849.21901836991,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011]
[]
[]
["BALANCE SHEET CHECK"]
[]
[null,null,null,null,{"$f":" E$96","v":"Total assets"},{"$f":" F$96","v":0},"$ 000s",0,0,0,0,38184.17693375035,110379.41504335309,183626.87055895833,258153.62496459772,352177.49866846332,348407.70709626167,343445.44385576155,338873.03688702232,334025.79887249297,329499.88766466791,324817.61950114899,320369.85182187735,315782.43399215367,311460.00262458983,307006.34010589984,302708.24110284401,298302.07359906728,294121.25676258921,289832.6404777235,285774.18530025822,281581.30590628844,277671.33403545897,273633.52581926167,269836.2359569018,265932.28137405822,262227.42815633753,258420.02574723115,254866.49802053411,251186.50544890229,247812.41049367684,244314.13343801003,241056.43637827091,237672.61848249048,234534.43623275761,231269.48354385421,228255.39135037616,225092.07401155418,222228.27194865947,219214.83860970609,225294.37819891752,231392.02547309879,237413.59068094834,243453.62572746721,249416.54121997478,255290.3339867742,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,{"$f":" BR$96","v":253849.21901846302},253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,{"$f":" ED$96","v":253849.21901846302},253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302,253849.21901846302]
[null,null,null,null,{"$f":" E$106","v":"Total liabilities"},{"$f":" F$106","v":0},"$ 000s",0,0,0,0,38184.17693375035,110379.41504335309,183626.87055895833,258153.62496459775,352177.49866846332,348407.70709626173,343445.44385576155,338873.03688702232,334025.79887249309,329499.88766466803,324817.61950114905,320369.85182187747,315782.43399215373,311460.00262459001,307006.34010590002,302708.24110284413,298302.0735990674,294121.25676258944,289832.64047772367,285774.18530025845,281581.30590628868,277671.33403545921,273633.52581926185,269836.23595690198,265932.28137405845,262227.42815633776,258420.02574723127,254866.49802053429,251186.50544890246,247812.41049367696,244314.13343801021,241056.43637827112,237672.61848249071,234534.43623275784,231269.48354385447,228255.39135037639,225092.07401155442,222228.27194865985,219214.83860970655,225294.3781989179,231392.0254730992,237413.59068094881,243453.62572746759,249416.54121997528,255290.33398677461,253849.21901846345,253849.21901846351,253849.21901846351,253849.21901846351,253849.21901846351,253849.21901846339,253849.21901846328,253849.21901846316,253849.21901846328,253849.21901846339,253849.21901846339,253849.21901846339,253849.21901846328,{"$f":" BR$106","v":253849.21901846328},253849.21901846328,253849.21901846328,253849.21901846328,253849.21901846351,253849.21901846351,253849.21901846351,253849.21901846351,253849.21901846351,253849.21901846351,253849.21901846374,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846351,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846398,253849.21901846211,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846118,253849.21901845932,253849.21901845932,253849.21901845932,253849.21901845932,253849.21901845932,253849.21901845932,253849.21901845932,253849.21901846305,{"$f":" ED$106","v":253849.21901846305},253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901846305,253849.21901845932,253849.21901845932,253849.21901845187,253849.21901844442,253849.21901844442,253849.21901843697,253849.21901843697,253849.21901842952,253849.21901842952,253849.21901842952,253849.21901842952,253849.21901842952,253849.21901842952,253849.21901842207,253849.21901842207,253849.21901842207,253849.21901842952,253849.21901842952,253849.21901842952,253849.21901842952,253849.21901842952,253849.21901842952,253849.21901841462,253849.21901839972,253849.21901839972,253849.21901838481,253849.21901838481,253849.21901838481,253849.21901836991,253849.21901836991,253849.21901836991,253849.21901836991,253849.21901836991,253849.21901836991,253849.21901836991,253849.21901836991,253849.21901836991,253849.21901836991,253849.21901836991,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011,253849.21901834011]
[null,null,null,null,"Balance sheet check",{"$f":" IF(SUM(J113:GJ113) <> 0, 1, 0)","v":0},"check",null,null,{"$f":" IF(ABS(J111 - J112) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(ABS(AJ111 - AJ112) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(ABS(BV111 - BV112) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(ABS(EH111 - EH112) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Balance sheet difference",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J114:GJ114)","v":3.6513665691018105E-6},null,{"$f":" J111 - J112","v":0},{"$f":" K111 - K112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.6193447411060333E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-3.7834979593753815E-10,-4.6566128730773926E-10,-3.7834979593753815E-10,-4.0745362639427185E-10,-4.6566128730773926E-10,-3.7834979593753815E-10,-4.9476511776447296E-10,-4.0745362639427185E-10,-4.3655745685100555E-10,-4.9476511776447296E-10,-4.9476511776447296E-10,-4.9476511776447296E-10,-4.9476511776447296E-10,-3.7834979593753815E-10,-2.6193447411060333E-10,0,-2.6193447411060333E-10,-3.7834979593753815E-10,-3.7834979593753815E-10,-3.7834979593753815E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-4.9476511776447296E-10,{"$f":" BW111 - BW112","v":-4.9476511776447296E-10},-4.9476511776447296E-10,-4.9476511776447296E-10,-4.9476511776447296E-10,-4.9476511776447296E-10,-7.2759576141834259E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-4.9476511776447296E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,-9.6042640507221222E-10,9.0221874415874481E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8335413187742233E-9,3.6961864680051804E-9,3.6961864680051804E-9,3.6961864680051804E-9,3.6961864680051804E-9,3.6961864680051804E-9,3.6961864680051804E-9,3.6961864680051804E-9,0,0,0,0,0,0,{"$f":" EI111 - EI112","v":0},0,3.6961864680051804E-9,3.6961864680051804E-9,1.1146767064929008E-8,1.8597347661852837E-8,1.8597347661852837E-8,2.6047928258776665E-8,2.6047928258776665E-8,3.3498508855700493E-8,3.3498508855700493E-8,3.3498508855700493E-8,3.3498508855700493E-8,3.3498508855700493E-8,3.3498508855700493E-8,4.0949089452624321E-8,4.0949089452624321E-8,4.0949089452624321E-8,3.3498508855700493E-8,3.3498508855700493E-8,3.3498508855700493E-8,3.3498508855700493E-8,3.3498508855700493E-8,3.3498508855700493E-8,4.8399670049548149E-8,6.3300831243395805E-8,6.3300831243395805E-8,7.8201992437243462E-8,7.8201992437243462E-8,7.8201992437243462E-8,9.3103153631091118E-8,9.3103153631091118E-8,9.3103153631091118E-8,9.3103153631091118E-8,9.3103153631091118E-8,9.3103153631091118E-8,9.3103153631091118E-8,9.3103153631091118E-8,9.3103153631091118E-8,9.3103153631091118E-8,9.3103153631091118E-8,1.2290547601878643E-7,1.2290547601878643E-7,1.2290547601878643E-7,1.2290547601878643E-7,1.2290547601878643E-7,1.2290547601878643E-7,1.2290547601878643E-7,1.2290547601878643E-7,1.2290547601878643E-7,1.2290547601878643E-7,1.2290547601878643E-7,1.2290547601878643E-7,1.2290547601878643E-7]
[]
[]
["END"]

{"sheet":"FS Ann","index":19,"n_rows":116,"n_cols":54,"rows_kept":116,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"FS Ann - Seasonal - Leverage Method"}]
[null,null,null,null,{"$f":" Time!E$45","v":"Model period ending - annual"},{"$f":" Check!$F$9","v":4},"Error chks",null,null,{"$f":" Time!J$45","v":"2021-12-31"},{"$f":" Time!K$45","v":"2022-12-31"},{"$f":" Time!L$45","v":"2023-12-31"},{"$f":" Time!M$45","v":"2024-12-31"},{"$f":" Time!N$45","v":"2025-12-31"},{"$f":" Time!O$45","v":"2026-12-31"},{"$f":" Time!P$45","v":"2027-12-31"},{"$f":" Time!Q$45","v":"2028-12-31"},{"$f":" Time!R$45","v":"2029-12-31"},{"$f":" Time!S$45","v":"2030-12-31"},{"$f":" Time!T$45","v":"2031-12-31"},{"$f":" Time!U$45","v":"2032-12-31"},{"$f":" Time!V$45","v":"2033-12-31"},{"$f":" Time!W$45","v":"2034-12-31"},{"$f":" Time!X$45","v":"2035-12-31"},{"$f":" Time!Y$45","v":"2036-12-31"},{"$f":" Time!Z$45","v":"2037-12-31"},{"$f":" Time!AA$45","v":"2038-12-31"},{"$f":" Time!AB$45","v":"2039-12-31"},{"$f":" Time!AC$45","v":"2040-12-31"},{"$f":" Time!AD$45","v":"2041-12-31"},{"$f":" Time!AE$45","v":"2042-12-31"},{"$f":" Time!AF$45","v":"2043-12-31"},{"$f":" Time!AG$45","v":"2044-12-31"},{"$f":" Time!AH$45","v":"2045-12-31"},{"$f":" Time!AI$45","v":"2046-12-31"},{"$f":" Time!AJ$45","v":"2047-12-31"},{"$f":" Time!AK$45","v":"2048-12-31"},{"$f":" Time!AL$45","v":"2049-12-31"},{"$f":" Time!AM$45","v":"2050-12-31"},{"$f":" Time!AN$45","v":"2051-12-31"},{"$f":" Time!AO$45","v":"2052-12-31"},{"$f":" Time!AP$45","v":"2053-12-31"},{"$f":" Time!AQ$45","v":"2054-12-31"},{"$f":" Time!AR$45","v":"2055-12-31"},{"$f":" Time!AS$45","v":"2056-12-31"},{"$f":" Time!AT$45","v":"2057-12-31"},{"$f":" Time!AU$45","v":"2058-12-31"},{"$f":" Time!AV$45","v":"2059-12-31"},{"$f":" Time!AW$45","v":"2060-12-31"},{"$f":" Time!AX$45","v":"2061-12-31"},{"$f":" Time!AY$45","v":"2062-12-31"},{"$f":" Time!AZ$45","v":"2063-12-31"},{"$f":" Time!BA$45","v":"2064-12-31"},{"$f":" Time!BB$45","v":"2065-12-31"}]
[null,null,null,null,{"$f":" Time!E$50","v":"Timeline label - annual"},{"$f":" Output!J2","v":55},"Track chgs",null,null,{"$f":" Time!J$50","v":"Pre-fcst"},{"$f":" Time!K$50","v":"Construction"},{"$f":" Time!L$50","v":"Construction"},{"$f":" Time!M$50","v":"Operations"},{"$f":" Time!N$50","v":"Operations"},{"$f":" Time!O$50","v":"Operations"},{"$f":" Time!P$50","v":"Operations"},{"$f":" Time!Q$50","v":"Operations"},{"$f":" Time!R$50","v":"Operations"},{"$f":" Time!S$50","v":"Operations"},{"$f":" Time!T$50","v":"Operations"},{"$f":" Time!U$50","v":"Operations"},{"$f":" Time!V$50","v":"Operations"},{"$f":" Time!W$50","v":"Operations"},{"$f":" Time!X$50","v":"Operations"},{"$f":" Time!Y$50","v":"Operations"},{"$f":" Time!Z$50","v":"Operations"},{"$f":" Time!AA$50","v":"Operations"},{"$f":" Time!AB$50","v":"Operations"},{"$f":" Time!AC$50","v":"Operations"},{"$f":" Time!AD$50","v":"Operations"},{"$f":" Time!AE$50","v":"Operations"},{"$f":" Time!AF$50","v":"Operations"},{"$f":" Time!AG$50","v":"Post ops"},{"$f":" Time!AH$50","v":"Post ops"},{"$f":" Time!AI$50","v":"Post ops"},{"$f":" Time!AJ$50","v":"Post ops"},{"$f":" Time!AK$50","v":"Post ops"},{"$f":" Time!AL$50","v":"Post ops"},{"$f":" Time!AM$50","v":"Post ops"},{"$f":" Time!AN$50","v":"Post ops"},{"$f":" Time!AO$50","v":"Post ops"},{"$f":" Time!AP$50","v":"Post ops"},{"$f":" Time!AQ$50","v":"Post ops"},{"$f":" Time!AR$50","v":"Post ops"},{"$f":" Time!AS$50","v":"Post ops"},{"$f":" Time!AT$50","v":"Post ops"},{"$f":" Time!AU$50","v":"Post ops"},{"$f":" Time!AV$50","v":"Post ops"},{"$f":" Time!AW$50","v":"Post ops"},{"$f":" Time!AX$50","v":"Post ops"},{"$f":" Time!AY$50","v":"Post ops"},{"$f":" Time!AZ$50","v":"Post ops"},{"$f":" Time!BA$50","v":"Post ops"},{"$f":" Time!BB$50","v":"Post ops"}]
[null,null,null,null,{"$f":" Time!E$39","v":"Financial year"},{"$f":" Check!$F$28","v":0},"Alerts",null,null,{"$f":" YEAR(J2)","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45}]
[]
["INCOME STATEMENT"]
[]
[null,null,null,null,{"$f":" 'FS semi'!E9","v":"Electricity generation revenue P50"},{"$f":" 'FS semi'!F9","v":0},{"$f":" 'FS semi'!G9","v":"$ 000s"},{"$f":" SUM(J9:BB9)","v":906547.98830195318},null,{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":22230.680888470721},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":44497.962196191249},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":44572.544585395255},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":44649.913449058309},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":44730.352302814965},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":44813.677067610348},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":44899.700363332318},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":44988.704143047835},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":45080.99289048044},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":45176.368951486067},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":45274.631126953711},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":45376.082222464858},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":45481.049238642394},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":45589.319943218004},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":45700.678297028542},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":45815.449498443515},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":45933.984728213953},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":46056.056098815439},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":46181.431634551496},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":46310.460580640982},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":23187.948095092801},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J9:$GJ9, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E10","v":"Early generation revenue P50"},{"$f":" 'FS semi'!F10","v":0},{"$f":" 'FS semi'!G10","v":"$ 000s"},{"$f":" SUM(J10:BB10)","v":7389.9249711446046},null,{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":7389.9249711446046},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J10:$GJ10, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E12","v":"O&M expense"},{"$f":" 'FS semi'!F12","v":0},{"$f":" 'FS semi'!G12","v":"$ 000s"},{"$f":" SUM(J11:BB11)","v":-194401.71802481389},null,{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-4000},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":-8080},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":-8241.6},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":-8406.4320000000007},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":-8574.7955504889105},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":-8746.526371987602},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":-8921.4568994273541},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":-9099.8860374158994},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":-9282.1380466278715},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":-9468.035096024083},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":-9657.3957979445622},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":-9850.5437139034548},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":-10047.829853126257},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":-10249.061715133515},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":-10454.042949436185},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":-10663.123808424909},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":-10876.684256387762},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":-11094.515913309873},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":-11316.406231576071},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":-11542.734356207591},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":-5828.5094273919522},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J12:$GJ12, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":"+'FS semi'!E13","v":"Early generation O&M cost"},{"$f":"+'FS semi'!F13","v":0},{"$f":"+'FS semi'!G13","v":"$ 000s"},{"$f":" SUM(J12:BB12)","v":-1246.5753424657535},null,{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-1246.5753424657535},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J13:$GJ13, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,"EBITDA",null,{"$f":"SMU","v":"$ 000s"},718289.61990581802,null,{"$f":"SUM(J9:J12)","v":0},0,0,24374.030517149571,36417.962196191249,36330.944585395257,36243.481449058308,36155.556752326054,36067.150695622746,35978.243463904961,35888.818105631937,35798.854843852569,35708.333855461984,35617.235329009149,35525.538508561403,35433.219385516139,35340.258228084487,35246.635347592353,35152.32569001861,35057.300471826195,34961.540185505568,34865.025402975429,34767.726224433391,17359.438667700848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS semi'!E16","v":"Wind asset depreciation"},{"$f":" 'FS semi'!F16","v":0},{"$f":" 'FS semi'!G16","v":"$ 000s"},-315799.99999999988,null,{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-7894.9999999999955},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":-15789.999999999991},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":-15789.999999999991},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":-15789.999999999991},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":-15789.999999999991},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":-15789.999999999991},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":-15789.999999999991},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":-15789.999999999991},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":-15789.999999999991},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":-15789.999999999991},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":-15789.999999999991},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":-15789.999999999991},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":-15789.999999999991},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":-15789.999999999991},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":-15789.999999999991},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":-15789.999999999991},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":-15789.999999999991},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":-15789.999999999991},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":-15789.999999999991},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":-15789.999999999991},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":-7894.9999999999955},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J16:$GJ16, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E17","v":"Amortisation of capitalised finance costs"},{"$f":" 'FS semi'!F17","v":0},{"$f":" 'FS semi'!G17","v":"$ 000s"},-15350.115358779005,null,{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-451.47398114055909},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":-902.94796228111818},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":-902.94796228111818},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":-902.94796228111818},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":-902.94796228111818},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":-902.94796228111818},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":-902.94796228111818},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":-902.94796228111818},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":-902.94796228111818},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":-902.94796228111818},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":-902.94796228111818},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":-902.94796228111818},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":-902.94796228111818},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":-902.94796228111818},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":-902.94796228111818},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":-902.94796228111818},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":-902.94796228111818},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":-451.47398114055909},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J17:$GJ17, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,"EBIT",null,{"$f":" SMU","v":"$ 000s"},387139.50454703934,null,{"$f":" J13 + SUM(J15:J16)","v":0},0,0,16027.556536009017,19725.01423391014,19637.996623114148,19550.5334867772,19462.608790044946,19374.202733341637,19285.295501623852,19195.870143350829,19105.90688157146,19015.385893180875,18924.28736672804,18832.590546280295,18740.27142323503,18647.310265803379,18553.687385311245,18459.377727737501,18364.352509545086,18720.066204365015,19075.025402975436,18977.726224433398,9464.4386677008515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS semi'!E20","v":"Senior debt interest - T1"},{"$f":" 'FS semi'!F20","v":0},{"$f":" 'FS semi'!G20","v":"$ 000s"},-41486.927400469503,null,{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-2419.046079620362},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":-4609.3493368650725},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":-4340.0913646375166},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":-4064.4221542652058},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":-3793.4021091678524},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":-3577.4679929038839},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":-3356.7830558540463},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":-3045.6982044139731},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":-2734.9119809577701},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":-2401.6040100724731},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":-2113.6382931684789},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":-1808.0319615216804},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":-1450.2930143921233},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":-1075.8091565158784},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":-695.33458224853462},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":-303.50841888547797},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":100.16667904639419},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":202.29763597442869},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J20:$GJ20, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":"+'FS semi'!E21","v":"Senior debt interest - T2"},{"$f":"+'FS semi'!F21","v":0},{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J20:BB20)","v":-46417.0316555807},null,{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-2707.0277557656432},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":-5158.0814007775807},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":-4856.7689080467444},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":-4548.2819345348726},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":-4244.997598354501},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":-3993.5784459235629},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":-3738.2356758374617},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":-3391.8002730973803},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":-3045.6974333393355},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":-2674.5135566716181},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":-2371.3820087922322},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":-2043.8622173723352},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":-1639.4616684432701},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":-1216.1320899744715},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":-786.03039732443062},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":-343.09647352271429},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":113.23189805244563},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":228.68428414500642},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J21:$GJ21, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":"+'FS semi'!E22","v":"Senior debt witholding tax - T1"},{"$f":"+'FS semi'!F22","v":0},{"$f":"+'FS semi'!G22","v":"$ 000s"},{"$f":" SUM(J21:BB21)","v":-846.67198776468433},null,{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-49.368287339191284},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":-94.06835381357314},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":-88.573293155867759},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":-82.94739090337157},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":-77.416369574854343},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":-73.009550875589412},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":-68.505776650082453},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":-62.157106212530152},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":-55.814530223628026},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":-49.012326736172781},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":-43.135475370785116},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":-36.898611459626181},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":-29.597816620247499},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":-21.955288908487319},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":-14.190501678541523},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":-6.1940493650097466},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":2.0442179397223339},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":4.1285231831516001},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J22:$GJ22, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":"+'FS semi'!E23","v":"Senior debt witholding tax  T2"},{"$f":"+'FS semi'!F23","v":0},{"$f":"+'FS semi'!G23","v":"$ 000s"},{"$f":" SUM(J22:BB22)","v":-947.28636031797396},null,{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-55.245464403380538},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":-105.26696736280792},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":-99.117732817280739},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":-92.822080296629792},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":-86.63260404805078},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":-81.501600937215699},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":-76.29052399668285},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":-69.220413736681394},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":-62.157090476312987},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":-54.581909319829037},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":-48.39555119984152},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":-41.711473823925303},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":-33.458401396801378},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":-24.819022244377038},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":-16.041436680090442},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":-7.0019688474023383},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":2.3108550622948161},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":4.6670262070409478},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J23:$GJ23, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E24","v":"Equity bridge interest"},{"$f":" 'FS semi'!F24","v":0},{"$f":" 'FS semi'!G24","v":"$ 000s"},{"$f":" SUM(J23:BB23)","v":0},null,{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J24:$GJ24, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E25","v":"Shareholder loan interest expense P 50"},{"$f":" 'FS semi'!F25","v":0},{"$f":" 'FS semi'!G25","v":"$ 000s"},-168000.59458379241,null,{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":-1713.7879620187657},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":-10749.203009429068},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-12036.165342742748},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":-11870.505974761993},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":-11667.818779792984},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":-11427.130604224822},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":-11141.622474561671},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":-10814.514663263126},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":-10440.557537904302},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":-10011.208181865679},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":-9528.414204278437},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":-9034.8114357190025},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":-8496.7765683223879},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":-7904.8272136586775},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":-7251.1257277716013},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":-6535.7669116832149},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":-5755.4811343486454},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":-4908.2769980572557},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":-3987.088104493293},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":-2412.5049472987839},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":-313.00680759593087},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J25:$GJ25, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,"EBT",null,{"$f":" SMU","v":"$ 000s"},129440.99255911412,null,{"$f":"J17 + SUM(J19:J24)","v":0},-1713.7879620187657,-10749.203009429068,-1239.2963938623088,-2112.257799670886,-1414.3734553362483,-665.07067744770029,118.53763433801578,834.1304794382595,1604.9229313812757,2615.7859640245842,3678.9116422959778,4800.8626546617816,5850.9594698743149,6997.2590684440511,8336.3347946109861,9772.8277964769495,11286.609333031003,12891.299819059641,14595.01805515265,16747.338726575857,18762.018595379504,18977.726224433398,9464.4386677008515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS semi'!E28","v":"Corporate income tax expense P50"},{"$f":" 'FS semi'!F28","v":0},{"$f":" 'FS semi'!G28","v":"$ 000s"},-28338.785757640388,null,{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":289.87022724446399},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":422.45155993417688},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":282.87469106724967},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":133.01413548954079},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":-23.707526867602429},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":-166.82609588765155},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":-320.98458627625701},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":-523.15719280491612},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":-735.78232845919524},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":-960.17253093235558},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":-1170.1918939748637},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":-1399.4518136888103},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":-1667.2669589221973},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":-1954.5655592953908},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":-2257.3218666062012},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":-2578.2599638119282},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":-2919.0036110305291},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":-3349.4677453151726},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":-3752.4037190759009},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":-3795.545244886679},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":-1892.8877335401703},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J28:$GJ28, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,"EBT",null,{"$f":"SMU","v":"$ 000s"},101102.20680147375,null,{"$f":" J25 + J27","v":0},-1713.7879620187657,-10749.203009429068,-949.42616661784484,-1689.8062397367091,-1131.4987642689987,-532.05654195815953,94.830107470413353,667.30438355060801,1283.9383451050187,2092.6287712196681,2943.1293138367828,3840.690123729426,4680.767575899451,5597.807254755241,6669.0678356887893,7818.2622371815587,9029.2874664248011,10313.039855247713,11676.01444412212,13397.870981260685,15009.614876303604,15182.18097954672,7571.5509341606812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS semi'!E31","v":"Dividends paid P50"},{"$f":" 'FS semi'!F31","v":0},{"$f":" 'FS semi'!G31","v":"$ 000s"},-74451.95084085525,null,{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":-23855.757296425236},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":-30984.127718712069},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":-19612.065825717949},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J31:$GJ31, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,"Net income",null,{"$f":"SMU","v":"$ 000s"},26650.255960618491,null,{"$f":" J28 + J30","v":0},-1713.7879620187657,-10749.203009429068,-949.42616661784484,-1689.8062397367091,-1131.4987642689987,-532.05654195815953,94.830107470413353,667.30438355060801,1283.9383451050187,2092.6287712196681,2943.1293138367828,3840.690123729426,4680.767575899451,5597.807254755241,6669.0678356887893,7818.2622371815587,9029.2874664248011,10313.039855247713,11676.01444412212,13397.870981260685,-8846.1424201216323,-15801.946739165349,-12040.514891557268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["CASH FLOW STATEMENT"]
[]
[null,null,null,null,{"$f":" 'FS semi'!E37","v":"Cash received from operating period invoices P50"},{"$f":" 'FS semi'!F37","v":0},{"$f":" 'FS semi'!G37","v":"$ 000s"},{"$f":" SUM(J36:BB36)","v":906547.98830195307},null,{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":16793.829584225165},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":44489.011006700806},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":44563.255516656456},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":44640.280784836032},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":44720.312421281531},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":44803.338609927516},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":44889.000514996194},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":44977.636762649185},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":45069.489653300465},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":45164.54652157228},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":45262.422046562911},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":45363.479893627387},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":45467.980286349484},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":45575.909647109271},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":45686.854213129263},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":45801.204538518476},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":45919.240093901652},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":46040.946321839336},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":46165.878916374772},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":46294.457306567565},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":28858.913661827453},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J37:$GJ37, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E38","v":"Cash received from EGRs P50"},{"$f":" 'FS semi'!F38","v":0},{"$f":" 'FS semi'!G38","v":"$ 000s"},{"$f":" SUM(J37:BB37)","v":7389.9249711446055},null,{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":7389.9249711446055},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J38:$GJ38, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":"+'FS semi'!E39","v":"Cash paid for EG O&M costs"},{"$f":"+'FS semi'!F39","v":0},{"$f":"+'FS semi'!G39","v":"$ 000s"},{"$f":" SUM(J38:BB38)","v":-1246.5753424657532},null,{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-1246.5753424657532},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J39:$GJ39, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E41","v":"Release of working capital reserve P50"},{"$f":" 'FS semi'!F41","v":0},{"$f":" 'FS semi'!G41","v":"$ 000s"},4458.5904346803381,null,{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":4458.5904346803381},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J41:$GJ41, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E42","v":"Cash paid for O&M costs"},{"$f":" 'FS semi'!F42","v":0},{"$f":" 'FS semi'!G42","v":"$ 000s"},-194401.71802481386,null,{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-3021.7391304347825},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":-8060.434782608696},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":-8221.6434782608703},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":-8386.0763478260869},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":-8553.975334336732},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":-8725.3472024471666},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":-8899.854146496109},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":-9077.8512294260308},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":-9259.6003523648124},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":-9445.1088379891553},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":-9634.0110147489377},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":-9826.6912350439161},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":-10023.433004458479},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":-10224.244249723431},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":-10428.7291347179},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":-10637.303717412258},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":-10850.274890018194},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":-11067.651233149576},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":-11289.004257812569},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":-11514.78434296882},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":-7253.9601025693319},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J42:$GJ42, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E43","v":"Corporate income tax paid P50"},{"$f":" 'FS semi'!F43","v":0},{"$f":" 'FS semi'!G43","v":"$ 000s"},-28338.785757640388,null,{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":-642.24711656019144},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":-960.17253093235547},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":-1170.1918939748637},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":-1399.45181368881},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":-1667.2669589221973},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":-1954.5655592953908},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":-2257.3218666062012},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":-2578.2599638119277},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":-2919.0036110305291},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":-3349.4677453151726},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":-3752.4037190759009},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":-3795.545244886679},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":-1892.8877335401703},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J43:$GJ43, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,"Operating cashflow",null,{"$f":"SMU","v":"$ 000s"},694409.42458285834,null,{"$f":"SUM(J36:J41)","v":0},0,0,24374.030517149571,36428.57622409211,36341.612038395586,36254.204437009947,36166.337086944797,36077.991407480353,35989.146368500085,35899.785533223156,35167.642184375465,34759.265152650769,34458.219137839107,34137.336844894664,33777.280322968807,33397.099838090449,33000.803211805163,32585.640857294289,32149.961592852931,31623.827343374585,31124.470939486298,30984.127718712065,19712.065825717953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS semi'!E46","v":"Construction costs"},{"$f":" 'FS semi'!F46","v":0},{"$f":" 'FS semi'!G46","v":"$ 000s"},-315800,null,{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":-102915.38461538462},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":-141923.07692307694},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-70961.538461538468},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J46:$GJ46, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E47","v":"Financing fees"},{"$f":" 'FS semi'!F47","v":0},{"$f":" 'FS semi'!G47","v":"$ 000s"},-15350.115358779012,null,{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":-7319.9402592905935},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":-4126.4029323423028},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-3903.7721671461163},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J47:$GJ47, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E48","v":"Pre-funding of working capital P50 "},{"$f":" 'FS semi'!F48","v":0},{"$f":" 'FS semi'!G48","v":"$ 000s"},-4458.5904346803381,null,{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-4458.5904346803381},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J48:$GJ48, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E49","v":"Pre-funding of DSRA"},{"$f":" 'FS semi'!F49","v":0},{"$f":" 'FS semi'!G49","v":"$ 000s"},-11175.630627668808,null,{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-11175.630627668808},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J49:$GJ49, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E50","v":"Equity bridge repayment"},{"$f":" 'FS semi'!F50","v":0},{"$f":" 'FS semi'!G50","v":"$ 000s"},{"$f":" SUM(J48:BB48)","v":0},null,{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J50:$GJ50, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E51","v":"Share capital drawdown"},{"$f":" 'FS semi'!F51","v":0},{"$f":" 'FS semi'!G51","v":"$ 000s"},100,null,{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":100},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J51:$GJ51, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E52","v":"Equity bridge drawdown "},{"$f":" 'FS semi'!F52","v":0},{"$f":" 'FS semi'!G52","v":"$ 000s"},{"$f":" SUM(J50:BB50)","v":0},null,{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J52:$GJ52, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E53","v":"Shareholder loan drawdown"},{"$f":" 'FS semi'!F53","v":0},{"$f":" 'FS semi'!G53","v":"$ 000s"},121256.82673680749,null,{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":110279.41504335309},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":10977.4116934544},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J53:$GJ53, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E54","v":"Construction debt drawdown"},{"$f":" 'FS semi'!F54","v":0},{"$f":" 'FS semi'!G54","v":"$ 000s"},225376.96393978526,null,{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":136796.79822779025},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":88580.16571199501},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J54:$GJ54, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,"Cashflow available for debt service",null,{"$f":"SMU","v":"$ 000s"},694358.87883832282,null,{"$f":" J42 + SUM(J44:J52)","v":0},144.09016867786704,1724.7300658253953,22454.664538110839,36428.57622409211,36341.612038395586,36254.204437009947,36166.337086944797,36077.991407480353,35989.146368500085,35899.785533223156,35167.642184375465,34759.265152650769,34458.219137839107,34137.336844894664,33777.280322968807,33397.099838090449,33000.803211805163,32585.640857294289,32149.961592852931,31623.827343374585,31124.470939486298,30984.127718712065,19712.065825717953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS semi'!E57","v":"Senior debt interest - T1"},{"$f":" 'FS semi'!F57","v":0},{"$f":" 'FS semi'!G57","v":"$ 000s"},-41486.927400469503,null,{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-2419.046079620362},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":-4609.3493368650725},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":-4340.0913646375166},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":-4064.4221542652058},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":-3793.4021091678524},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":-3577.4679929038839},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":-3356.7830558540463},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":-3045.6982044139731},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":-2734.9119809577701},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":-2401.6040100724731},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":-2113.6382931684789},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":-1808.0319615216804},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":-1450.2930143921233},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":-1075.8091565158784},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":-695.33458224853462},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":-303.50841888547797},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":100.16667904639419},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":202.29763597442869},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J57:$GJ57, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E58","v":"Senior debt principal repayment - T1"},{"$f":" 'FS semi'!F58","v":0},{"$f":" 'FS semi'!G58","v":"$ 000s"},-126013.60995020176,null,{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-2811.1021116355032},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":-6291.9152588474799},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":-6453.3100933283022},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":-6580.4106959502587},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":-6713.5180616652597},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":-6822.5963398326976},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":-6932.3333004632805},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":-7096.6204803370238},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":-7257.9500637797237},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":-7431.2308428032811},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":-7566.9167001976948},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":-7712.7164950405149},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":-7894.3183272762926},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":-8097.8530747996965},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":-8339.4427503538391},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":-8588.2840052402753},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":-8844.918563008172},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":-4578.1727856424495},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J58:$GJ58, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,"Senior debt interest - T2",null,{"$f":" 'FS semi'!G59","v":"$ 000s"},{"$f":" SUM(J57:BB57)","v":-46417.0316555807},null,{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-2707.0277557656432},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":-5158.0814007775807},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":-4856.7689080467444},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":-4548.2819345348726},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":-4244.997598354501},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":-3993.5784459235629},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":-3738.2356758374617},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":-3391.8002730973803},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":-3045.6974333393355},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":-2674.5135566716181},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":-2371.3820087922322},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":-2043.8622173723352},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":-1639.4616684432701},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":-1216.1320899744715},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":-786.03039732443062},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":-343.09647352271429},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":113.23189805244563},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":228.68428414500642},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J59:$GJ59, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,"Senior debt principal repayment - T2",null,{"$f":" 'FS semi'!G60","v":"$ 000s"},{"$f":" SUM(J58:BB58)","v":-126013.60995020176},null,{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-2811.1021116355032},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":-6291.9152588474799},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":-6453.3100933283022},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":-6580.4106959502587},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":-6713.5180616652597},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":-6822.5963398326976},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":-6932.3333004632805},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":-7096.6204803370238},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":-7257.9500637797237},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":-7431.2308428032811},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":-7566.9167001976948},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":-7712.7164950405149},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":-7894.3183272762926},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":-8097.8530747996965},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":-8339.4427503538391},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":-8588.2840052402753},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":-8844.918563008172},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":-4578.1727856424495},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J60:$GJ60, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":"+'FS semi'!E61","v":"Senior debt witholding tax - T1"},{"$f":"+'FS semi'!F61","v":0},{"$f":"+'FS semi'!G61","v":"$ 000s"},{"$f":" SUM(J59:BB59)","v":-846.67198776468433},null,{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-49.368287339191284},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":-94.06835381357314},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":-88.573293155867759},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":-82.94739090337157},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":-77.416369574854343},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":-73.009550875589412},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":-68.505776650082453},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":-62.157106212530152},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":-55.814530223628026},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":-49.012326736172781},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":-43.135475370785116},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":-36.898611459626181},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":-29.597816620247499},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":-21.955288908487319},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":-14.190501678541523},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":-6.1940493650097466},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":2.0442179397223339},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":4.1285231831516001},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J61:$GJ61, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":"+'FS semi'!E62","v":"Senior debt witholding tax  T2"},{"$f":"+'FS semi'!F62","v":0},{"$f":"+'FS semi'!G62","v":"$ 000s"},{"$f":" SUM(J60:BB60)","v":-947.28636031797396},null,{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-55.245464403380538},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":-105.26696736280792},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":-99.117732817280739},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":-92.822080296629792},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":-86.63260404805078},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":-81.501600937215699},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":-76.29052399668285},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":-69.220413736681394},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":-62.157090476312987},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":-54.581909319829037},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":-48.39555119984152},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":-41.711473823925303},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":-33.458401396801378},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":-24.819022244377038},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":-16.041436680090442},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":-7.0019688474023383},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":2.3108550622948161},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":4.6670262070409478},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J62:$GJ62, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,"Cashflow available for DSRA",null,{"$f":"SMU","v":"$ 000s"},352633.74153378629,null,{"$f":" J53 + SUM(J55:J60)","v":0},144.09016867786704,1724.7300658253953,11601.772727711255,13877.979647578115,14050.440553081575,14304.909485109347,14536.852282469015,14707.241137174704,14884.664735235252,15137.668575088541,14753.161021818967,14717.091664244112,14747.834408912378,14781.399590636065,14835.832767563781,14862.678130847842,14810.320793165887,14749.271936193134,14677.878116937445,22907.259241599313,31124.470939486298,30984.127718712065,19712.065825717953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS semi'!E65","v":"DSRA deposit"},{"$f":" 'FS semi'!F65","v":0},{"$f":" 'FS semi'!G65","v":"$ 000s"},0,null,{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J65:$GJ65, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E66","v":"DSRA withdrawal"},{"$f":" 'FS semi'!F66","v":0},{"$f":" 'FS semi'!G66","v":"$ 000s"},11175.630627668808,null,{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":123.89039799837701},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":164.97748932013201},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":154.0448249238616},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":124.59835618001671},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":128.27689293738695},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":164.47294721633261},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":167.11494816442428},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":178.96514475295044},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":159.86277499727657},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":170.76326669052651},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":199.46791579353521},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":195.37197064911743},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":163.69845790454929},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":168.53878869595064},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":173.36717698561915},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":4375.5374488760199},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":4362.681825582732},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J66:$GJ66, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,"Cashflow available for equity bridge loan",null,{"$f":"SMU","v":"$ 000s"},363809.3721614551,null,{"$f":" J61 + SUM(J63:J64)","v":0},144.09016867786704,1724.7300658253953,11601.772727711255,14001.870045576492,14215.418042401707,14458.954310033208,14661.450638649032,14835.518030112091,15049.137682451585,15304.783523252965,14932.126166571918,14876.954439241388,14918.597675602905,14980.8675064296,15031.204738212899,15026.376588752391,14978.859581861838,14922.639113178753,19053.415565813466,27269.941067182044,31124.470939486298,30984.127718712065,19712.065825717953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS semi'!E69","v":"Equity bridge interest"},{"$f":" 'FS semi'!F69","v":0},{"$f":" 'FS semi'!G69","v":"$ 000s"},{"$f":" SUM(J67:BB67)","v":0},null,{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J69:$GJ69, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,"Cash flow available for shareholder loan",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J68:BB68)","v":363809.3721614551},null,{"$f":" J65 + SUM(J67)","v":0},{"$f":" K65 + SUM(K67)","v":144.09016867786704},1724.7300658253953,11601.772727711255,14001.870045576492,14215.418042401707,14458.954310033208,14661.450638649032,14835.518030112091,15049.137682451585,15304.783523252965,14932.126166571918,14876.954439241388,14918.597675602905,14980.8675064296,15031.204738212899,15026.376588752391,14978.859581861838,14922.639113178753,19053.415565813466,27269.941067182044,31124.470939486298,30984.127718712065,19712.065825717953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS semi'!E72","v":"Shareholder loan interest paid P50"},{"$f":" 'FS semi'!F72","v":0},{"$f":" 'FS semi'!G72","v":"$ 000s"},-153638.07784451303,null,{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":-144.09016867786704},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":-1724.7300658254171},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-8267.8193404079284},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":-11870.505974761993},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":-11667.818779792984},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":-11427.130604224822},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":-11141.622474561671},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":-10814.514663263126},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":-10440.557537904302},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":-10011.208181865679},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":-9528.414204278437},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":-9034.8114357190025},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":-8496.7765683223879},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":-7904.8272136586775},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":-7251.1257277716013},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":-6535.7669116832149},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":-5755.4811343486454},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":-4908.2769980572557},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":-3987.088104493293},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":-2412.5049472987839},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":-313.00680759593087},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J72:$GJ72, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E73","v":"Shareholder loan principal repayment P50 "},{"$f":" 'FS semi'!F73","v":0},{"$f":" 'FS semi'!G73","v":"$ 000s"},-135619.34347608688,null,{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":-3333.9533873033279},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":-2131.3640708145003},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":-2547.5992626087209},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":-3031.8237058083887},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":-3519.8281640873674},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":-4021.0033668489568},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":-4608.5801445472844},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":-5293.5753413872881},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":-5403.7119622934824},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":-5842.1430035223848},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":-6421.8211072805198},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":-7076.0402927709247},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":-7780.0790104412908},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":-8490.6096770691747},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":-9223.3784475131943},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":-10014.362115121497},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":-15066.327461320172},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":-24857.436119883256},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":-6955.706835465131},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J73:$GJ73, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,"Cashflow available for share capital redemption",null,{"$f":" SMU","v":"$ 000s"},74551.950840855221,null,{"$f":" J68 + SUM(J70:J71)","v":0},{"$f":" K68 + SUM(K70:K71)","v":0},-2.1827872842550278E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23855.757296425236,30984.127718712065,19712.065825717953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS semi'!E76","v":"Share capital redemption"},{"$f":" 'FS semi'!F76","v":0},{"$f":" 'FS semi'!G76","v":"$ 000s"},-100,null,{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":-100},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J76:$GJ76, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,"Cash flow available for dividends",null,{"$f":"SMU","v":"$ 000s"},74451.950840855221,null,{"$f":" J72 + J74","v":0},0,-2.1827872842550278E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23855.757296425236,30984.127718712065,19612.065825717953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS semi'!E79","v":"Dividends paid P50"},{"$f":" 'FS semi'!F79","v":0},{"$f":" 'FS semi'!G79","v":"$ 000s"},-74451.95084085525,null,{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":-23855.757296425236},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":-30984.127718712069},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":-19612.065825717949},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS semi'!$J79:$GJ79, 'FS semi'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0}]
[null,null,null,null,"Net cash flow",null,{"$f":"SMU","v":"$ 000s"},-2.1827872842550278E-11,null,{"$f":" J75 + J77","v":0},0,-2.1827872842550278E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["BALANCE SHEET"]
[]
[null,"Non current assets"]
[null,null,null,null,{"$f":" 'FS semi'!E85","v":"Wind asset balance"},{"$f":" 'FS semi'!F85","v":0},{"$f":" 'FS semi'!G85","v":"$ 000s"},null,null,{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!K$2)","v":102915.38461538462},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!L$2)","v":244838.46153846156},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!M$2)","v":307905},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!N$2)","v":292115},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!O$2)","v":276325},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!P$2)","v":260535},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Q$2)","v":244745},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!R$2)","v":228955},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!S$2)","v":213165},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!T$2)","v":197375},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!U$2)","v":181585},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!V$2)","v":165795},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!W$2)","v":150005},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!X$2)","v":134215},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Y$2)","v":118425},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Z$2)","v":102635},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AA$2)","v":86845},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AB$2)","v":71055},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AC$2)","v":55265.000000000015},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AD$2)","v":39475.000000000029},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AE$2)","v":23685.000000000036},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AF$2)","v":7895.0000000000446},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AG$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AH$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AI$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AJ$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AK$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AL$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AM$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AN$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AO$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AP$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AQ$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AR$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AS$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AT$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AU$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AV$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AW$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AX$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AY$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AZ$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BA$2)","v":4.9112713895738125E-11},{"$f":" SUMIFS( 'FS semi'!$J85:$GJ85, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BB$2)","v":4.9112713895738125E-11}]
[null,null,null,null,{"$f":" 'FS semi'!E86","v":"Capitalised finance costs balance"},{"$f":" 'FS semi'!F86","v":0},{"$f":" 'FS semi'!G86","v":"$ 000s"},null,null,{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!K$2)","v":7319.9402592905935},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!L$2)","v":11446.343191632895},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!M$2)","v":14898.641377638452},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!N$2)","v":13995.693415357333},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!O$2)","v":13092.745453076213},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!P$2)","v":12189.797490795094},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Q$2)","v":11286.849528513974},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!R$2)","v":10383.901566232855},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!S$2)","v":9480.9536039517352},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!T$2)","v":8578.0056416706157},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!U$2)","v":7675.0576793894979},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!V$2)","v":6772.1097171083802},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!W$2)","v":5869.1617548272625},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!X$2)","v":4966.2137925461448},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Y$2)","v":4063.265830265027},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Z$2)","v":3160.3178679839093},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AA$2)","v":2257.3699057027916},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AB$2)","v":1354.4219434216734},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AC$2)","v":451.47398114055522},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AD$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AE$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AF$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AG$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AH$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AI$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AJ$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AK$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AL$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AM$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AN$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AO$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AP$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AQ$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AR$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AS$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AT$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AU$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AV$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AW$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AX$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AY$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AZ$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BA$2)","v":-3.865352482534945E-12},{"$f":" SUMIFS( 'FS semi'!$J86:$GJ86, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BB$2)","v":-3.865352482534945E-12}]
[null,null,null,null,"Non current assets",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"SUM(J84:J85)","v":0},110235.32487467522,256284.80473009445,322803.64137763844,306110.69341535732,289417.7454530762,272724.79749079508,256031.84952851397,239338.90156623285,222645.95360395173,205953.00564167061,189260.05767938949,172567.10971710837,155874.16175482725,139181.21379254616,122488.26583026502,105795.3178679839,89102.369905702799,72409.421943421679,55716.473981140567,39475.000000000022,23685.000000000033,7895.0000000000409,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11]
[]
[null,"Current assets"]
[null,null,null,null,{"$f":" 'FS semi'!E90","v":"Retained cash balance P50"},{"$f":" 'FS semi'!F90","v":0},{"$f":" 'FS semi'!G90","v":"$ 000s"},null,null,{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!K$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!L$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!M$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!N$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!O$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!P$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Q$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!R$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!S$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!T$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!U$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!V$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!W$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!X$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Y$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Z$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AA$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AB$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AC$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AD$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AE$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AF$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AG$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AH$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AI$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AJ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AK$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AL$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AM$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AN$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AO$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AP$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AQ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AR$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AS$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AT$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AU$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AV$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AW$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AX$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AY$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AZ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BA$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J90:$GJ90, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BB$2)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E91","v":"Working capital reserve account balance P50"},{"$f":" 'FS semi'!F91","v":0},{"$f":" 'FS semi'!G91","v":"$ 000s"},null,null,{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!K$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!L$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!M$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!N$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!O$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!P$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Q$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!R$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!S$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!T$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!U$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!V$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!W$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!X$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Y$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Z$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AA$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AB$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AC$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AD$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AE$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AF$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AG$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AH$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AI$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AJ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AK$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AL$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AM$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AN$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AO$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AP$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AQ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AR$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AS$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AT$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AU$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AV$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AW$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AX$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AY$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AZ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BA$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J91:$GJ91, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BB$2)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E92","v":"Accounts receivable balance P50"},{"$f":" 'FS semi'!F92","v":0},{"$f":" 'FS semi'!G92","v":"$ 000s"},null,null,{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!K$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!L$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!M$2)","v":5436.8513042455561},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!N$2)","v":5445.8024937359987},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!O$2)","v":5455.0915624747977},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!P$2)","v":5464.7242266970716},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Q$2)","v":5474.7641082305017},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!R$2)","v":5485.1025659133338},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!S$2)","v":5495.8024142494614},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!T$2)","v":5506.8697946481079},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!U$2)","v":5518.3730318280868},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!V$2)","v":5530.1954617418742},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!W$2)","v":5542.4045421326773},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!X$2)","v":5555.0068709701409},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Y$2)","v":5568.0758232630506},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Z$2)","v":5581.4861193717843},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AA$2)","v":5595.3102032710631},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AB$2)","v":5609.5551631961025},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AC$2)","v":5624.2997975083999},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AD$2)","v":5639.4095744845072},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AE$2)","v":5654.9622926612392},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AF$2)","v":5670.9655667346524},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AG$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AH$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AI$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AJ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AK$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AL$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AM$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AN$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AO$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AP$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AQ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AR$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AS$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AT$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AU$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AV$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AW$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AX$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AY$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AZ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BA$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J92:$GJ92, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BB$2)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E93","v":"DSRA balance"},{"$f":" 'FS semi'!F93","v":0},{"$f":" 'FS semi'!G93","v":"$ 000s"},null,null,{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!K$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!L$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!M$2)","v":11175.630627668808},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!N$2)","v":11051.740229670431},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!O$2)","v":10886.762740350299},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!P$2)","v":10732.717915426438},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Q$2)","v":10608.119559246421},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!R$2)","v":10479.842666309034},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!S$2)","v":10315.369719092701},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!T$2)","v":10148.254770928277},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!U$2)","v":9969.2896261753267},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!V$2)","v":9809.4268511780501},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!W$2)","v":9638.6635844875236},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!X$2)","v":9439.1956686939884},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Y$2)","v":9243.823698044871},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Z$2)","v":9080.1252401403217},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AA$2)","v":8911.5864514443711},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AB$2)","v":8738.2192744587519},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AC$2)","v":4362.681825582732},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AD$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AE$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AF$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AG$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AH$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AI$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AJ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AK$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AL$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AM$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AN$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AO$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AP$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AQ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AR$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AS$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AT$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AU$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AV$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AW$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AX$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AY$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AZ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BA$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J93:$GJ93, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BB$2)","v":0}]
[null,null,null,null,"Current assets",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"SUM(J89:J92)","v":0},0,0,16612.481931914364,16497.54272340643,16341.854302825097,16197.442142123509,16082.883667476923,15964.945232222368,15811.172133342163,15655.124565576385,15487.662658003414,15339.622312919924,15181.068126620201,14994.202539664129,14811.899521307922,14661.611359512106,14506.896654715434,14347.774437654854,9986.981623091131,5639.4095744845072,5654.9622926612392,5670.9655667346524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total assets",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":" J93 + J86","v":0},110235.32487467522,256284.80473009445,339416.12330955279,322608.23613876378,305759.59975590132,288922.23963291862,272114.73319599091,255303.84679845523,238457.12573729389,221608.13020724698,204747.72033739291,187906.7320300283,171055.22988144745,154175.4163322103,137300.16535157294,120456.929227496,103609.26656041824,86757.19638107653,65703.455604231698,45114.409574484525,29339.962292661272,13565.965566734692,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11]
[]
[null,null,null,null,{"$f":" 'FS semi'!E98","v":"Accounts payable balance"},{"$f":" 'FS semi'!F98","v":0},{"$f":" 'FS semi'!G98","v":"$ 000s"},null,null,{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!K$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!L$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!M$2)","v":978.26086956521749},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!N$2)","v":997.82608695652198},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!O$2)","v":1017.782608695652},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!P$2)","v":1038.1382608695649},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Q$2)","v":1058.9584770217443},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!R$2)","v":1080.1376465621797},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!S$2)","v":1101.740399493423},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!T$2)","v":1123.7752074832915},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!U$2)","v":1146.3129017463507},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!V$2)","v":1169.2391597812775},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!W$2)","v":1192.623942976903},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!X$2)","v":1216.4764218364417},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Y$2)","v":1240.8732705042194},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Z$2)","v":1265.6907359143033},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AA$2)","v":1291.0045506325896},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AB$2)","v":1316.8246416452412},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AC$2)","v":1343.2340080148088},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AD$2)","v":1370.0986881751051},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AE$2)","v":1397.5006619386077},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AF$2)","v":1425.4506751773797},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AG$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AH$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AI$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AJ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AK$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AL$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AM$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AN$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AO$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AP$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AQ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AR$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AS$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AT$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AU$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AV$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AW$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AX$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AY$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AZ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BA$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J98:$GJ98, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BB$2)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E99","v":"Senior debt balance - T1"},{"$f":" 'FS semi'!F99","v":0},{"$f":"SMU","v":"$ 000s"},null,null,{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!K$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!L$2)","v":68398.399113895124},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!M$2)","v":109877.37985825713},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!N$2)","v":103585.46459940965},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!O$2)","v":97132.154506081351},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!P$2)","v":90551.743810131084},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Q$2)","v":83838.225748465833},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!R$2)","v":77015.629408633147},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!S$2)","v":70083.296108169874},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!T$2)","v":62986.675627832854},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!U$2)","v":55728.725564053129},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!V$2)","v":48297.494721249852},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!W$2)","v":40730.578021052163},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!X$2)","v":33017.861526011649},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Y$2)","v":25123.543198735355},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Z$2)","v":17025.690123935659},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AA$2)","v":8686.2473735818203},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AB$2)","v":97.963368341544992},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AC$2)","v":-8746.955194666627},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AD$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AE$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AF$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AG$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AH$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AI$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AJ$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AK$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AL$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AM$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AN$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AO$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AP$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AQ$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AR$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AS$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AT$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AU$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AV$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AW$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AX$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AY$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AZ$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BA$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J99:$GJ99, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BB$2)","v":-13325.127980309077}]
[null,null,null,null,{"$f":" Debt!E$301","v":"Senior debt balance - T2"},{"$f":" Debt!F$301","v":0},{"$f":"SMU","v":"$ 000s"},null,null,{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!K$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!L$2)","v":68398.399113895124},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!M$2)","v":109877.37985825713},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!N$2)","v":103585.46459940965},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!O$2)","v":97132.154506081351},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!P$2)","v":90551.743810131084},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Q$2)","v":83838.225748465833},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!R$2)","v":77015.629408633147},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!S$2)","v":70083.296108169874},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!T$2)","v":62986.675627832854},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!U$2)","v":55728.725564053129},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!V$2)","v":48297.494721249852},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!W$2)","v":40730.578021052163},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!X$2)","v":33017.861526011649},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Y$2)","v":25123.543198735355},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Z$2)","v":17025.690123935659},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AA$2)","v":8686.2473735818203},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AB$2)","v":97.963368341544992},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AC$2)","v":-8746.955194666627},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AD$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AE$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AF$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AG$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AH$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AI$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AJ$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AK$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AL$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AM$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AN$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AO$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AP$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AQ$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AR$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AS$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AT$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AU$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AV$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AW$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AX$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AY$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AZ$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BA$2)","v":-13325.127980309077},{"$f":" SUMIFS( 'FS semi'!$J100:$GJ100, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BB$2)","v":-13325.127980309077}]
[null,null,null,null,{"$f":" 'FS semi'!E101","v":"Equity bridge balance"},{"$f":" 'FS semi'!F101","v":0},{"$f":" 'FS semi'!G101","v":"$ 000s"},null,null,{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!K$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!L$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!M$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!N$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!O$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!P$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Q$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!R$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!S$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!T$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!U$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!V$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!W$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!X$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Y$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Z$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AA$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AB$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AC$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AD$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AE$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AF$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AG$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AH$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AI$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AJ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AK$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AL$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AM$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AN$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AO$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AP$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AQ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AR$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AS$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AT$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AU$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AV$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AW$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AX$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AY$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AZ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BA$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J101:$GJ101, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BB$2)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E102","v":"Shareholder loan balance P50"},{"$f":" 'FS semi'!F102","v":0},{"$f":" 'FS semi'!G102","v":"$ 000s"},null,null,{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!K$2)","v":111849.11283669398},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!L$2)","v":131850.99747375204},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!M$2)","v":132285.39008878352},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!N$2)","v":130154.02601796901},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!O$2)","v":127606.42675536028},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!P$2)","v":124574.60304955191},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Q$2)","v":121054.77488546453},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!R$2)","v":117033.77151861558},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!S$2)","v":112425.19137406829},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!T$2)","v":107131.61603268101},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!U$2)","v":101727.90407038752},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!V$2)","v":95885.761066865147},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!W$2)","v":89463.939959584633},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!X$2)","v":82387.899666813712},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Y$2)","v":74607.820656372423},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Z$2)","v":66117.210979303243},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AA$2)","v":56893.832531790053},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AB$2)","v":46879.470416668555},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AC$2)","v":31813.142955348387},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AD$2)","v":6955.706835465131},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AE$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AF$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AG$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AH$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AI$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AJ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AK$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AL$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AM$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AN$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AO$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AP$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AQ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AR$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AS$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AT$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AU$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AV$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AW$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AX$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AY$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AZ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BA$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J102:$GJ102, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BB$2)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E103","v":"Deferred tax balance P50"},{"$f":" 'FS semi'!F103","v":0},{"$f":" 'FS semi'!G103","v":"$ 000s"},null,null,{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!K$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!L$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!M$2)","v":-289.87022724446399},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!N$2)","v":-712.32178717864088},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!O$2)","v":-995.1964782458906},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!P$2)","v":-1128.2106137354313},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Q$2)","v":-1104.5030868678286},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!R$2)","v":-937.67699098017715},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!S$2)","v":-616.69240470392015},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!T$2)","v":-93.535211899004025},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!U$2)","v":-2.2737367544323206E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!V$2)","v":-5.6843418860808015E-14},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!W$2)","v":-1.1368683772161603E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!X$2)","v":1.1368683772161603E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Y$2)","v":1.1368683772161603E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Z$2)","v":1.1368683772161603E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AA$2)","v":2.2737367544323206E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AB$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AC$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AD$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AE$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AF$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AG$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AH$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AI$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AJ$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AK$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AL$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AM$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AN$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AO$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AP$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AQ$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AR$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AS$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AT$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AU$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AV$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AW$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AX$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AY$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AZ$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BA$2)","v":4.5474735088646412E-13},{"$f":" SUMIFS( 'FS semi'!$J103:$GJ103, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BB$2)","v":4.5474735088646412E-13}]
[null,null,null,null,{"$f":" 'FS semi'!E104","v":"Share capital balance"},{"$f":" 'FS semi'!F104","v":0},{"$f":" 'FS semi'!G104","v":"$ 000s"},null,null,{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!K$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!L$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!M$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!N$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!O$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!P$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Q$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!R$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!S$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!T$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!U$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!V$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!W$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!X$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Y$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Z$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AA$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AB$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AC$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AD$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AE$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AF$2)","v":100},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AG$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AH$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AI$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AJ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AK$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AL$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AM$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AN$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AO$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AP$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AQ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AR$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AS$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AT$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AU$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AV$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AW$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AX$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AY$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AZ$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BA$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J104:$GJ104, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BB$2)","v":0}]
[null,null,null,null,{"$f":" 'FS semi'!E105","v":"Retained earnings balance P50"},{"$f":" 'FS semi'!F105","v":0},{"$f":" 'FS semi'!G105","v":"$ 000s"},null,null,{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!K$2)","v":-1713.7879620187657},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!L$2)","v":-12462.990971447834},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!M$2)","v":-13412.417138065679},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!N$2)","v":-15102.223377802386},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!O$2)","v":-16233.722142071383},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!P$2)","v":-16765.778684029548},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Q$2)","v":-16670.948576559142},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!R$2)","v":-16003.644193008535},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!S$2)","v":-14719.705847903508},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!T$2)","v":-12627.077076683843},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!U$2)","v":-9683.9477628470631},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!V$2)","v":-5843.2576391176408},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!W$2)","v":-1162.4900632181862},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!X$2)","v":4435.3171915370549},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Y$2)","v":11104.385027225842},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!Z$2)","v":18922.647264407406},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AA$2)","v":27951.93473083221},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AB$2)","v":38264.974586079923},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AC$2)","v":49940.989030202036},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AD$2)","v":63338.860011462719},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AE$2)","v":54492.717591341083},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AF$2)","v":38690.770852175723},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AG$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AH$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AI$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AJ$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AK$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AL$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AM$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AN$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AO$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AP$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AQ$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AR$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AS$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AT$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AU$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AV$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AW$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AX$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AY$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!AZ$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BA$2)","v":26650.255960618455},{"$f":" SUMIFS( 'FS semi'!$J105:$GJ105, 'FS semi'!$J$2:$GJ$2, 'FS Ann'!BB$2)","v":26650.255960618455}]
[null,null,null,null,"Total liabilities",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":" SUM(J97:J104)","v":0},110235.32487467522,256284.80473009445,339416.1233095529,322608.23613876378,305759.59975590132,288922.23963291867,272114.73319599102,255303.84679845534,238457.12573729406,221608.13020724716,204747.72033739305,187906.73203002848,171055.22988144765,154175.41633221053,137300.1653515732,120456.92922749628,103609.2665604185,86757.196381076807,65703.455604231975,45114.409574484802,29339.962292661538,13565.965566734951,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10]
[]
[]
["BALANCE SHEET CHECK"]
[]
[null,null,null,null,{"$f":" E$95","v":"Total assets"},0,"$ 000s",0,0,0,110235.32487467522,256284.80473009445,339416.12330955279,322608.23613876378,305759.59975590132,288922.23963291862,272114.73319599091,255303.84679845523,238457.12573729389,221608.13020724698,204747.72033739291,187906.7320300283,171055.22988144745,154175.4163322103,137300.16535157294,120456.929227496,103609.26656041824,86757.19638107653,65703.455604231698,45114.409574484525,29339.962292661272,13565.965566734692,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,{"$f":" AK$95","v":4.524736141320318E-11},4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11,4.524736141320318E-11]
[null,null,null,null,{"$f":" E$105","v":"Total liabilities"},0,"$ 000s",0,0,0,110235.32487467522,256284.80473009445,339416.1233095529,322608.23613876378,305759.59975590132,288922.23963291867,272114.73319599102,255303.84679845534,238457.12573729406,221608.13020724716,204747.72033739305,187906.73203002848,171055.22988144765,154175.41633221053,137300.1653515732,120456.92922749628,103609.2665604185,86757.196381076807,65703.455604231975,45114.409574484802,29339.962292661538,13565.965566734951,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,{"$f":" AK$105","v":3.0195224098861217E-10},3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10,3.0195224098861217E-10]
[null,null,null,null,"Annual balance sheet check",{"$f":" IF(SUM(J112:BB112) <> 0, 1, 0)","v":0},"check",null,null,{"$f":" IF(ABS(J110 - J111) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Annual balance sheet difference",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J113:BB113)","v":-8.0340214481111616E-9},null,{"$f":" J110 - J111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-2.3283064365386963E-10,-2.6193447411060333E-10,-2.7648638933897018E-10,-2.6193447411060333E-10,-2.7648638933897018E-10,-2.7648638933897018E-10,-2.7648638933897018E-10,-2.6557245291769505E-10,-2.5829649530351162E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10,-2.56704879575409E-10]
[]
[]
["END"]

{"sheet":"Output","index":20,"n_rows":120,"n_cols":37,"rows_kept":120,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Output - Seasonal - Leverage Method"}]
[null,null,null,null,null,null,"Date",{"$f":" TODAY()","v":"2026-06-26"},null,{"$f":" COUNTIF(J6:J120, \"tu\")","v":55},null,null,null,"2023-04-09","2023-03-05","2023-02-26","2023-02-26","2023-02-26","2023-02-26","2023-02-26","2023-02-26","2023-02-26","2023-02-26","2023-02-26","2023-02-26","2023-02-26","2023-02-26","2023-02-26","2023-02-26","2023-02-26","2023-02-26","2023-02-26","2023-02-26","2023-02-26","2023-02-26","2023-02-26","2023-02-26"]
[null,null,null,null,null,null,"Case",{"$f":" InpC!F3","v":"Seasonal - Leverage Method"},null,null,null,null,null,"Base case 1","Base case 1, SHL @ 9.3%","Base case 1","Scenario 20\nno debt withholding tax","Scenario 19\n-2% Capacity factor","Scenario 18\n+2% Capacity factor","Scenario 17\nDSCR 1,30","Scenario 16\nTerminal Value 20% EPC","Scenario 15\nTranch 2 = Tranch 1","Scenario 14\n- 1 yr debt term","Scenario 13\n+ 1 yr debt term","Scenario 12 \n-1$m devp cost","Scenario 11\n+1$m devp cost","Scenario 10\n-$1M success fee","Scenario 9\n+$1M success fee","Scenario 8\n9%  IRR","Scenario 7\n11% IRR","Scenario 6\n-50pb senior debt margin","Scenario 5\n+50pb senior debt margin","Scenario 4\n-5% fix O&M ","Scenario 3\n+5% fix O&M ","Scenario 2 \n-5% EPC","Scenario 1 \n+5% EPC","Base case 1"]
[]
[null,null,null,null,"Comparison column label",null,"Unit",24,null,{"$f":" MATCH($H$5, M5:AL5, 0)","v":2},"Difference","Diff Pct",null,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,null,null,null,"[do not delete row]"]
[]
["KEY OUTPUTS"]
[]
[null,null,null,null,{"$f":" Solve!E$87","v":"Not indexed power tariff"},null,{"$f":" Solve!G$87","v":"USD / kWh"},{"$f":" Solve!F$87","v":3.5283158984888208E-2},null,{"$f":" IF(ABS(K10) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H10 - INDEX(M10:AL10, $J$5)","v":4.6698099950482179E-3},{"$f":" IF(ABS(K10) > TRK_TOL, IF(INDEX(M10:AL10, $J$5) = 0, 0, H10 / INDEX(M10:AL10, $J$5) - 1), 0)","v":0},null,3.061334898983999E-2,3.0558652174567762E-2,3.0613359648875668E-2,3.0487872745133919E-2,3.2224589677729065E-2,2.9155581313697537E-2,3.0159832913603919E-2,2.9828930318224426E-2,3.0099923583762796E-2,3.1097067361797921E-2,3.015056247267188E-2,3.0511940638884055E-2,3.0714779405891221E-2,3.0653910151654806E-2,3.05740764152529E-2,2.9945530963483093E-2,3.1470825549399957E-2,3.0567289908874043E-2,3.0659451830671855E-2,3.0612920680773769E-2,3.0613800121907592E-2,2.9118583654882811E-2,3.2108135987420225E-2,3.06133601021953E-2]
[null,null,null,null,{"$f":" Ops!E$65","v":"Indexed power tariff"},null,{"$f":" Ops!G$65","v":"USD / kWh"},{"$f":" Ops!F$65","v":7.8758369312867428E-3},null,"vw",0,0,null,7.8758369312867428E-3,7.8757846626218552E-3,7.8757846626218552E-3,7.8757846626218552E-3,8.2902996448651154E-3,7.5007472977351042E-3,7.8757846626218552E-3,7.8757846626218552E-3,7.8757846626218552E-3,7.8757846626218552E-3,7.8757846626218552E-3,7.8757846626218552E-3,7.8757846626218552E-3,7.8757846626218552E-3,7.8757846626218552E-3,7.8757846626218552E-3,7.8757846626218552E-3,7.8757846626218552E-3,7.8757846626218552E-3,7.5066072565614537E-3,8.2449620686822524E-3,7.8757846626218552E-3,7.8757846626218552E-3,7.8757846626218552E-3]
[null,null,null,null,{"$f":" Ops!E$125","v":"Indexed + not indexed power tariff"},null,{"$f":" Ops!G$125","v":"USD / kWh"},{"$f":" Ops!F$125","v":4.3158995916174947E-2},null,"vw",4.6698099950482144E-3,0,null,3.8489185921126733E-2,3.8434436837189619E-2,3.8489144311497525E-2,3.8363657407755776E-2,4.0514889322594179E-2,3.6656328611432643E-2,3.8035617576225776E-2,3.7704714980846279E-2,3.7975708246384653E-2,3.8972852024419774E-2,3.8026347135293737E-2,3.8387725301505908E-2,3.8590564068513078E-2,3.8529694814276663E-2,3.8449861077874757E-2,3.7821315626104947E-2,3.9346610212021814E-2,3.84430745714959E-2,3.8535236493293712E-2,3.8119527937335224E-2,3.8858762190589841E-2,3.6994368317504668E-2,3.9983920650042082E-2,3.8489144764817157E-2]
[null,null,null,null,{"$f":" Metrics!E$29","v":"Blended equity IRR"},null,{"$f":" Metrics!G$29","v":"%"},{"$f":" Metrics!F$29","v":0.10227872729301454},null,"vw",2.2787332534790206E-3,0,null,9.9999994039535522E-2,9.9999994039535522E-2,0.11563045382499693,0.10000000596046449,0.10000001788139343,9.9999994039535522E-2,9.9999994039535522E-2,9.9999994039535522E-2,9.9999994039535522E-2,9.9999994039535522E-2,9.9999994039535522E-2,9.9999994039535522E-2,9.9999994039535522E-2,0.10000000596046449,9.9999994039535522E-2,9.0000000596046487E-2,0.11000000834465024,0.10000000596046449,9.9999982118606584E-2,0.10000000596046449,0.10000000596046449,9.9999994039535522E-2,0.10000000596046449,0.10000000596046449]
[null,null,null,null,{"$f":"+Metrics!E253","v":"Blended sponsor sell down equity IRR"},null,{"$f":" Metrics!G$29","v":"%"},{"$f":"+Metrics!F253","v":0.10705749392509459},null,"vw",1.2809753417968583E-3,0,null,0.10577651858329773,0.10579681992530823,0.1327673017978668,0.10576137900352481,0.1057765305042267,0.10577650666236879,0.10591164231300354,0.10604833960533142,0.10577697157859803,0.1058528244495392,0.1056743681430817,0.10577670931816102,0.10577630400657653,0.1057405650615692,0.10581282973289491,9.2717197537422177E-2,0.11915703415870668,0.10577661395072938,0.10577639937400818,0.10577682852745057,0.10577620863914491,0.10577967762947085,0.10577364563941957,0.10577651858329773]
[null,null,null,null,{"$f":"+Metrics!E53","v":"Blended project IRR"},null,{"$f":" Metrics!G$29","v":"%"},{"$f":"+Metrics!F53","v":7.1913364529609683E-2},null,"tu",1.462230682373046E-2,0.2552284319622522,null,5.7291057705879223E-2,5.7113602757453932E-2,5.7291039824485787E-2,5.6883814930915835E-2,5.7291039824485787E-2,5.7291039824485787E-2,5.5815401673316972E-2,5.982951819896698E-2,5.5619671940803542E-2,5.8853217959403986E-2,5.5785128474235529E-2,5.729849636554718E-2,5.7283636927604686E-2,5.7759949564933785E-2,5.6828674674034116E-2,5.5114367604255671E-2,6.0052260756492601E-2,5.7141628861427318E-2,5.7440415024757399E-2,5.729272067546845E-2,5.7289358973503124E-2,5.7239946722984325E-2,5.7337412238121041E-2,5.7291039824485787E-2]
[]
[null,null,null,null,{"$f":" Metrics!E$75","v":"Min DSCR P50"},null,{"$f":" Metrics!G$75","v":"ratio"},{"$f":" Metrics!F$75","v":1.6138027327069053},null,{"$f":" IF(ABS(K17) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H17 - INDEX(M17:AL17, $J$5)","v":0.21380273270690542},{"$f":" IF(ABS(K17) > TRK_TOL, IF(INDEX(M17:AL17, $J$5) = 0, 0, H17 / INDEX(M17:AL17, $J$5) - 1), 0)","v":0.15271623764778952},null,1.4,1.3999999999999997,1.3999999999999995,1.4,1.3999999999999992,1.4,1.2999999999999996,1.3999999999999997,1.3999999999999997,1.3999999999999992,1.3999999999999995,1.3999999999999997,1.399999999999999,1.3999999999999997,1.4,1.3999999999999997,1.4,1.3999999999999997,1.4000000000000001,1.4,1.4,1.3999999999999992,1.3999999999999997,1.399999999999999]
[null,null,null,null,{"$f":" Metrics!E$76","v":"Avg DSCR P50"},null,{"$f":" Metrics!G$76","v":"ratio"},{"$f":" Metrics!F$76","v":1.7076452847202734},null,{"$f":" IF(ABS(K18) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H18 - INDEX(M18:AL18, $J$5)","v":0.30764528472027419},{"$f":" IF(ABS(K18) > TRK_TOL, IF(INDEX(M18:AL18, $J$5) = 0, 0, H18 / INDEX(M18:AL18, $J$5) - 1), 0)","v":0.21974663194305322},null,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.2999999999999994,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.399999999999999,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.399999999999999]
[]
[null,null,null,null,{"$f":" Metrics!E$85","v":"Min DSCR P99"},null,{"$f":" Metrics!G$76","v":"ratio"},{"$f":" Metrics!F$85","v":1.2989324612832596},null,{"$f":" IF(ABS(K20) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H20 - INDEX(M20:AL20, $J$5)","v":0.18724883808131465},{"$f":" IF(ABS(K20) > TRK_TOL, IF(INDEX(M20:AL20, $J$5) = 0, 0, H20 / INDEX(M20:AL20, $J$5) - 1), 0)","v":0.16843716519092733},null,1.1116836232019449,1.111146055646715,1.1130113762775711,1.1109656505391172,1.1112847277084958,1.1112848646491695,1.030824896955526,1.1092460648273523,1.1099624716619643,1.1141889885381173,1.1082992443146029,1.1110271560392475,1.1115408080798626,1.1113872825206581,1.1111852602946102,1.1095559106036421,1.1183062628434313,1.1111680134372186,1.1114013846911466,1.1149161776871814,1.1076512857391827,1.1073043761866095,1.1148922762762596,1.1112847314032699]
[]
[null,null,null,null,{"$f":" Metrics!E$108","v":"Min ADSCR"},null,{"$f":" Metrics!G$108","v":"ratio"},{"$f":" Metrics!F$108","v":1.6138027327069053},null,{"$f":" IF(ABS(K22) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H22 - INDEX(M22:AL22, $J$5)","v":0.21380273270690542},{"$f":" IF(ABS(K22) > TRK_TOL, IF(INDEX(M22:AL22, $J$5) = 0, 0, H22 / INDEX(M22:AL22, $J$5) - 1), 0)","v":0.15271623764778952},null,1.4,1.4,1.3999999999999995,1.4,1.3999999999999995,1.4,1.2999999999999996,1.3999999999999997,1.3999999999999997,1.3999999999999995,1.3999999999999995,1.3999999999999997,1.399999999999999,1.3999999999999997,1.4,1.3999999999999997,1.3999999999999997,1.3999999999999997,1.4,1.4,1.4,1.3999999999999995,1.3999999999999997,1.399999999999999]
[null,null,null,null,{"$f":" Metrics!E$109","v":"Avg ADSCR"},null,{"$f":" Metrics!G$109","v":"ratio"},{"$f":" Metrics!F$109","v":1.7044994008625003},null,{"$f":" IF(ABS(K23) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H23 - INDEX(M23:AL23, $J$5)","v":0.30449940086250105},{"$f":" IF(ABS(K23) > TRK_TOL, IF(INDEX(M23:AL23, $J$5) = 0, 0, H23 / INDEX(M23:AL23, $J$5) - 1), 0)","v":0.21749957204464376},null,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.2999999999999994,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.399999999999999,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.3999999999999992,1.399999999999999]
[]
[null,null,null,null,{"$f":" Metrics!E$133","v":"Min LLCR"},null,{"$f":" Metrics!G$133","v":"ratio"},{"$f":" Metrics!F$133","v":3.6330667165692376},null,{"$f":" IF(ABS(K25) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H25 - INDEX(M25:AL25, $J$5)","v":0.82895154245061775},{"$f":" IF(ABS(K25) > TRK_TOL, IF(INDEX(M25:AL25, $J$5) = 0, 0, H25 / INDEX(M25:AL25, $J$5) - 1), 0)","v":0.29561964861559975},null,2.8041151741186199,2.8041280334293224,2.8041282670535148,2.80412494664751,2.8041231550262848,2.8041323138882257,2.6038358565644728,2.8041310603666938,2.8000000186779199,2.8041501177277248,2.8041191739729148,2.8041305382640491,2.8041322707942014,2.8041254794313484,2.8041315305705563,2.8041313599803286,2.8041248996840449,2.8041295331074041,2.8041313361207125,2.8041347403389554,2.8041242970856413,2.804131378546642,2.8041229643706047,2.8041281102092817]
[null,null,null,null,{"$f":" Metrics!E$134","v":"Avg LLCR"},null,{"$f":" Metrics!G$134","v":"ratio"},{"$f":" Metrics!F$134","v":19.436922294012355},null,{"$f":" IF(ABS(K26) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H26 - INDEX(M26:AL26, $J$5)","v":16.604711359110873},{"$f":" IF(ABS(K26) > TRK_TOL, IF(INDEX(M26:AL26, $J$5) = 0, 0, H26 / INDEX(M26:AL26, $J$5) - 1), 0)","v":5.8628088587930209},null,2.8322109349014819,2.8322122482635446,2.8321083338976165,2.8322118065925004,2.8322117844645947,2.8322127992498554,2.6299111434659435,2.8322115333633815,2.8000001078372905,2.8303702194130111,2.8340274680231401,2.8322124600718279,2.832212935975857,2.8322120986922483,2.8322126573978346,2.8322117378233242,2.831896929133352,2.8322124265562256,2.8322127553382797,2.8322150761362592,2.8322099027704373,2.8322104955703726,2.8322137581545523,2.8322123334923108]
[]
[null,null,null,null,{"$f":" Metrics!E$173","v":"Average cost of debt T1"},null,{"$f":" Metrics!G$173","v":"% p.a."},{"$f":" Metrics!F$173","v":5.7217946648597723E-2},null,{"$f":" IF(ABS(K28) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H28 - INDEX(M28:AL28, $J$5)","v":8.9038729667663685E-3},{"$f":" IF(ABS(K28) > TRK_TOL, IF(INDEX(M28:AL28, $J$5) = 0, 0, H28 / INDEX(M28:AL28, $J$5) - 1), 0)","v":0},null,4.8314073681831354E-2,4.8316857218742376E-2,4.8319527506828316E-2,4.8320457339286804E-2,4.8314079642295837E-2,4.831409156322479E-2,4.8219677805900585E-2,4.835490882396698E-2,4.8318007588386544E-2,4.8457255959510809E-2,4.8194947838783267E-2,4.8318800330162059E-2,4.8309418559074405E-2,4.8311600089073176E-2,4.8316517472267159E-2,4.8348692059516904E-2,4.8294553160667414E-2,4.782050549983978E-2,4.8809245228767395E-2,4.8313853144645688E-2,4.8314324021339422E-2,4.8315092921257019E-2,4.8313173651695254E-2,4.831408560276032E-2]
[null,null,null,null,{"$f":" Metrics!E$194","v":"Average cost of debt T2"},null,{"$f":" Metrics!G$194","v":"% p.a."},{"$f":" Metrics!F$194","v":6.2630912661552449E-2},null,{"$f":" IF(ABS(K29) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H29 - INDEX(M29:AL29, $J$5)","v":8.7332248687744252E-3},{"$f":" IF(ABS(K29) > TRK_TOL, IF(INDEX(M29:AL29, $J$5) = 0, 0, H29 / INDEX(M29:AL29, $J$5) - 1), 0)","v":0},null,5.3897687792778023E-2,5.3901347517967213E-2,5.3903427720069896E-2,5.3906080126762401E-2,5.3897699713706976E-2,5.3897705674171459E-2,5.3773435950279239E-2,5.3951391577720637E-2,4.8318007588386544E-2,5.4041817784309387E-2,5.3780522942543027E-2,5.3903898596763616E-2,5.3891560435295111E-2,5.3894433379173282E-2,5.3900900483131411E-2,5.3943213820457456E-2,5.3866419196128862E-2,5.3895446658134463E-2,5.3899964690208427E-2,5.3897467255592343E-2,5.3897944092750547E-2,5.3898569941520688E-2,5.389691293239593E-2,5.3897705674171459E-2]
[null,null,null,null,{"$f":" Metrics!E$152","v":"Average cost of debt"},null,{"$f":" Metrics!G$152","v":"% p.a."},{"$f":" Metrics!F$152","v":5.9916564822196955E-2},null,{"$f":" IF(ABS(K30) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H30 - INDEX(M30:AL30, $J$5)","v":8.8135242462158009E-3},{"$f":" IF(ABS(K30) > TRK_TOL, IF(INDEX(M30:AL30, $J$5) = 0, 0, H30 / INDEX(M30:AL30, $J$5) - 1), 0)","v":0},null,5.1103040575981154E-2,5.1106253266334542E-2,5.1108625531196605E-2,5.1110413670539867E-2,5.1103052496910106E-2,5.1103058457374589E-2,5.0993958115577706E-2,5.115020573139191E-2,4.8318007588386544E-2,5.1246348023414615E-2,5.0985220074653628E-2,5.1108494400978102E-2,5.109765827655792E-2,5.1100185513496404E-2,5.1105859875679019E-2,5.1143023371696475E-2,5.107770264148713E-2,5.0850722193717959E-2,5.1355507969856273E-2,5.1102820038795474E-2,5.1103290915489194E-2,5.110399425029756E-2,5.1102200150489815E-2,5.1103052496910106E-2]
[null,null,null,null,{"$f":" Metrics!E$216","v":"Weighted average life of loan"},null,{"$f":" Metrics!G$216","v":"years"},{"$f":" Metrics!F$216","v":12.825203614693256},null,{"$f":" IF(ABS(K31) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H31 - INDEX(M31:AL31, $J$5)","v":0.9639337459919517},{"$f":" IF(ABS(K31) > TRK_TOL, IF(INDEX(M31:AL31, $J$5) = 0, 0, H31 / INDEX(M31:AL31, $J$5) - 1), 0)","v":8.1267331125776998E-2},null,11.861269868701305,11.861222483815453,11.840682603462943,11.861173772843944,11.861258676993105,11.861260319928101,11.860948707686115,11.860715581165371,11.808783028993085,11.257595457242555,12.471196291822896,11.861191176259132,11.861328681864329,11.861286483801296,11.861233575117142,11.860798378445368,11.782467772726978,11.861228614170663,11.861291272393226,11.862231049424325,11.860288605529878,11.860197233869577,11.862222583472498,11.861259564308689]
[]
[null,null,null,null,{"$f":" Equity!E$36","v":"Max cash balance P50"},null,{"$f":" Equity!G$36","v":"$ 000s"},{"$f":" Equity!F$36","v":0},null,{"$f":" IF(ABS(K33) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H33 - INDEX(M33:AL33, $J$5)","v":-4.8857941374990332E-2},{"$f":" IF(ABS(K33) > TRK_TOL, IF(INDEX(M33:AL33, $J$5) = 0, 0, H33 / INDEX(M33:AL33, $J$5) - 1), 0)","v":-1},null,4.8857941374990332E-2,3.9036848465912044E-4,7448.6400459437609,1.1188404784661543E-2,1.8131978756173339E-2,2.4742091045482084E-4,4.8126724868780002E-4,3.2473065039084759E-4,3.3246412203880027E-4,4.4701502520183567E-4,3.2853996727681078E-2,3.1152066367212683E-4,2.7235239394940436E-4,9.1959346000294317E-3,4.8684325156500563E-4,3.2209856726694852E-5,1.0961959881569783E-2,1.6049363694037311E-4,5.9564174443949014E-4,0,1.3731425117839535E-2,2.7943831446464173E-4,1.979306864177488E-2,0]
[null,null,null,null,{"$f":" Equity!E$42","v":"Average cash balance P50"},null,{"$f":" Equity!G$42","v":"$ 000s"},{"$f":" Equity!F$42","v":0},null,{"$f":" IF(ABS(K34) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H34 - INDEX(M34:AL34, $J$5)","v":0},{"$f":" IF(ABS(K34) > TRK_TOL, IF(INDEX(M34:AL34, $J$5) = 0, 0, H34 / INDEX(M34:AL34, $J$5) - 1), 0)","v":0},null,0,0,370.02547380752242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Debt!E$78","v":"Leverage"},null,{"$f":" Debt!G$78","v":"%"},{"$f":" Debt!F$78","v":0.65},null,{"$f":" IF(ABS(K35) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H35 - INDEX(M35:AL35, $J$5)","v":-8.5246300824958987E-2},{"$f":" IF(ABS(K35) > TRK_TOL, IF(INDEX(M35:AL35, $J$5) = 0, 0, H35 / INDEX(M35:AL35, $J$5) - 1), 0)","v":-0.11594250896510616},null,0.73524630082495901,0.73398490442382225,0.73427989391850712,0.73235295436663195,0.73524625179414171,0.7352461251998923,0.77821585458696119,0.71714423624228718,0.73878404552423849,0.71817355881517075,0.75058170841979444,0.73522501070920376,0.7352671247456517,0.73850803543969779,0.73203357428500504,0.71983734214655115,0.75064388953905203,0.7352368001078432,0.73525545181437735,0.73524321768399292,0.73524917386557953,0.73491961084341706,0.73554262259194969,0.73524622416939023]
[]
[]
["PROFIT AND LOSS"]
[]
[null,null,null,null,{"$f":" 'FS semi'!E9","v":"Electricity generation revenue P50"},{"$f":" 'FS semi'!F$9","v":0},{"$f":" 'FS semi'!G9","v":"$ 000s"},{"$f":" 'FS semi'!H9","v":906547.98830195284},null,{"$f":" IF(ABS(K40) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H40 - INDEX(M40:AL40, $J$5)","v":94411.761789255193},{"$f":" IF(ABS(K40) > TRK_TOL, IF(INDEX(M40:AL40, $J$5) = 0, 0, H40 / INDEX(M40:AL40, $J$5) - 1), 0)","v":0.11625113953438326},null,812136.22651269764,811092.90537246387,812198.95230754849,809661.92410376738,812198.96332540363,812198.96707654954,803029.78736487636,796339.7727725181,801818.57205121033,821978.30037876894,802842.36246710003,810148.51611798536,814249.40360004862,813018.78103995475,811404.74455626158,798697.14327716536,829534.74678924098,811267.53854053456,813130.81979095843,803130.3516071901,821267.58343379025,781978.35763179162,842419.55394927051,812198.96147252654]
[null,null,null,null,{"$f":" 'FS semi'!E10","v":"Early generation revenue P50"},{"$f":" 'FS semi'!F$9","v":0},{"$f":" 'FS semi'!G10","v":"$ 000s"},{"$f":" 'FS semi'!H10","v":7389.9249711446046},null,{"$f":" IF(ABS(K41) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},799.591018288128,0.12132784529705942,null,6590.3339528564766,6580.9595081098942,6590.3268282227491,6568.8402578374262,6590.3269215350419,6590.3269533042067,6512.6714408598054,6456.0124454243933,6502.4134299121597,6673.1499715924901,6511.0841040489504,6572.961297385531,6607.6924869695913,6597.2701123914103,6583.6005329757536,6475.9774608691951,6737.1469415195625,6582.4385093491273,6598.2189897061126,6527.039042786987,6653.6148713410585,6334.3829117857276,6846.2708036558452,6590.3269058426758]
[null,null,null,null,{"$f":" 'FS semi'!E11","v":"Terminal value revenue"},{"$f":" 'FS semi'!F$9","v":0},{"$f":" 'FS semi'!G11","v":"$ 000s"},{"$f":" 'FS semi'!H11","v":0},null,null,0,0,null,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'FS semi'!E12","v":"O&M expense"},{"$f":" 'FS semi'!F$12","v":0},{"$f":" 'FS semi'!G$12","v":"$ 000s"},{"$f":" 'FS semi'!H$12","v":-194401.71802481386},null,{"$f":" IF(ABS(K43) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},0,0,null,-194401.71802481386,-194465.10469250422,-194465.10469250422,-194465.10469250422,-194465.10469250422,-194465.10469250422,-194465.10469250422,-194465.10469250422,-194465.10469250422,-194465.10469250422,-194465.10469250422,-194465.10469250422,-194465.10469250422,-194465.10469250422,-194465.10469250422,-194465.10469250422,-194465.10469250422,-194465.10469250422,-194465.10469250422,-185349.55291004316,-203580.65647496536,-194465.10469250422,-194465.10469250422,-194465.10469250422]
[null,null,null,null,{"$f":" 'FS semi'!E13","v":"Early generation O&M cost"},{"$f":" 'FS semi'!F$12","v":0},{"$f":" 'FS semi'!G$12","v":"$ 000s"},{"$f":" 'FS semi'!H$13","v":-1246.5753424657535},null,{"$f":" IF(ABS(K44) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},0,0,null,-1246.5753424657535,-1246.5753424657535,-1246.5753424657535,-1246.5753424657535,-1246.5753424657535,-1246.5753424657535,-1246.5753424657535,-1246.5753424657535,-1246.5753424657535,-1246.5753424657535,-1246.5753424657535,-1246.5753424657535,-1246.5753424657535,-1246.5753424657535,-1246.5753424657535,-1246.5753424657535,-1246.5753424657535,-1246.5753424657535,-1246.5753424657535,-1184.2465753424656,-1308.9041095890411,-1246.5753424657535,-1246.5753424657535,-1246.5753424657535]
[null,null,null,null,{"$f":" 'FS semi'!E14","v":"EBITDA P50"},{"$f":" 'FS semi'!F$14","v":0},{"$f":" 'FS semi'!G$14","v":"$ 000s"},{"$f":" 'FS semi'!H$14","v":718289.61990581802},null,{"$f":" IF(ABS(K45) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},95211.352807543706,0.15280801439432423,null,623078.26709827431,621962.184845604,623077.5991008014,620519.08432663465,623077.61021196854,623077.61399488407,613830.7787707661,667084.10518297227,612609.30544615258,632939.77031539148,613641.76653617923,621009.79738040094,625145.41605204809,623904.37111737626,622276.66505426739,609461.44070306444,640560.21369579027,622138.29701491375,624017.35874569439,623123.59116459114,623031.63772057742,592601.06050860707,653554.14471795654,623077.60834339901]
[]
[null,null,null,null,{"$f":" 'FS semi'!E16","v":"Wind asset depreciation"},{"$f":" 'FS semi'!F16","v":0},{"$f":" 'FS semi'!G16","v":"$ 000s"},{"$f":" 'FS semi'!H16","v":-315799.99999999994},null,{"$f":" IF(ABS(K47) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H47 - INDEX(M47:AL47, $J$5)","v":0},{"$f":" IF(ABS(K47) > TRK_TOL, IF(INDEX(M47:AL47, $J$5) = 0, 0, H47 / INDEX(M47:AL47, $J$5) - 1), 0)","v":0},null,-315799.99999999994,-315799.99999999994,-315799.99999999994,-315799.99999999994,-315799.99999999994,-315799.99999999994,-315799.99999999994,-315799.99999999994,-315799.99999999994,-315799.99999999994,-315799.99999999994,-314799.99999999994,-316799.99999999994,-314799.99999999994,-316799.99999999994,-315799.99999999994,-315799.99999999994,-315799.99999999994,-315799.99999999994,-315799.99999999994,-315799.99999999994,-300500.00000000006,-331100.00000000006,-315799.99999999994]
[null,null,null,null,{"$f":" 'FS semi'!E17","v":"Amortisation of capitalised finance costs"},{"$f":" 'FS semi'!F17","v":0},{"$f":" 'FS semi'!G17","v":"$ 000s"},{"$f":" 'FS semi'!H17","v":-15350.115358779016},null,{"$f":" IF(ABS(K48) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H48 - INDEX(M48:AL48, $J$5)","v":9748.5844679894199},{"$f":" IF(ABS(K48) > TRK_TOL, IF(INDEX(M48:AL48, $J$5) = 0, 0, H48 / INDEX(M48:AL48, $J$5) - 1), 0)","v":-0.38840993897191012},null,-25098.699826768436,-25094.120707707767,-25095.797081400207,-25088.197304391968,-25098.700925599584,-25098.699493073233,-25255.872644698185,-25033.040302255631,-24481.618166428623,-25054.404373702349,-25138.070413774418,-24979.378750003325,-25218.020543005998,-24991.262965910162,-25206.243215626713,-25042.800319768794,-25157.422243163641,-24590.127200631749,-25607.508908480879,-25098.613371119416,-25098.787404288716,-23901.556125163359,-26295.844501420437,-25098.700722182224]
[null,null,null,null,{"$f":" 'FS semi'!E18","v":"EBIT P50"},{"$f":" 'FS semi'!F$18","v":0},{"$f":" 'FS semi'!G$18","v":"$ 000s"},{"$f":" 'FS semi'!H$18","v":387139.5045470394},null,{"$f":" IF(ABS(K49) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H49 - INDEX(M49:AL49, $J$5)","v":104959.93727553327},{"$f":" IF(ABS(K49) > TRK_TOL, IF(INDEX(M49:AL49, $J$5) = 0, 0, H49 / INDEX(M49:AL49, $J$5) - 1), 0)","v":0.37196150766842528},null,282179.56727150612,281068.06413789641,282181.80201940128,279630.88702224271,282178.90928636928,282178.9145018108,272774.90612606821,326251.06488071679,272327.68727972399,292085.36594168941,272703.69612240494,281230.41863039776,283127.39550904243,284113.10815146618,280270.42183864064,268618.64038329589,299602.79145262681,281748.16981428221,282609.84983721387,282224.977793472,282132.85031628865,268199.50438344362,296158.30021653569,282178.9076212169]
[]
[null,null,null,null,{"$f":"'FS semi'!E$20","v":"Senior debt interest - T1"},{"$f":"'FS semi'!F$20","v":0},{"$f":"'FS semi'!G$20","v":"$ 000s"},{"$f":"'FS semi'!H$20","v":-41486.927400469496},null,{"$f":" IF(ABS(K51) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H51 - INDEX(M51:AL51, $J$5)","v":13931.001966271804},{"$f":" IF(ABS(K51) > TRK_TOL, IF(INDEX(M51:AL51, $J$5) = 0, 0, H51 / INDEX(M51:AL51, $J$5) - 1), 0)","v":-0.25138077379398449},null,-55417.9293667413,-55318.582824373188,-55222.287938033347,-55190.17110952123,-55417.853852865861,-55417.838266703926,-58794.581957480528,-53994.585582845095,-55248.065748666799,-50643.144028271003,-60262.231227531629,-55233.828551284474,-55601.851016242072,-55491.423734186486,-55346.56334753117,-54206.143724183821,-56162.026487383337,-55334.252769799714,-55501.467107642435,-55422.965537308097,-55412.725358580064,-52705.747671168596,-58129.946723189038,-55417.848544474058]
[null,null,null,null,{"$f":"'FS semi'!E$21","v":"Senior debt interest - T2"},{"$f":"'FS semi'!F$21","v":0},{"$f":"'FS semi'!G$21","v":"$ 000s"},{"$f":"'FS semi'!H$21","v":-46417.031655580708},null,"tu",15630.439901152196,-0.2519109886187797,null,-62047.471556732904,-61936.239591826998,-61827.66695922998,-61792.465573132504,-62047.38675936318,-62047.369272418073,-65828.06182528862,-60453.848192123034,-55248.065748666799,-56679.984712017402,-67496.262492511465,-61841.345876313586,-62253.396072780153,-62129.758038499756,-61967.567503249425,-60690.715728826028,-62877.922403864999,-61953.784178474001,-62141.002910613985,-62053.12339371931,-62041.631253879816,-59010.822359317062,-65083.936225470046,-62047.38079634733]
[null,null,null,null,{"$f":"'FS semi'!E$22","v":"Senior debt witholding tax - T1"},{"$f":"'FS semi'!F$22","v":0},{"$f":"'FS semi'!G$22","v":"$ 000s"},{"$f":"'FS semi'!H$22","v":-846.67198776468433},null,"tu",284.30616257697568,-0.25138077379398438,null,-1130.97815034166,-1128.9506698851681,-1126.9854681231304,0,-1130.976609242161,-1130.9762911572243,-1199.889427703685,-1101.9303180172487,-1127.51154589116,-1033.5335515973682,-1229.8414536230953,-1127.2209908425416,-1134.7316533926962,-1132.4780353915626,-1129.5217009700245,-1106.2478311057935,-1146.1638058649671,-1129.270464689791,-1132.6830021967851,-1131.0809293328202,-1130.8719460934726,-1075.6275034932364,-1186.3254433303891,-1130.9765009076345]
[null,null,null,null,{"$f":"'FS semi'!E$23","v":"Senior debt witholding tax  T2"},{"$f":"'FS semi'!F$23","v":0},{"$f":"'FS semi'!G$23","v":"$ 000s"},{"$f":"'FS semi'!H$23","v":-947.28636031797407},null,"tu",318.98856941126917,-0.25191098861877947,null,-1266.2749297292432,-1264.0048896291246,-1261.7891216169401,0,-1266.2731991706778,-1266.2728422942471,-1343.4298331691562,-1233.7520039208796,-1127.51154589116,-1156.7343818779059,-1377.4747447451318,-1262.0682831900749,-1270.4774708730647,-1267.9542456836693,-1264.6442347601933,-1238.5860352821646,-1283.2229062013273,-1264.3629424178387,-1268.1837328696743,-1266.3902733412115,-1266.155739875099,-1204.3024971289217,-1328.2435964381655,-1266.2730774764768]
[null,null,null,null,{"$f":" 'FS semi'!E24","v":"Equity bridge interest"},{"$f":" 'FS semi'!F24","v":0},{"$f":" 'FS semi'!G24","v":"$ 000s"},{"$f":" 'FS semi'!H24","v":0},null,"vw",0,0,null,0,0,-7589.4169450760737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'FS semi'!E25","v":"Shareholder loan interest expense P 50"},{"$f":" 'FS semi'!F25","v":0},{"$f":" 'FS semi'!G25","v":"$ 000s"},{"$f":" 'FS semi'!H25","v":-168000.59458379238},null,"tu",-32217.48433073808,0.23727166265889377,null,-135783.1102530543,-151961.79818463136,-106263.72445245247,-135930.40818268067,-135782.61991482988,-135782.72993463528,-124323.43688161764,-173609.49040194071,-133746.69188559719,-151230.53496064665,-120327.16342469942,-135374.58425989977,-136190.87724085382,-129020.23332221655,-142664.38845684275,-122911.99425639448,-105971.02883807624,-135597.32108365404,-135968.21007089099,-135810.20251828234,-135755.14993292969,-129767.00618215208,-141798.35660105024,-135782.66292524763]
[null,null,null,null,{"$f":" 'FS semi'!E26","v":"Profit before tax P50"},{"$f":" 'FS semi'!F$26","v":0},{"$f":" 'FS semi'!G$26","v":"$ 000s"},{"$f":" 'FS semi'!H$26","v":129440.99255911412},null,"tu",102907.18954420743,3.8783430134909098,null,26533.803014906694,9458.4879775504887,48889.931134869286,26717.842156908391,26533.798950897435,26533.727894602071,21285.506200808708,35857.458381869714,25829.840805010816,31341.434307279069,22010.722779294192,26391.370668867323,26676.062054900645,35071.260775488132,17897.736595287108,28464.952807503607,72162.427011235981,26469.178375246822,26598.303013000033,26541.215141488141,26526.316084930582,24435.998170183731,28631.491627057887,26533.765776763805]
[]
[null,null,null,null,{"$f":" 'FS semi'!E28","v":"Corporate income tax expense P50"},{"$f":" 'FS semi'!F$28","v":0},{"$f":" 'FS semi'!G$28","v":"$ 000s"},{"$f":" 'FS semi'!H$28","v":-28338.785757640388},null,{"$f":" IF(ABS(K59) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H59 - INDEX(M59:AL59, $J$5)","v":-24100.776876737189},{"$f":" IF(ABS(K59) > TRK_TOL, IF(INDEX(M59:AL59, $J$5) = 0, 0, H59 / INDEX(M59:AL59, $J$5) - 1), 0)","v":5.68681603885664},null,-4238.0088809031986,-824.82076238126524,-8709.2359298224565,-4279.1154483073442,-4238.0094743656309,-4237.9952567527234,-3203.8820204829294,-6129.6042557822166,-4114.8005435128835,-5182.9719356304668,-3349.2428035421954,-4212.9969427895094,-4262.9889820793624,-5944.1132011124982,-2512.1422809554206,-4647.1101378200319,-13334.371082436435,-4226.6630416726912,-4249.3318731519339,-4239.6845348087245,-4236.3210646357147,-3869.6381201727495,-4606.3592331735581,-4238.0028426773788]
[null,null,null,null,{"$f":" 'FS semi'!E29","v":"Profit after tax P50"},{"$f":" 'FS semi'!F$29","v":0},{"$f":" 'FS semi'!G$29","v":"$ 000s"},{"$f":" 'FS semi'!H$29","v":101102.20680147372},null,{"$f":" IF(ABS(K60) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H60 - INDEX(M60:AL60, $J$5)","v":78806.412667470198},{"$f":" IF(ABS(K60) > TRK_TOL, IF(INDEX(M60:AL60, $J$5) = 0, 0, H60 / INDEX(M60:AL60, $J$5) - 1), 0)","v":3.5345864872012713},null,22295.794134003518,8633.6672151692019,40180.695205046817,22438.726708601047,22295.789476531801,22295.732637849345,18081.624180325765,29727.85412608751,21715.040261497939,26158.462371648602,18661.479975751983,22178.373726077814,22413.073072821287,29127.147574375642,15385.594314331687,23817.842669683567,58828.055928799542,22242.515333574142,22348.971139848094,22301.530606679418,22289.995020294868,20566.360050010975,24025.132393884327,22295.762934086433]
[]
[null,null,null,null,{"$f":" 'FS semi'!E31","v":"Dividends paid P50"},{"$f":" 'FS semi'!F$31","v":0},{"$f":" 'FS semi'!G$31","v":"$ 000s"},{"$f":" 'FS semi'!H$31","v":-74451.950840855265},null,{"$f":" IF(ABS(K62) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H62 - INDEX(M62:AL62, $J$5)","v":-52156.156706851747},{"$f":" IF(ABS(K62) > TRK_TOL, IF(INDEX(M62:AL62, $J$5) = 0, 0, H62 / INDEX(M62:AL62, $J$5) - 1), 0)","v":2.3392823055944851},null,-22295.794134003518,-8633.6665678910686,-40180.693737506772,-22438.726708601047,-22295.789476531805,-22295.715510947499,-18081.611693603714,-29727.842142091857,-21715.036575716767,-26158.462371648602,-18661.479975751987,-22178.363469093489,-22413.056055265355,-29127.147574375642,-15385.580221184351,-23817.829510436495,-58828.055928799557,-22242.508921548626,-22348.957756798758,-22301.504131087077,-22289.995020294868,-20566.347188591488,-24025.132393884327,-22295.76199006231]
[null,null,null,null,{"$f":" 'FS semi'!E32","v":"Net income P50"},{"$f":" 'FS semi'!F$32","v":0},{"$f":" 'FS semi'!G$32","v":"$ 000s"},{"$f":" 'FS semi'!H$32","v":26650.255960618462},null,{"$f":" IF(ABS(K63) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H63 - INDEX(M63:AL63, $J$5)","v":26650.255960618466},{"$f":" IF(ABS(K63) > TRK_TOL, IF(INDEX(M63:AL63, $J$5) = 0, 0, H63 / INDEX(M63:AL63, $J$5) - 1), 0)","v":-1.4651133155953328E+16},null,-1.8189894035458565E-12,6.4727813423814951E-4,1.4675400434498442E-3,0,0,1.7126901849223941E-2,1.248672205292678E-2,1.198399564873398E-2,3.6857811692243558E-3,9.0949470177292824E-13,-9.0949470177292824E-13,1.0256984327497776E-2,1.7017555933307449E-2,1.8189894035458565E-12,1.409314733427891E-2,1.3159247073417646E-2,-1.8189894035458565E-12,6.4120255137822824E-3,1.3383049335061514E-2,2.647559234083019E-2,1.8189894035458565E-12,1.2861419486398518E-2,1.8189894035458565E-12,9.4402411923510954E-4]
[]
[]
["CASH FLOW"]
[]
[null,null,null,null,{"$f":" 'FS semi'!E37","v":"Cash received from operating period invoices P50"},{"$f":" 'FS semi'!F$37","v":0},{"$f":" 'FS semi'!G37","v":"$ 000s"},{"$f":" 'FS semi'!H37","v":906547.9883019533},null,{"$f":" IF(ABS(K68) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H68 - INDEX(M68:AL68, $J$5)","v":94411.761789255892},{"$f":" IF(ABS(K68) > TRK_TOL, IF(INDEX(M68:AL68, $J$5) = 0, 0, H68 / INDEX(M68:AL68, $J$5) - 1), 0)","v":0.11625113953438437},null,812136.22651269741,811092.90537246398,812198.95230754849,809661.9241037668,812198.9633254034,812198.96707654989,803029.7873648766,796339.77277251799,801818.5720512101,821978.30037876894,802842.36246710026,810148.51611798559,814249.40360004827,813018.78103995463,811404.74455626158,798697.14327716536,829534.74678924063,811267.53854053444,813130.81979095831,803130.35160718975,821267.5834337906,781978.35763179127,842419.55394927075,812198.96147252608]
[null,null,null,null,{"$f":" 'FS semi'!E38","v":"Cash received from EGRs P50"},{"$f":" 'FS semi'!F$37","v":0},{"$f":" 'FS semi'!G38","v":"$ 000s"},{"$f":" 'FS semi'!H38","v":7389.9249711446055},null,"tu",799.59101828812891,0.12132784529705942,null,6590.3339528564766,6580.9595081098942,6590.3268282227491,6568.8402578374271,6590.3269215350419,6590.3269533042067,6512.6714408598054,6456.0124454243933,6502.4134299121597,6673.1499715924901,6511.0841040489504,6572.961297385531,6607.6924869695922,6597.2701123914103,6583.6005329757536,6475.9774608691951,6737.1469415195625,6582.4385093491283,6598.2189897061126,6527.039042786987,6653.6148713410594,6334.3829117857276,6846.2708036558452,6590.3269058426758]
[null,null,null,null,{"$f":" 'FS semi'!E39","v":"Cash paid for EG O&M costs"},{"$f":" 'FS semi'!F39","v":0},{"$f":" 'FS semi'!G39","v":"$ 000s"},{"$f":" 'FS semi'!H39","v":-1246.5753424657532},null,{"$f":" IF(ABS(K70) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},0,0,null,-1246.5753424657532,-1246.5753424657532,-1246.5753424657532,-1246.5753424657532,-1246.5753424657532,-1246.5753424657532,-1246.5753424657532,-1246.5753424657532,-1246.5753424657532,-1246.5753424657532,-1246.5753424657532,-1246.5753424657532,-1246.5753424657532,-1246.5753424657532,-1246.5753424657532,-1246.5753424657532,-1246.5753424657532,-1246.5753424657532,-1246.5753424657532,-1184.2465753424656,-1308.9041095890411,-1246.5753424657532,-1246.5753424657532,-1246.5753424657532]
[null,null,null,null,{"$f":" 'FS semi'!E40","v":"Cash from terminal value"},{"$f":" 'FS semi'!F40","v":0},{"$f":" 'FS semi'!G40","v":"$ 000s"},{"$f":" 'FS semi'!H40","v":0},null,{"$f":" IF(ABS(K71) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},0,0,null,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'FS semi'!E41","v":"Release of working capital reserve P50"},{"$f":" 'FS semi'!F41","v":0},{"$f":" 'FS semi'!G41","v":"$ 000s"},{"$f":" 'FS semi'!H41","v":4458.5904346803381},null,"tu",588.26814718925334,0.15199461530388336,null,3870.3222874910848,3863.4254025638279,3870.3170458175468,3854.5091331960562,3870.3171144684552,3870.3171378413886,3813.1850998621435,3771.500436698027,3805.6381652968471,3931.2509682605692,3812.0172782341747,3857.5410285575731,3883.0931571820752,3875.4252984365544,3865.3684344000853,3786.1889241568556,3978.3342621741563,3864.5135204876119,3876.1233981988867,3869.611485208563,3871.0227960064922,3682.016214438629,4058.6179206005386,3870.3171029234022]
[null,null,null,null,{"$f":" 'FS semi'!E42","v":"Cash paid for O&M costs"},{"$f":" 'FS semi'!F$42","v":0},{"$f":" 'FS semi'!G$42","v":"$ 000s"},{"$f":" 'FS semi'!H$42","v":-194401.7180248138},null,"vw",0,0,null,-194401.7180248138,-194465.10469250428,-194465.10469250428,-194465.10469250428,-194465.10469250428,-194465.10469250428,-194465.10469250428,-194465.10469250428,-194465.10469250428,-194465.10469250428,-194465.10469250428,-194465.10469250428,-194465.10469250428,-194465.10469250428,-194465.10469250428,-194465.10469250428,-194465.10469250428,-194465.10469250428,-194465.10469250428,-185349.55291004313,-203580.65647496542,-194465.10469250428,-194465.10469250428,-194465.10469250428]
[null,null,null,null,{"$f":" 'FS semi'!E43","v":"Corporate income tax paid P50"},{"$f":" 'FS semi'!F$43","v":0},{"$f":" 'FS semi'!G$43","v":"$ 000s"},{"$f":" 'FS semi'!H$43","v":-28338.785757640388},null,"tu",-24100.776876737189,5.6868160388566409,null,-4238.0088809031977,-824.82076238126501,-8709.2359298224565,-4279.1154483073442,-4238.0094743656291,-4237.9952567527253,-3203.8820204829303,-6129.6042557822138,-4114.8005435128835,-5182.9719356304686,-3349.2428035421963,-4212.9969427895066,-4262.9889820793633,-5944.1132011124964,-2512.1422809554215,-4647.1101378200301,-13334.371082436435,-4226.6630416726921,-4249.3318731519321,-4239.6845348087245,-4236.3210646357129,-3869.6381201727495,-4606.3592331735599,-4238.0028426773761]
[null,null,null,null,{"$f":" 'FS semi'!E44","v":"Operating cashflow P50"},{"$f":" 'FS semi'!F$44","v":0},{"$f":" 'FS semi'!G$44","v":"$ 000s"},{"$f":" 'FS semi'!H$44","v":694409.42458285799},null,"tu",71698.844077995629,0.11513991623502817,null,622710.58050486236,625000.78948578623,618238.68021679646,620094.47801152326,622709.91785207123,622709.9358759725,614440.08185014536,664726.00136388803,612300.14306793641,631688.04934802174,614104.54101087118,620654.34146616887,624765.52022715088,621835.6832147002,623629.89120771189,608600.51948940137,631204.17687552795,621776.14749372879,623644.15027074178,622753.51811499125,622666.33945194783,592413.43860287289,653006.40340538323,622709.92260364513]
[]
[null,null,null,null,{"$f":" 'FS semi'!E46","v":"Construction costs"},{"$f":" 'FS semi'!F46","v":0},{"$f":" 'FS semi'!G46","v":"$ 000s"},{"$f":" 'FS semi'!H46","v":-315800},null,{"$f":" IF(ABS(K77) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H77 - INDEX(M77:AL77, $J$5)","v":0},{"$f":" IF(ABS(K77) > TRK_TOL, IF(INDEX(M77:AL77, $J$5) = 0, 0, H77 / INDEX(M77:AL77, $J$5) - 1), 0)","v":0},null,-315800,-315800,-315800,-315800,-315800,-315800,-315800,-315800,-315800,-315800,-315800,-314800,-316800,-314800,-316800,-315800,-315800,-315800,-315800,-315800,-315800,-300500.00000000006,-331100,-315800]
[null,null,null,null,{"$f":" 'FS semi'!E47","v":"Financing fees"},{"$f":" 'FS semi'!F47","v":0},{"$f":" 'FS semi'!G47","v":"$ 000s"},{"$f":" 'FS semi'!H47","v":-15350.115358779012},null,"tu",9748.5844679894199,-0.38840993897191023,null,-25098.699826768432,-25094.12070770776,-25095.797081400193,-25088.197304391946,-25098.700925599598,-25098.699493073233,-25255.872644698196,-25033.040302255646,-24481.618166428627,-25054.404373702331,-25138.0704137744,-24979.378750003336,-25218.020543005998,-24991.262965910173,-25206.243215626731,-25042.800319768816,-25157.422243163637,-24590.127200631752,-25607.508908480857,-25098.613371119431,-25098.787404288727,-23901.556125163381,-26295.844501420441,-25098.700722182235]
[null,null,null,null,{"$f":" 'FS semi'!E48","v":"Pre-funding of working capital P50 "},{"$f":" 'FS semi'!F48","v":0},{"$f":" 'FS semi'!G48","v":"$ 000s"},{"$f":" 'FS semi'!H48","v":-4458.5904346803381},null,"tu",-588.26814718925334,0.15199461530388336,null,-3870.3222874910848,-3863.4254025638279,-3870.3170458175468,-3854.5091331960562,-3870.3171144684552,-3870.3171378413886,-3813.1850998621435,-3771.500436698027,-3805.6381652968471,-3931.2509682605692,-3812.0172782341747,-3857.5410285575731,-3883.0931571820752,-3875.4252984365544,-3865.3684344000853,-3786.1889241568556,-3978.3342621741563,-3864.5135204876119,-3876.1233981988867,-3869.611485208563,-3871.0227960064922,-3682.016214438629,-4058.6179206005386,-3870.3171029234022]
[null,null,null,null,{"$f":" 'FS semi'!E49","v":"Pre-funding of DSRA"},{"$f":" 'FS semi'!F49","v":0},{"$f":" 'FS semi'!G49","v":"$ 000s"},{"$f":" 'FS semi'!H49","v":-11175.630627668808},null,{"$f":" IF(ABS(K80) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},117.75728043980416,-1.0427099591191258E-2,null,-11293.387908108612,-11273.328371110529,-11293.441673834377,-11247.30806026728,-11293.442380984408,-11293.44107591594,-11982.60559417239,-11005.051294659632,-11104.68012454495,-11471.273083931841,-11123.298537561692,-11256.155366629719,-11330.727033129166,-11308.350099560666,-11278.998688956603,-11047.918761187051,-11608.683158460468,-11276.503829086289,-11310.386345568853,-11291.467068292142,-11295.416864496652,-10743.897900205087,-11842.985706082662,-11293.442307775967]
[null,null,null,null,{"$f":" 'FS semi'!E50","v":"Equity bridge repayment"},{"$f":" 'FS semi'!F50","v":0},{"$f":" 'FS semi'!G50","v":"$ 000s"},{"$f":" 'FS semi'!H50","v":0},null,{"$f":" IF(ABS(K81) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},93228.247666108335,-1,null,-93228.247666108335,-93666.168444166891,-93568.154117376253,-94232.625423789781,-93228.276498605002,-93228.320612312469,-78267.556017149822,-99506.575457690167,-91769.04283441609,-99285.855407117517,-87788.360581658722,-92929.197411813715,-93527.435808199749,-91792.90675392811,-94653.562949585699,-98573.349018346053,-87896.303701921192,-93092.324177374743,-93364.37185432628,-93228.781709556177,-93227.810135759879,-88819.869193484716,-97636.722395312157,-93228.286048320879]
[null,null,null,null,{"$f":" 'FS semi'!E51","v":"Share capital drawdown"},{"$f":" 'FS semi'!F51","v":0},{"$f":" 'FS semi'!G51","v":"$ 000s"},{"$f":" 'FS semi'!H51","v":100},null,"vw",0,0,null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,null,{"$f":" 'FS semi'!E52","v":"Equity bridge drawdown "},{"$f":" 'FS semi'!F52","v":0},{"$f":" 'FS semi'!G52","v":"$ 000s"},{"$f":" 'FS semi'!H52","v":0},null,{"$f":" IF(ABS(K83) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},-93228.247666108335,-1,null,93228.247666108335,93666.168444166891,93568.154117376253,94232.625423789781,93228.276498605002,93228.320612312469,78267.556017149822,99506.575457690167,91769.042834416105,99285.855407117517,87788.360581658722,92929.197411813715,93527.435808199749,91792.90675392811,94653.562949585699,98573.349018346053,87896.303701921192,93092.324177374743,93364.371854326295,93228.781709556177,93227.810135759879,88819.869193484716,97636.722395312157,93228.286048320879]
[null,null,null,null,{"$f":" 'FS semi'!E53","v":"Shareholder loan drawdown"},{"$f":" 'FS semi'!F53","v":0},{"$f":" 'FS semi'!G53","v":"$ 000s"},{"$f":" 'FS semi'!H53","v":121256.82673680749},null,{"$f":" IF(ABS(K84) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},28028.579070699154,0.30064470557337852,null,93228.247666108335,93666.168444166891,93568.154117376253,94232.625423789781,93228.276498605002,93228.320612312469,78267.556017149822,99506.575457690167,91769.04283441609,99285.855407117517,87788.360581658722,92929.197411813715,93527.435808199749,91792.90675392811,94653.562949585699,98573.349018346053,87896.303701921192,93092.324177374743,93364.37185432628,93228.781709556177,93227.810135759879,88819.869193484716,97636.722395312157,93228.286048320879]
[null,null,null,null,{"$f":" 'FS semi'!E54","v":"Construction debt drawdown"},{"$f":" 'FS semi'!F54","v":0},{"$f":" 'FS semi'!G54","v":"$ 000s"},{"$f":" 'FS semi'!H54","v":225376.96393978526},null,"tu",-33804.490645347425,-0.13042789153050205,null,259181.45458513268,258718.22061305266,258838.6828648785,258118.95946315781,259181.46937301132,259181.42332543514,274983.02218221757,252539.60015643193,259828.62823161637,253263.29628102257,264484.99593857245,258322.70958285296,260040.14596926188,259524.80089321005,258848.80606646457,253526.86843519268,264897.81041966728,258791.35110428755,259571.68684779573,259178.8326115805,259184.06489187485,246525.04801221535,271837.85084303288,259181.45911215083]
[null,null,null,null,{"$f":" 'FS semi'!E55","v":"Cashflow available for senior debt P50"},{"$f":" 'FS semi'!F55","v":0},{"$f":" 'FS semi'!G55","v":"$ 000s"},{"$f":" 'FS semi'!H55","v":694358.87883832259},null,"tu",75201.006104587344,0.12145691658987756,null,619157.87273373525,621454.30406162364,614685.96139799908,616556.04840061546,619157.20330263511,619157.22210688947,610938.99671077996,661262.58494439675,608805.87767769839,628080.27261026704,610604.51130153204,617113.17331564485,621201.26127129525,618278.35249793099,620081.64988477877,605123.82893782738,627553.85133331816,618228.67822518549,620086.19032061507,619201.44051150768,619112.98741479067,589030.88556876581,649283.52851562458,619157.20763123524]
[]
[null,null,null,null,{"$f":" 'FS semi'!E57","v":"Senior debt interest - T1"},{"$f":" 'FS semi'!F$57","v":0},{"$f":" 'FS semi'!G$57","v":"$ 000s"},{"$f":" 'FS semi'!H$57","v":-41486.927400469496},null,{"$f":" IF(ABS(K88) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H88 - INDEX(M88:AL88, $J$5)","v":13931.001966271804},{"$f":" IF(ABS(K88) > TRK_TOL, IF(INDEX(M88:AL88, $J$5) = 0, 0, H88 / INDEX(M88:AL88, $J$5) - 1), 0)","v":-0.25138077379398449},null,-55417.9293667413,-55318.582824373188,-55222.287938033347,-55190.17110952123,-55417.853852865861,-55417.838266703926,-58794.581957480528,-53994.585582845095,-55248.065748666799,-50643.144028271003,-60262.231227531629,-55233.828551284474,-55601.851016242072,-55491.423734186486,-55346.56334753117,-54206.143724183821,-56162.026487383337,-55334.252769799714,-55501.467107642435,-55422.965537308097,-55412.725358580064,-52705.747671168596,-58129.946723189038,-55417.848544474058]
[null,null,null,null,{"$f":" 'FS semi'!E58","v":"Senior debt principal repayment - T1"},{"$f":" 'FS semi'!F$58","v":0},{"$f":" 'FS semi'!G$58","v":"$ 000s"},{"$f":" 'FS semi'!H$58","v":-126013.60995020178},null,"tu",3577.0929133937898,-2.7603005727648289E-2,null,-129590.70286359556,-129359.11063016529,-129419.34216620914,-129059.47413737641,-129590.72562051623,-129590.72022616846,-137491.51733446971,-126269.80607021369,-129914.31595869867,-126631.64807210624,-132242.48154228774,-129161.35991991853,-130020.0814934088,-129762.39584863762,-129424.41007980584,-126763.44079721977,-132448.8997288536,-129395.67875815647,-129785.85011542245,-129589.42954358632,-129592.02558022474,-123262.53043681744,-135918.91552498218,-129590.73002808739]
[null,null,null,null,{"$f":"+'FS semi'!E59","v":"Senior debt interest - T2"},{"$f":"+'FS semi'!F59","v":0},{"$f":"+'FS semi'!G59","v":"$ 000s"},{"$f":"+'FS semi'!H59","v":-46417.031655580708},null,"tu",15630.439901152196,-0.2519109886187797,null,-62047.471556732904,-61936.239591826998,-61827.66695922998,-61792.465573132504,-62047.38675936318,-62047.369272418073,-65828.06182528862,-60453.848192123034,-55248.065748666799,-56679.984712017402,-67496.262492511465,-61841.345876313586,-62253.396072780153,-62129.758038499756,-61967.567503249425,-60690.715728826028,-62877.922403864999,-61953.784178474001,-62141.002910613985,-62053.12339371931,-62041.631253879816,-59010.822359317062,-65083.936225470046,-62047.38079634733]
[null,null,null,null,{"$f":"+'FS semi'!E60","v":"Senior debt principal repayment - T2"},{"$f":"+'FS semi'!F60","v":0},{"$f":"+'FS semi'!G60","v":"$ 000s"},{"$f":"+'FS semi'!H60","v":-126013.60995020178},null,"tu",3577.0929133937898,-2.7603005727648289E-2,null,-129590.70286359556,-129359.11063016529,-129419.34216620914,-129059.47413737641,-129590.72562051623,-129590.72022616846,-137491.51733446971,-126269.80607021369,-129914.31595869867,-126631.64807210624,-132242.48154228774,-129161.35991991853,-130020.0814934088,-129762.39584863762,-129424.41007980584,-126763.44079721977,-132448.8997288536,-129395.67875815647,-129785.85011542245,-129589.42954358632,-129592.02558022474,-123262.53043681744,-135918.91552498218,-129590.73002808739]
[null,null,null,null,{"$f":"+'FS semi'!E61","v":"Senior debt witholding tax - T1"},{"$f":"+'FS semi'!F61","v":0},{"$f":"+'FS semi'!G61","v":"$ 000s"},{"$f":"+'FS semi'!H61","v":-846.67198776468433},null,"tu",284.30616257697568,-0.25138077379398438,null,-1130.97815034166,-1128.9506698851681,-1126.9854681231304,0,-1130.976609242161,-1130.9762911572243,-1199.889427703685,-1101.9303180172487,-1127.51154589116,-1033.5335515973682,-1229.8414536230953,-1127.2209908425416,-1134.7316533926962,-1132.4780353915626,-1129.5217009700245,-1106.2478311057935,-1146.1638058649671,-1129.270464689791,-1132.6830021967851,-1131.0809293328202,-1130.8719460934726,-1075.6275034932364,-1186.3254433303891,-1130.9765009076345]
[null,null,null,null,{"$f":"+'FS semi'!E62","v":"Senior debt witholding tax  T2"},{"$f":"+'FS semi'!F62","v":0},{"$f":"+'FS semi'!G62","v":"$ 000s"},{"$f":"+'FS semi'!H62","v":-947.28636031797407},null,"tu",318.98856941126917,-0.25191098861877947,null,-1266.2749297292432,-1264.0048896291246,-1261.7891216169401,0,-1266.2731991706778,-1266.2728422942471,-1343.4298331691562,-1233.7520039208796,-1127.51154589116,-1156.7343818779059,-1377.4747447451318,-1262.0682831900749,-1270.4774708730647,-1267.9542456836693,-1264.6442347601933,-1238.5860352821646,-1283.2229062013273,-1264.3629424178387,-1268.1837328696743,-1266.3902733412115,-1266.155739875099,-1204.3024971289217,-1328.2435964381655,-1266.2730774764768]
[null,null,null,null,{"$f":" 'FS semi'!E63","v":"Cashflow available for DSRA P50"},{"$f":" 'FS semi'!F$63","v":0},{"$f":" 'FS semi'!G$63","v":"$ 000s"},{"$f":" 'FS semi'!H$63","v":352633.74153378635},null,"tu",112519.92853078744,0.46861081053001352,null,240113.81300299891,243088.30482557885,236408.54757857719,241454.46344320901,240113.26164096105,240113.32498197936,208789.99899819877,291938.8567070631,236226.09117118511,265303.57979229069,215753.7382985451,239325.98977417723,240900.6420711898,238731.94674689425,241524.53293865622,234355.25402398998,241186.71627229644,239755.6503534911,240471.15333644717,240149.02129063345,240077.5519559129,228509.32466402315,251717.24547723265,240113.26865585486]
[]
[null,null,null,null,{"$f":" 'FS semi'!E65","v":"DSRA deposit"},{"$f":" 'FS semi'!F65","v":0},{"$f":" 'FS semi'!G65","v":"$ 000s"},{"$f":" 'FS semi'!H65","v":0},null,{"$f":" IF(ABS(K96) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H96 - INDEX(M96:AL96, $J$5)","v":0},{"$f":" IF(ABS(K96) > TRK_TOL, IF(INDEX(M96:AL96, $J$5) = 0, 0, H96 / INDEX(M96:AL96, $J$5) - 1), 0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'FS semi'!E66","v":"DSRA withdrawal"},{"$f":" 'FS semi'!F66","v":0},{"$f":" 'FS semi'!G66","v":"$ 000s"},{"$f":" 'FS semi'!H66","v":11175.630627668808},null,{"$f":" IF(ABS(K97) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H97 - INDEX(M97:AL97, $J$5)","v":-117.75728043980416},{"$f":" IF(ABS(K97) > TRK_TOL, IF(INDEX(M97:AL97, $J$5) = 0, 0, H97 / INDEX(M97:AL97, $J$5) - 1), 0)","v":-1.0427099591191258E-2},null,11293.387908108612,11273.328371110529,11293.441673834377,11247.30806026728,11293.442380984408,11293.44107591594,11982.60559417239,11005.051294659632,11104.68012454495,11471.273083931841,11123.298537561692,11256.155366629719,11330.727033129166,11308.350099560666,11278.998688956603,11047.918761187051,11608.683158460468,11276.503829086289,11310.386345568853,11291.467068292142,11295.416864496652,10743.897900205087,11842.985706082662,11293.442307775967]
[null,null,null,null,{"$f":" 'FS semi'!E67","v":"Cashflow available for equity bridge loan P50"},{"$f":" 'FS semi'!F67","v":0},{"$f":" 'FS semi'!G67","v":"$ 000s"},{"$f":" 'FS semi'!H67","v":363809.37216145516},null,{"$f":" IF(ABS(K98) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H98 - INDEX(M98:AL98, $J$5)","v":112402.1712503476},{"$f":" IF(ABS(K98) > TRK_TOL, IF(INDEX(M98:AL98, $J$5) = 0, 0, H98 / INDEX(M98:AL98, $J$5) - 1), 0)","v":0.44709209140787776},null,251407.20091110756,254361.63319668936,247701.98925241153,252701.77150347625,251406.70402194545,251406.76605789532,220772.60459237115,302943.90800172277,247330.77129573005,276774.85287622252,226877.03683610682,250582.14514080697,252231.36910431893,250040.29684645493,252803.53162761283,245403.17278517704,252795.39943075689,251032.15418257748,251781.53968201598,251440.48835892556,251372.9688204095,239253.2225642282,263560.23118331528,251406.71096363076]
[]
[null,null,null,null,{"$f":" 'FS semi'!E69","v":"Equity bridge interest"},{"$f":" 'FS semi'!F69","v":0},{"$f":" 'FS semi'!G69","v":"$ 000s"},{"$f":" 'FS semi'!H69","v":0},null,{"$f":" IF(ABS(K100) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H100 - INDEX(M100:AL100, $J$5)","v":0},{"$f":" IF(ABS(K100) > TRK_TOL, IF(INDEX(M100:AL100, $J$5) = 0, 0, H100 / INDEX(M100:AL100, $J$5) - 1), 0)","v":0},null,0,0,-7589.4169450760737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'FS semi'!E70","v":"Cashflow available for shareholder loan P50"},{"$f":" 'FS semi'!F70","v":0},{"$f":" 'FS semi'!G70","v":"$ 000s"},{"$f":" 'FS semi'!H70","v":363809.37216145516},null,{"$f":" IF(ABS(K101) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H101 - INDEX(M101:AL101, $J$5)","v":112402.1712503476},{"$f":" IF(ABS(K101) > TRK_TOL, IF(INDEX(M101:AL101, $J$5) = 0, 0, H101 / INDEX(M101:AL101, $J$5) - 1), 0)","v":0.44709209140787776},null,251407.20091110756,254361.63319668936,240112.57230733545,252701.77150347625,251406.70402194545,251406.76605789532,220772.60459237115,302943.90800172277,247330.77129573005,276774.85287622252,226877.03683610682,250582.14514080697,252231.36910431893,250040.29684645493,252803.53162761283,245403.17278517704,252795.39943075689,251032.15418257748,251781.53968201598,251440.48835892556,251372.9688204095,239253.2225642282,263560.23118331528,251406.71096363076]
[]
[null,null,null,null,{"$f":" 'FS semi'!E72","v":"Shareholder loan interest paid P50"},{"$f":" 'FS semi'!F72","v":0},{"$f":" 'FS semi'!G72","v":"$ 000s"},{"$f":" 'FS semi'!H72","v":-153638.07784451306},null,{"$f":" IF(ABS(K103) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H103 - INDEX(M103:AL103, $J$5)","v":-17854.967591458757},{"$f":" IF(ABS(K103) > TRK_TOL, IF(INDEX(M103:AL103, $J$5) = 0, 0, H103 / INDEX(M103:AL103, $J$5) - 1), 0)","v":0.13149623364925933},null,-135783.1102530543,-151961.79818463136,-106263.72445245247,-135930.40818268067,-135782.61991482988,-135782.72993463528,-124323.43688161764,-164846.74136232791,-133746.69188559719,-151230.53496064665,-120327.16342469942,-135374.58425989977,-136190.87724085382,-129020.23332221655,-142664.38845684275,-122911.99425639448,-105971.02883807624,-135597.32108365404,-135968.21007089099,-135810.20251828234,-135755.14993292969,-129767.00618215208,-141798.35660105024,-135782.66292524763]
[null,null,null,null,{"$f":" 'FS semi'!E73","v":"Shareholder loan principal repayment P50 "},{"$f":" 'FS semi'!F73","v":0},{"$f":" 'FS semi'!G73","v":"$ 000s"},{"$f":" 'FS semi'!H73","v":-135619.34347608688},null,{"$f":" IF(ABS(K104) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H104 - INDEX(M104:AL104, $J$5)","v":-42391.095809978535},{"$f":" IF(ABS(K104) > TRK_TOL, IF(INDEX(M104:AL104, $J$5) = 0, 0, H104 / INDEX(M104:AL104, $J$5) - 1), 0)","v":0.45470226965758087},null,-93228.247666108349,-93666.168444166891,-93568.154117376253,-94232.625423789825,-93228.276498605002,-93228.320612312426,-78267.556017149851,-108269.32449730299,-91769.042834416105,-99285.855407117502,-87788.360581658722,-92929.1974118137,-93527.435808199763,-91792.906753928095,-94653.562949585714,-98573.349018346053,-87896.303701921206,-93092.324177374743,-93364.371854326309,-93228.781709556177,-93227.810135759864,-88819.869193484701,-97636.722395312128,-93228.286048320893]
[null,null,null,null,{"$f":" 'FS semi'!E74","v":"Cashflow available for share capital redemption P50"},{"$f":" 'FS semi'!F74","v":0},{"$f":" 'FS semi'!G74","v":"$ 000s"},{"$f":" 'FS semi'!H74","v":74551.950840855265},null,{"$f":" IF(ABS(K105) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H105 - INDEX(M105:AL105, $J$5)","v":52156.107848910375},{"$f":" IF(ABS(K105) > TRK_TOL, IF(INDEX(M105:AL105, $J$5) = 0, 0, H105 / INDEX(M105:AL105, $J$5) - 1), 0)","v":2.3288298577405349},null,22395.84299194489,8733.6665678910686,40280.693737506772,22538.737897005831,22395.80760851056,22395.715510947499,18181.611693603714,29827.842142091857,21815.036575716767,26258.462508458448,18761.512829748714,22278.363469093489,22513.056055265355,29227.156770310241,15485.580221184351,23917.829510436495,58928.066890759437,22342.508921548626,22448.957756798758,22401.504131087077,22390.008751719986,20666.347188591488,24125.152186952968,22395.76199006231]
[]
[null,null,null,null,{"$f":" 'FS semi'!E76","v":"Share capital redemption"},{"$f":" 'FS semi'!F$76","v":0},{"$f":" 'FS semi'!G$76","v":"$ 000s"},{"$f":" 'FS semi'!H$76","v":-100},null,{"$f":" IF(ABS(K107) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H107 - INDEX(M107:AL107, $J$5)","v":0},{"$f":" IF(ABS(K107) > TRK_TOL, IF(INDEX(M107:AL107, $J$5) = 0, 0, H107 / INDEX(M107:AL107, $J$5) - 1), 0)","v":0},null,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100]
[null,null,null,null,{"$f":" 'FS semi'!E77","v":"Cash flow available for dividends P50"},{"$f":" 'FS semi'!F$77","v":0},{"$f":" 'FS semi'!G$77","v":"$ 000s"},{"$f":" 'FS semi'!H$77","v":74451.950840855265},null,{"$f":" IF(ABS(K108) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H108 - INDEX(M108:AL108, $J$5)","v":52156.107848910375},{"$f":" IF(ABS(K108) > TRK_TOL, IF(INDEX(M108:AL108, $J$5) = 0, 0, H108 / INDEX(M108:AL108, $J$5) - 1), 0)","v":2.3392749880663177},null,22295.84299194489,8633.6665678910686,40180.693737506772,22438.737897005831,22295.80760851056,22295.715510947499,18081.611693603714,29727.842142091857,21715.036575716767,26158.462508458448,18661.512829748714,22178.363469093489,22413.056055265355,29127.156770310241,15385.580221184351,23817.829510436495,58828.066890759437,22242.508921548626,22348.957756798758,22301.504131087077,22290.008751719986,20566.347188591488,24025.152186952968,22295.76199006231]
[]
[null,null,null,null,{"$f":" 'FS semi'!E79","v":"Dividends paid P50"},{"$f":" 'FS semi'!F$79","v":0},{"$f":" 'FS semi'!G$79","v":"$ 000s"},{"$f":" 'FS semi'!H$79","v":-74451.950840855265},null,{"$f":" IF(ABS(K110) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H110 - INDEX(M110:AL110, $J$5)","v":-52156.156706851747},{"$f":" IF(ABS(K110) > TRK_TOL, IF(INDEX(M110:AL110, $J$5) = 0, 0, H110 / INDEX(M110:AL110, $J$5) - 1), 0)","v":2.3392823055944851},null,-22295.794134003518,-8633.6665678910686,-40180.693737506772,-22438.726708601047,-22295.789476531805,-22295.715510947499,-18081.611693603714,-29727.842142091857,-21715.036575716767,-26158.462371648602,-18661.479975751987,-22178.363469093489,-22413.056055265355,-29127.147574375642,-15385.580221184351,-23817.829510436495,-58828.055928799557,-22242.508921548626,-22348.957756798758,-22301.504131087077,-22289.995020294868,-20566.347188591488,-24025.132393884327,-22295.76199006231]
[null,null,null,null,{"$f":" 'FS semi'!E80","v":"Net cash flow P50"},{"$f":" 'FS semi'!F$80","v":0},{"$f":" 'FS semi'!G$80","v":"$ 000s"},{"$f":" 'FS semi'!H$80","v":0},null,{"$f":" IF(ABS(K111) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H111 - INDEX(M111:AL111, $J$5)","v":-4.8857941374990332E-2},{"$f":" IF(ABS(K111) > TRK_TOL, IF(INDEX(M111:AL111, $J$5) = 0, 0, H111 / INDEX(M111:AL111, $J$5) - 1), 0)","v":-1},null,4.8857941374990332E-2,0,0,1.1188404784661543E-2,1.8131978756173339E-2,0,0,0,0,1.3680984648090089E-4,3.2853996727681078E-2,0,0,9.1959346000294317E-3,0,0,1.0961959881569783E-2,0,0,0,1.3731425117839535E-2,0,1.979306864177488E-2,0]
[]
[]
["MODEL RUN INFO"]
[]
[null,null,null,null,"Time",null,null,{"$f":" NOW()","v":46199.133006597222},null,null,null,null,null,45025.737910300923,44990.609897800925,44960.683632870372,44959.793947106482,44959.793537731479,44959.793019212964,44959.792527430553,44959.79200277778,44959.787074537038,44959.78658310185,44959.784351273149,44959.78531284722,44959.783600578703,44959.783278125004,44959.782820138891,44959.782336805554,44959.779837615744,44959.779465509258,44959.779059837965,44959.778416550929,44959.775876967593,44959.774845949076,44959.770431712961,44983.440696527781]
[null,null,null,null,"Filename",null,null,{"$f":" MID(CELL(\"filename\",$A$1), SEARCH(\"[\", CELL(\"filename\",$A$1)) + 1, SEARCH(\"]\", CELL(\"filename\",$A$1)) - SEARCH(\"[\", CELL(\"filename\",$A$1)) - 1)","v":"CPFM_2_Verified Model 02.05.2026 v3 UA v3.xlsm"},null,null,null,null,null,"CPFM_2_final_model_results (timeline).xlsm","CPFM_2_final_model_results (timeline).xlsm","CPFM_2 final 03-02-23rv.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2 final + terminal value + mejora 2.xlsm","CPFM_2_final_model_results.xlsm"]
[]
[]
[null,null,null,null,"[do not delete row]",null,null,null,null,"range end"]

{"sheet":"Check","index":21,"n_rows":39,"n_cols":7,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Check - Seasonal - Leverage Method"}]
[null,null,null,null,null,{"$f":" F9","v":4},"Error chks"]
[null,null,null,null,null,{"$f":" Output!J2","v":55},"Track chgs"]
[null,null,null,null,null,{"$f":" Check!$F$28","v":0},"Alerts"]
[null,null,null,null,null,"Constant","Unit"]
[]
["CHECK SUMMARY"]
[]
[null,null,null,null,"Total checks",{"$f":" SUM(F11:F23)","v":4},"check"]
[]
[null,null,null,null,"[do not delete this row]","[range start]"]
[]
[null,null,null,null,{"$f":" 'FS semi'!E$113","v":"Balance sheet check"},{"$f":" 'FS semi'!F$113","v":0},{"$f":" 'FS semi'!G$113","v":"check"}]
[null,null,null,null,{"$f":" 'FS Ann'!E$112","v":"Annual balance sheet check"},{"$f":" 'FS Ann'!F$112","v":0},{"$f":" 'FS Ann'!G$112","v":"check"}]
[null,null,null,null,{"$f":" 'S&U'!E$41","v":"Sources and uses check"},{"$f":" 'S&U'!F$41","v":1},{"$f":" 'S&U'!G$41","v":"check"}]
[null,null,null,null,{"$f":" Solve!E$118","v":"Master solve check"},{"$f":" Solve!F$118","v":1},{"$f":" Solve!G$118","v":"check"}]
[null,null,null,null,{"$f":" DSRA!E$86","v":"DSRA sufficiently funded check"},{"$f":" DSRA!F$86","v":0},{"$f":" DSRA!G$86","v":"check"}]
[null,null,null,null,{"$f":" Debt!E$201","v":"Senior debt T1 fully repaid"},{"$f":" Debt!F$201","v":1},{"$f":" Debt!G$201","v":"check"}]
[null,null,null,null,{"$f":" Debt!E$306","v":"Senior debt T2 fully repaid"},{"$f":" Debt!F$306","v":1},{"$f":" Debt!G$306","v":"check"}]
[null,null,null,null,{"$f":" Debt!E$420","v":"Shareholder loan fully repaid P50"},{"$f":" Debt!F$420","v":0},{"$f":" Debt!G$420","v":"check"}]
[null,null,null,null,{"$f":" InpC!E$42","v":"Annual yield allocation check"},{"$f":" InpC!F$42","v":0},{"$f":" InpC!G$42","v":"check"}]
[]
[null,null,null,null,"[do not delete this row]","[range end]"]
[]
[]
["ALERT SUMMARY"]
[]
[null,null,null,null,"Total alerts",{"$f":" SUM(F30:F39)","v":0},"alert"]
[]
[null,null,null,null,"[do not delete this row]","[range start]"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"[do not delete this row]","[range end]"]

{"sheet":"Tmp","index":22,"n_rows":24,"n_cols":192,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Tmp - Seasonal - Leverage Method"}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Check!$F$9","v":4},"Error chks",null,null,{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,{"$f":" Time!E$66","v":"Timeline label"},{"$f":" Output!J2","v":55},"Track chgs",null,null,{"$f":" Time!J$66","v":"Pre-fcst"},{"$f":" Time!K$66","v":"Pre-fcst"},{"$f":" Time!L$66","v":"Fin Close"},{"$f":" Time!M$66","v":"Construction"},{"$f":" Time!N$66","v":"Construction"},{"$f":" Time!O$66","v":"Construction"},{"$f":" Time!P$66","v":"Construction"},{"$f":" Time!Q$66","v":"Operations"},{"$f":" Time!R$66","v":"Operations"},{"$f":" Time!S$66","v":"Operations"},{"$f":" Time!T$66","v":"Operations"},{"$f":" Time!U$66","v":"Operations"},{"$f":" Time!V$66","v":"Operations"},{"$f":" Time!W$66","v":"Operations"},{"$f":" Time!X$66","v":"Operations"},{"$f":" Time!Y$66","v":"Operations"},{"$f":" Time!Z$66","v":"Operations"},{"$f":" Time!AA$66","v":"Operations"},{"$f":" Time!AB$66","v":"Operations"},{"$f":" Time!AC$66","v":"Operations"},{"$f":" Time!AD$66","v":"Operations"},{"$f":" Time!AE$66","v":"Operations"},{"$f":" Time!AF$66","v":"Operations"},{"$f":" Time!AG$66","v":"Operations"},{"$f":" Time!AH$66","v":"Operations"},{"$f":" Time!AI$66","v":"Operations"},{"$f":" Time!AJ$66","v":"Operations"},{"$f":" Time!AK$66","v":"Operations"},{"$f":" Time!AL$66","v":"Operations"},{"$f":" Time!AM$66","v":"Operations"},{"$f":" Time!AN$66","v":"Operations"},{"$f":" Time!AO$66","v":"Operations"},{"$f":" Time!AP$66","v":"Operations"},{"$f":" Time!AQ$66","v":"Operations"},{"$f":" Time!AR$66","v":"Operations"},{"$f":" Time!AS$66","v":"Operations"},{"$f":" Time!AT$66","v":"Operations"},{"$f":" Time!AU$66","v":"Operations"},{"$f":" Time!AV$66","v":"Operations"},{"$f":" Time!AW$66","v":"Operations"},{"$f":" Time!AX$66","v":"Operations"},{"$f":" Time!AY$66","v":"Operations"},{"$f":" Time!AZ$66","v":"Operations"},{"$f":" Time!BA$66","v":"Operations"},{"$f":" Time!BB$66","v":"Operations"},{"$f":" Time!BC$66","v":"Operations"},{"$f":" Time!BD$66","v":"Operations"},{"$f":" Time!BE$66","v":"Post ops"},{"$f":" Time!BF$66","v":"Post ops"},{"$f":" Time!BG$66","v":"Post ops"},{"$f":" Time!BH$66","v":"Post ops"},{"$f":" Time!BI$66","v":"Post ops"},{"$f":" Time!BJ$66","v":"Post ops"},{"$f":" Time!BK$66","v":"Post ops"},{"$f":" Time!BL$66","v":"Post ops"},{"$f":" Time!BM$66","v":"Post ops"},{"$f":" Time!BN$66","v":"Post ops"},{"$f":" Time!BO$66","v":"Post ops"},{"$f":" Time!BP$66","v":"Post ops"},{"$f":" Time!BQ$66","v":"Post ops"},{"$f":" Time!BR$66","v":"Post ops"},{"$f":" Time!BS$66","v":"Post ops"},{"$f":" Time!BT$66","v":"Post ops"},{"$f":" Time!BU$66","v":"Post ops"},{"$f":" Time!BV$66","v":"Post ops"},{"$f":" Time!BW$66","v":"Post ops"},{"$f":" Time!BX$66","v":"Post ops"},{"$f":" Time!BY$66","v":"Post ops"},{"$f":" Time!BZ$66","v":"Post ops"},{"$f":" Time!CA$66","v":"Post ops"},{"$f":" Time!CB$66","v":"Post ops"},{"$f":" Time!CC$66","v":"Post ops"},{"$f":" Time!CD$66","v":"Post ops"},{"$f":" Time!CE$66","v":"Post ops"},{"$f":" Time!CF$66","v":"Post ops"},{"$f":" Time!CG$66","v":"Post ops"},{"$f":" Time!CH$66","v":"Post ops"},{"$f":" Time!CI$66","v":"Post ops"},{"$f":" Time!CJ$66","v":"Post ops"},{"$f":" Time!CK$66","v":"Post ops"},{"$f":" Time!CL$66","v":"Post ops"},{"$f":" Time!CM$66","v":"Post ops"},{"$f":" Time!CN$66","v":"Post ops"},{"$f":" Time!CO$66","v":"Post ops"},{"$f":" Time!CP$66","v":"Post ops"},{"$f":" Time!CQ$66","v":"Post ops"},{"$f":" Time!CR$66","v":"Post ops"},{"$f":" Time!CS$66","v":"Post ops"},{"$f":" Time!CT$66","v":"Post ops"},{"$f":" Time!CU$66","v":"Post ops"},{"$f":" Time!CV$66","v":"Post ops"},{"$f":" Time!CW$66","v":"Post ops"},{"$f":" Time!CX$66","v":"Post ops"},{"$f":" Time!CY$66","v":"Post ops"},{"$f":" Time!CZ$66","v":"Post ops"},{"$f":" Time!DA$66","v":"Post ops"},{"$f":" Time!DB$66","v":"Post ops"},{"$f":" Time!DC$66","v":"Post ops"},{"$f":" Time!DD$66","v":"Post ops"},{"$f":" Time!DE$66","v":"Post ops"},{"$f":" Time!DF$66","v":"Post ops"},{"$f":" Time!DG$66","v":"Post ops"},{"$f":" Time!DH$66","v":"Post ops"},{"$f":" Time!DI$66","v":"Post ops"},{"$f":" Time!DJ$66","v":"Post ops"},{"$f":" Time!DK$66","v":"Post ops"},{"$f":" Time!DL$66","v":"Post ops"},{"$f":" Time!DM$66","v":"Post ops"},{"$f":" Time!DN$66","v":"Post ops"},{"$f":" Time!DO$66","v":"Post ops"},{"$f":" Time!DP$66","v":"Post ops"},{"$f":" Time!DQ$66","v":"Post ops"},{"$f":" Time!DR$66","v":"Post ops"},{"$f":" Time!DS$66","v":"Post ops"},{"$f":" Time!DT$66","v":"Post ops"},{"$f":" Time!DU$66","v":"Post ops"},{"$f":" Time!DV$66","v":"Post ops"},{"$f":" Time!DW$66","v":"Post ops"},{"$f":" Time!DX$66","v":"Post ops"},{"$f":" Time!DY$66","v":"Post ops"},{"$f":" Time!DZ$66","v":"Post ops"},{"$f":" Time!EA$66","v":"Post ops"},{"$f":" Time!EB$66","v":"Post ops"},{"$f":" Time!EC$66","v":"Post ops"},{"$f":" Time!ED$66","v":"Post ops"},{"$f":" Time!EE$66","v":"Post ops"},{"$f":" Time!EF$66","v":"Post ops"},{"$f":" Time!EG$66","v":"Post ops"},{"$f":" Time!EH$66","v":"Post ops"},{"$f":" Time!EI$66","v":"Post ops"},{"$f":" Time!EJ$66","v":"Post ops"},{"$f":" Time!EK$66","v":"Post ops"},{"$f":" Time!EL$66","v":"Post ops"},{"$f":" Time!EM$66","v":"Post ops"},{"$f":" Time!EN$66","v":"Post ops"},{"$f":" Time!EO$66","v":"Post ops"},{"$f":" Time!EP$66","v":"Post ops"},{"$f":" Time!EQ$66","v":"Post ops"},{"$f":" Time!ER$66","v":"Post ops"},{"$f":" Time!ES$66","v":"Post ops"},{"$f":" Time!ET$66","v":"Post ops"},{"$f":" Time!EU$66","v":"Post ops"},{"$f":" Time!EV$66","v":"Post ops"},{"$f":" Time!EW$66","v":"Post ops"},{"$f":" Time!EX$66","v":"Post ops"},{"$f":" Time!EY$66","v":"Post ops"},{"$f":" Time!EZ$66","v":"Post ops"},{"$f":" Time!FA$66","v":"Post ops"},{"$f":" Time!FB$66","v":"Post ops"},{"$f":" Time!FC$66","v":"Post ops"},{"$f":" Time!FD$66","v":"Post ops"},{"$f":" Time!FE$66","v":"Post ops"},{"$f":" Time!FF$66","v":"Post ops"},{"$f":" Time!FG$66","v":"Post ops"},{"$f":" Time!FH$66","v":"Post ops"},{"$f":" Time!FI$66","v":"Post ops"},{"$f":" Time!FJ$66","v":"Post ops"},{"$f":" Time!FK$66","v":"Post ops"},{"$f":" Time!FL$66","v":"Post ops"},{"$f":" Time!FM$66","v":"Post ops"},{"$f":" Time!FN$66","v":"Post ops"},{"$f":" Time!FO$66","v":"Post ops"},{"$f":" Time!FP$66","v":"Post ops"},{"$f":" Time!FQ$66","v":"Post ops"},{"$f":" Time!FR$66","v":"Post ops"},{"$f":" Time!FS$66","v":"Post ops"},{"$f":" Time!FT$66","v":"Post ops"},{"$f":" Time!FU$66","v":"Post ops"},{"$f":" Time!FV$66","v":"Post ops"},{"$f":" Time!FW$66","v":"Post ops"},{"$f":" Time!FX$66","v":"Post ops"},{"$f":" Time!FY$66","v":"Post ops"},{"$f":" Time!FZ$66","v":"Post ops"},{"$f":" Time!GA$66","v":"Post ops"},{"$f":" Time!GB$66","v":"Post ops"},{"$f":" Time!GC$66","v":"Post ops"},{"$f":" Time!GD$66","v":"Post ops"},{"$f":" Time!GE$66","v":"Post ops"},{"$f":" Time!GF$66","v":"Post ops"},{"$f":" Time!GG$66","v":"Post ops"},{"$f":" Time!GH$66","v":"Post ops"},{"$f":" Time!GI$66","v":"Post ops"},{"$f":" Time!GJ$66","v":"Post ops"}]
[null,null,null,null,{"$f":" Time!E$39","v":"Financial year"},{"$f":" Check!$F$28","v":0},"Alerts",null,null,{"$f":" Time!J$39","v":2021},{"$f":" Time!K$39","v":2021},{"$f":" Time!L$39","v":2022},{"$f":" Time!M$39","v":2022},{"$f":" Time!N$39","v":2023},{"$f":" Time!O$39","v":2023},{"$f":" Time!P$39","v":2024},{"$f":" Time!Q$39","v":2024},{"$f":" Time!R$39","v":2025},{"$f":" Time!S$39","v":2025},{"$f":" Time!T$39","v":2026},{"$f":" Time!U$39","v":2026},{"$f":" Time!V$39","v":2027},{"$f":" Time!W$39","v":2027},{"$f":" Time!X$39","v":2028},{"$f":" Time!Y$39","v":2028},{"$f":" Time!Z$39","v":2029},{"$f":" Time!AA$39","v":2029},{"$f":" Time!AB$39","v":2030},{"$f":" Time!AC$39","v":2030},{"$f":" Time!AD$39","v":2031},{"$f":" Time!AE$39","v":2031},{"$f":" Time!AF$39","v":2032},{"$f":" Time!AG$39","v":2032},{"$f":" Time!AH$39","v":2033},{"$f":" Time!AI$39","v":2033},{"$f":" Time!AJ$39","v":2034},{"$f":" Time!AK$39","v":2034},{"$f":" Time!AL$39","v":2035},{"$f":" Time!AM$39","v":2035},{"$f":" Time!AN$39","v":2036},{"$f":" Time!AO$39","v":2036},{"$f":" Time!AP$39","v":2037},{"$f":" Time!AQ$39","v":2037},{"$f":" Time!AR$39","v":2038},{"$f":" Time!AS$39","v":2038},{"$f":" Time!AT$39","v":2039},{"$f":" Time!AU$39","v":2039},{"$f":" Time!AV$39","v":2040},{"$f":" Time!AW$39","v":2040},{"$f":" Time!AX$39","v":2041},{"$f":" Time!AY$39","v":2041},{"$f":" Time!AZ$39","v":2042},{"$f":" Time!BA$39","v":2042},{"$f":" Time!BB$39","v":2043},{"$f":" Time!BC$39","v":2043},{"$f":" Time!BD$39","v":2044},{"$f":" Time!BE$39","v":2044},{"$f":" Time!BF$39","v":2045},{"$f":" Time!BG$39","v":2045},{"$f":" Time!BH$39","v":2046},{"$f":" Time!BI$39","v":2046},{"$f":" Time!BJ$39","v":2047},{"$f":" Time!BK$39","v":2047},{"$f":" Time!BL$39","v":2048},{"$f":" Time!BM$39","v":2048},{"$f":" Time!BN$39","v":2049},{"$f":" Time!BO$39","v":2049},{"$f":" Time!BP$39","v":2050},{"$f":" Time!BQ$39","v":2050},{"$f":" Time!BR$39","v":2051},{"$f":" Time!BS$39","v":2051},{"$f":" Time!BT$39","v":2052},{"$f":" Time!BU$39","v":2052},{"$f":" Time!BV$39","v":2053},{"$f":" Time!BW$39","v":2053},{"$f":" Time!BX$39","v":2054},{"$f":" Time!BY$39","v":2054},{"$f":" Time!BZ$39","v":2055},{"$f":" Time!CA$39","v":2055},{"$f":" Time!CB$39","v":2056},{"$f":" Time!CC$39","v":2056},{"$f":" Time!CD$39","v":2057},{"$f":" Time!CE$39","v":2057},{"$f":" Time!CF$39","v":2058},{"$f":" Time!CG$39","v":2058},{"$f":" Time!CH$39","v":2059},{"$f":" Time!CI$39","v":2059},{"$f":" Time!CJ$39","v":2060},{"$f":" Time!CK$39","v":2060},{"$f":" Time!CL$39","v":2061},{"$f":" Time!CM$39","v":2061},{"$f":" Time!CN$39","v":2062},{"$f":" Time!CO$39","v":2062},{"$f":" Time!CP$39","v":2063},{"$f":" Time!CQ$39","v":2063},{"$f":" Time!CR$39","v":2064},{"$f":" Time!CS$39","v":2064},{"$f":" Time!CT$39","v":2065},{"$f":" Time!CU$39","v":2065},{"$f":" Time!CV$39","v":2066},{"$f":" Time!CW$39","v":2066},{"$f":" Time!CX$39","v":2067},{"$f":" Time!CY$39","v":2067},{"$f":" Time!CZ$39","v":2068},{"$f":" Time!DA$39","v":2068},{"$f":" Time!DB$39","v":2069},{"$f":" Time!DC$39","v":2069},{"$f":" Time!DD$39","v":2070},{"$f":" Time!DE$39","v":2070},{"$f":" Time!DF$39","v":2071},{"$f":" Time!DG$39","v":2071},{"$f":" Time!DH$39","v":2072},{"$f":" Time!DI$39","v":2072},{"$f":" Time!DJ$39","v":2073},{"$f":" Time!DK$39","v":2073},{"$f":" Time!DL$39","v":2074},{"$f":" Time!DM$39","v":2074},{"$f":" Time!DN$39","v":2075},{"$f":" Time!DO$39","v":2075},{"$f":" Time!DP$39","v":2076},{"$f":" Time!DQ$39","v":2076},{"$f":" Time!DR$39","v":2077},{"$f":" Time!DS$39","v":2077},{"$f":" Time!DT$39","v":2078},{"$f":" Time!DU$39","v":2078},{"$f":" Time!DV$39","v":2079},{"$f":" Time!DW$39","v":2079},{"$f":" Time!DX$39","v":2080},{"$f":" Time!DY$39","v":2080},{"$f":" Time!DZ$39","v":2081},{"$f":" Time!EA$39","v":2081},{"$f":" Time!EB$39","v":2082},{"$f":" Time!EC$39","v":2082},{"$f":" Time!ED$39","v":2083},{"$f":" Time!EE$39","v":2083},{"$f":" Time!EF$39","v":2084},{"$f":" Time!EG$39","v":2084},{"$f":" Time!EH$39","v":2085},{"$f":" Time!EI$39","v":2085},{"$f":" Time!EJ$39","v":2086},{"$f":" Time!EK$39","v":2086},{"$f":" Time!EL$39","v":2087},{"$f":" Time!EM$39","v":2087},{"$f":" Time!EN$39","v":2088},{"$f":" Time!EO$39","v":2088},{"$f":" Time!EP$39","v":2089},{"$f":" Time!EQ$39","v":2089},{"$f":" Time!ER$39","v":2090},{"$f":" Time!ES$39","v":2090},{"$f":" Time!ET$39","v":2091},{"$f":" Time!EU$39","v":2091},{"$f":" Time!EV$39","v":2092},{"$f":" Time!EW$39","v":2092},{"$f":" Time!EX$39","v":2093},{"$f":" Time!EY$39","v":2093},{"$f":" Time!EZ$39","v":2094},{"$f":" Time!FA$39","v":2094},{"$f":" Time!FB$39","v":2095},{"$f":" Time!FC$39","v":2095},{"$f":" Time!FD$39","v":2096},{"$f":" Time!FE$39","v":2096},{"$f":" Time!FF$39","v":2097},{"$f":" Time!FG$39","v":2097},{"$f":" Time!FH$39","v":2098},{"$f":" Time!FI$39","v":2098},{"$f":" Time!FJ$39","v":2099},{"$f":" Time!FK$39","v":2099},{"$f":" Time!FL$39","v":2100},{"$f":" Time!FM$39","v":2100},{"$f":" Time!FN$39","v":2101},{"$f":" Time!FO$39","v":2101},{"$f":" Time!FP$39","v":2102},{"$f":" Time!FQ$39","v":2102},{"$f":" Time!FR$39","v":2103},{"$f":" Time!FS$39","v":2103},{"$f":" Time!FT$39","v":2104},{"$f":" Time!FU$39","v":2104},{"$f":" Time!FV$39","v":2105},{"$f":" Time!FW$39","v":2105},{"$f":" Time!FX$39","v":2106},{"$f":" Time!FY$39","v":2106},{"$f":" Time!FZ$39","v":2107},{"$f":" Time!GA$39","v":2107},{"$f":" Time!GB$39","v":2108},{"$f":" Time!GC$39","v":2108},{"$f":" Time!GD$39","v":2109},{"$f":" Time!GE$39","v":2109},{"$f":" Time!GF$39","v":2110},{"$f":" Time!GG$39","v":2110},{"$f":" Time!GH$39","v":2111},{"$f":" Time!GI$39","v":2111},{"$f":" Time!GJ$39","v":2112}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48},{"$f":" Time!BF$10","v":49},{"$f":" Time!BG$10","v":50},{"$f":" Time!BH$10","v":51},{"$f":" Time!BI$10","v":52},{"$f":" Time!BJ$10","v":53},{"$f":" Time!BK$10","v":54},{"$f":" Time!BL$10","v":55},{"$f":" Time!BM$10","v":56},{"$f":" Time!BN$10","v":57},{"$f":" Time!BO$10","v":58},{"$f":" Time!BP$10","v":59},{"$f":" Time!BQ$10","v":60},{"$f":" Time!BR$10","v":61},{"$f":" Time!BS$10","v":62},{"$f":" Time!BT$10","v":63},{"$f":" Time!BU$10","v":64},{"$f":" Time!BV$10","v":65},{"$f":" Time!BW$10","v":66},{"$f":" Time!BX$10","v":67},{"$f":" Time!BY$10","v":68},{"$f":" Time!BZ$10","v":69},{"$f":" Time!CA$10","v":70},{"$f":" Time!CB$10","v":71},{"$f":" Time!CC$10","v":72},{"$f":" Time!CD$10","v":73},{"$f":" Time!CE$10","v":74},{"$f":" Time!CF$10","v":75},{"$f":" Time!CG$10","v":76},{"$f":" Time!CH$10","v":77},{"$f":" Time!CI$10","v":78},{"$f":" Time!CJ$10","v":79},{"$f":" Time!CK$10","v":80},{"$f":" Time!CL$10","v":81},{"$f":" Time!CM$10","v":82},{"$f":" Time!CN$10","v":83},{"$f":" Time!CO$10","v":84},{"$f":" Time!CP$10","v":85},{"$f":" Time!CQ$10","v":86},{"$f":" Time!CR$10","v":87},{"$f":" Time!CS$10","v":88},{"$f":" Time!CT$10","v":89},{"$f":" Time!CU$10","v":90},{"$f":" Time!CV$10","v":91},{"$f":" Time!CW$10","v":92},{"$f":" Time!CX$10","v":93},{"$f":" Time!CY$10","v":94},{"$f":" Time!CZ$10","v":95},{"$f":" Time!DA$10","v":96},{"$f":" Time!DB$10","v":97},{"$f":" Time!DC$10","v":98},{"$f":" Time!DD$10","v":99},{"$f":" Time!DE$10","v":100},{"$f":" Time!DF$10","v":101},{"$f":" Time!DG$10","v":102},{"$f":" Time!DH$10","v":103},{"$f":" Time!DI$10","v":104},{"$f":" Time!DJ$10","v":105},{"$f":" Time!DK$10","v":106},{"$f":" Time!DL$10","v":107},{"$f":" Time!DM$10","v":108},{"$f":" Time!DN$10","v":109},{"$f":" Time!DO$10","v":110},{"$f":" Time!DP$10","v":111},{"$f":" Time!DQ$10","v":112},{"$f":" Time!DR$10","v":113},{"$f":" Time!DS$10","v":114},{"$f":" Time!DT$10","v":115},{"$f":" Time!DU$10","v":116},{"$f":" Time!DV$10","v":117},{"$f":" Time!DW$10","v":118},{"$f":" Time!DX$10","v":119},{"$f":" Time!DY$10","v":120},{"$f":" Time!DZ$10","v":121},{"$f":" Time!EA$10","v":122},{"$f":" Time!EB$10","v":123},{"$f":" Time!EC$10","v":124},{"$f":" Time!ED$10","v":125},{"$f":" Time!EE$10","v":126},{"$f":" Time!EF$10","v":127},{"$f":" Time!EG$10","v":128},{"$f":" Time!EH$10","v":129},{"$f":" Time!EI$10","v":130},{"$f":" Time!EJ$10","v":131},{"$f":" Time!EK$10","v":132},{"$f":" Time!EL$10","v":133},{"$f":" Time!EM$10","v":134},{"$f":" Time!EN$10","v":135},{"$f":" Time!EO$10","v":136},{"$f":" Time!EP$10","v":137},{"$f":" Time!EQ$10","v":138},{"$f":" Time!ER$10","v":139},{"$f":" Time!ES$10","v":140},{"$f":" Time!ET$10","v":141},{"$f":" Time!EU$10","v":142},{"$f":" Time!EV$10","v":143},{"$f":" Time!EW$10","v":144},{"$f":" Time!EX$10","v":145},{"$f":" Time!EY$10","v":146},{"$f":" Time!EZ$10","v":147},{"$f":" Time!FA$10","v":148},{"$f":" Time!FB$10","v":149},{"$f":" Time!FC$10","v":150},{"$f":" Time!FD$10","v":151},{"$f":" Time!FE$10","v":152},{"$f":" Time!FF$10","v":153},{"$f":" Time!FG$10","v":154},{"$f":" Time!FH$10","v":155},{"$f":" Time!FI$10","v":156},{"$f":" Time!FJ$10","v":157},{"$f":" Time!FK$10","v":158},{"$f":" Time!FL$10","v":159},{"$f":" Time!FM$10","v":160},{"$f":" Time!FN$10","v":161},{"$f":" Time!FO$10","v":162},{"$f":" Time!FP$10","v":163},{"$f":" Time!FQ$10","v":164},{"$f":" Time!FR$10","v":165},{"$f":" Time!FS$10","v":166},{"$f":" Time!FT$10","v":167},{"$f":" Time!FU$10","v":168},{"$f":" Time!FV$10","v":169},{"$f":" Time!FW$10","v":170},{"$f":" Time!FX$10","v":171},{"$f":" Time!FY$10","v":172},{"$f":" Time!FZ$10","v":173},{"$f":" Time!GA$10","v":174},{"$f":" Time!GB$10","v":175},{"$f":" Time!GC$10","v":176},{"$f":" Time!GD$10","v":177},{"$f":" Time!GE$10","v":178},{"$f":" Time!GF$10","v":179},{"$f":" Time!GG$10","v":180},{"$f":" Time!GH$10","v":181},{"$f":" Time!GI$10","v":182},{"$f":" Time!GJ$10","v":183}]
[]
[]
[null,null,null,null,"[xxx] balance BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" I11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AO11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BU11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DA11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EG11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FM11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[upward flow]"]
[null,null,null,null,"[downward flow]"]
[null,null,null,null,"[xxx] balance",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" J8 + J9 - J10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP8 + AP9 - AP10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV8 + BV9 - BV10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DB8 + DB9 - DB10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH8 + EH9 - EH10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FN8 + FN9 - FN10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"[xxx] - initial balance ",null,{"$f":" SMU","v":"$ 000s"}]
[null,null,null,null,{"$f":" Time!E$83","v":"End of construction period flag"},{"$f":" Time!F$83","v":0},{"$f":" Time!G$83","v":"flag"},{"$f":" Time!H$83","v":1},{"$f":" Time!I$83","v":0},{"$f":" Time!J$83","v":0},{"$f":" Time!K$83","v":0},{"$f":" Time!L$83","v":0},{"$f":" Time!M$83","v":0},{"$f":" Time!N$83","v":0},{"$f":" Time!O$83","v":0},{"$f":" Time!P$83","v":1},{"$f":" Time!Q$83","v":0},{"$f":" Time!R$83","v":0},{"$f":" Time!S$83","v":0},{"$f":" Time!T$83","v":0},{"$f":" Time!U$83","v":0},{"$f":" Time!V$83","v":0},{"$f":" Time!W$83","v":0},{"$f":" Time!X$83","v":0},{"$f":" Time!Y$83","v":0},{"$f":" Time!Z$83","v":0},{"$f":" Time!AA$83","v":0},{"$f":" Time!AB$83","v":0},{"$f":" Time!AC$83","v":0},{"$f":" Time!AD$83","v":0},{"$f":" Time!AE$83","v":0},{"$f":" Time!AF$83","v":0},{"$f":" Time!AG$83","v":0},{"$f":" Time!AH$83","v":0},{"$f":" Time!AI$83","v":0},{"$f":" Time!AJ$83","v":0},{"$f":" Time!AK$83","v":0},{"$f":" Time!AL$83","v":0},{"$f":" Time!AM$83","v":0},{"$f":" Time!AN$83","v":0},{"$f":" Time!AO$83","v":0},{"$f":" Time!AP$83","v":0},{"$f":" Time!AQ$83","v":0},{"$f":" Time!AR$83","v":0},{"$f":" Time!AS$83","v":0},{"$f":" Time!AT$83","v":0},{"$f":" Time!AU$83","v":0},{"$f":" Time!AV$83","v":0},{"$f":" Time!AW$83","v":0},{"$f":" Time!AX$83","v":0},{"$f":" Time!AY$83","v":0},{"$f":" Time!AZ$83","v":0},{"$f":" Time!BA$83","v":0},{"$f":" Time!BB$83","v":0},{"$f":" Time!BC$83","v":0},{"$f":" Time!BD$83","v":0},{"$f":" Time!BE$83","v":0},{"$f":" Time!BF$83","v":0},{"$f":" Time!BG$83","v":0},{"$f":" Time!BH$83","v":0},{"$f":" Time!BI$83","v":0},{"$f":" Time!BJ$83","v":0},{"$f":" Time!BK$83","v":0},{"$f":" Time!BL$83","v":0},{"$f":" Time!BM$83","v":0},{"$f":" Time!BN$83","v":0},{"$f":" Time!BO$83","v":0},{"$f":" Time!BP$83","v":0},{"$f":" Time!BQ$83","v":0},{"$f":" Time!BR$83","v":0},{"$f":" Time!BS$83","v":0},{"$f":" Time!BT$83","v":0},{"$f":" Time!BU$83","v":0},{"$f":" Time!BV$83","v":0},{"$f":" Time!BW$83","v":0},{"$f":" Time!BX$83","v":0},{"$f":" Time!BY$83","v":0},{"$f":" Time!BZ$83","v":0},{"$f":" Time!CA$83","v":0},{"$f":" Time!CB$83","v":0},{"$f":" Time!CC$83","v":0},{"$f":" Time!CD$83","v":0},{"$f":" Time!CE$83","v":0},{"$f":" Time!CF$83","v":0},{"$f":" Time!CG$83","v":0},{"$f":" Time!CH$83","v":0},{"$f":" Time!CI$83","v":0},{"$f":" Time!CJ$83","v":0},{"$f":" Time!CK$83","v":0},{"$f":" Time!CL$83","v":0},{"$f":" Time!CM$83","v":0},{"$f":" Time!CN$83","v":0},{"$f":" Time!CO$83","v":0},{"$f":" Time!CP$83","v":0},{"$f":" Time!CQ$83","v":0},{"$f":" Time!CR$83","v":0},{"$f":" Time!CS$83","v":0},{"$f":" Time!CT$83","v":0},{"$f":" Time!CU$83","v":0},{"$f":" Time!CV$83","v":0},{"$f":" Time!CW$83","v":0},{"$f":" Time!CX$83","v":0},{"$f":" Time!CY$83","v":0},{"$f":" Time!CZ$83","v":0},{"$f":" Time!DA$83","v":0},{"$f":" Time!DB$83","v":0},{"$f":" Time!DC$83","v":0},{"$f":" Time!DD$83","v":0},{"$f":" Time!DE$83","v":0},{"$f":" Time!DF$83","v":0},{"$f":" Time!DG$83","v":0},{"$f":" Time!DH$83","v":0},{"$f":" Time!DI$83","v":0},{"$f":" Time!DJ$83","v":0},{"$f":" Time!DK$83","v":0},{"$f":" Time!DL$83","v":0},{"$f":" Time!DM$83","v":0},{"$f":" Time!DN$83","v":0},{"$f":" Time!DO$83","v":0},{"$f":" Time!DP$83","v":0},{"$f":" Time!DQ$83","v":0},{"$f":" Time!DR$83","v":0},{"$f":" Time!DS$83","v":0},{"$f":" Time!DT$83","v":0},{"$f":" Time!DU$83","v":0},{"$f":" Time!DV$83","v":0},{"$f":" Time!DW$83","v":0},{"$f":" Time!DX$83","v":0},{"$f":" Time!DY$83","v":0},{"$f":" Time!DZ$83","v":0},{"$f":" Time!EA$83","v":0},{"$f":" Time!EB$83","v":0},{"$f":" Time!EC$83","v":0},{"$f":" Time!ED$83","v":0},{"$f":" Time!EE$83","v":0},{"$f":" Time!EF$83","v":0},{"$f":" Time!EG$83","v":0},{"$f":" Time!EH$83","v":0},{"$f":" Time!EI$83","v":0},{"$f":" Time!EJ$83","v":0},{"$f":" Time!EK$83","v":0},{"$f":" Time!EL$83","v":0},{"$f":" Time!EM$83","v":0},{"$f":" Time!EN$83","v":0},{"$f":" Time!EO$83","v":0},{"$f":" Time!EP$83","v":0},{"$f":" Time!EQ$83","v":0},{"$f":" Time!ER$83","v":0},{"$f":" Time!ES$83","v":0},{"$f":" Time!ET$83","v":0},{"$f":" Time!EU$83","v":0},{"$f":" Time!EV$83","v":0},{"$f":" Time!EW$83","v":0},{"$f":" Time!EX$83","v":0},{"$f":" Time!EY$83","v":0},{"$f":" Time!EZ$83","v":0},{"$f":" Time!FA$83","v":0},{"$f":" Time!FB$83","v":0},{"$f":" Time!FC$83","v":0},{"$f":" Time!FD$83","v":0},{"$f":" Time!FE$83","v":0},{"$f":" Time!FF$83","v":0},{"$f":" Time!FG$83","v":0},{"$f":" Time!FH$83","v":0},{"$f":" Time!FI$83","v":0},{"$f":" Time!FJ$83","v":0},{"$f":" Time!FK$83","v":0},{"$f":" Time!FL$83","v":0},{"$f":" Time!FM$83","v":0},{"$f":" Time!FN$83","v":0},{"$f":" Time!FO$83","v":0},{"$f":" Time!FP$83","v":0},{"$f":" Time!FQ$83","v":0},{"$f":" Time!FR$83","v":0},{"$f":" Time!FS$83","v":0},{"$f":" Time!FT$83","v":0},{"$f":" Time!FU$83","v":0},{"$f":" Time!FV$83","v":0},{"$f":" Time!FW$83","v":0},{"$f":" Time!FX$83","v":0},{"$f":" Time!FY$83","v":0},{"$f":" Time!FZ$83","v":0},{"$f":" Time!GA$83","v":0},{"$f":" Time!GB$83","v":0},{"$f":" Time!GC$83","v":0},{"$f":" Time!GD$83","v":0},{"$f":" Time!GE$83","v":0},{"$f":" Time!GF$83","v":0},{"$f":" Time!GG$83","v":0},{"$f":" Time!GH$83","v":0},{"$f":" Time!GI$83","v":0},{"$f":" Time!GJ$83","v":0}]
[]
[null,null,null,null,"[xxx] balance BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GG20","v":0},{"$f":"GH20","v":0},{"$f":"GI20","v":0}]
[null,null,null,null,"[upward flow]"]
[null,null,null,null,"[downward flow]"]
[null,null,null,null,"[xxx] balance",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" IF( J15 = 1, $F14, J17 + J18 - J19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( AP15 = 1, $F14, AP17 + AP18 - AP19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( BV15 = 1, $F14, BV17 + BV18 - BV19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( DB15 = 1, $F14, DB17 + DB18 - DB19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( EH15 = 1, $F14, EH17 + EH18 - EH19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( FN15 = 1, $F14, FN17 + FN18 - FN19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( GH15 = 1, $F14, GH17 + GH18 - GH19)","v":0},{"$f":" IF( GI15 = 1, $F14, GI17 + GI18 - GI19)","v":0},{"$f":" IF( GJ15 = 1, $F14, GJ17 + GJ18 - GJ19)","v":0}]
[]
[]
[null,null,null,null,"Sign switch line item POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J23:GJ23)","v":18300},null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,null,{"$f":" LEFT(E23, LEN(E23) - 4)","v":"Sign switch line item"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J24:GJ24)","v":-18300},null,{"$f":" -1 * J23","v":-100},-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,{"$f":" -1 * AP23","v":-100},-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,{"$f":" -1 * BV23","v":-100},-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,{"$f":" -1 * DB23","v":-100},-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,{"$f":" -1 * EH23","v":-100},-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,{"$f":" -1 * FN23","v":-100},-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,{"$f":" -1 * GH23","v":-100},{"$f":" -1 * GI23","v":-100},{"$f":" -1 * GJ23","v":-100}]

{"sheet":"Metrics","index":23,"n_rows":274,"n_cols":192,"rows_kept":274,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Metrics - Seasonal - Leverage Method"}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Check!$F$9","v":4},"Error chks",null,null,{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,{"$f":" Time!E$66","v":"Timeline label"},{"$f":" Output!J2","v":55},"Track chgs",null,null,{"$f":" Time!J$66","v":"Pre-fcst"},{"$f":" Time!K$66","v":"Pre-fcst"},{"$f":" Time!L$66","v":"Fin Close"},{"$f":" Time!M$66","v":"Construction"},{"$f":" Time!N$66","v":"Construction"},{"$f":" Time!O$66","v":"Construction"},{"$f":" Time!P$66","v":"Construction"},{"$f":" Time!Q$66","v":"Operations"},{"$f":" Time!R$66","v":"Operations"},{"$f":" Time!S$66","v":"Operations"},{"$f":" Time!T$66","v":"Operations"},{"$f":" Time!U$66","v":"Operations"},{"$f":" Time!V$66","v":"Operations"},{"$f":" Time!W$66","v":"Operations"},{"$f":" Time!X$66","v":"Operations"},{"$f":" Time!Y$66","v":"Operations"},{"$f":" Time!Z$66","v":"Operations"},{"$f":" Time!AA$66","v":"Operations"},{"$f":" Time!AB$66","v":"Operations"},{"$f":" Time!AC$66","v":"Operations"},{"$f":" Time!AD$66","v":"Operations"},{"$f":" Time!AE$66","v":"Operations"},{"$f":" Time!AF$66","v":"Operations"},{"$f":" Time!AG$66","v":"Operations"},{"$f":" Time!AH$66","v":"Operations"},{"$f":" Time!AI$66","v":"Operations"},{"$f":" Time!AJ$66","v":"Operations"},{"$f":" Time!AK$66","v":"Operations"},{"$f":" Time!AL$66","v":"Operations"},{"$f":" Time!AM$66","v":"Operations"},{"$f":" Time!AN$66","v":"Operations"},{"$f":" Time!AO$66","v":"Operations"},{"$f":" Time!AP$66","v":"Operations"},{"$f":" Time!AQ$66","v":"Operations"},{"$f":" Time!AR$66","v":"Operations"},{"$f":" Time!AS$66","v":"Operations"},{"$f":" Time!AT$66","v":"Operations"},{"$f":" Time!AU$66","v":"Operations"},{"$f":" Time!AV$66","v":"Operations"},{"$f":" Time!AW$66","v":"Operations"},{"$f":" Time!AX$66","v":"Operations"},{"$f":" Time!AY$66","v":"Operations"},{"$f":" Time!AZ$66","v":"Operations"},{"$f":" Time!BA$66","v":"Operations"},{"$f":" Time!BB$66","v":"Operations"},{"$f":" Time!BC$66","v":"Operations"},{"$f":" Time!BD$66","v":"Operations"},{"$f":" Time!BE$66","v":"Post ops"},{"$f":" Time!BF$66","v":"Post ops"},{"$f":" Time!BG$66","v":"Post ops"},{"$f":" Time!BH$66","v":"Post ops"},{"$f":" Time!BI$66","v":"Post ops"},{"$f":" Time!BJ$66","v":"Post ops"},{"$f":" Time!BK$66","v":"Post ops"},{"$f":" Time!BL$66","v":"Post ops"},{"$f":" Time!BM$66","v":"Post ops"},{"$f":" Time!BN$66","v":"Post ops"},{"$f":" Time!BO$66","v":"Post ops"},{"$f":" Time!BP$66","v":"Post ops"},{"$f":" Time!BQ$66","v":"Post ops"},{"$f":" Time!BR$66","v":"Post ops"},{"$f":" Time!BS$66","v":"Post ops"},{"$f":" Time!BT$66","v":"Post ops"},{"$f":" Time!BU$66","v":"Post ops"},{"$f":" Time!BV$66","v":"Post ops"},{"$f":" Time!BW$66","v":"Post ops"},{"$f":" Time!BX$66","v":"Post ops"},{"$f":" Time!BY$66","v":"Post ops"},{"$f":" Time!BZ$66","v":"Post ops"},{"$f":" Time!CA$66","v":"Post ops"},{"$f":" Time!CB$66","v":"Post ops"},{"$f":" Time!CC$66","v":"Post ops"},{"$f":" Time!CD$66","v":"Post ops"},{"$f":" Time!CE$66","v":"Post ops"},{"$f":" Time!CF$66","v":"Post ops"},{"$f":" Time!CG$66","v":"Post ops"},{"$f":" Time!CH$66","v":"Post ops"},{"$f":" Time!CI$66","v":"Post ops"},{"$f":" Time!CJ$66","v":"Post ops"},{"$f":" Time!CK$66","v":"Post ops"},{"$f":" Time!CL$66","v":"Post ops"},{"$f":" Time!CM$66","v":"Post ops"},{"$f":" Time!CN$66","v":"Post ops"},{"$f":" Time!CO$66","v":"Post ops"},{"$f":" Time!CP$66","v":"Post ops"},{"$f":" Time!CQ$66","v":"Post ops"},{"$f":" Time!CR$66","v":"Post ops"},{"$f":" Time!CS$66","v":"Post ops"},{"$f":" Time!CT$66","v":"Post ops"},{"$f":" Time!CU$66","v":"Post ops"},{"$f":" Time!CV$66","v":"Post ops"},{"$f":" Time!CW$66","v":"Post ops"},{"$f":" Time!CX$66","v":"Post ops"},{"$f":" Time!CY$66","v":"Post ops"},{"$f":" Time!CZ$66","v":"Post ops"},{"$f":" Time!DA$66","v":"Post ops"},{"$f":" Time!DB$66","v":"Post ops"},{"$f":" Time!DC$66","v":"Post ops"},{"$f":" Time!DD$66","v":"Post ops"},{"$f":" Time!DE$66","v":"Post ops"},{"$f":" Time!DF$66","v":"Post ops"},{"$f":" Time!DG$66","v":"Post ops"},{"$f":" Time!DH$66","v":"Post ops"},{"$f":" Time!DI$66","v":"Post ops"},{"$f":" Time!DJ$66","v":"Post ops"},{"$f":" Time!DK$66","v":"Post ops"},{"$f":" Time!DL$66","v":"Post ops"},{"$f":" Time!DM$66","v":"Post ops"},{"$f":" Time!DN$66","v":"Post ops"},{"$f":" Time!DO$66","v":"Post ops"},{"$f":" Time!DP$66","v":"Post ops"},{"$f":" Time!DQ$66","v":"Post ops"},{"$f":" Time!DR$66","v":"Post ops"},{"$f":" Time!DS$66","v":"Post ops"},{"$f":" Time!DT$66","v":"Post ops"},{"$f":" Time!DU$66","v":"Post ops"},{"$f":" Time!DV$66","v":"Post ops"},{"$f":" Time!DW$66","v":"Post ops"},{"$f":" Time!DX$66","v":"Post ops"},{"$f":" Time!DY$66","v":"Post ops"},{"$f":" Time!DZ$66","v":"Post ops"},{"$f":" Time!EA$66","v":"Post ops"},{"$f":" Time!EB$66","v":"Post ops"},{"$f":" Time!EC$66","v":"Post ops"},{"$f":" Time!ED$66","v":"Post ops"},{"$f":" Time!EE$66","v":"Post ops"},{"$f":" Time!EF$66","v":"Post ops"},{"$f":" Time!EG$66","v":"Post ops"},{"$f":" Time!EH$66","v":"Post ops"},{"$f":" Time!EI$66","v":"Post ops"},{"$f":" Time!EJ$66","v":"Post ops"},{"$f":" Time!EK$66","v":"Post ops"},{"$f":" Time!EL$66","v":"Post ops"},{"$f":" Time!EM$66","v":"Post ops"},{"$f":" Time!EN$66","v":"Post ops"},{"$f":" Time!EO$66","v":"Post ops"},{"$f":" Time!EP$66","v":"Post ops"},{"$f":" Time!EQ$66","v":"Post ops"},{"$f":" Time!ER$66","v":"Post ops"},{"$f":" Time!ES$66","v":"Post ops"},{"$f":" Time!ET$66","v":"Post ops"},{"$f":" Time!EU$66","v":"Post ops"},{"$f":" Time!EV$66","v":"Post ops"},{"$f":" Time!EW$66","v":"Post ops"},{"$f":" Time!EX$66","v":"Post ops"},{"$f":" Time!EY$66","v":"Post ops"},{"$f":" Time!EZ$66","v":"Post ops"},{"$f":" Time!FA$66","v":"Post ops"},{"$f":" Time!FB$66","v":"Post ops"},{"$f":" Time!FC$66","v":"Post ops"},{"$f":" Time!FD$66","v":"Post ops"},{"$f":" Time!FE$66","v":"Post ops"},{"$f":" Time!FF$66","v":"Post ops"},{"$f":" Time!FG$66","v":"Post ops"},{"$f":" Time!FH$66","v":"Post ops"},{"$f":" Time!FI$66","v":"Post ops"},{"$f":" Time!FJ$66","v":"Post ops"},{"$f":" Time!FK$66","v":"Post ops"},{"$f":" Time!FL$66","v":"Post ops"},{"$f":" Time!FM$66","v":"Post ops"},{"$f":" Time!FN$66","v":"Post ops"},{"$f":" Time!FO$66","v":"Post ops"},{"$f":" Time!FP$66","v":"Post ops"},{"$f":" Time!FQ$66","v":"Post ops"},{"$f":" Time!FR$66","v":"Post ops"},{"$f":" Time!FS$66","v":"Post ops"},{"$f":" Time!FT$66","v":"Post ops"},{"$f":" Time!FU$66","v":"Post ops"},{"$f":" Time!FV$66","v":"Post ops"},{"$f":" Time!FW$66","v":"Post ops"},{"$f":" Time!FX$66","v":"Post ops"},{"$f":" Time!FY$66","v":"Post ops"},{"$f":" Time!FZ$66","v":"Post ops"},{"$f":" Time!GA$66","v":"Post ops"},{"$f":" Time!GB$66","v":"Post ops"},{"$f":" Time!GC$66","v":"Post ops"},{"$f":" Time!GD$66","v":"Post ops"},{"$f":" Time!GE$66","v":"Post ops"},{"$f":" Time!GF$66","v":"Post ops"},{"$f":" Time!GG$66","v":"Post ops"},{"$f":" Time!GH$66","v":"Post ops"},{"$f":" Time!GI$66","v":"Post ops"},{"$f":" Time!GJ$66","v":"Post ops"}]
[null,null,null,null,{"$f":" Time!E$39","v":"Financial year"},{"$f":" Check!$F$28","v":0},"Alerts",null,null,{"$f":" Time!J$39","v":2021},{"$f":" Time!K$39","v":2021},{"$f":" Time!L$39","v":2022},{"$f":" Time!M$39","v":2022},{"$f":" Time!N$39","v":2023},{"$f":" Time!O$39","v":2023},{"$f":" Time!P$39","v":2024},{"$f":" Time!Q$39","v":2024},{"$f":" Time!R$39","v":2025},{"$f":" Time!S$39","v":2025},{"$f":" Time!T$39","v":2026},{"$f":" Time!U$39","v":2026},{"$f":" Time!V$39","v":2027},{"$f":" Time!W$39","v":2027},{"$f":" Time!X$39","v":2028},{"$f":" Time!Y$39","v":2028},{"$f":" Time!Z$39","v":2029},{"$f":" Time!AA$39","v":2029},{"$f":" Time!AB$39","v":2030},{"$f":" Time!AC$39","v":2030},{"$f":" Time!AD$39","v":2031},{"$f":" Time!AE$39","v":2031},{"$f":" Time!AF$39","v":2032},{"$f":" Time!AG$39","v":2032},{"$f":" Time!AH$39","v":2033},{"$f":" Time!AI$39","v":2033},{"$f":" Time!AJ$39","v":2034},{"$f":" Time!AK$39","v":2034},{"$f":" Time!AL$39","v":2035},{"$f":" Time!AM$39","v":2035},{"$f":" Time!AN$39","v":2036},{"$f":" Time!AO$39","v":2036},{"$f":" Time!AP$39","v":2037},{"$f":" Time!AQ$39","v":2037},{"$f":" Time!AR$39","v":2038},{"$f":" Time!AS$39","v":2038},{"$f":" Time!AT$39","v":2039},{"$f":" Time!AU$39","v":2039},{"$f":" Time!AV$39","v":2040},{"$f":" Time!AW$39","v":2040},{"$f":" Time!AX$39","v":2041},{"$f":" Time!AY$39","v":2041},{"$f":" Time!AZ$39","v":2042},{"$f":" Time!BA$39","v":2042},{"$f":" Time!BB$39","v":2043},{"$f":" Time!BC$39","v":2043},{"$f":" Time!BD$39","v":2044},{"$f":" Time!BE$39","v":2044},{"$f":" Time!BF$39","v":2045},{"$f":" Time!BG$39","v":2045},{"$f":" Time!BH$39","v":2046},{"$f":" Time!BI$39","v":2046},{"$f":" Time!BJ$39","v":2047},{"$f":" Time!BK$39","v":2047},{"$f":" Time!BL$39","v":2048},{"$f":" Time!BM$39","v":2048},{"$f":" Time!BN$39","v":2049},{"$f":" Time!BO$39","v":2049},{"$f":" Time!BP$39","v":2050},{"$f":" Time!BQ$39","v":2050},{"$f":" Time!BR$39","v":2051},{"$f":" Time!BS$39","v":2051},{"$f":" Time!BT$39","v":2052},{"$f":" Time!BU$39","v":2052},{"$f":" Time!BV$39","v":2053},{"$f":" Time!BW$39","v":2053},{"$f":" Time!BX$39","v":2054},{"$f":" Time!BY$39","v":2054},{"$f":" Time!BZ$39","v":2055},{"$f":" Time!CA$39","v":2055},{"$f":" Time!CB$39","v":2056},{"$f":" Time!CC$39","v":2056},{"$f":" Time!CD$39","v":2057},{"$f":" Time!CE$39","v":2057},{"$f":" Time!CF$39","v":2058},{"$f":" Time!CG$39","v":2058},{"$f":" Time!CH$39","v":2059},{"$f":" Time!CI$39","v":2059},{"$f":" Time!CJ$39","v":2060},{"$f":" Time!CK$39","v":2060},{"$f":" Time!CL$39","v":2061},{"$f":" Time!CM$39","v":2061},{"$f":" Time!CN$39","v":2062},{"$f":" Time!CO$39","v":2062},{"$f":" Time!CP$39","v":2063},{"$f":" Time!CQ$39","v":2063},{"$f":" Time!CR$39","v":2064},{"$f":" Time!CS$39","v":2064},{"$f":" Time!CT$39","v":2065},{"$f":" Time!CU$39","v":2065},{"$f":" Time!CV$39","v":2066},{"$f":" Time!CW$39","v":2066},{"$f":" Time!CX$39","v":2067},{"$f":" Time!CY$39","v":2067},{"$f":" Time!CZ$39","v":2068},{"$f":" Time!DA$39","v":2068},{"$f":" Time!DB$39","v":2069},{"$f":" Time!DC$39","v":2069},{"$f":" Time!DD$39","v":2070},{"$f":" Time!DE$39","v":2070},{"$f":" Time!DF$39","v":2071},{"$f":" Time!DG$39","v":2071},{"$f":" Time!DH$39","v":2072},{"$f":" Time!DI$39","v":2072},{"$f":" Time!DJ$39","v":2073},{"$f":" Time!DK$39","v":2073},{"$f":" Time!DL$39","v":2074},{"$f":" Time!DM$39","v":2074},{"$f":" Time!DN$39","v":2075},{"$f":" Time!DO$39","v":2075},{"$f":" Time!DP$39","v":2076},{"$f":" Time!DQ$39","v":2076},{"$f":" Time!DR$39","v":2077},{"$f":" Time!DS$39","v":2077},{"$f":" Time!DT$39","v":2078},{"$f":" Time!DU$39","v":2078},{"$f":" Time!DV$39","v":2079},{"$f":" Time!DW$39","v":2079},{"$f":" Time!DX$39","v":2080},{"$f":" Time!DY$39","v":2080},{"$f":" Time!DZ$39","v":2081},{"$f":" Time!EA$39","v":2081},{"$f":" Time!EB$39","v":2082},{"$f":" Time!EC$39","v":2082},{"$f":" Time!ED$39","v":2083},{"$f":" Time!EE$39","v":2083},{"$f":" Time!EF$39","v":2084},{"$f":" Time!EG$39","v":2084},{"$f":" Time!EH$39","v":2085},{"$f":" Time!EI$39","v":2085},{"$f":" Time!EJ$39","v":2086},{"$f":" Time!EK$39","v":2086},{"$f":" Time!EL$39","v":2087},{"$f":" Time!EM$39","v":2087},{"$f":" Time!EN$39","v":2088},{"$f":" Time!EO$39","v":2088},{"$f":" Time!EP$39","v":2089},{"$f":" Time!EQ$39","v":2089},{"$f":" Time!ER$39","v":2090},{"$f":" Time!ES$39","v":2090},{"$f":" Time!ET$39","v":2091},{"$f":" Time!EU$39","v":2091},{"$f":" Time!EV$39","v":2092},{"$f":" Time!EW$39","v":2092},{"$f":" Time!EX$39","v":2093},{"$f":" Time!EY$39","v":2093},{"$f":" Time!EZ$39","v":2094},{"$f":" Time!FA$39","v":2094},{"$f":" Time!FB$39","v":2095},{"$f":" Time!FC$39","v":2095},{"$f":" Time!FD$39","v":2096},{"$f":" Time!FE$39","v":2096},{"$f":" Time!FF$39","v":2097},{"$f":" Time!FG$39","v":2097},{"$f":" Time!FH$39","v":2098},{"$f":" Time!FI$39","v":2098},{"$f":" Time!FJ$39","v":2099},{"$f":" Time!FK$39","v":2099},{"$f":" Time!FL$39","v":2100},{"$f":" Time!FM$39","v":2100},{"$f":" Time!FN$39","v":2101},{"$f":" Time!FO$39","v":2101},{"$f":" Time!FP$39","v":2102},{"$f":" Time!FQ$39","v":2102},{"$f":" Time!FR$39","v":2103},{"$f":" Time!FS$39","v":2103},{"$f":" Time!FT$39","v":2104},{"$f":" Time!FU$39","v":2104},{"$f":" Time!FV$39","v":2105},{"$f":" Time!FW$39","v":2105},{"$f":" Time!FX$39","v":2106},{"$f":" Time!FY$39","v":2106},{"$f":" Time!FZ$39","v":2107},{"$f":" Time!GA$39","v":2107},{"$f":" Time!GB$39","v":2108},{"$f":" Time!GC$39","v":2108},{"$f":" Time!GD$39","v":2109},{"$f":" Time!GE$39","v":2109},{"$f":" Time!GF$39","v":2110},{"$f":" Time!GG$39","v":2110},{"$f":" Time!GH$39","v":2111},{"$f":" Time!GI$39","v":2111},{"$f":" Time!GJ$39","v":2112}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48},{"$f":" Time!BF$10","v":49},{"$f":" Time!BG$10","v":50},{"$f":" Time!BH$10","v":51},{"$f":" Time!BI$10","v":52},{"$f":" Time!BJ$10","v":53},{"$f":" Time!BK$10","v":54},{"$f":" Time!BL$10","v":55},{"$f":" Time!BM$10","v":56},{"$f":" Time!BN$10","v":57},{"$f":" Time!BO$10","v":58},{"$f":" Time!BP$10","v":59},{"$f":" Time!BQ$10","v":60},{"$f":" Time!BR$10","v":61},{"$f":" Time!BS$10","v":62},{"$f":" Time!BT$10","v":63},{"$f":" Time!BU$10","v":64},{"$f":" Time!BV$10","v":65},{"$f":" Time!BW$10","v":66},{"$f":" Time!BX$10","v":67},{"$f":" Time!BY$10","v":68},{"$f":" Time!BZ$10","v":69},{"$f":" Time!CA$10","v":70},{"$f":" Time!CB$10","v":71},{"$f":" Time!CC$10","v":72},{"$f":" Time!CD$10","v":73},{"$f":" Time!CE$10","v":74},{"$f":" Time!CF$10","v":75},{"$f":" Time!CG$10","v":76},{"$f":" Time!CH$10","v":77},{"$f":" Time!CI$10","v":78},{"$f":" Time!CJ$10","v":79},{"$f":" Time!CK$10","v":80},{"$f":" Time!CL$10","v":81},{"$f":" Time!CM$10","v":82},{"$f":" Time!CN$10","v":83},{"$f":" Time!CO$10","v":84},{"$f":" Time!CP$10","v":85},{"$f":" Time!CQ$10","v":86},{"$f":" Time!CR$10","v":87},{"$f":" Time!CS$10","v":88},{"$f":" Time!CT$10","v":89},{"$f":" Time!CU$10","v":90},{"$f":" Time!CV$10","v":91},{"$f":" Time!CW$10","v":92},{"$f":" Time!CX$10","v":93},{"$f":" Time!CY$10","v":94},{"$f":" Time!CZ$10","v":95},{"$f":" Time!DA$10","v":96},{"$f":" Time!DB$10","v":97},{"$f":" Time!DC$10","v":98},{"$f":" Time!DD$10","v":99},{"$f":" Time!DE$10","v":100},{"$f":" Time!DF$10","v":101},{"$f":" Time!DG$10","v":102},{"$f":" Time!DH$10","v":103},{"$f":" Time!DI$10","v":104},{"$f":" Time!DJ$10","v":105},{"$f":" Time!DK$10","v":106},{"$f":" Time!DL$10","v":107},{"$f":" Time!DM$10","v":108},{"$f":" Time!DN$10","v":109},{"$f":" Time!DO$10","v":110},{"$f":" Time!DP$10","v":111},{"$f":" Time!DQ$10","v":112},{"$f":" Time!DR$10","v":113},{"$f":" Time!DS$10","v":114},{"$f":" Time!DT$10","v":115},{"$f":" Time!DU$10","v":116},{"$f":" Time!DV$10","v":117},{"$f":" Time!DW$10","v":118},{"$f":" Time!DX$10","v":119},{"$f":" Time!DY$10","v":120},{"$f":" Time!DZ$10","v":121},{"$f":" Time!EA$10","v":122},{"$f":" Time!EB$10","v":123},{"$f":" Time!EC$10","v":124},{"$f":" Time!ED$10","v":125},{"$f":" Time!EE$10","v":126},{"$f":" Time!EF$10","v":127},{"$f":" Time!EG$10","v":128},{"$f":" Time!EH$10","v":129},{"$f":" Time!EI$10","v":130},{"$f":" Time!EJ$10","v":131},{"$f":" Time!EK$10","v":132},{"$f":" Time!EL$10","v":133},{"$f":" Time!EM$10","v":134},{"$f":" Time!EN$10","v":135},{"$f":" Time!EO$10","v":136},{"$f":" Time!EP$10","v":137},{"$f":" Time!EQ$10","v":138},{"$f":" Time!ER$10","v":139},{"$f":" Time!ES$10","v":140},{"$f":" Time!ET$10","v":141},{"$f":" Time!EU$10","v":142},{"$f":" Time!EV$10","v":143},{"$f":" Time!EW$10","v":144},{"$f":" Time!EX$10","v":145},{"$f":" Time!EY$10","v":146},{"$f":" Time!EZ$10","v":147},{"$f":" Time!FA$10","v":148},{"$f":" Time!FB$10","v":149},{"$f":" Time!FC$10","v":150},{"$f":" Time!FD$10","v":151},{"$f":" Time!FE$10","v":152},{"$f":" Time!FF$10","v":153},{"$f":" Time!FG$10","v":154},{"$f":" Time!FH$10","v":155},{"$f":" Time!FI$10","v":156},{"$f":" Time!FJ$10","v":157},{"$f":" Time!FK$10","v":158},{"$f":" Time!FL$10","v":159},{"$f":" Time!FM$10","v":160},{"$f":" Time!FN$10","v":161},{"$f":" Time!FO$10","v":162},{"$f":" Time!FP$10","v":163},{"$f":" Time!FQ$10","v":164},{"$f":" Time!FR$10","v":165},{"$f":" Time!FS$10","v":166},{"$f":" Time!FT$10","v":167},{"$f":" Time!FU$10","v":168},{"$f":" Time!FV$10","v":169},{"$f":" Time!FW$10","v":170},{"$f":" Time!FX$10","v":171},{"$f":" Time!FY$10","v":172},{"$f":" Time!FZ$10","v":173},{"$f":" Time!GA$10","v":174},{"$f":" Time!GB$10","v":175},{"$f":" Time!GC$10","v":176},{"$f":" Time!GD$10","v":177},{"$f":" Time!GE$10","v":178},{"$f":" Time!GF$10","v":179},{"$f":" Time!GG$10","v":180},{"$f":" Time!GH$10","v":181},{"$f":" Time!GI$10","v":182},{"$f":" Time!GJ$10","v":183}]
[]
["BLENDED EQUITY IRR"]
[]
[null,null,null,null,{"$f":" Debt!E$371","v":"Shareholder loan drawdown during operations"},{"$f":" Debt!F$371","v":0},{"$f":" Debt!G$371","v":"$ 000s"},{"$f":" Debt!H$371","v":0},{"$f":" Debt!I$371","v":0},{"$f":" Debt!J$371","v":0},{"$f":" Debt!K$371","v":0},{"$f":" Debt!L$371","v":0},{"$f":" Debt!M$371","v":0},{"$f":" Debt!N$371","v":0},{"$f":" Debt!O$371","v":0},{"$f":" Debt!P$371","v":0},{"$f":" Debt!Q$371","v":0},{"$f":" Debt!R$371","v":0},{"$f":" Debt!S$371","v":0},{"$f":" Debt!T$371","v":0},{"$f":" Debt!U$371","v":0},{"$f":" Debt!V$371","v":0},{"$f":" Debt!W$371","v":0},{"$f":" Debt!X$371","v":0},{"$f":" Debt!Y$371","v":0},{"$f":" Debt!Z$371","v":0},{"$f":" Debt!AA$371","v":0},{"$f":" Debt!AB$371","v":0},{"$f":" Debt!AC$371","v":0},{"$f":" Debt!AD$371","v":0},{"$f":" Debt!AE$371","v":0},{"$f":" Debt!AF$371","v":0},{"$f":" Debt!AG$371","v":0},{"$f":" Debt!AH$371","v":0},{"$f":" Debt!AI$371","v":0},{"$f":" Debt!AJ$371","v":0},{"$f":" Debt!AK$371","v":0},{"$f":" Debt!AL$371","v":0},{"$f":" Debt!AM$371","v":0},{"$f":" Debt!AN$371","v":0},{"$f":" Debt!AO$371","v":0},{"$f":" Debt!AP$371","v":0},{"$f":" Debt!AQ$371","v":0},{"$f":" Debt!AR$371","v":0},{"$f":" Debt!AS$371","v":0},{"$f":" Debt!AT$371","v":0},{"$f":" Debt!AU$371","v":0},{"$f":" Debt!AV$371","v":0},{"$f":" Debt!AW$371","v":0},{"$f":" Debt!AX$371","v":0},{"$f":" Debt!AY$371","v":0},{"$f":" Debt!AZ$371","v":0},{"$f":" Debt!BA$371","v":0},{"$f":" Debt!BB$371","v":0},{"$f":" Debt!BC$371","v":0},{"$f":" Debt!BD$371","v":0},{"$f":" Debt!BE$371","v":0},{"$f":" Debt!BF$371","v":0},{"$f":" Debt!BG$371","v":0},{"$f":" Debt!BH$371","v":0},{"$f":" Debt!BI$371","v":0},{"$f":" Debt!BJ$371","v":0},{"$f":" Debt!BK$371","v":0},{"$f":" Debt!BL$371","v":0},{"$f":" Debt!BM$371","v":0},{"$f":" Debt!BN$371","v":0},{"$f":" Debt!BO$371","v":0},{"$f":" Debt!BP$371","v":0},{"$f":" Debt!BQ$371","v":0},{"$f":" Debt!BR$371","v":0},{"$f":" Debt!BS$371","v":0},{"$f":" Debt!BT$371","v":0},{"$f":" Debt!BU$371","v":0},{"$f":" Debt!BV$371","v":0},{"$f":" Debt!BW$371","v":0},{"$f":" Debt!BX$371","v":0},{"$f":" Debt!BY$371","v":0},{"$f":" Debt!BZ$371","v":0},{"$f":" Debt!CA$371","v":0},{"$f":" Debt!CB$371","v":0},{"$f":" Debt!CC$371","v":0},{"$f":" Debt!CD$371","v":0},{"$f":" Debt!CE$371","v":0},{"$f":" Debt!CF$371","v":0},{"$f":" Debt!CG$371","v":0},{"$f":" Debt!CH$371","v":0},{"$f":" Debt!CI$371","v":0},{"$f":" Debt!CJ$371","v":0},{"$f":" Debt!CK$371","v":0},{"$f":" Debt!CL$371","v":0},{"$f":" Debt!CM$371","v":0},{"$f":" Debt!CN$371","v":0},{"$f":" Debt!CO$371","v":0},{"$f":" Debt!CP$371","v":0},{"$f":" Debt!CQ$371","v":0},{"$f":" Debt!CR$371","v":0},{"$f":" Debt!CS$371","v":0},{"$f":" Debt!CT$371","v":0},{"$f":" Debt!CU$371","v":0},{"$f":" Debt!CV$371","v":0},{"$f":" Debt!CW$371","v":0},{"$f":" Debt!CX$371","v":0},{"$f":" Debt!CY$371","v":0},{"$f":" Debt!CZ$371","v":0},{"$f":" Debt!DA$371","v":0},{"$f":" Debt!DB$371","v":0},{"$f":" Debt!DC$371","v":0},{"$f":" Debt!DD$371","v":0},{"$f":" Debt!DE$371","v":0},{"$f":" Debt!DF$371","v":0},{"$f":" Debt!DG$371","v":0},{"$f":" Debt!DH$371","v":0},{"$f":" Debt!DI$371","v":0},{"$f":" Debt!DJ$371","v":0},{"$f":" Debt!DK$371","v":0},{"$f":" Debt!DL$371","v":0},{"$f":" Debt!DM$371","v":0},{"$f":" Debt!DN$371","v":0},{"$f":" Debt!DO$371","v":0},{"$f":" Debt!DP$371","v":0},{"$f":" Debt!DQ$371","v":0},{"$f":" Debt!DR$371","v":0},{"$f":" Debt!DS$371","v":0},{"$f":" Debt!DT$371","v":0},{"$f":" Debt!DU$371","v":0},{"$f":" Debt!DV$371","v":0},{"$f":" Debt!DW$371","v":0},{"$f":" Debt!DX$371","v":0},{"$f":" Debt!DY$371","v":0},{"$f":" Debt!DZ$371","v":0},{"$f":" Debt!EA$371","v":0},{"$f":" Debt!EB$371","v":0},{"$f":" Debt!EC$371","v":0},{"$f":" Debt!ED$371","v":0},{"$f":" Debt!EE$371","v":0},{"$f":" Debt!EF$371","v":0},{"$f":" Debt!EG$371","v":0},{"$f":" Debt!EH$371","v":0},{"$f":" Debt!EI$371","v":0},{"$f":" Debt!EJ$371","v":0},{"$f":" Debt!EK$371","v":0},{"$f":" Debt!EL$371","v":0},{"$f":" Debt!EM$371","v":0},{"$f":" Debt!EN$371","v":0},{"$f":" Debt!EO$371","v":0},{"$f":" Debt!EP$371","v":0},{"$f":" Debt!EQ$371","v":0},{"$f":" Debt!ER$371","v":0},{"$f":" Debt!ES$371","v":0},{"$f":" Debt!ET$371","v":0},{"$f":" Debt!EU$371","v":0},{"$f":" Debt!EV$371","v":0},{"$f":" Debt!EW$371","v":0},{"$f":" Debt!EX$371","v":0},{"$f":" Debt!EY$371","v":0},{"$f":" Debt!EZ$371","v":0},{"$f":" Debt!FA$371","v":0},{"$f":" Debt!FB$371","v":0},{"$f":" Debt!FC$371","v":0},{"$f":" Debt!FD$371","v":0},{"$f":" Debt!FE$371","v":0},{"$f":" Debt!FF$371","v":0},{"$f":" Debt!FG$371","v":0},{"$f":" Debt!FH$371","v":0},{"$f":" Debt!FI$371","v":0},{"$f":" Debt!FJ$371","v":0},{"$f":" Debt!FK$371","v":0},{"$f":" Debt!FL$371","v":0},{"$f":" Debt!FM$371","v":0},{"$f":" Debt!FN$371","v":0},{"$f":" Debt!FO$371","v":0},{"$f":" Debt!FP$371","v":0},{"$f":" Debt!FQ$371","v":0},{"$f":" Debt!FR$371","v":0},{"$f":" Debt!FS$371","v":0},{"$f":" Debt!FT$371","v":0},{"$f":" Debt!FU$371","v":0},{"$f":" Debt!FV$371","v":0},{"$f":" Debt!FW$371","v":0},{"$f":" Debt!FX$371","v":0},{"$f":" Debt!FY$371","v":0},{"$f":" Debt!FZ$371","v":0},{"$f":" Debt!GA$371","v":0},{"$f":" Debt!GB$371","v":0},{"$f":" Debt!GC$371","v":0},{"$f":" Debt!GD$371","v":0},{"$f":" Debt!GE$371","v":0},{"$f":" Debt!GF$371","v":0},{"$f":" Debt!GG$371","v":0},{"$f":" Debt!GH$371","v":0},{"$f":" Debt!GI$371","v":0},{"$f":" Debt!GJ$371","v":0}]
[null,null,null,null,{"$f":" Equity!E$57","v":"Dividends paid P50 POS"},{"$f":" Equity!F$57","v":0},{"$f":" Equity!G$57","v":"$ 000s"},{"$f":" Equity!H$57","v":74451.950840855265},{"$f":" Equity!I$57","v":0},{"$f":" Equity!J$57","v":0},{"$f":" Equity!K$57","v":0},{"$f":" Equity!L$57","v":0},{"$f":" Equity!M$57","v":0},{"$f":" Equity!N$57","v":0},{"$f":" Equity!O$57","v":0},{"$f":" Equity!P$57","v":0},{"$f":" Equity!Q$57","v":0},{"$f":" Equity!R$57","v":0},{"$f":" Equity!S$57","v":0},{"$f":" Equity!T$57","v":0},{"$f":" Equity!U$57","v":0},{"$f":" Equity!V$57","v":0},{"$f":" Equity!W$57","v":0},{"$f":" Equity!X$57","v":0},{"$f":" Equity!Y$57","v":0},{"$f":" Equity!Z$57","v":0},{"$f":" Equity!AA$57","v":0},{"$f":" Equity!AB$57","v":0},{"$f":" Equity!AC$57","v":0},{"$f":" Equity!AD$57","v":0},{"$f":" Equity!AE$57","v":0},{"$f":" Equity!AF$57","v":0},{"$f":" Equity!AG$57","v":0},{"$f":" Equity!AH$57","v":0},{"$f":" Equity!AI$57","v":0},{"$f":" Equity!AJ$57","v":0},{"$f":" Equity!AK$57","v":0},{"$f":" Equity!AL$57","v":0},{"$f":" Equity!AM$57","v":0},{"$f":" Equity!AN$57","v":0},{"$f":" Equity!AO$57","v":0},{"$f":" Equity!AP$57","v":0},{"$f":" Equity!AQ$57","v":0},{"$f":" Equity!AR$57","v":0},{"$f":" Equity!AS$57","v":0},{"$f":" Equity!AT$57","v":0},{"$f":" Equity!AU$57","v":0},{"$f":" Equity!AV$57","v":0},{"$f":" Equity!AW$57","v":0},{"$f":" Equity!AX$57","v":0},{"$f":" Equity!AY$57","v":0},{"$f":" Equity!AZ$57","v":8267.5159365633262},{"$f":" Equity!BA$57","v":15588.24135986191},{"$f":" Equity!BB$57","v":15435.064382998364},{"$f":" Equity!BC$57","v":15549.063335713705},{"$f":" Equity!BD$57","v":15319.896924363344},{"$f":" Equity!BE$57","v":4292.1689013546065},{"$f":" Equity!BF$57","v":0},{"$f":" Equity!BG$57","v":0},{"$f":" Equity!BH$57","v":0},{"$f":" Equity!BI$57","v":0},{"$f":" Equity!BJ$57","v":0},{"$f":" Equity!BK$57","v":0},{"$f":" Equity!BL$57","v":0},{"$f":" Equity!BM$57","v":0},{"$f":" Equity!BN$57","v":0},{"$f":" Equity!BO$57","v":0},{"$f":" Equity!BP$57","v":0},{"$f":" Equity!BQ$57","v":0},{"$f":" Equity!BR$57","v":0},{"$f":" Equity!BS$57","v":0},{"$f":" Equity!BT$57","v":0},{"$f":" Equity!BU$57","v":0},{"$f":" Equity!BV$57","v":0},{"$f":" Equity!BW$57","v":0},{"$f":" Equity!BX$57","v":0},{"$f":" Equity!BY$57","v":0},{"$f":" Equity!BZ$57","v":0},{"$f":" Equity!CA$57","v":0},{"$f":" Equity!CB$57","v":0},{"$f":" Equity!CC$57","v":0},{"$f":" Equity!CD$57","v":0},{"$f":" Equity!CE$57","v":0},{"$f":" Equity!CF$57","v":0},{"$f":" Equity!CG$57","v":0},{"$f":" Equity!CH$57","v":0},{"$f":" Equity!CI$57","v":0},{"$f":" Equity!CJ$57","v":0},{"$f":" Equity!CK$57","v":0},{"$f":" Equity!CL$57","v":0},{"$f":" Equity!CM$57","v":0},{"$f":" Equity!CN$57","v":0},{"$f":" Equity!CO$57","v":0},{"$f":" Equity!CP$57","v":0},{"$f":" Equity!CQ$57","v":0},{"$f":" Equity!CR$57","v":0},{"$f":" Equity!CS$57","v":0},{"$f":" Equity!CT$57","v":0},{"$f":" Equity!CU$57","v":0},{"$f":" Equity!CV$57","v":0},{"$f":" Equity!CW$57","v":0},{"$f":" Equity!CX$57","v":0},{"$f":" Equity!CY$57","v":0},{"$f":" Equity!CZ$57","v":0},{"$f":" Equity!DA$57","v":0},{"$f":" Equity!DB$57","v":0},{"$f":" Equity!DC$57","v":0},{"$f":" Equity!DD$57","v":0},{"$f":" Equity!DE$57","v":0},{"$f":" Equity!DF$57","v":0},{"$f":" Equity!DG$57","v":0},{"$f":" Equity!DH$57","v":0},{"$f":" Equity!DI$57","v":0},{"$f":" Equity!DJ$57","v":0},{"$f":" Equity!DK$57","v":0},{"$f":" Equity!DL$57","v":0},{"$f":" Equity!DM$57","v":0},{"$f":" Equity!DN$57","v":0},{"$f":" Equity!DO$57","v":0},{"$f":" Equity!DP$57","v":0},{"$f":" Equity!DQ$57","v":0},{"$f":" Equity!DR$57","v":0},{"$f":" Equity!DS$57","v":0},{"$f":" Equity!DT$57","v":0},{"$f":" Equity!DU$57","v":0},{"$f":" Equity!DV$57","v":0},{"$f":" Equity!DW$57","v":0},{"$f":" Equity!DX$57","v":0},{"$f":" Equity!DY$57","v":0},{"$f":" Equity!DZ$57","v":0},{"$f":" Equity!EA$57","v":0},{"$f":" Equity!EB$57","v":0},{"$f":" Equity!EC$57","v":0},{"$f":" Equity!ED$57","v":0},{"$f":" Equity!EE$57","v":0},{"$f":" Equity!EF$57","v":0},{"$f":" Equity!EG$57","v":0},{"$f":" Equity!EH$57","v":0},{"$f":" Equity!EI$57","v":0},{"$f":" Equity!EJ$57","v":0},{"$f":" Equity!EK$57","v":0},{"$f":" Equity!EL$57","v":0},{"$f":" Equity!EM$57","v":0},{"$f":" Equity!EN$57","v":0},{"$f":" Equity!EO$57","v":0},{"$f":" Equity!EP$57","v":0},{"$f":" Equity!EQ$57","v":0},{"$f":" Equity!ER$57","v":0},{"$f":" Equity!ES$57","v":0},{"$f":" Equity!ET$57","v":0},{"$f":" Equity!EU$57","v":0},{"$f":" Equity!EV$57","v":0},{"$f":" Equity!EW$57","v":0},{"$f":" Equity!EX$57","v":0},{"$f":" Equity!EY$57","v":0},{"$f":" Equity!EZ$57","v":0},{"$f":" Equity!FA$57","v":0},{"$f":" Equity!FB$57","v":0},{"$f":" Equity!FC$57","v":0},{"$f":" Equity!FD$57","v":0},{"$f":" Equity!FE$57","v":0},{"$f":" Equity!FF$57","v":0},{"$f":" Equity!FG$57","v":0},{"$f":" Equity!FH$57","v":0},{"$f":" Equity!FI$57","v":0},{"$f":" Equity!FJ$57","v":0},{"$f":" Equity!FK$57","v":0},{"$f":" Equity!FL$57","v":0},{"$f":" Equity!FM$57","v":0},{"$f":" Equity!FN$57","v":0},{"$f":" Equity!FO$57","v":0},{"$f":" Equity!FP$57","v":0},{"$f":" Equity!FQ$57","v":0},{"$f":" Equity!FR$57","v":0},{"$f":" Equity!FS$57","v":0},{"$f":" Equity!FT$57","v":0},{"$f":" Equity!FU$57","v":0},{"$f":" Equity!FV$57","v":0},{"$f":" Equity!FW$57","v":0},{"$f":" Equity!FX$57","v":0},{"$f":" Equity!FY$57","v":0},{"$f":" Equity!FZ$57","v":0},{"$f":" Equity!GA$57","v":0},{"$f":" Equity!GB$57","v":0},{"$f":" Equity!GC$57","v":0},{"$f":" Equity!GD$57","v":0},{"$f":" Equity!GE$57","v":0},{"$f":" Equity!GF$57","v":0},{"$f":" Equity!GG$57","v":0},{"$f":" Equity!GH$57","v":0},{"$f":" Equity!GI$57","v":0},{"$f":" Equity!GJ$57","v":0}]
[null,null,null,null,{"$f":" Debt!E$391","v":"Shareholder loan interest paid P50 POS"},{"$f":" Debt!F$391","v":0},{"$f":" Debt!G$391","v":"$ 000s"},{"$f":" Debt!H$391","v":153638.07784451306},{"$f":" Debt!I$391","v":0},{"$f":" Debt!J$391","v":0},{"$f":" Debt!K$391","v":0},{"$f":" Debt!L$391","v":0},{"$f":" Debt!M$391","v":144.09016867786704},{"$f":" Debt!N$391","v":837.66945718094212},{"$f":" Debt!O$391","v":887.060608644475},{"$f":" Debt!P$391","v":2164.9488839840214},{"$f":" Debt!Q$391","v":6102.8704564239079},{"$f":" Debt!R$391","v":5952.8425539952577},{"$f":" Debt!S$391","v":5917.6634207667357},{"$f":" Debt!T$391","v":5856.9311708086052},{"$f":" Debt!U$391","v":5810.8876089843789},{"$f":" Debt!V$391","v":5742.2892039912122},{"$f":" Debt!W$391","v":5684.8414002336094},{"$f":" Debt!X$391","v":5605.8571372298356},{"$f":" Debt!Y$391","v":5535.7653373318362},{"$f":" Debt!Z$391","v":5447.4648698459041},{"$f":" Debt!AA$391","v":5367.0497934172226},{"$f":" Debt!AB$391","v":5266.5197183377013},{"$f":" Debt!AC$391","v":5174.0378195666008},{"$f":" Debt!AD$391","v":5059.1336118330728},{"$f":" Debt!AE$391","v":4952.0745700326061},{"$f":" Debt!AF$391","v":4820.9227214706452},{"$f":" Debt!AG$391","v":4707.4914828077917},{"$f":" Debt!AH$391","v":4577.7556831674383},{"$f":" Debt!AI$391","v":4457.0557525515651},{"$f":" Debt!AJ$391","v":4314.8592480089319},{"$f":" Debt!AK$391","v":4181.9173203134551},{"$f":" Debt!AL$391","v":4025.8772981813086},{"$f":" Debt!AM$391","v":3878.9499154773689},{"$f":" Debt!AN$391","v":3707.455485006617},{"$f":" Debt!AO$391","v":3543.6702427649848},{"$f":" Debt!AP$391","v":3357.3519295367591},{"$f":" Debt!AQ$391","v":3178.4149821464553},{"$f":" Debt!AR$391","v":2975.2744940686457},{"$f":" Debt!AS$391","v":2780.2066402800001},{"$f":" Debt!AT$391","v":2560.2224639305523},{"$f":" Debt!AU$391","v":2348.0545341267029},{"$f":" Debt!AV$391","v":2109.5761687500849},{"$f":" Debt!AW$391","v":1877.5119357432081},{"$f":" Debt!AX$391","v":1431.5914329906773},{"$f":" Debt!AY$391","v":980.91351430810687},{"$f":" Debt!AZ$391","v":313.00680759593087},{"$f":" Debt!BA$391","v":0},{"$f":" Debt!BB$391","v":0},{"$f":" Debt!BC$391","v":0},{"$f":" Debt!BD$391","v":0},{"$f":" Debt!BE$391","v":0},{"$f":" Debt!BF$391","v":0},{"$f":" Debt!BG$391","v":0},{"$f":" Debt!BH$391","v":0},{"$f":" Debt!BI$391","v":0},{"$f":" Debt!BJ$391","v":0},{"$f":" Debt!BK$391","v":0},{"$f":" Debt!BL$391","v":0},{"$f":" Debt!BM$391","v":0},{"$f":" Debt!BN$391","v":0},{"$f":" Debt!BO$391","v":0},{"$f":" Debt!BP$391","v":0},{"$f":" Debt!BQ$391","v":0},{"$f":" Debt!BR$391","v":0},{"$f":" Debt!BS$391","v":0},{"$f":" Debt!BT$391","v":0},{"$f":" Debt!BU$391","v":0},{"$f":" Debt!BV$391","v":0},{"$f":" Debt!BW$391","v":0},{"$f":" Debt!BX$391","v":0},{"$f":" Debt!BY$391","v":0},{"$f":" Debt!BZ$391","v":0},{"$f":" Debt!CA$391","v":0},{"$f":" Debt!CB$391","v":0},{"$f":" Debt!CC$391","v":0},{"$f":" Debt!CD$391","v":0},{"$f":" Debt!CE$391","v":0},{"$f":" Debt!CF$391","v":0},{"$f":" Debt!CG$391","v":0},{"$f":" Debt!CH$391","v":0},{"$f":" Debt!CI$391","v":0},{"$f":" Debt!CJ$391","v":0},{"$f":" Debt!CK$391","v":0},{"$f":" Debt!CL$391","v":0},{"$f":" Debt!CM$391","v":0},{"$f":" Debt!CN$391","v":0},{"$f":" Debt!CO$391","v":0},{"$f":" Debt!CP$391","v":0},{"$f":" Debt!CQ$391","v":0},{"$f":" Debt!CR$391","v":0},{"$f":" Debt!CS$391","v":0},{"$f":" Debt!CT$391","v":0},{"$f":" Debt!CU$391","v":0},{"$f":" Debt!CV$391","v":0},{"$f":" Debt!CW$391","v":0},{"$f":" Debt!CX$391","v":0},{"$f":" Debt!CY$391","v":0},{"$f":" Debt!CZ$391","v":0},{"$f":" Debt!DA$391","v":0},{"$f":" Debt!DB$391","v":0},{"$f":" Debt!DC$391","v":0},{"$f":" Debt!DD$391","v":0},{"$f":" Debt!DE$391","v":0},{"$f":" Debt!DF$391","v":0},{"$f":" Debt!DG$391","v":0},{"$f":" Debt!DH$391","v":0},{"$f":" Debt!DI$391","v":0},{"$f":" Debt!DJ$391","v":0},{"$f":" Debt!DK$391","v":0},{"$f":" Debt!DL$391","v":0},{"$f":" Debt!DM$391","v":0},{"$f":" Debt!DN$391","v":0},{"$f":" Debt!DO$391","v":0},{"$f":" Debt!DP$391","v":0},{"$f":" Debt!DQ$391","v":0},{"$f":" Debt!DR$391","v":0},{"$f":" Debt!DS$391","v":0},{"$f":" Debt!DT$391","v":0},{"$f":" Debt!DU$391","v":0},{"$f":" Debt!DV$391","v":0},{"$f":" Debt!DW$391","v":0},{"$f":" Debt!DX$391","v":0},{"$f":" Debt!DY$391","v":0},{"$f":" Debt!DZ$391","v":0},{"$f":" Debt!EA$391","v":0},{"$f":" Debt!EB$391","v":0},{"$f":" Debt!EC$391","v":0},{"$f":" Debt!ED$391","v":0},{"$f":" Debt!EE$391","v":0},{"$f":" Debt!EF$391","v":0},{"$f":" Debt!EG$391","v":0},{"$f":" Debt!EH$391","v":0},{"$f":" Debt!EI$391","v":0},{"$f":" Debt!EJ$391","v":0},{"$f":" Debt!EK$391","v":0},{"$f":" Debt!EL$391","v":0},{"$f":" Debt!EM$391","v":0},{"$f":" Debt!EN$391","v":0},{"$f":" Debt!EO$391","v":0},{"$f":" Debt!EP$391","v":0},{"$f":" Debt!EQ$391","v":0},{"$f":" Debt!ER$391","v":0},{"$f":" Debt!ES$391","v":0},{"$f":" Debt!ET$391","v":0},{"$f":" Debt!EU$391","v":0},{"$f":" Debt!EV$391","v":0},{"$f":" Debt!EW$391","v":0},{"$f":" Debt!EX$391","v":0},{"$f":" Debt!EY$391","v":0},{"$f":" Debt!EZ$391","v":0},{"$f":" Debt!FA$391","v":0},{"$f":" Debt!FB$391","v":0},{"$f":" Debt!FC$391","v":0},{"$f":" Debt!FD$391","v":0},{"$f":" Debt!FE$391","v":0},{"$f":" Debt!FF$391","v":0},{"$f":" Debt!FG$391","v":0},{"$f":" Debt!FH$391","v":0},{"$f":" Debt!FI$391","v":0},{"$f":" Debt!FJ$391","v":0},{"$f":" Debt!FK$391","v":0},{"$f":" Debt!FL$391","v":0},{"$f":" Debt!FM$391","v":0},{"$f":" Debt!FN$391","v":0},{"$f":" Debt!FO$391","v":0},{"$f":" Debt!FP$391","v":0},{"$f":" Debt!FQ$391","v":0},{"$f":" Debt!FR$391","v":0},{"$f":" Debt!FS$391","v":0},{"$f":" Debt!FT$391","v":0},{"$f":" Debt!FU$391","v":0},{"$f":" Debt!FV$391","v":0},{"$f":" Debt!FW$391","v":0},{"$f":" Debt!FX$391","v":0},{"$f":" Debt!FY$391","v":0},{"$f":" Debt!FZ$391","v":0},{"$f":" Debt!GA$391","v":0},{"$f":" Debt!GB$391","v":0},{"$f":" Debt!GC$391","v":0},{"$f":" Debt!GD$391","v":0},{"$f":" Debt!GE$391","v":0},{"$f":" Debt!GF$391","v":0},{"$f":" Debt!GG$391","v":0},{"$f":" Debt!GH$391","v":0},{"$f":" Debt!GI$391","v":0},{"$f":" Debt!GJ$391","v":0}]
[null,null,null,null,{"$f":" Debt!E$406","v":"Shareholder loan principal repayment P50  POS"},{"$f":" Debt!F$406","v":0},{"$f":" Debt!G$406","v":"$ 000s"},{"$f":" Debt!H$406","v":135619.34347608688},{"$f":" Debt!I$406","v":0},{"$f":" Debt!J$406","v":0},{"$f":" Debt!K$406","v":0},{"$f":" Debt!L$406","v":0},{"$f":" Debt!M$406","v":0},{"$f":" Debt!N$406","v":0},{"$f":" Debt!O$406","v":0},{"$f":" Debt!P$406","v":0},{"$f":" Debt!Q$406","v":3333.9533873033279},{"$f":" Debt!R$406","v":781.75851618937031},{"$f":" Debt!S$406","v":1349.60555462513},{"$f":" Debt!T$406","v":1023.1902627605914},{"$f":" Debt!U$406","v":1524.4089998481295},{"$f":" Debt!V$406","v":1276.6178612800786},{"$f":" Debt!W$406","v":1755.2058445283101},{"$f":" Debt!X$406","v":1557.5955532888729},{"$f":" Debt!Y$406","v":1962.2326107984945},{"$f":" Debt!Z$406","v":1787.0016984151498},{"$f":" Debt!AA$406","v":2234.001668433807},{"$f":" Debt!AB$406","v":2055.1533060244501},{"$f":" Debt!AC$406","v":2553.4268385228343},{"$f":" Debt!AD$406","v":2379.0898177881445},{"$f":" Debt!AE$406","v":2914.4855235991436},{"$f":" Debt!AF$406","v":2520.6941925078527},{"$f":" Debt!AG$406","v":2883.0177697856298},{"$f":" Debt!AH$406","v":2682.2206803527397},{"$f":" Debt!AI$406","v":3159.9223231696451},{"$f":" Debt!AJ$406","v":2954.2650598994678},{"$f":" Debt!AK$406","v":3467.5560473810519},{"$f":" Debt!AL$406","v":3265.0529489764344},{"$f":" Debt!AM$406","v":3810.9873437944902},{"$f":" Debt!AN$406","v":3639.6720498140558},{"$f":" Debt!AO$406","v":4140.4069606272351},{"$f":" Debt!AP$406","v":3976.3766086734117},{"$f":" Debt!AQ$406","v":4514.2330683957634},{"$f":" Debt!AR$406","v":4334.8411953032337},{"$f":" Debt!AS$406","v":4888.5372522099597},{"$f":" Debt!AT$406","v":4714.8428845299832},{"$f":" Debt!AU$406","v":5299.5192305915152},{"$f":" Debt!AV$406","v":5156.9829557083758},{"$f":" Debt!AW$406","v":9909.3445056117962},{"$f":" Debt!AX$406","v":10015.064859612678},{"$f":" Debt!AY$406","v":14842.371260270578},{"$f":" Debt!AZ$406","v":6955.706835465131},{"$f":" Debt!BA$406","v":0},{"$f":" Debt!BB$406","v":0},{"$f":" Debt!BC$406","v":0},{"$f":" Debt!BD$406","v":0},{"$f":" Debt!BE$406","v":0},{"$f":" Debt!BF$406","v":0},{"$f":" Debt!BG$406","v":0},{"$f":" Debt!BH$406","v":0},{"$f":" Debt!BI$406","v":0},{"$f":" Debt!BJ$406","v":0},{"$f":" Debt!BK$406","v":0},{"$f":" Debt!BL$406","v":0},{"$f":" Debt!BM$406","v":0},{"$f":" Debt!BN$406","v":0},{"$f":" Debt!BO$406","v":0},{"$f":" Debt!BP$406","v":0},{"$f":" Debt!BQ$406","v":0},{"$f":" Debt!BR$406","v":0},{"$f":" Debt!BS$406","v":0},{"$f":" Debt!BT$406","v":0},{"$f":" Debt!BU$406","v":0},{"$f":" Debt!BV$406","v":0},{"$f":" Debt!BW$406","v":0},{"$f":" Debt!BX$406","v":0},{"$f":" Debt!BY$406","v":0},{"$f":" Debt!BZ$406","v":0},{"$f":" Debt!CA$406","v":0},{"$f":" Debt!CB$406","v":0},{"$f":" Debt!CC$406","v":0},{"$f":" Debt!CD$406","v":0},{"$f":" Debt!CE$406","v":0},{"$f":" Debt!CF$406","v":0},{"$f":" Debt!CG$406","v":0},{"$f":" Debt!CH$406","v":0},{"$f":" Debt!CI$406","v":0},{"$f":" Debt!CJ$406","v":0},{"$f":" Debt!CK$406","v":0},{"$f":" Debt!CL$406","v":0},{"$f":" Debt!CM$406","v":0},{"$f":" Debt!CN$406","v":0},{"$f":" Debt!CO$406","v":0},{"$f":" Debt!CP$406","v":0},{"$f":" Debt!CQ$406","v":0},{"$f":" Debt!CR$406","v":0},{"$f":" Debt!CS$406","v":0},{"$f":" Debt!CT$406","v":0},{"$f":" Debt!CU$406","v":0},{"$f":" Debt!CV$406","v":0},{"$f":" Debt!CW$406","v":0},{"$f":" Debt!CX$406","v":0},{"$f":" Debt!CY$406","v":0},{"$f":" Debt!CZ$406","v":0},{"$f":" Debt!DA$406","v":0},{"$f":" Debt!DB$406","v":0},{"$f":" Debt!DC$406","v":0},{"$f":" Debt!DD$406","v":0},{"$f":" Debt!DE$406","v":0},{"$f":" Debt!DF$406","v":0},{"$f":" Debt!DG$406","v":0},{"$f":" Debt!DH$406","v":0},{"$f":" Debt!DI$406","v":0},{"$f":" Debt!DJ$406","v":0},{"$f":" Debt!DK$406","v":0},{"$f":" Debt!DL$406","v":0},{"$f":" Debt!DM$406","v":0},{"$f":" Debt!DN$406","v":0},{"$f":" Debt!DO$406","v":0},{"$f":" Debt!DP$406","v":0},{"$f":" Debt!DQ$406","v":0},{"$f":" Debt!DR$406","v":0},{"$f":" Debt!DS$406","v":0},{"$f":" Debt!DT$406","v":0},{"$f":" Debt!DU$406","v":0},{"$f":" Debt!DV$406","v":0},{"$f":" Debt!DW$406","v":0},{"$f":" Debt!DX$406","v":0},{"$f":" Debt!DY$406","v":0},{"$f":" Debt!DZ$406","v":0},{"$f":" Debt!EA$406","v":0},{"$f":" Debt!EB$406","v":0},{"$f":" Debt!EC$406","v":0},{"$f":" Debt!ED$406","v":0},{"$f":" Debt!EE$406","v":0},{"$f":" Debt!EF$406","v":0},{"$f":" Debt!EG$406","v":0},{"$f":" Debt!EH$406","v":0},{"$f":" Debt!EI$406","v":0},{"$f":" Debt!EJ$406","v":0},{"$f":" Debt!EK$406","v":0},{"$f":" Debt!EL$406","v":0},{"$f":" Debt!EM$406","v":0},{"$f":" Debt!EN$406","v":0},{"$f":" Debt!EO$406","v":0},{"$f":" Debt!EP$406","v":0},{"$f":" Debt!EQ$406","v":0},{"$f":" Debt!ER$406","v":0},{"$f":" Debt!ES$406","v":0},{"$f":" Debt!ET$406","v":0},{"$f":" Debt!EU$406","v":0},{"$f":" Debt!EV$406","v":0},{"$f":" Debt!EW$406","v":0},{"$f":" Debt!EX$406","v":0},{"$f":" Debt!EY$406","v":0},{"$f":" Debt!EZ$406","v":0},{"$f":" Debt!FA$406","v":0},{"$f":" Debt!FB$406","v":0},{"$f":" Debt!FC$406","v":0},{"$f":" Debt!FD$406","v":0},{"$f":" Debt!FE$406","v":0},{"$f":" Debt!FF$406","v":0},{"$f":" Debt!FG$406","v":0},{"$f":" Debt!FH$406","v":0},{"$f":" Debt!FI$406","v":0},{"$f":" Debt!FJ$406","v":0},{"$f":" Debt!FK$406","v":0},{"$f":" Debt!FL$406","v":0},{"$f":" Debt!FM$406","v":0},{"$f":" Debt!FN$406","v":0},{"$f":" Debt!FO$406","v":0},{"$f":" Debt!FP$406","v":0},{"$f":" Debt!FQ$406","v":0},{"$f":" Debt!FR$406","v":0},{"$f":" Debt!FS$406","v":0},{"$f":" Debt!FT$406","v":0},{"$f":" Debt!FU$406","v":0},{"$f":" Debt!FV$406","v":0},{"$f":" Debt!FW$406","v":0},{"$f":" Debt!FX$406","v":0},{"$f":" Debt!FY$406","v":0},{"$f":" Debt!FZ$406","v":0},{"$f":" Debt!GA$406","v":0},{"$f":" Debt!GB$406","v":0},{"$f":" Debt!GC$406","v":0},{"$f":" Debt!GD$406","v":0},{"$f":" Debt!GE$406","v":0},{"$f":" Debt!GF$406","v":0},{"$f":" Debt!GG$406","v":0},{"$f":" Debt!GH$406","v":0},{"$f":" Debt!GI$406","v":0},{"$f":" Debt!GJ$406","v":0}]
[null,null,null,null,{"$f":" Equity!E$11","v":"Share capital redemption POS"},{"$f":" Equity!F$11","v":0},{"$f":" Equity!G$11","v":"$ 000s"},{"$f":" Equity!H$11","v":100},{"$f":" Equity!I$11","v":0},{"$f":" Equity!J$11","v":0},{"$f":" Equity!K$11","v":0},{"$f":" Equity!L$11","v":0},{"$f":" Equity!M$11","v":0},{"$f":" Equity!N$11","v":0},{"$f":" Equity!O$11","v":0},{"$f":" Equity!P$11","v":0},{"$f":" Equity!Q$11","v":0},{"$f":" Equity!R$11","v":0},{"$f":" Equity!S$11","v":0},{"$f":" Equity!T$11","v":0},{"$f":" Equity!U$11","v":0},{"$f":" Equity!V$11","v":0},{"$f":" Equity!W$11","v":0},{"$f":" Equity!X$11","v":0},{"$f":" Equity!Y$11","v":0},{"$f":" Equity!Z$11","v":0},{"$f":" Equity!AA$11","v":0},{"$f":" Equity!AB$11","v":0},{"$f":" Equity!AC$11","v":0},{"$f":" Equity!AD$11","v":0},{"$f":" Equity!AE$11","v":0},{"$f":" Equity!AF$11","v":0},{"$f":" Equity!AG$11","v":0},{"$f":" Equity!AH$11","v":0},{"$f":" Equity!AI$11","v":0},{"$f":" Equity!AJ$11","v":0},{"$f":" Equity!AK$11","v":0},{"$f":" Equity!AL$11","v":0},{"$f":" Equity!AM$11","v":0},{"$f":" Equity!AN$11","v":0},{"$f":" Equity!AO$11","v":0},{"$f":" Equity!AP$11","v":0},{"$f":" Equity!AQ$11","v":0},{"$f":" Equity!AR$11","v":0},{"$f":" Equity!AS$11","v":0},{"$f":" Equity!AT$11","v":0},{"$f":" Equity!AU$11","v":0},{"$f":" Equity!AV$11","v":0},{"$f":" Equity!AW$11","v":0},{"$f":" Equity!AX$11","v":0},{"$f":" Equity!AY$11","v":0},{"$f":" Equity!AZ$11","v":0},{"$f":" Equity!BA$11","v":0},{"$f":" Equity!BB$11","v":0},{"$f":" Equity!BC$11","v":0},{"$f":" Equity!BD$11","v":100},{"$f":" Equity!BE$11","v":0},{"$f":" Equity!BF$11","v":0},{"$f":" Equity!BG$11","v":0},{"$f":" Equity!BH$11","v":0},{"$f":" Equity!BI$11","v":0},{"$f":" Equity!BJ$11","v":0},{"$f":" Equity!BK$11","v":0},{"$f":" Equity!BL$11","v":0},{"$f":" Equity!BM$11","v":0},{"$f":" Equity!BN$11","v":0},{"$f":" Equity!BO$11","v":0},{"$f":" Equity!BP$11","v":0},{"$f":" Equity!BQ$11","v":0},{"$f":" Equity!BR$11","v":0},{"$f":" Equity!BS$11","v":0},{"$f":" Equity!BT$11","v":0},{"$f":" Equity!BU$11","v":0},{"$f":" Equity!BV$11","v":0},{"$f":" Equity!BW$11","v":0},{"$f":" Equity!BX$11","v":0},{"$f":" Equity!BY$11","v":0},{"$f":" Equity!BZ$11","v":0},{"$f":" Equity!CA$11","v":0},{"$f":" Equity!CB$11","v":0},{"$f":" Equity!CC$11","v":0},{"$f":" Equity!CD$11","v":0},{"$f":" Equity!CE$11","v":0},{"$f":" Equity!CF$11","v":0},{"$f":" Equity!CG$11","v":0},{"$f":" Equity!CH$11","v":0},{"$f":" Equity!CI$11","v":0},{"$f":" Equity!CJ$11","v":0},{"$f":" Equity!CK$11","v":0},{"$f":" Equity!CL$11","v":0},{"$f":" Equity!CM$11","v":0},{"$f":" Equity!CN$11","v":0},{"$f":" Equity!CO$11","v":0},{"$f":" Equity!CP$11","v":0},{"$f":" Equity!CQ$11","v":0},{"$f":" Equity!CR$11","v":0},{"$f":" Equity!CS$11","v":0},{"$f":" Equity!CT$11","v":0},{"$f":" Equity!CU$11","v":0},{"$f":" Equity!CV$11","v":0},{"$f":" Equity!CW$11","v":0},{"$f":" Equity!CX$11","v":0},{"$f":" Equity!CY$11","v":0},{"$f":" Equity!CZ$11","v":0},{"$f":" Equity!DA$11","v":0},{"$f":" Equity!DB$11","v":0},{"$f":" Equity!DC$11","v":0},{"$f":" Equity!DD$11","v":0},{"$f":" Equity!DE$11","v":0},{"$f":" Equity!DF$11","v":0},{"$f":" Equity!DG$11","v":0},{"$f":" Equity!DH$11","v":0},{"$f":" Equity!DI$11","v":0},{"$f":" Equity!DJ$11","v":0},{"$f":" Equity!DK$11","v":0},{"$f":" Equity!DL$11","v":0},{"$f":" Equity!DM$11","v":0},{"$f":" Equity!DN$11","v":0},{"$f":" Equity!DO$11","v":0},{"$f":" Equity!DP$11","v":0},{"$f":" Equity!DQ$11","v":0},{"$f":" Equity!DR$11","v":0},{"$f":" Equity!DS$11","v":0},{"$f":" Equity!DT$11","v":0},{"$f":" Equity!DU$11","v":0},{"$f":" Equity!DV$11","v":0},{"$f":" Equity!DW$11","v":0},{"$f":" Equity!DX$11","v":0},{"$f":" Equity!DY$11","v":0},{"$f":" Equity!DZ$11","v":0},{"$f":" Equity!EA$11","v":0},{"$f":" Equity!EB$11","v":0},{"$f":" Equity!EC$11","v":0},{"$f":" Equity!ED$11","v":0},{"$f":" Equity!EE$11","v":0},{"$f":" Equity!EF$11","v":0},{"$f":" Equity!EG$11","v":0},{"$f":" Equity!EH$11","v":0},{"$f":" Equity!EI$11","v":0},{"$f":" Equity!EJ$11","v":0},{"$f":" Equity!EK$11","v":0},{"$f":" Equity!EL$11","v":0},{"$f":" Equity!EM$11","v":0},{"$f":" Equity!EN$11","v":0},{"$f":" Equity!EO$11","v":0},{"$f":" Equity!EP$11","v":0},{"$f":" Equity!EQ$11","v":0},{"$f":" Equity!ER$11","v":0},{"$f":" Equity!ES$11","v":0},{"$f":" Equity!ET$11","v":0},{"$f":" Equity!EU$11","v":0},{"$f":" Equity!EV$11","v":0},{"$f":" Equity!EW$11","v":0},{"$f":" Equity!EX$11","v":0},{"$f":" Equity!EY$11","v":0},{"$f":" Equity!EZ$11","v":0},{"$f":" Equity!FA$11","v":0},{"$f":" Equity!FB$11","v":0},{"$f":" Equity!FC$11","v":0},{"$f":" Equity!FD$11","v":0},{"$f":" Equity!FE$11","v":0},{"$f":" Equity!FF$11","v":0},{"$f":" Equity!FG$11","v":0},{"$f":" Equity!FH$11","v":0},{"$f":" Equity!FI$11","v":0},{"$f":" Equity!FJ$11","v":0},{"$f":" Equity!FK$11","v":0},{"$f":" Equity!FL$11","v":0},{"$f":" Equity!FM$11","v":0},{"$f":" Equity!FN$11","v":0},{"$f":" Equity!FO$11","v":0},{"$f":" Equity!FP$11","v":0},{"$f":" Equity!FQ$11","v":0},{"$f":" Equity!FR$11","v":0},{"$f":" Equity!FS$11","v":0},{"$f":" Equity!FT$11","v":0},{"$f":" Equity!FU$11","v":0},{"$f":" Equity!FV$11","v":0},{"$f":" Equity!FW$11","v":0},{"$f":" Equity!FX$11","v":0},{"$f":" Equity!FY$11","v":0},{"$f":" Equity!FZ$11","v":0},{"$f":" Equity!GA$11","v":0},{"$f":" Equity!GB$11","v":0},{"$f":" Equity!GC$11","v":0},{"$f":" Equity!GD$11","v":0},{"$f":" Equity!GE$11","v":0},{"$f":" Equity!GF$11","v":0},{"$f":" Equity!GG$11","v":0},{"$f":" Equity!GH$11","v":0},{"$f":" Equity!GI$11","v":0},{"$f":" Equity!GJ$11","v":0}]
[null,null,null,null,"Net cashflow to equity during operations",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J14:GJ14)","v":363809.37216145516},null,{"$f":"SUM(J10:J13) - SUM(J9:J9)","v":0},0,0,144.09016867786704,837.66945718094212,887.060608644475,2164.9488839840214,9436.8238437272357,6734.601070184628,7267.2689753918658,6880.1214335691966,7335.2966088325084,7018.9070652712908,7440.0472447619195,7163.4526905187086,7497.9979481303308,7234.4665682610539,7601.0514618510297,7321.6730243621514,7727.464658089435,7438.2234296212173,7866.5600936317496,7341.6169139784979,7590.5092525934215,7259.976363520178,7616.9780757212102,7269.1243079083997,7649.473367694507,7290.930247157743,7689.9372592718591,7347.1275348206727,7684.0772033922203,{"$f":"SUM(AP10:AP13) - SUM(AP9:AP9)","v":7333.7285382101709},7692.6480505422187,7310.1156893718799,7668.7438924899598,7275.0653484605355,7647.5737647182177,7266.5591244584612,11786.856441355005,11446.656292603355,15823.284774578686,15536.229579624389,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,4292.1689013546065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV10:BV13) - SUM(BV9:BV9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB10:DB13) - SUM(DB9:DB9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH10:EH13) - SUM(EH9:EH9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN10:FN13) - SUM(FN9:FN9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$271","v":"Equity cash flows withholding tax rate"},{"$f":" InpC!F$271","v":0.03},{"$f":" InpC!G$271","v":"per period"}]
[null,null,null,null,{"$f":" Equity!E$57","v":"Dividends paid P50 POS"},{"$f":" Equity!F$57","v":0},{"$f":" Equity!G$57","v":"$ 000s"},{"$f":" Equity!H$57","v":74451.950840855265},{"$f":" Equity!I$57","v":0},{"$f":" Equity!J$57","v":0},{"$f":" Equity!K$57","v":0},{"$f":" Equity!L$57","v":0},{"$f":" Equity!M$57","v":0},{"$f":" Equity!N$57","v":0},{"$f":" Equity!O$57","v":0},{"$f":" Equity!P$57","v":0},{"$f":" Equity!Q$57","v":0},{"$f":" Equity!R$57","v":0},{"$f":" Equity!S$57","v":0},{"$f":" Equity!T$57","v":0},{"$f":" Equity!U$57","v":0},{"$f":" Equity!V$57","v":0},{"$f":" Equity!W$57","v":0},{"$f":" Equity!X$57","v":0},{"$f":" Equity!Y$57","v":0},{"$f":" Equity!Z$57","v":0},{"$f":" Equity!AA$57","v":0},{"$f":" Equity!AB$57","v":0},{"$f":" Equity!AC$57","v":0},{"$f":" Equity!AD$57","v":0},{"$f":" Equity!AE$57","v":0},{"$f":" Equity!AF$57","v":0},{"$f":" Equity!AG$57","v":0},{"$f":" Equity!AH$57","v":0},{"$f":" Equity!AI$57","v":0},{"$f":" Equity!AJ$57","v":0},{"$f":" Equity!AK$57","v":0},{"$f":" Equity!AL$57","v":0},{"$f":" Equity!AM$57","v":0},{"$f":" Equity!AN$57","v":0},{"$f":" Equity!AO$57","v":0},{"$f":" Equity!AP$57","v":0},{"$f":" Equity!AQ$57","v":0},{"$f":" Equity!AR$57","v":0},{"$f":" Equity!AS$57","v":0},{"$f":" Equity!AT$57","v":0},{"$f":" Equity!AU$57","v":0},{"$f":" Equity!AV$57","v":0},{"$f":" Equity!AW$57","v":0},{"$f":" Equity!AX$57","v":0},{"$f":" Equity!AY$57","v":0},{"$f":" Equity!AZ$57","v":8267.5159365633262},{"$f":" Equity!BA$57","v":15588.24135986191},{"$f":" Equity!BB$57","v":15435.064382998364},{"$f":" Equity!BC$57","v":15549.063335713705},{"$f":" Equity!BD$57","v":15319.896924363344},{"$f":" Equity!BE$57","v":4292.1689013546065},{"$f":" Equity!BF$57","v":0},{"$f":" Equity!BG$57","v":0},{"$f":" Equity!BH$57","v":0},{"$f":" Equity!BI$57","v":0},{"$f":" Equity!BJ$57","v":0},{"$f":" Equity!BK$57","v":0},{"$f":" Equity!BL$57","v":0},{"$f":" Equity!BM$57","v":0},{"$f":" Equity!BN$57","v":0},{"$f":" Equity!BO$57","v":0},{"$f":" Equity!BP$57","v":0},{"$f":" Equity!BQ$57","v":0},{"$f":" Equity!BR$57","v":0},{"$f":" Equity!BS$57","v":0},{"$f":" Equity!BT$57","v":0},{"$f":" Equity!BU$57","v":0},{"$f":" Equity!BV$57","v":0},{"$f":" Equity!BW$57","v":0},{"$f":" Equity!BX$57","v":0},{"$f":" Equity!BY$57","v":0},{"$f":" Equity!BZ$57","v":0},{"$f":" Equity!CA$57","v":0},{"$f":" Equity!CB$57","v":0},{"$f":" Equity!CC$57","v":0},{"$f":" Equity!CD$57","v":0},{"$f":" Equity!CE$57","v":0},{"$f":" Equity!CF$57","v":0},{"$f":" Equity!CG$57","v":0},{"$f":" Equity!CH$57","v":0},{"$f":" Equity!CI$57","v":0},{"$f":" Equity!CJ$57","v":0},{"$f":" Equity!CK$57","v":0},{"$f":" Equity!CL$57","v":0},{"$f":" Equity!CM$57","v":0},{"$f":" Equity!CN$57","v":0},{"$f":" Equity!CO$57","v":0},{"$f":" Equity!CP$57","v":0},{"$f":" Equity!CQ$57","v":0},{"$f":" Equity!CR$57","v":0},{"$f":" Equity!CS$57","v":0},{"$f":" Equity!CT$57","v":0},{"$f":" Equity!CU$57","v":0},{"$f":" Equity!CV$57","v":0},{"$f":" Equity!CW$57","v":0},{"$f":" Equity!CX$57","v":0},{"$f":" Equity!CY$57","v":0},{"$f":" Equity!CZ$57","v":0},{"$f":" Equity!DA$57","v":0},{"$f":" Equity!DB$57","v":0},{"$f":" Equity!DC$57","v":0},{"$f":" Equity!DD$57","v":0},{"$f":" Equity!DE$57","v":0},{"$f":" Equity!DF$57","v":0},{"$f":" Equity!DG$57","v":0},{"$f":" Equity!DH$57","v":0},{"$f":" Equity!DI$57","v":0},{"$f":" Equity!DJ$57","v":0},{"$f":" Equity!DK$57","v":0},{"$f":" Equity!DL$57","v":0},{"$f":" Equity!DM$57","v":0},{"$f":" Equity!DN$57","v":0},{"$f":" Equity!DO$57","v":0},{"$f":" Equity!DP$57","v":0},{"$f":" Equity!DQ$57","v":0},{"$f":" Equity!DR$57","v":0},{"$f":" Equity!DS$57","v":0},{"$f":" Equity!DT$57","v":0},{"$f":" Equity!DU$57","v":0},{"$f":" Equity!DV$57","v":0},{"$f":" Equity!DW$57","v":0},{"$f":" Equity!DX$57","v":0},{"$f":" Equity!DY$57","v":0},{"$f":" Equity!DZ$57","v":0},{"$f":" Equity!EA$57","v":0},{"$f":" Equity!EB$57","v":0},{"$f":" Equity!EC$57","v":0},{"$f":" Equity!ED$57","v":0},{"$f":" Equity!EE$57","v":0},{"$f":" Equity!EF$57","v":0},{"$f":" Equity!EG$57","v":0},{"$f":" Equity!EH$57","v":0},{"$f":" Equity!EI$57","v":0},{"$f":" Equity!EJ$57","v":0},{"$f":" Equity!EK$57","v":0},{"$f":" Equity!EL$57","v":0},{"$f":" Equity!EM$57","v":0},{"$f":" Equity!EN$57","v":0},{"$f":" Equity!EO$57","v":0},{"$f":" Equity!EP$57","v":0},{"$f":" Equity!EQ$57","v":0},{"$f":" Equity!ER$57","v":0},{"$f":" Equity!ES$57","v":0},{"$f":" Equity!ET$57","v":0},{"$f":" Equity!EU$57","v":0},{"$f":" Equity!EV$57","v":0},{"$f":" Equity!EW$57","v":0},{"$f":" Equity!EX$57","v":0},{"$f":" Equity!EY$57","v":0},{"$f":" Equity!EZ$57","v":0},{"$f":" Equity!FA$57","v":0},{"$f":" Equity!FB$57","v":0},{"$f":" Equity!FC$57","v":0},{"$f":" Equity!FD$57","v":0},{"$f":" Equity!FE$57","v":0},{"$f":" Equity!FF$57","v":0},{"$f":" Equity!FG$57","v":0},{"$f":" Equity!FH$57","v":0},{"$f":" Equity!FI$57","v":0},{"$f":" Equity!FJ$57","v":0},{"$f":" Equity!FK$57","v":0},{"$f":" Equity!FL$57","v":0},{"$f":" Equity!FM$57","v":0},{"$f":" Equity!FN$57","v":0},{"$f":" Equity!FO$57","v":0},{"$f":" Equity!FP$57","v":0},{"$f":" Equity!FQ$57","v":0},{"$f":" Equity!FR$57","v":0},{"$f":" Equity!FS$57","v":0},{"$f":" Equity!FT$57","v":0},{"$f":" Equity!FU$57","v":0},{"$f":" Equity!FV$57","v":0},{"$f":" Equity!FW$57","v":0},{"$f":" Equity!FX$57","v":0},{"$f":" Equity!FY$57","v":0},{"$f":" Equity!FZ$57","v":0},{"$f":" Equity!GA$57","v":0},{"$f":" Equity!GB$57","v":0},{"$f":" Equity!GC$57","v":0},{"$f":" Equity!GD$57","v":0},{"$f":" Equity!GE$57","v":0},{"$f":" Equity!GF$57","v":0},{"$f":" Equity!GG$57","v":0},{"$f":" Equity!GH$57","v":0},{"$f":" Equity!GI$57","v":0},{"$f":" Equity!GJ$57","v":0}]
[null,null,null,null,"Equity cash flows withholding tax POS",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J18:GJ18)","v":2233.5585252256578},null,{"$f":"$F16 * J17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16 * AP17","v":0},0,0,0,0,0,0,0,0,0,248.02547809689977,467.64724079585727,463.0519314899509,466.47190007141114,{"$f":"$F16 * BD17","v":459.59690773090028},128.7650670406382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16 * BV17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16 * DB17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16 * EH17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16 * FN17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E18, LEN(E18) - 4)","v":"Equity cash flows withholding tax"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J19:GJ19)","v":-2233.5585252256578},null,{"$f":" -1 * J18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-248.02547809689977,-467.64724079585727,-463.0519314899509,-466.47190007141114,{"$f":" -1 * BD18","v":-459.59690773090028},-128.7650670406382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * EH18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * GH18","v":0},{"$f":" -1 * GI18","v":0},{"$f":" -1 * GJ18","v":0}]
[]
[null,null,null,null,{"$f":" E$14","v":"Net cashflow to equity during operations"},0,"$ 000s",363809.37216145516,0,0,0,0,144.09016867786704,837.66945718094212,887.060608644475,2164.9488839840214,9436.8238437272357,6734.601070184628,7267.2689753918658,6880.1214335691966,7335.2966088325084,7018.9070652712908,7440.0472447619195,7163.4526905187086,7497.9979481303308,7234.4665682610539,7601.0514618510297,7321.6730243621514,7727.464658089435,7438.2234296212173,7866.5600936317496,7341.6169139784979,7590.5092525934215,7259.976363520178,7616.9780757212102,7269.1243079083997,{"$f":" AK$14","v":7649.473367694507},7290.930247157743,7689.9372592718591,7347.1275348206727,7684.0772033922203,7333.7285382101709,7692.6480505422187,7310.1156893718799,7668.7438924899598,7275.0653484605355,7647.5737647182177,7266.5591244584612,11786.856441355005,11446.656292603355,15823.284774578686,15536.229579624389,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,4292.1689013546065,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$19","v":"Equity cash flows withholding tax"},0,"$ 000s",-2233.5585252256578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-248.02547809689977,-467.64724079585727,-463.0519314899509,-466.47190007141114,-459.59690773090028,-128.7650670406382,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cashflow to equity during operations less equity withholding tax",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J23:GJ23)","v":361575.81363622955},null,{"$f":"SUM(J21:J22)","v":0},0,0,144.09016867786704,837.66945718094212,887.060608644475,2164.9488839840214,9436.8238437272357,6734.601070184628,7267.2689753918658,6880.1214335691966,7335.2966088325084,7018.9070652712908,7440.0472447619195,7163.4526905187086,7497.9979481303308,7234.4665682610539,7601.0514618510297,7321.6730243621514,7727.464658089435,7438.2234296212173,7866.5600936317496,7341.6169139784979,7590.5092525934215,7259.976363520178,7616.9780757212102,7269.1243079083997,7649.473367694507,7290.930247157743,7689.9372592718591,7347.1275348206727,7684.0772033922203,{"$f":"SUM(AP21:AP22)","v":7333.7285382101709},7692.6480505422187,7310.1156893718799,7668.7438924899598,7275.0653484605355,7647.5737647182177,7266.5591244584612,11786.856441355005,11446.656292603355,15823.284774578686,15288.20410152749,15120.594119066052,14972.012451508414,15082.591435642295,14960.300016632444,4163.4038343139682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV21: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,{"$f":"SUM(DB21:DB22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH21: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,{"$f":"SUM(FN21:FN22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" ConFin!E$376","v":"Net cashflow from equity during construction - NEG for IRR"},{"$f":" ConFin!F$376","v":0},{"$f":" ConFin!G$376","v":"$ 000s"},{"$f":" ConFin!H$376","v":-119356.8267368075},{"$f":" ConFin!I$376","v":0},{"$f":" ConFin!J$376","v":-9.9999999999999994E-12},{"$f":" ConFin!K$376","v":0},{"$f":" ConFin!L$376","v":0},{"$f":" ConFin!M$376","v":0},{"$f":" ConFin!N$376","v":0},{"$f":" ConFin!O$376","v":0},{"$f":" ConFin!P$376","v":0},{"$f":" ConFin!Q$376","v":0},{"$f":" ConFin!R$376","v":0},{"$f":" ConFin!S$376","v":0},{"$f":" ConFin!T$376","v":0},{"$f":" ConFin!U$376","v":0},{"$f":" ConFin!V$376","v":0},{"$f":" ConFin!W$376","v":0},{"$f":" ConFin!X$376","v":0},{"$f":" ConFin!Y$376","v":-12167.12764026852},{"$f":" ConFin!Z$376","v":-12008.524646740912},{"$f":" ConFin!AA$376","v":-12008.524646740912},{"$f":" ConFin!AB$376","v":-12008.524646745011},{"$f":" ConFin!AC$376","v":-12008.524646761165},{"$f":" ConFin!AD$376","v":-12008.524646775923},{"$f":" ConFin!AE$376","v":-12022.532767910463},{"$f":" ConFin!AF$376","v":-12055.24126771991},{"$f":" ConFin!AG$376","v":-12091.890133690271},{"$f":" ConFin!AH$376","v":-10977.4116934544},{"$f":" ConFin!AI$376","v":0},{"$f":" ConFin!AJ$376","v":0},{"$f":" ConFin!AK$376","v":0},{"$f":" ConFin!AL$376","v":0},{"$f":" ConFin!AM$376","v":0},{"$f":" ConFin!AN$376","v":0},{"$f":" ConFin!AO$376","v":0},{"$f":" ConFin!AP$376","v":0},{"$f":" ConFin!AQ$376","v":0},{"$f":" ConFin!AR$376","v":0},{"$f":" ConFin!AS$376","v":0},{"$f":" ConFin!AT$376","v":0},{"$f":" ConFin!AU$376","v":0},{"$f":" ConFin!AV$376","v":0},{"$f":" ConFin!AW$376","v":0},{"$f":" ConFin!AX$376","v":0},{"$f":" ConFin!AY$376","v":0},{"$f":" ConFin!AZ$376","v":0},{"$f":" ConFin!BA$376","v":0},{"$f":" ConFin!BB$376","v":0},{"$f":" ConFin!BC$376","v":0},{"$f":" ConFin!BD$376","v":0},{"$f":" ConFin!BE$376","v":0},{"$f":" ConFin!BF$376","v":0},{"$f":" ConFin!BG$376","v":0},{"$f":" ConFin!BH$376","v":0},{"$f":" ConFin!BI$376","v":0},{"$f":" ConFin!BJ$376","v":0},{"$f":" ConFin!BK$376","v":0},{"$f":" ConFin!BL$376","v":0},{"$f":" ConFin!BM$376","v":0},{"$f":" ConFin!BN$376","v":0},{"$f":" ConFin!BO$376","v":0},{"$f":" ConFin!BP$376","v":0},{"$f":" ConFin!BQ$376","v":0},{"$f":" ConFin!BR$376","v":0},{"$f":" ConFin!BS$376","v":0},{"$f":" ConFin!BT$376","v":0},{"$f":" ConFin!BU$376","v":0},{"$f":" ConFin!BV$376","v":0},{"$f":" ConFin!BW$376","v":0},{"$f":" ConFin!BX$376","v":0},{"$f":" ConFin!BY$376","v":0},{"$f":" ConFin!BZ$376","v":0},{"$f":" ConFin!CA$376","v":0},{"$f":" ConFin!CB$376","v":0},{"$f":" ConFin!CC$376","v":0},{"$f":" ConFin!CD$376","v":0},{"$f":" ConFin!CE$376","v":0},{"$f":" ConFin!CF$376","v":0},{"$f":" ConFin!CG$376","v":0},{"$f":" ConFin!CH$376","v":0},{"$f":" ConFin!CI$376","v":0},{"$f":" ConFin!CJ$376","v":0},{"$f":" ConFin!CK$376","v":0},{"$f":" ConFin!CL$376","v":0},{"$f":" ConFin!CM$376","v":0},{"$f":" ConFin!CN$376","v":0},{"$f":" ConFin!CO$376","v":0},{"$f":" ConFin!CP$376","v":0},{"$f":" ConFin!CQ$376","v":0},{"$f":" ConFin!CR$376","v":0},{"$f":" ConFin!CS$376","v":0},{"$f":" ConFin!CT$376","v":0},{"$f":" ConFin!CU$376","v":0},{"$f":" ConFin!CV$376","v":0},{"$f":" ConFin!CW$376","v":0},{"$f":" ConFin!CX$376","v":0},{"$f":" ConFin!CY$376","v":0},{"$f":" ConFin!CZ$376","v":0},{"$f":" ConFin!DA$376","v":0},{"$f":" ConFin!DB$376","v":0},{"$f":" ConFin!DC$376","v":0},{"$f":" ConFin!DD$376","v":0},{"$f":" ConFin!DE$376","v":0},{"$f":" ConFin!DF$376","v":0},{"$f":" ConFin!DG$376","v":0},{"$f":" ConFin!DH$376","v":0},{"$f":" ConFin!DI$376","v":0},{"$f":" ConFin!DJ$376","v":0},{"$f":" ConFin!DK$376","v":0},{"$f":" ConFin!DL$376","v":0},{"$f":" ConFin!DM$376","v":0},{"$f":" ConFin!DN$376","v":0},{"$f":" ConFin!DO$376","v":0},{"$f":" ConFin!DP$376","v":0},{"$f":" ConFin!DQ$376","v":0},{"$f":" ConFin!DR$376","v":0},{"$f":" ConFin!DS$376","v":0},{"$f":" ConFin!DT$376","v":0},{"$f":" ConFin!DU$376","v":0},{"$f":" ConFin!DV$376","v":0},{"$f":" ConFin!DW$376","v":0},{"$f":" ConFin!DX$376","v":0},{"$f":" ConFin!DY$376","v":0},{"$f":" ConFin!DZ$376","v":0},{"$f":" ConFin!EA$376","v":0},{"$f":" ConFin!EB$376","v":0},{"$f":" ConFin!EC$376","v":0},{"$f":" ConFin!ED$376","v":0},{"$f":" ConFin!EE$376","v":0},{"$f":" ConFin!EF$376","v":0},{"$f":" ConFin!EG$376","v":0},{"$f":" ConFin!EH$376","v":0},{"$f":" ConFin!EI$376","v":0},{"$f":" ConFin!EJ$376","v":0},{"$f":" ConFin!EK$376","v":0},{"$f":" ConFin!EL$376","v":0},{"$f":" ConFin!EM$376","v":0},{"$f":" ConFin!EN$376","v":0},{"$f":" ConFin!EO$376","v":0},{"$f":" ConFin!EP$376","v":0},{"$f":" ConFin!EQ$376","v":0},{"$f":" ConFin!ER$376","v":0},{"$f":" ConFin!ES$376","v":0},{"$f":" ConFin!ET$376","v":0},{"$f":" ConFin!EU$376","v":0},{"$f":" ConFin!EV$376","v":0},{"$f":" ConFin!EW$376","v":0},{"$f":" ConFin!EX$376","v":0},{"$f":" ConFin!EY$376","v":0},{"$f":" ConFin!EZ$376","v":0},{"$f":" ConFin!FA$376","v":0},{"$f":" ConFin!FB$376","v":0},{"$f":" ConFin!FC$376","v":0},{"$f":" ConFin!FD$376","v":0},{"$f":" ConFin!FE$376","v":0},{"$f":" ConFin!FF$376","v":0},{"$f":" ConFin!FG$376","v":0},{"$f":" ConFin!FH$376","v":0},{"$f":" ConFin!FI$376","v":0},{"$f":" ConFin!FJ$376","v":0},{"$f":" ConFin!FK$376","v":0},{"$f":" ConFin!FL$376","v":0},{"$f":" ConFin!FM$376","v":0},{"$f":" ConFin!FN$376","v":0},{"$f":" ConFin!FO$376","v":0},{"$f":" ConFin!FP$376","v":0},{"$f":" ConFin!FQ$376","v":0},{"$f":" ConFin!FR$376","v":0},{"$f":" ConFin!FS$376","v":0},{"$f":" ConFin!FT$376","v":0},{"$f":" ConFin!FU$376","v":0},{"$f":" ConFin!FV$376","v":0},{"$f":" ConFin!FW$376","v":0},{"$f":" ConFin!FX$376","v":0},{"$f":" ConFin!FY$376","v":0},{"$f":" ConFin!FZ$376","v":0},{"$f":" ConFin!GA$376","v":0},{"$f":" ConFin!GB$376","v":0},{"$f":" ConFin!GC$376","v":0},{"$f":" ConFin!GD$376","v":0},{"$f":" ConFin!GE$376","v":0},{"$f":" ConFin!GF$376","v":0},{"$f":" ConFin!GG$376","v":0},{"$f":" ConFin!GH$376","v":0},{"$f":" ConFin!GI$376","v":0},{"$f":" ConFin!GJ$376","v":0}]
[null,null,null,null,{"$f":" E$23","v":"Net cashflow to equity during operations less equity withholding tax"},0,"$ 000s",361575.81363622955,0,0,0,0,144.09016867786704,837.66945718094212,887.060608644475,2164.9488839840214,9436.8238437272357,6734.601070184628,7267.2689753918658,6880.1214335691966,7335.2966088325084,7018.9070652712908,7440.0472447619195,7163.4526905187086,7497.9979481303308,7234.4665682610539,7601.0514618510297,7321.6730243621514,7727.464658089435,7438.2234296212173,7866.5600936317496,7341.6169139784979,7590.5092525934215,7259.976363520178,7616.9780757212102,7269.1243079083997,{"$f":" AK$23","v":7649.473367694507},7290.930247157743,7689.9372592718591,7347.1275348206727,7684.0772033922203,7333.7285382101709,7692.6480505422187,7310.1156893718799,7668.7438924899598,7275.0653484605355,7647.5737647182177,7266.5591244584612,11786.856441355005,11446.656292603355,15823.284774578686,15288.20410152749,15120.594119066052,14972.012451508414,15082.591435642295,14960.300016632444,4163.4038343139682,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConTime!E$23","v":"Model period ending - m"},{"$f":" ConTime!F$23","v":"00:00:00"},{"$f":" ConTime!G$23","v":"date"},{"$f":" ConTime!H$23","v":"00:00:00"},{"$f":" ConTime!I$23","v":"00:00:00"},{"$f":" ConTime!J$23","v":"2021-01-31"},{"$f":" ConTime!K$23","v":"2021-02-28"},{"$f":" ConTime!L$23","v":"2021-03-31"},{"$f":" ConTime!M$23","v":"2021-04-30"},{"$f":" ConTime!N$23","v":"2021-05-31"},{"$f":" ConTime!O$23","v":"2021-06-30"},{"$f":" ConTime!P$23","v":"2021-07-31"},{"$f":" ConTime!Q$23","v":"2021-08-31"},{"$f":" ConTime!R$23","v":"2021-09-30"},{"$f":" ConTime!S$23","v":"2021-10-31"},{"$f":" ConTime!T$23","v":"2021-11-30"},{"$f":" ConTime!U$23","v":"2021-12-31"},{"$f":" ConTime!V$23","v":"2022-01-31"},{"$f":" ConTime!W$23","v":"2022-02-28"},{"$f":" ConTime!X$23","v":"2022-03-31"},{"$f":" ConTime!Y$23","v":"2022-04-30"},{"$f":" ConTime!Z$23","v":"2022-05-31"},{"$f":" ConTime!AA$23","v":"2022-06-30"},{"$f":" ConTime!AB$23","v":"2022-07-31"},{"$f":" ConTime!AC$23","v":"2022-08-31"},{"$f":" ConTime!AD$23","v":"2022-09-30"},{"$f":" ConTime!AE$23","v":"2022-10-31"},{"$f":" ConTime!AF$23","v":"2022-11-30"},{"$f":" ConTime!AG$23","v":"2022-12-31"},{"$f":" ConTime!AH$23","v":"2023-01-31"},{"$f":" ConTime!AI$23","v":"2023-02-28"},{"$f":" ConTime!AJ$23","v":"2023-03-31"},{"$f":" ConTime!AK$23","v":"2023-04-30"},{"$f":" ConTime!AL$23","v":"2023-05-31"},{"$f":" ConTime!AM$23","v":"2023-06-30"},{"$f":" ConTime!AN$23","v":"2023-07-31"},{"$f":" ConTime!AO$23","v":"2023-08-31"},{"$f":" ConTime!AP$23","v":"2023-09-30"},{"$f":" ConTime!AQ$23","v":"2023-10-31"},{"$f":" ConTime!AR$23","v":"2023-11-30"},{"$f":" ConTime!AS$23","v":"2023-12-31"},{"$f":" ConTime!AT$23","v":"2024-01-31"},{"$f":" ConTime!AU$23","v":"2024-02-29"},{"$f":" ConTime!AV$23","v":"2024-03-31"},{"$f":" ConTime!AW$23","v":"2024-04-30"},{"$f":" ConTime!AX$23","v":"2024-05-31"},{"$f":" ConTime!AY$23","v":"2024-06-30"},{"$f":" ConTime!AZ$23","v":"2024-07-31"},{"$f":" ConTime!BA$23","v":"2024-08-31"},{"$f":" ConTime!BB$23","v":"2024-09-30"},{"$f":" ConTime!BC$23","v":"2024-10-31"},{"$f":" ConTime!BD$23","v":"2024-11-30"},{"$f":" ConTime!BE$23","v":"2024-12-31"},{"$f":" ConTime!BF$23","v":"00:00:00"},{"$f":" ConTime!BG$23","v":"00:00:00"},{"$f":" ConTime!BH$23","v":"00:00:00"},{"$f":" ConTime!BI$23","v":"00:00:00"},{"$f":" ConTime!BJ$23","v":"00:00:00"},{"$f":" ConTime!BK$23","v":"00:00:00"},{"$f":" ConTime!BL$23","v":"00:00:00"},{"$f":" ConTime!BM$23","v":"00:00:00"},{"$f":" ConTime!BN$23","v":"00:00:00"},{"$f":" ConTime!BO$23","v":"00:00:00"},{"$f":" ConTime!BP$23","v":"00:00:00"},{"$f":" ConTime!BQ$23","v":"00:00:00"},{"$f":" ConTime!BR$23","v":"00:00:00"},{"$f":" ConTime!BS$23","v":"00:00:00"},{"$f":" ConTime!BT$23","v":"00:00:00"},{"$f":" ConTime!BU$23","v":"00:00:00"},{"$f":" ConTime!BV$23","v":"00:00:00"},{"$f":" ConTime!BW$23","v":"00:00:00"},{"$f":" ConTime!BX$23","v":"00:00:00"},{"$f":" ConTime!BY$23","v":"00:00:00"},{"$f":" ConTime!BZ$23","v":"00:00:00"},{"$f":" ConTime!CA$23","v":"00:00:00"},{"$f":" ConTime!CB$23","v":"00:00:00"},{"$f":" ConTime!CC$23","v":"00:00:00"},{"$f":" ConTime!CD$23","v":"00:00:00"},{"$f":" ConTime!CE$23","v":"00:00:00"},{"$f":" ConTime!CF$23","v":"00:00:00"},{"$f":" ConTime!CG$23","v":"00:00:00"},{"$f":" ConTime!CH$23","v":"00:00:00"},{"$f":" ConTime!CI$23","v":"00:00:00"},{"$f":" ConTime!CJ$23","v":"00:00:00"},{"$f":" ConTime!CK$23","v":"00:00:00"},{"$f":" ConTime!CL$23","v":"00:00:00"},{"$f":" ConTime!CM$23","v":"00:00:00"},{"$f":" ConTime!CN$23","v":"00:00:00"},{"$f":" ConTime!CO$23","v":"00:00:00"},{"$f":" ConTime!CP$23","v":"00:00:00"},{"$f":" ConTime!CQ$23","v":"00:00:00"},{"$f":" ConTime!CR$23","v":"00:00:00"},{"$f":" ConTime!CS$23","v":"00:00:00"},{"$f":" ConTime!CT$23","v":"00:00:00"},{"$f":" ConTime!CU$23","v":"00:00:00"},{"$f":" ConTime!CV$23","v":"00:00:00"},{"$f":" ConTime!CW$23","v":"00:00:00"},{"$f":" ConTime!CX$23","v":"00:00:00"},{"$f":" ConTime!CY$23","v":"00:00:00"},{"$f":" ConTime!CZ$23","v":"00:00:00"},{"$f":" ConTime!DA$23","v":"00:00:00"},{"$f":" ConTime!DB$23","v":"00:00:00"},{"$f":" ConTime!DC$23","v":"00:00:00"},{"$f":" ConTime!DD$23","v":"00:00:00"},{"$f":" ConTime!DE$23","v":"00:00:00"},{"$f":" ConTime!DF$23","v":"00:00:00"},{"$f":" ConTime!DG$23","v":"00:00:00"},{"$f":" ConTime!DH$23","v":"00:00:00"},{"$f":" ConTime!DI$23","v":"00:00:00"},{"$f":" ConTime!DJ$23","v":"00:00:00"},{"$f":" ConTime!DK$23","v":"00:00:00"},{"$f":" ConTime!DL$23","v":"00:00:00"},{"$f":" ConTime!DM$23","v":"00:00:00"},{"$f":" ConTime!DN$23","v":"00:00:00"},{"$f":" ConTime!DO$23","v":"00:00:00"},{"$f":" ConTime!DP$23","v":"00:00:00"},{"$f":" ConTime!DQ$23","v":"00:00:00"},{"$f":" ConTime!DR$23","v":"00:00:00"},{"$f":" ConTime!DS$23","v":"00:00:00"},{"$f":" ConTime!DT$23","v":"00:00:00"},{"$f":" ConTime!DU$23","v":"00:00:00"},{"$f":" ConTime!DV$23","v":"00:00:00"},{"$f":" ConTime!DW$23","v":"00:00:00"},{"$f":" ConTime!DX$23","v":"00:00:00"},{"$f":" ConTime!DY$23","v":"00:00:00"},{"$f":" ConTime!DZ$23","v":"00:00:00"},{"$f":" ConTime!EA$23","v":"00:00:00"},{"$f":" ConTime!EB$23","v":"00:00:00"},{"$f":" ConTime!EC$23","v":"00:00:00"},{"$f":" ConTime!ED$23","v":"00:00:00"},{"$f":" ConTime!EE$23","v":"00:00:00"},{"$f":" ConTime!EF$23","v":"00:00:00"},{"$f":" ConTime!EG$23","v":"00:00:00"},{"$f":" ConTime!EH$23","v":"00:00:00"},{"$f":" ConTime!EI$23","v":"00:00:00"},{"$f":" ConTime!EJ$23","v":"00:00:00"},{"$f":" ConTime!EK$23","v":"00:00:00"},{"$f":" ConTime!EL$23","v":"00:00:00"},{"$f":" ConTime!EM$23","v":"00:00:00"},{"$f":" ConTime!EN$23","v":"00:00:00"},{"$f":" ConTime!EO$23","v":"00:00:00"},{"$f":" ConTime!EP$23","v":"00:00:00"},{"$f":" ConTime!EQ$23","v":"00:00:00"},{"$f":" ConTime!ER$23","v":"00:00:00"},{"$f":" ConTime!ES$23","v":"00:00:00"},{"$f":" ConTime!ET$23","v":"00:00:00"},{"$f":" ConTime!EU$23","v":"00:00:00"},{"$f":" ConTime!EV$23","v":"00:00:00"},{"$f":" ConTime!EW$23","v":"00:00:00"},{"$f":" ConTime!EX$23","v":"00:00:00"},{"$f":" ConTime!EY$23","v":"00:00:00"},{"$f":" ConTime!EZ$23","v":"00:00:00"},{"$f":" ConTime!FA$23","v":"00:00:00"},{"$f":" ConTime!FB$23","v":"00:00:00"},{"$f":" ConTime!FC$23","v":"00:00:00"},{"$f":" ConTime!FD$23","v":"00:00:00"},{"$f":" ConTime!FE$23","v":"00:00:00"},{"$f":" ConTime!FF$23","v":"00:00:00"},{"$f":" ConTime!FG$23","v":"00:00:00"},{"$f":" ConTime!FH$23","v":"00:00:00"},{"$f":" ConTime!FI$23","v":"00:00:00"},{"$f":" ConTime!FJ$23","v":"00:00:00"},{"$f":" ConTime!FK$23","v":"00:00:00"},{"$f":" ConTime!FL$23","v":"00:00:00"},{"$f":" ConTime!FM$23","v":"00:00:00"},{"$f":" ConTime!FN$23","v":"00:00:00"},{"$f":" ConTime!FO$23","v":"00:00:00"},{"$f":" ConTime!FP$23","v":"00:00:00"},{"$f":" ConTime!FQ$23","v":"00:00:00"},{"$f":" ConTime!FR$23","v":"00:00:00"},{"$f":" ConTime!FS$23","v":"00:00:00"},{"$f":" ConTime!FT$23","v":"00:00:00"},{"$f":" ConTime!FU$23","v":"00:00:00"},{"$f":" ConTime!FV$23","v":"00:00:00"},{"$f":" ConTime!FW$23","v":"00:00:00"},{"$f":" ConTime!FX$23","v":"00:00:00"},{"$f":" ConTime!FY$23","v":"00:00:00"},{"$f":" ConTime!FZ$23","v":"00:00:00"},{"$f":" ConTime!GA$23","v":"00:00:00"},{"$f":" ConTime!GB$23","v":"00:00:00"},{"$f":" ConTime!GC$23","v":"00:00:00"},{"$f":" ConTime!GD$23","v":"00:00:00"},{"$f":" ConTime!GE$23","v":"00:00:00"},{"$f":" ConTime!GF$23","v":"00:00:00"},{"$f":" ConTime!GG$23","v":"00:00:00"},{"$f":" ConTime!GH$23","v":"00:00:00"},{"$f":" ConTime!GI$23","v":"00:00:00"},{"$f":" ConTime!GJ$23","v":"00:00:00"}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Time!F$25","v":"00:00:00"},{"$f":" Time!G$25","v":"date"},{"$f":" Time!H$25","v":"00:00:00"},{"$f":" Time!I$25","v":"00:00:00"},{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,"Blended equity IRR",{"$f":" XIRR(J25:GJ26, J27:GJ28)","v":0.10227872729301454},"%"]
[]
["BLENDED PROJECT IRR"]
[]
[null,null,null,null,{"$f":" InpC!E$286","v":"Small negative value for IRR"},{"$f":" InpC!F$286","v":-9.9999999999999994E-12},{"$f":" InpC!G$286","v":"$ 000s"}]
[null,null,null,null,{"$f":" ConTime!E$14","v":"First model column flag - m"},{"$f":" ConTime!F$14","v":0},{"$f":" ConTime!G$14","v":"flag"},{"$f":" ConTime!H$14","v":1},{"$f":" ConTime!I$14","v":0},{"$f":" ConTime!J$14","v":1},{"$f":" ConTime!K$14","v":0},{"$f":" ConTime!L$14","v":0},{"$f":" ConTime!M$14","v":0},{"$f":" ConTime!N$14","v":0},{"$f":" ConTime!O$14","v":0},{"$f":" ConTime!P$14","v":0},{"$f":" ConTime!Q$14","v":0},{"$f":" ConTime!R$14","v":0},{"$f":" ConTime!S$14","v":0},{"$f":" ConTime!T$14","v":0},{"$f":" ConTime!U$14","v":0},{"$f":" ConTime!V$14","v":0},{"$f":" ConTime!W$14","v":0},{"$f":" ConTime!X$14","v":0},{"$f":" ConTime!Y$14","v":0},{"$f":" ConTime!Z$14","v":0},{"$f":" ConTime!AA$14","v":0},{"$f":" ConTime!AB$14","v":0},{"$f":" ConTime!AC$14","v":0},{"$f":" ConTime!AD$14","v":0},{"$f":" ConTime!AE$14","v":0},{"$f":" ConTime!AF$14","v":0},{"$f":" ConTime!AG$14","v":0},{"$f":" ConTime!AH$14","v":0},{"$f":" ConTime!AI$14","v":0},{"$f":" ConTime!AJ$14","v":0},{"$f":" ConTime!AK$14","v":0},{"$f":" ConTime!AL$14","v":0},{"$f":" ConTime!AM$14","v":0},{"$f":" ConTime!AN$14","v":0},{"$f":" ConTime!AO$14","v":0},{"$f":" ConTime!AP$14","v":0},{"$f":" ConTime!AQ$14","v":0},{"$f":" ConTime!AR$14","v":0},{"$f":" ConTime!AS$14","v":0},{"$f":" ConTime!AT$14","v":0},{"$f":" ConTime!AU$14","v":0},{"$f":" ConTime!AV$14","v":0},{"$f":" ConTime!AW$14","v":0},{"$f":" ConTime!AX$14","v":0},{"$f":" ConTime!AY$14","v":0},{"$f":" ConTime!AZ$14","v":0},{"$f":" ConTime!BA$14","v":0},{"$f":" ConTime!BB$14","v":0},{"$f":" ConTime!BC$14","v":0},{"$f":" ConTime!BD$14","v":0},{"$f":" ConTime!BE$14","v":0}]
[null,null,null,"plus",{"$f":" ConCost!E$56","v":"Construction costs - m"},{"$f":" ConCost!F$56","v":0},{"$f":" ConCost!G$56","v":"$ 000s"},{"$f":" ConCost!H$56","v":315799.99999999983},{"$f":" ConCost!I$56","v":0},{"$f":" ConCost!J$56","v":0},{"$f":" ConCost!K$56","v":0},{"$f":" ConCost!L$56","v":0},{"$f":" ConCost!M$56","v":0},{"$f":" ConCost!N$56","v":0},{"$f":" ConCost!O$56","v":0},{"$f":" ConCost!P$56","v":0},{"$f":" ConCost!Q$56","v":0},{"$f":" ConCost!R$56","v":0},{"$f":" ConCost!S$56","v":0},{"$f":" ConCost!T$56","v":0},{"$f":" ConCost!U$56","v":0},{"$f":" ConCost!V$56","v":0},{"$f":" ConCost!W$56","v":0},{"$f":" ConCost!X$56","v":0},{"$f":" ConCost!Y$56","v":8300},{"$f":" ConCost!Z$56","v":11826.923076923078},{"$f":" ConCost!AA$56","v":11826.923076923078},{"$f":" ConCost!AB$56","v":11826.923076923078},{"$f":" ConCost!AC$56","v":11826.923076923078},{"$f":" ConCost!AD$56","v":11826.923076923078},{"$f":" ConCost!AE$56","v":11826.923076923078},{"$f":" ConCost!AF$56","v":11826.923076923078},{"$f":" ConCost!AG$56","v":11826.923076923078},{"$f":" ConCost!AH$56","v":11826.923076923078},{"$f":" ConCost!AI$56","v":11826.923076923078},{"$f":" ConCost!AJ$56","v":11826.923076923078},{"$f":" ConCost!AK$56","v":11826.923076923078},{"$f":" ConCost!AL$56","v":11826.923076923078},{"$f":" ConCost!AM$56","v":11826.923076923078},{"$f":" ConCost!AN$56","v":11826.923076923078},{"$f":" ConCost!AO$56","v":11826.923076923078},{"$f":" ConCost!AP$56","v":11826.923076923078},{"$f":" ConCost!AQ$56","v":11826.923076923078},{"$f":" ConCost!AR$56","v":11826.923076923078},{"$f":" ConCost!AS$56","v":11826.923076923078},{"$f":" ConCost!AT$56","v":11826.923076923078},{"$f":" ConCost!AU$56","v":11826.923076923078},{"$f":" ConCost!AV$56","v":11826.923076923078},{"$f":" ConCost!AW$56","v":11826.923076923078},{"$f":" ConCost!AX$56","v":11826.923076923078},{"$f":" ConCost!AY$56","v":11826.923076923078},{"$f":" ConCost!AZ$56","v":0},{"$f":" ConCost!BA$56","v":0},{"$f":" ConCost!BB$56","v":0},{"$f":" ConCost!BC$56","v":0},{"$f":" ConCost!BD$56","v":0},{"$f":" ConCost!BE$56","v":0},{"$f":" ConCost!BF$56","v":0},{"$f":" ConCost!BG$56","v":0},{"$f":" ConCost!BH$56","v":0},{"$f":" ConCost!BI$56","v":0},{"$f":" ConCost!BJ$56","v":0},{"$f":" ConCost!BK$56","v":0},{"$f":" ConCost!BL$56","v":0},{"$f":" ConCost!BM$56","v":0},{"$f":" ConCost!BN$56","v":0},{"$f":" ConCost!BO$56","v":0},{"$f":" ConCost!BP$56","v":0},{"$f":" ConCost!BQ$56","v":0},{"$f":" ConCost!BR$56","v":0},{"$f":" ConCost!BS$56","v":0},{"$f":" ConCost!BT$56","v":0},{"$f":" ConCost!BU$56","v":0},{"$f":" ConCost!BV$56","v":0},{"$f":" ConCost!BW$56","v":0},{"$f":" ConCost!BX$56","v":0},{"$f":" ConCost!BY$56","v":0},{"$f":" ConCost!BZ$56","v":0},{"$f":" ConCost!CA$56","v":0},{"$f":" ConCost!CB$56","v":0},{"$f":" ConCost!CC$56","v":0},{"$f":" ConCost!CD$56","v":0},{"$f":" ConCost!CE$56","v":0},{"$f":" ConCost!CF$56","v":0},{"$f":" ConCost!CG$56","v":0},{"$f":" ConCost!CH$56","v":0},{"$f":" ConCost!CI$56","v":0},{"$f":" ConCost!CJ$56","v":0},{"$f":" ConCost!CK$56","v":0},{"$f":" ConCost!CL$56","v":0},{"$f":" ConCost!CM$56","v":0},{"$f":" ConCost!CN$56","v":0},{"$f":" ConCost!CO$56","v":0},{"$f":" ConCost!CP$56","v":0},{"$f":" ConCost!CQ$56","v":0},{"$f":" ConCost!CR$56","v":0},{"$f":" ConCost!CS$56","v":0},{"$f":" ConCost!CT$56","v":0},{"$f":" ConCost!CU$56","v":0},{"$f":" ConCost!CV$56","v":0},{"$f":" ConCost!CW$56","v":0},{"$f":" ConCost!CX$56","v":0},{"$f":" ConCost!CY$56","v":0},{"$f":" ConCost!CZ$56","v":0},{"$f":" ConCost!DA$56","v":0},{"$f":" ConCost!DB$56","v":0},{"$f":" ConCost!DC$56","v":0},{"$f":" ConCost!DD$56","v":0},{"$f":" ConCost!DE$56","v":0},{"$f":" ConCost!DF$56","v":0},{"$f":" ConCost!DG$56","v":0},{"$f":" ConCost!DH$56","v":0},{"$f":" ConCost!DI$56","v":0},{"$f":" ConCost!DJ$56","v":0},{"$f":" ConCost!DK$56","v":0},{"$f":" ConCost!DL$56","v":0},{"$f":" ConCost!DM$56","v":0},{"$f":" ConCost!DN$56","v":0},{"$f":" ConCost!DO$56","v":0},{"$f":" ConCost!DP$56","v":0},{"$f":" ConCost!DQ$56","v":0},{"$f":" ConCost!DR$56","v":0},{"$f":" ConCost!DS$56","v":0},{"$f":" ConCost!DT$56","v":0},{"$f":" ConCost!DU$56","v":0},{"$f":" ConCost!DV$56","v":0},{"$f":" ConCost!DW$56","v":0},{"$f":" ConCost!DX$56","v":0},{"$f":" ConCost!DY$56","v":0},{"$f":" ConCost!DZ$56","v":0},{"$f":" ConCost!EA$56","v":0},{"$f":" ConCost!EB$56","v":0},{"$f":" ConCost!EC$56","v":0},{"$f":" ConCost!ED$56","v":0},{"$f":" ConCost!EE$56","v":0},{"$f":" ConCost!EF$56","v":0},{"$f":" ConCost!EG$56","v":0},{"$f":" ConCost!EH$56","v":0},{"$f":" ConCost!EI$56","v":0},{"$f":" ConCost!EJ$56","v":0},{"$f":" ConCost!EK$56","v":0},{"$f":" ConCost!EL$56","v":0},{"$f":" ConCost!EM$56","v":0},{"$f":" ConCost!EN$56","v":0},{"$f":" ConCost!EO$56","v":0},{"$f":" ConCost!EP$56","v":0},{"$f":" ConCost!EQ$56","v":0},{"$f":" ConCost!ER$56","v":0},{"$f":" ConCost!ES$56","v":0},{"$f":" ConCost!ET$56","v":0},{"$f":" ConCost!EU$56","v":0},{"$f":" ConCost!EV$56","v":0},{"$f":" ConCost!EW$56","v":0},{"$f":" ConCost!EX$56","v":0},{"$f":" ConCost!EY$56","v":0},{"$f":" ConCost!EZ$56","v":0},{"$f":" ConCost!FA$56","v":0},{"$f":" ConCost!FB$56","v":0},{"$f":" ConCost!FC$56","v":0},{"$f":" ConCost!FD$56","v":0},{"$f":" ConCost!FE$56","v":0},{"$f":" ConCost!FF$56","v":0},{"$f":" ConCost!FG$56","v":0},{"$f":" ConCost!FH$56","v":0},{"$f":" ConCost!FI$56","v":0},{"$f":" ConCost!FJ$56","v":0},{"$f":" ConCost!FK$56","v":0},{"$f":" ConCost!FL$56","v":0},{"$f":" ConCost!FM$56","v":0},{"$f":" ConCost!FN$56","v":0},{"$f":" ConCost!FO$56","v":0},{"$f":" ConCost!FP$56","v":0},{"$f":" ConCost!FQ$56","v":0},{"$f":" ConCost!FR$56","v":0},{"$f":" ConCost!FS$56","v":0},{"$f":" ConCost!FT$56","v":0},{"$f":" ConCost!FU$56","v":0},{"$f":" ConCost!FV$56","v":0},{"$f":" ConCost!FW$56","v":0},{"$f":" ConCost!FX$56","v":0},{"$f":" ConCost!FY$56","v":0},{"$f":" ConCost!FZ$56","v":0},{"$f":" ConCost!GA$56","v":0},{"$f":" ConCost!GB$56","v":0},{"$f":" ConCost!GC$56","v":0},{"$f":" ConCost!GD$56","v":0},{"$f":" ConCost!GE$56","v":0},{"$f":" ConCost!GF$56","v":0},{"$f":" ConCost!GG$56","v":0},{"$f":" ConCost!GH$56","v":0},{"$f":" ConCost!GI$56","v":0},{"$f":" ConCost!GJ$56","v":0}]
[null,null,null,"less",{"$f":" ConFin!E$29","v":"Cash received from EGRs - m P50"},{"$f":" ConFin!F$29","v":0},{"$f":" ConFin!G$29","v":"$ 000s"},{"$f":" ConFin!H$29","v":7389.9249711446046},{"$f":" ConFin!I$29","v":0},{"$f":" ConFin!J$29","v":0},{"$f":" ConFin!K$29","v":0},{"$f":" ConFin!L$29","v":0},{"$f":" ConFin!M$29","v":0},{"$f":" ConFin!N$29","v":0},{"$f":" ConFin!O$29","v":0},{"$f":" ConFin!P$29","v":0},{"$f":" ConFin!Q$29","v":0},{"$f":" ConFin!R$29","v":0},{"$f":" ConFin!S$29","v":0},{"$f":" ConFin!T$29","v":0},{"$f":" ConFin!U$29","v":0},{"$f":" ConFin!V$29","v":0},{"$f":" ConFin!W$29","v":0},{"$f":" ConFin!X$29","v":0},{"$f":" ConFin!Y$29","v":0},{"$f":" ConFin!Z$29","v":0},{"$f":" ConFin!AA$29","v":0},{"$f":" ConFin!AB$29","v":0},{"$f":" ConFin!AC$29","v":0},{"$f":" ConFin!AD$29","v":0},{"$f":" ConFin!AE$29","v":0},{"$f":" ConFin!AF$29","v":0},{"$f":" ConFin!AG$29","v":0},{"$f":" ConFin!AH$29","v":0},{"$f":" ConFin!AI$29","v":0},{"$f":" ConFin!AJ$29","v":0},{"$f":" ConFin!AK$29","v":0},{"$f":" ConFin!AL$29","v":0},{"$f":" ConFin!AM$29","v":0},{"$f":" ConFin!AN$29","v":0},{"$f":" ConFin!AO$29","v":0},{"$f":" ConFin!AP$29","v":0},{"$f":" ConFin!AQ$29","v":0},{"$f":" ConFin!AR$29","v":0},{"$f":" ConFin!AS$29","v":0},{"$f":" ConFin!AT$29","v":0},{"$f":" ConFin!AU$29","v":0},{"$f":" ConFin!AV$29","v":1258.7234840960593},{"$f":" ConFin!AW$29","v":1177.5155173801843},{"$f":" ConFin!AX$29","v":1258.7234840960593},{"$f":" ConFin!AY$29","v":1218.1195007381216},{"$f":" ConFin!AZ$29","v":1258.7234840960593},{"$f":" ConFin!BA$29","v":1218.1195007381216},{"$f":" ConFin!BB$29","v":0},{"$f":" ConFin!BC$29","v":0},{"$f":" ConFin!BD$29","v":0},{"$f":" ConFin!BE$29","v":0},{"$f":" ConFin!BF$29","v":0},{"$f":" ConFin!BG$29","v":0},{"$f":" ConFin!BH$29","v":0},{"$f":" ConFin!BI$29","v":0},{"$f":" ConFin!BJ$29","v":0},{"$f":" ConFin!BK$29","v":0},{"$f":" ConFin!BL$29","v":0},{"$f":" ConFin!BM$29","v":0},{"$f":" ConFin!BN$29","v":0},{"$f":" ConFin!BO$29","v":0},{"$f":" ConFin!BP$29","v":0},{"$f":" ConFin!BQ$29","v":0},{"$f":" ConFin!BR$29","v":0},{"$f":" ConFin!BS$29","v":0},{"$f":" ConFin!BT$29","v":0},{"$f":" ConFin!BU$29","v":0},{"$f":" ConFin!BV$29","v":0},{"$f":" ConFin!BW$29","v":0},{"$f":" ConFin!BX$29","v":0},{"$f":" ConFin!BY$29","v":0},{"$f":" ConFin!BZ$29","v":0},{"$f":" ConFin!CA$29","v":0},{"$f":" ConFin!CB$29","v":0},{"$f":" ConFin!CC$29","v":0},{"$f":" ConFin!CD$29","v":0},{"$f":" ConFin!CE$29","v":0},{"$f":" ConFin!CF$29","v":0},{"$f":" ConFin!CG$29","v":0},{"$f":" ConFin!CH$29","v":0},{"$f":" ConFin!CI$29","v":0},{"$f":" ConFin!CJ$29","v":0},{"$f":" ConFin!CK$29","v":0},{"$f":" ConFin!CL$29","v":0},{"$f":" ConFin!CM$29","v":0},{"$f":" ConFin!CN$29","v":0},{"$f":" ConFin!CO$29","v":0},{"$f":" ConFin!CP$29","v":0},{"$f":" ConFin!CQ$29","v":0},{"$f":" ConFin!CR$29","v":0},{"$f":" ConFin!CS$29","v":0},{"$f":" ConFin!CT$29","v":0},{"$f":" ConFin!CU$29","v":0},{"$f":" ConFin!CV$29","v":0},{"$f":" ConFin!CW$29","v":0},{"$f":" ConFin!CX$29","v":0},{"$f":" ConFin!CY$29","v":0},{"$f":" ConFin!CZ$29","v":0},{"$f":" ConFin!DA$29","v":0},{"$f":" ConFin!DB$29","v":0},{"$f":" ConFin!DC$29","v":0},{"$f":" ConFin!DD$29","v":0},{"$f":" ConFin!DE$29","v":0},{"$f":" ConFin!DF$29","v":0},{"$f":" ConFin!DG$29","v":0},{"$f":" ConFin!DH$29","v":0},{"$f":" ConFin!DI$29","v":0},{"$f":" ConFin!DJ$29","v":0},{"$f":" ConFin!DK$29","v":0},{"$f":" ConFin!DL$29","v":0},{"$f":" ConFin!DM$29","v":0},{"$f":" ConFin!DN$29","v":0},{"$f":" ConFin!DO$29","v":0},{"$f":" ConFin!DP$29","v":0},{"$f":" ConFin!DQ$29","v":0},{"$f":" ConFin!DR$29","v":0},{"$f":" ConFin!DS$29","v":0},{"$f":" ConFin!DT$29","v":0},{"$f":" ConFin!DU$29","v":0},{"$f":" ConFin!DV$29","v":0},{"$f":" ConFin!DW$29","v":0},{"$f":" ConFin!DX$29","v":0},{"$f":" ConFin!DY$29","v":0},{"$f":" ConFin!DZ$29","v":0},{"$f":" ConFin!EA$29","v":0},{"$f":" ConFin!EB$29","v":0},{"$f":" ConFin!EC$29","v":0},{"$f":" ConFin!ED$29","v":0},{"$f":" ConFin!EE$29","v":0},{"$f":" ConFin!EF$29","v":0},{"$f":" ConFin!EG$29","v":0},{"$f":" ConFin!EH$29","v":0},{"$f":" ConFin!EI$29","v":0},{"$f":" ConFin!EJ$29","v":0},{"$f":" ConFin!EK$29","v":0},{"$f":" ConFin!EL$29","v":0},{"$f":" ConFin!EM$29","v":0},{"$f":" ConFin!EN$29","v":0},{"$f":" ConFin!EO$29","v":0},{"$f":" ConFin!EP$29","v":0},{"$f":" ConFin!EQ$29","v":0},{"$f":" ConFin!ER$29","v":0},{"$f":" ConFin!ES$29","v":0},{"$f":" ConFin!ET$29","v":0},{"$f":" ConFin!EU$29","v":0},{"$f":" ConFin!EV$29","v":0},{"$f":" ConFin!EW$29","v":0},{"$f":" ConFin!EX$29","v":0},{"$f":" ConFin!EY$29","v":0},{"$f":" ConFin!EZ$29","v":0},{"$f":" ConFin!FA$29","v":0},{"$f":" ConFin!FB$29","v":0},{"$f":" ConFin!FC$29","v":0},{"$f":" ConFin!FD$29","v":0},{"$f":" ConFin!FE$29","v":0},{"$f":" ConFin!FF$29","v":0},{"$f":" ConFin!FG$29","v":0},{"$f":" ConFin!FH$29","v":0},{"$f":" ConFin!FI$29","v":0},{"$f":" ConFin!FJ$29","v":0},{"$f":" ConFin!FK$29","v":0},{"$f":" ConFin!FL$29","v":0},{"$f":" ConFin!FM$29","v":0},{"$f":" ConFin!FN$29","v":0},{"$f":" ConFin!FO$29","v":0},{"$f":" ConFin!FP$29","v":0},{"$f":" ConFin!FQ$29","v":0},{"$f":" ConFin!FR$29","v":0},{"$f":" ConFin!FS$29","v":0},{"$f":" ConFin!FT$29","v":0},{"$f":" ConFin!FU$29","v":0},{"$f":" ConFin!FV$29","v":0},{"$f":" ConFin!FW$29","v":0},{"$f":" ConFin!FX$29","v":0},{"$f":" ConFin!FY$29","v":0},{"$f":" ConFin!FZ$29","v":0},{"$f":" ConFin!GA$29","v":0},{"$f":" ConFin!GB$29","v":0},{"$f":" ConFin!GC$29","v":0},{"$f":" ConFin!GD$29","v":0},{"$f":" ConFin!GE$29","v":0},{"$f":" ConFin!GF$29","v":0},{"$f":" ConFin!GG$29","v":0},{"$f":" ConFin!GH$29","v":0},{"$f":" ConFin!GI$29","v":0},{"$f":" ConFin!GJ$29","v":0}]
[null,null,null,"plus",{"$f":" ConFin!E$108","v":"Cash paid for EG O&M costs - m"},{"$f":" ConFin!F$108","v":0},{"$f":" ConFin!G$108","v":"$ 000s"},{"$f":" ConFin!H$108","v":1246.5753424657535},{"$f":" ConFin!I$108","v":0},{"$f":" ConFin!J$108","v":0},{"$f":" ConFin!K$108","v":0},{"$f":" ConFin!L$108","v":0},{"$f":" ConFin!M$108","v":0},{"$f":" ConFin!N$108","v":0},{"$f":" ConFin!O$108","v":0},{"$f":" ConFin!P$108","v":0},{"$f":" ConFin!Q$108","v":0},{"$f":" ConFin!R$108","v":0},{"$f":" ConFin!S$108","v":0},{"$f":" ConFin!T$108","v":0},{"$f":" ConFin!U$108","v":0},{"$f":" ConFin!V$108","v":0},{"$f":" ConFin!W$108","v":0},{"$f":" ConFin!X$108","v":0},{"$f":" ConFin!Y$108","v":0},{"$f":" ConFin!Z$108","v":0},{"$f":" ConFin!AA$108","v":0},{"$f":" ConFin!AB$108","v":0},{"$f":" ConFin!AC$108","v":0},{"$f":" ConFin!AD$108","v":0},{"$f":" ConFin!AE$108","v":0},{"$f":" ConFin!AF$108","v":0},{"$f":" ConFin!AG$108","v":0},{"$f":" ConFin!AH$108","v":0},{"$f":" ConFin!AI$108","v":0},{"$f":" ConFin!AJ$108","v":0},{"$f":" ConFin!AK$108","v":0},{"$f":" ConFin!AL$108","v":0},{"$f":" ConFin!AM$108","v":0},{"$f":" ConFin!AN$108","v":0},{"$f":" ConFin!AO$108","v":0},{"$f":" ConFin!AP$108","v":0},{"$f":" ConFin!AQ$108","v":0},{"$f":" ConFin!AR$108","v":0},{"$f":" ConFin!AS$108","v":0},{"$f":" ConFin!AT$108","v":0},{"$f":" ConFin!AU$108","v":0},{"$f":" ConFin!AV$108","v":212.32876712328766},{"$f":" ConFin!AW$108","v":198.63013698630135},{"$f":" ConFin!AX$108","v":212.32876712328766},{"$f":" ConFin!AY$108","v":205.47945205479451},{"$f":" ConFin!AZ$108","v":212.32876712328766},{"$f":" ConFin!BA$108","v":205.47945205479451},{"$f":" ConFin!BB$108","v":0},{"$f":" ConFin!BC$108","v":0},{"$f":" ConFin!BD$108","v":0},{"$f":" ConFin!BE$108","v":0},{"$f":" ConFin!BF$108","v":0},{"$f":" ConFin!BG$108","v":0},{"$f":" ConFin!BH$108","v":0},{"$f":" ConFin!BI$108","v":0},{"$f":" ConFin!BJ$108","v":0},{"$f":" ConFin!BK$108","v":0},{"$f":" ConFin!BL$108","v":0},{"$f":" ConFin!BM$108","v":0},{"$f":" ConFin!BN$108","v":0},{"$f":" ConFin!BO$108","v":0},{"$f":" ConFin!BP$108","v":0},{"$f":" ConFin!BQ$108","v":0},{"$f":" ConFin!BR$108","v":0},{"$f":" ConFin!BS$108","v":0},{"$f":" ConFin!BT$108","v":0},{"$f":" ConFin!BU$108","v":0},{"$f":" ConFin!BV$108","v":0},{"$f":" ConFin!BW$108","v":0},{"$f":" ConFin!BX$108","v":0},{"$f":" ConFin!BY$108","v":0},{"$f":" ConFin!BZ$108","v":0},{"$f":" ConFin!CA$108","v":0},{"$f":" ConFin!CB$108","v":0},{"$f":" ConFin!CC$108","v":0},{"$f":" ConFin!CD$108","v":0},{"$f":" ConFin!CE$108","v":0},{"$f":" ConFin!CF$108","v":0},{"$f":" ConFin!CG$108","v":0},{"$f":" ConFin!CH$108","v":0},{"$f":" ConFin!CI$108","v":0},{"$f":" ConFin!CJ$108","v":0},{"$f":" ConFin!CK$108","v":0},{"$f":" ConFin!CL$108","v":0},{"$f":" ConFin!CM$108","v":0},{"$f":" ConFin!CN$108","v":0},{"$f":" ConFin!CO$108","v":0},{"$f":" ConFin!CP$108","v":0},{"$f":" ConFin!CQ$108","v":0},{"$f":" ConFin!CR$108","v":0},{"$f":" ConFin!CS$108","v":0},{"$f":" ConFin!CT$108","v":0},{"$f":" ConFin!CU$108","v":0},{"$f":" ConFin!CV$108","v":0},{"$f":" ConFin!CW$108","v":0},{"$f":" ConFin!CX$108","v":0},{"$f":" ConFin!CY$108","v":0},{"$f":" ConFin!CZ$108","v":0},{"$f":" ConFin!DA$108","v":0},{"$f":" ConFin!DB$108","v":0},{"$f":" ConFin!DC$108","v":0},{"$f":" ConFin!DD$108","v":0},{"$f":" ConFin!DE$108","v":0},{"$f":" ConFin!DF$108","v":0},{"$f":" ConFin!DG$108","v":0},{"$f":" ConFin!DH$108","v":0},{"$f":" ConFin!DI$108","v":0},{"$f":" ConFin!DJ$108","v":0},{"$f":" ConFin!DK$108","v":0},{"$f":" ConFin!DL$108","v":0},{"$f":" ConFin!DM$108","v":0},{"$f":" ConFin!DN$108","v":0},{"$f":" ConFin!DO$108","v":0},{"$f":" ConFin!DP$108","v":0},{"$f":" ConFin!DQ$108","v":0},{"$f":" ConFin!DR$108","v":0},{"$f":" ConFin!DS$108","v":0},{"$f":" ConFin!DT$108","v":0},{"$f":" ConFin!DU$108","v":0},{"$f":" ConFin!DV$108","v":0},{"$f":" ConFin!DW$108","v":0},{"$f":" ConFin!DX$108","v":0},{"$f":" ConFin!DY$108","v":0},{"$f":" ConFin!DZ$108","v":0},{"$f":" ConFin!EA$108","v":0},{"$f":" ConFin!EB$108","v":0},{"$f":" ConFin!EC$108","v":0},{"$f":" ConFin!ED$108","v":0},{"$f":" ConFin!EE$108","v":0},{"$f":" ConFin!EF$108","v":0},{"$f":" ConFin!EG$108","v":0},{"$f":" ConFin!EH$108","v":0},{"$f":" ConFin!EI$108","v":0},{"$f":" ConFin!EJ$108","v":0},{"$f":" ConFin!EK$108","v":0},{"$f":" ConFin!EL$108","v":0},{"$f":" ConFin!EM$108","v":0},{"$f":" ConFin!EN$108","v":0},{"$f":" ConFin!EO$108","v":0},{"$f":" ConFin!EP$108","v":0},{"$f":" ConFin!EQ$108","v":0},{"$f":" ConFin!ER$108","v":0},{"$f":" ConFin!ES$108","v":0},{"$f":" ConFin!ET$108","v":0},{"$f":" ConFin!EU$108","v":0},{"$f":" ConFin!EV$108","v":0},{"$f":" ConFin!EW$108","v":0},{"$f":" ConFin!EX$108","v":0},{"$f":" ConFin!EY$108","v":0},{"$f":" ConFin!EZ$108","v":0},{"$f":" ConFin!FA$108","v":0},{"$f":" ConFin!FB$108","v":0},{"$f":" ConFin!FC$108","v":0},{"$f":" ConFin!FD$108","v":0},{"$f":" ConFin!FE$108","v":0},{"$f":" ConFin!FF$108","v":0},{"$f":" ConFin!FG$108","v":0},{"$f":" ConFin!FH$108","v":0},{"$f":" ConFin!FI$108","v":0},{"$f":" ConFin!FJ$108","v":0},{"$f":" ConFin!FK$108","v":0},{"$f":" ConFin!FL$108","v":0},{"$f":" ConFin!FM$108","v":0},{"$f":" ConFin!FN$108","v":0},{"$f":" ConFin!FO$108","v":0},{"$f":" ConFin!FP$108","v":0},{"$f":" ConFin!FQ$108","v":0},{"$f":" ConFin!FR$108","v":0},{"$f":" ConFin!FS$108","v":0},{"$f":" ConFin!FT$108","v":0},{"$f":" ConFin!FU$108","v":0},{"$f":" ConFin!FV$108","v":0},{"$f":" ConFin!FW$108","v":0},{"$f":" ConFin!FX$108","v":0},{"$f":" ConFin!FY$108","v":0},{"$f":" ConFin!FZ$108","v":0},{"$f":" ConFin!GA$108","v":0},{"$f":" ConFin!GB$108","v":0},{"$f":" ConFin!GC$108","v":0},{"$f":" ConFin!GD$108","v":0},{"$f":" ConFin!GE$108","v":0},{"$f":" ConFin!GF$108","v":0},{"$f":" ConFin!GG$108","v":0},{"$f":" ConFin!GH$108","v":0},{"$f":" ConFin!GI$108","v":0},{"$f":" ConFin!GJ$108","v":0}]
[null,null,null,"plus",{"$f":" ConCost!E$65","v":"Pre-funding of working capital - m P50"},{"$f":" ConCost!F$65","v":0},{"$f":" ConCost!G$65","v":"$ 000s"},{"$f":" ConCost!H$65","v":4458.5904346803381},{"$f":" ConCost!I$65","v":0},{"$f":" ConCost!J$65","v":0},{"$f":" ConCost!K$65","v":0},{"$f":" ConCost!L$65","v":0},{"$f":" ConCost!M$65","v":0},{"$f":" ConCost!N$65","v":0},{"$f":" ConCost!O$65","v":0},{"$f":" ConCost!P$65","v":0},{"$f":" ConCost!Q$65","v":0},{"$f":" ConCost!R$65","v":0},{"$f":" ConCost!S$65","v":0},{"$f":" ConCost!T$65","v":0},{"$f":" ConCost!U$65","v":0},{"$f":" ConCost!V$65","v":0},{"$f":" ConCost!W$65","v":0},{"$f":" ConCost!X$65","v":0},{"$f":" ConCost!Y$65","v":0},{"$f":" ConCost!Z$65","v":0},{"$f":" ConCost!AA$65","v":0},{"$f":" ConCost!AB$65","v":0},{"$f":" ConCost!AC$65","v":0},{"$f":" ConCost!AD$65","v":0},{"$f":" ConCost!AE$65","v":0},{"$f":" ConCost!AF$65","v":0},{"$f":" ConCost!AG$65","v":0},{"$f":" ConCost!AH$65","v":0},{"$f":" ConCost!AI$65","v":0},{"$f":" ConCost!AJ$65","v":0},{"$f":" ConCost!AK$65","v":0},{"$f":" ConCost!AL$65","v":0},{"$f":" ConCost!AM$65","v":0},{"$f":" ConCost!AN$65","v":0},{"$f":" ConCost!AO$65","v":0},{"$f":" ConCost!AP$65","v":0},{"$f":" ConCost!AQ$65","v":0},{"$f":" ConCost!AR$65","v":0},{"$f":" ConCost!AS$65","v":0},{"$f":" ConCost!AT$65","v":0},{"$f":" ConCost!AU$65","v":0},{"$f":" ConCost!AV$65","v":0},{"$f":" ConCost!AW$65","v":0},{"$f":" ConCost!AX$65","v":0},{"$f":" ConCost!AY$65","v":4458.5904346803381},{"$f":" ConCost!AZ$65","v":0},{"$f":" ConCost!BA$65","v":0},{"$f":" ConCost!BB$65","v":0},{"$f":" ConCost!BC$65","v":0},{"$f":" ConCost!BD$65","v":0},{"$f":" ConCost!BE$65","v":0},{"$f":" ConCost!BF$65","v":0},{"$f":" ConCost!BG$65","v":0},{"$f":" ConCost!BH$65","v":0},{"$f":" ConCost!BI$65","v":0},{"$f":" ConCost!BJ$65","v":0},{"$f":" ConCost!BK$65","v":0},{"$f":" ConCost!BL$65","v":0},{"$f":" ConCost!BM$65","v":0},{"$f":" ConCost!BN$65","v":0},{"$f":" ConCost!BO$65","v":0},{"$f":" ConCost!BP$65","v":0},{"$f":" ConCost!BQ$65","v":0},{"$f":" ConCost!BR$65","v":0},{"$f":" ConCost!BS$65","v":0},{"$f":" ConCost!BT$65","v":0},{"$f":" ConCost!BU$65","v":0},{"$f":" ConCost!BV$65","v":0},{"$f":" ConCost!BW$65","v":0},{"$f":" ConCost!BX$65","v":0},{"$f":" ConCost!BY$65","v":0},{"$f":" ConCost!BZ$65","v":0},{"$f":" ConCost!CA$65","v":0},{"$f":" ConCost!CB$65","v":0},{"$f":" ConCost!CC$65","v":0},{"$f":" ConCost!CD$65","v":0},{"$f":" ConCost!CE$65","v":0},{"$f":" ConCost!CF$65","v":0},{"$f":" ConCost!CG$65","v":0},{"$f":" ConCost!CH$65","v":0},{"$f":" ConCost!CI$65","v":0},{"$f":" ConCost!CJ$65","v":0},{"$f":" ConCost!CK$65","v":0},{"$f":" ConCost!CL$65","v":0},{"$f":" ConCost!CM$65","v":0},{"$f":" ConCost!CN$65","v":0},{"$f":" ConCost!CO$65","v":0},{"$f":" ConCost!CP$65","v":0},{"$f":" ConCost!CQ$65","v":0},{"$f":" ConCost!CR$65","v":0},{"$f":" ConCost!CS$65","v":0},{"$f":" ConCost!CT$65","v":0},{"$f":" ConCost!CU$65","v":0},{"$f":" ConCost!CV$65","v":0},{"$f":" ConCost!CW$65","v":0},{"$f":" ConCost!CX$65","v":0},{"$f":" ConCost!CY$65","v":0},{"$f":" ConCost!CZ$65","v":0},{"$f":" ConCost!DA$65","v":0},{"$f":" ConCost!DB$65","v":0},{"$f":" ConCost!DC$65","v":0},{"$f":" ConCost!DD$65","v":0},{"$f":" ConCost!DE$65","v":0},{"$f":" ConCost!DF$65","v":0},{"$f":" ConCost!DG$65","v":0},{"$f":" ConCost!DH$65","v":0},{"$f":" ConCost!DI$65","v":0},{"$f":" ConCost!DJ$65","v":0},{"$f":" ConCost!DK$65","v":0},{"$f":" ConCost!DL$65","v":0},{"$f":" ConCost!DM$65","v":0},{"$f":" ConCost!DN$65","v":0},{"$f":" ConCost!DO$65","v":0},{"$f":" ConCost!DP$65","v":0},{"$f":" ConCost!DQ$65","v":0},{"$f":" ConCost!DR$65","v":0},{"$f":" ConCost!DS$65","v":0},{"$f":" ConCost!DT$65","v":0},{"$f":" ConCost!DU$65","v":0},{"$f":" ConCost!DV$65","v":0},{"$f":" ConCost!DW$65","v":0},{"$f":" ConCost!DX$65","v":0},{"$f":" ConCost!DY$65","v":0},{"$f":" ConCost!DZ$65","v":0},{"$f":" ConCost!EA$65","v":0},{"$f":" ConCost!EB$65","v":0},{"$f":" ConCost!EC$65","v":0},{"$f":" ConCost!ED$65","v":0},{"$f":" ConCost!EE$65","v":0},{"$f":" ConCost!EF$65","v":0},{"$f":" ConCost!EG$65","v":0},{"$f":" ConCost!EH$65","v":0},{"$f":" ConCost!EI$65","v":0},{"$f":" ConCost!EJ$65","v":0},{"$f":" ConCost!EK$65","v":0},{"$f":" ConCost!EL$65","v":0},{"$f":" ConCost!EM$65","v":0},{"$f":" ConCost!EN$65","v":0},{"$f":" ConCost!EO$65","v":0},{"$f":" ConCost!EP$65","v":0},{"$f":" ConCost!EQ$65","v":0},{"$f":" ConCost!ER$65","v":0},{"$f":" ConCost!ES$65","v":0},{"$f":" ConCost!ET$65","v":0},{"$f":" ConCost!EU$65","v":0},{"$f":" ConCost!EV$65","v":0},{"$f":" ConCost!EW$65","v":0},{"$f":" ConCost!EX$65","v":0},{"$f":" ConCost!EY$65","v":0},{"$f":" ConCost!EZ$65","v":0},{"$f":" ConCost!FA$65","v":0},{"$f":" ConCost!FB$65","v":0},{"$f":" ConCost!FC$65","v":0},{"$f":" ConCost!FD$65","v":0},{"$f":" ConCost!FE$65","v":0},{"$f":" ConCost!FF$65","v":0},{"$f":" ConCost!FG$65","v":0},{"$f":" ConCost!FH$65","v":0},{"$f":" ConCost!FI$65","v":0},{"$f":" ConCost!FJ$65","v":0},{"$f":" ConCost!FK$65","v":0},{"$f":" ConCost!FL$65","v":0},{"$f":" ConCost!FM$65","v":0},{"$f":" ConCost!FN$65","v":0},{"$f":" ConCost!FO$65","v":0},{"$f":" ConCost!FP$65","v":0},{"$f":" ConCost!FQ$65","v":0},{"$f":" ConCost!FR$65","v":0},{"$f":" ConCost!FS$65","v":0},{"$f":" ConCost!FT$65","v":0},{"$f":" ConCost!FU$65","v":0},{"$f":" ConCost!FV$65","v":0},{"$f":" ConCost!FW$65","v":0},{"$f":" ConCost!FX$65","v":0},{"$f":" ConCost!FY$65","v":0},{"$f":" ConCost!FZ$65","v":0},{"$f":" ConCost!GA$65","v":0},{"$f":" ConCost!GB$65","v":0},{"$f":" ConCost!GC$65","v":0},{"$f":" ConCost!GD$65","v":0},{"$f":" ConCost!GE$65","v":0},{"$f":" ConCost!GF$65","v":0},{"$f":" ConCost!GG$65","v":0},{"$f":" ConCost!GH$65","v":0},{"$f":" ConCost!GI$65","v":0},{"$f":" ConCost!GJ$65","v":0}]
[null,null,null,null,"Cash paid for project IRR - m POS",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J39:GJ39)","v":314115.2408060013},null,{"$f":"J35-J36+J37+J38-J34*$F33","v":9.9999999999999994E-12},0,0,0,0,0,0,0,0,0,0,0,0,0,0,8300,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,{"$f":"AP35-AP36+AP37+AP38-AP34*$F33","v":11826.923076923078},11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,10780.528359950307,10848.037696529194,10780.528359950307,15272.87346292009,-1046.3947169727717,-1012.6400486833271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV35-BV36+BV37+BV38-BV34*$F33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB35-DB36+DB37+DB38-DB34*$F33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH35-EH36+EH37+EH38-EH34*$F33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN35-FN36+FN37+FN38-FN34*$F33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E39, LEN(E39) - 4)","v":"Cash paid for project IRR - m"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J40:GJ40)","v":-314115.2408060013},null,{"$f":" -1 * J39","v":-9.9999999999999994E-12},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8300,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-10780.528359950307,-10848.037696529194,-10780.528359950307,-15272.87346292009,1046.3947169727717,1012.6400486833271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * EH39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * GH39","v":0},{"$f":" -1 * GI39","v":0},{"$f":" -1 * GJ39","v":0}]
[]
[null,null,null,null,{"$f":" Ops!E$166","v":"Cash received from operating period invoices P50"},{"$f":" Ops!F$166","v":0},{"$f":" Ops!G$166","v":"$ 000s"},{"$f":" Ops!H$166","v":906547.9883019533},{"$f":" Ops!I$166","v":0},{"$f":" Ops!J$166","v":0},{"$f":" Ops!K$166","v":0},{"$f":" Ops!L$166","v":0},{"$f":" Ops!M$166","v":0},{"$f":" Ops!N$166","v":0},{"$f":" Ops!O$166","v":0},{"$f":" Ops!P$166","v":0},{"$f":" Ops!Q$166","v":16793.829584225165},{"$f":" Ops!R$166","v":22140.567330941787},{"$f":" Ops!S$166","v":22348.443675759023},{"$f":" Ops!T$166","v":22177.019387934852},{"$f":" Ops!U$166","v":22386.236128721604},{"$f":" Ops!V$166","v":22214.84739542376},{"$f":" Ops!W$166","v":22425.433389412272},{"$f":" Ops!X$166","v":22284.598256804493},{"$f":" Ops!Y$166","v":22435.714164477038},{"$f":" Ops!Z$166","v":22294.960184886124},{"$f":" Ops!AA$166","v":22508.378425041392},{"$f":" Ops!AB$166","v":22337.06163398151},{"$f":" Ops!AC$166","v":22551.938881014685},{"$f":" Ops!AD$166","v":22380.634779403361},{"$f":" Ops!AE$166","v":22597.001983245827},{"$f":" Ops!AF$166","v":22456.463663206043},{"$f":" Ops!AG$166","v":22613.025990094418},{"$f":" Ops!AH$166","v":22472.549428202066},{"$f":" Ops!AI$166","v":22691.997093370213},{"$f":" Ops!AJ$166","v":22520.694078639193},{"$f":" Ops!AK$166","v":22741.727967923718},{"$f":" Ops!AL$166","v":22570.413291344226},{"$f":" Ops!AM$166","v":22793.066602283165},{"$f":" Ops!AN$166","v":22652.761840862124},{"$f":" Ops!AO$166","v":22815.21844548736},{"$f":" Ops!AP$166","v":22674.954816674297},{"$f":" Ops!AQ$166","v":22900.954830434974},{"$f":" Ops!AR$166","v":22729.565757328761},{"$f":" Ops!AS$166","v":22957.288455800503},{"$f":" Ops!AT$166","v":22785.861771921169},{"$f":" Ops!AU$166","v":23015.342766597307},{"$f":" Ops!AV$166","v":22875.204315070008},{"$f":" Ops!AW$166","v":23044.035778831647},{"$f":" Ops!AX$166","v":22903.916511179385},{"$f":" Ops!AY$166","v":23137.029810659948},{"$f":" Ops!AZ$166","v":22965.44827207816},{"$f":" Ops!BA$166","v":23200.430644296608},{"$f":" Ops!BB$166","v":23028.783828763739},{"$f":" Ops!BC$166","v":23265.67347780383},{"$f":" Ops!BD$166","v":23125.62979216165},{"$f":" Ops!BE$166","v":5733.2838696658036},{"$f":" Ops!BF$166","v":0},{"$f":" Ops!BG$166","v":0},{"$f":" Ops!BH$166","v":0},{"$f":" Ops!BI$166","v":0},{"$f":" Ops!BJ$166","v":0},{"$f":" Ops!BK$166","v":0},{"$f":" Ops!BL$166","v":0},{"$f":" Ops!BM$166","v":0},{"$f":" Ops!BN$166","v":0},{"$f":" Ops!BO$166","v":0},{"$f":" Ops!BP$166","v":0},{"$f":" Ops!BQ$166","v":0},{"$f":" Ops!BR$166","v":0},{"$f":" Ops!BS$166","v":0},{"$f":" Ops!BT$166","v":0},{"$f":" Ops!BU$166","v":0},{"$f":" Ops!BV$166","v":0},{"$f":" Ops!BW$166","v":0},{"$f":" Ops!BX$166","v":0},{"$f":" Ops!BY$166","v":0},{"$f":" Ops!BZ$166","v":0},{"$f":" Ops!CA$166","v":0},{"$f":" Ops!CB$166","v":0},{"$f":" Ops!CC$166","v":0},{"$f":" Ops!CD$166","v":0},{"$f":" Ops!CE$166","v":0},{"$f":" Ops!CF$166","v":0},{"$f":" Ops!CG$166","v":0},{"$f":" Ops!CH$166","v":0},{"$f":" Ops!CI$166","v":0},{"$f":" Ops!CJ$166","v":0},{"$f":" Ops!CK$166","v":0},{"$f":" Ops!CL$166","v":0},{"$f":" Ops!CM$166","v":0},{"$f":" Ops!CN$166","v":0},{"$f":" Ops!CO$166","v":0},{"$f":" Ops!CP$166","v":0},{"$f":" Ops!CQ$166","v":0},{"$f":" Ops!CR$166","v":0},{"$f":" Ops!CS$166","v":0},{"$f":" Ops!CT$166","v":0},{"$f":" Ops!CU$166","v":0},{"$f":" Ops!CV$166","v":0},{"$f":" Ops!CW$166","v":0},{"$f":" Ops!CX$166","v":0},{"$f":" Ops!CY$166","v":0},{"$f":" Ops!CZ$166","v":0},{"$f":" Ops!DA$166","v":0},{"$f":" Ops!DB$166","v":0},{"$f":" Ops!DC$166","v":0},{"$f":" Ops!DD$166","v":0},{"$f":" Ops!DE$166","v":0},{"$f":" Ops!DF$166","v":0},{"$f":" Ops!DG$166","v":0},{"$f":" Ops!DH$166","v":0},{"$f":" Ops!DI$166","v":0},{"$f":" Ops!DJ$166","v":0},{"$f":" Ops!DK$166","v":0},{"$f":" Ops!DL$166","v":0},{"$f":" Ops!DM$166","v":0},{"$f":" Ops!DN$166","v":0},{"$f":" Ops!DO$166","v":0},{"$f":" Ops!DP$166","v":0},{"$f":" Ops!DQ$166","v":0},{"$f":" Ops!DR$166","v":0},{"$f":" Ops!DS$166","v":0},{"$f":" Ops!DT$166","v":0},{"$f":" Ops!DU$166","v":0},{"$f":" Ops!DV$166","v":0},{"$f":" Ops!DW$166","v":0},{"$f":" Ops!DX$166","v":0},{"$f":" Ops!DY$166","v":0},{"$f":" Ops!DZ$166","v":0},{"$f":" Ops!EA$166","v":0},{"$f":" Ops!EB$166","v":0},{"$f":" Ops!EC$166","v":0},{"$f":" Ops!ED$166","v":0},{"$f":" Ops!EE$166","v":0},{"$f":" Ops!EF$166","v":0},{"$f":" Ops!EG$166","v":0},{"$f":" Ops!EH$166","v":0},{"$f":" Ops!EI$166","v":0},{"$f":" Ops!EJ$166","v":0},{"$f":" Ops!EK$166","v":0},{"$f":" Ops!EL$166","v":0},{"$f":" Ops!EM$166","v":0},{"$f":" Ops!EN$166","v":0},{"$f":" Ops!EO$166","v":0},{"$f":" Ops!EP$166","v":0},{"$f":" Ops!EQ$166","v":0},{"$f":" Ops!ER$166","v":0},{"$f":" Ops!ES$166","v":0},{"$f":" Ops!ET$166","v":0},{"$f":" Ops!EU$166","v":0},{"$f":" Ops!EV$166","v":0},{"$f":" Ops!EW$166","v":0},{"$f":" Ops!EX$166","v":0},{"$f":" Ops!EY$166","v":0},{"$f":" Ops!EZ$166","v":0},{"$f":" Ops!FA$166","v":0},{"$f":" Ops!FB$166","v":0},{"$f":" Ops!FC$166","v":0},{"$f":" Ops!FD$166","v":0},{"$f":" Ops!FE$166","v":0},{"$f":" Ops!FF$166","v":0},{"$f":" Ops!FG$166","v":0},{"$f":" Ops!FH$166","v":0},{"$f":" Ops!FI$166","v":0},{"$f":" Ops!FJ$166","v":0},{"$f":" Ops!FK$166","v":0},{"$f":" Ops!FL$166","v":0},{"$f":" Ops!FM$166","v":0},{"$f":" Ops!FN$166","v":0},{"$f":" Ops!FO$166","v":0},{"$f":" Ops!FP$166","v":0},{"$f":" Ops!FQ$166","v":0},{"$f":" Ops!FR$166","v":0},{"$f":" Ops!FS$166","v":0},{"$f":" Ops!FT$166","v":0},{"$f":" Ops!FU$166","v":0},{"$f":" Ops!FV$166","v":0},{"$f":" Ops!FW$166","v":0},{"$f":" Ops!FX$166","v":0},{"$f":" Ops!FY$166","v":0},{"$f":" Ops!FZ$166","v":0},{"$f":" Ops!GA$166","v":0},{"$f":" Ops!GB$166","v":0},{"$f":" Ops!GC$166","v":0},{"$f":" Ops!GD$166","v":0},{"$f":" Ops!GE$166","v":0},{"$f":" Ops!GF$166","v":0},{"$f":" Ops!GG$166","v":0},{"$f":" Ops!GH$166","v":0},{"$f":" Ops!GI$166","v":0},{"$f":" Ops!GJ$166","v":0}]
[null,null,null,null,{"$f":" Ops!E$49","v":"Cash from terminal value"},{"$f":" Ops!F$49","v":0},{"$f":" Ops!G$49","v":"$ 000s"},{"$f":" Ops!H$49","v":0},{"$f":" Ops!I$49","v":0},{"$f":" Ops!J$49","v":0},{"$f":" Ops!K$49","v":0},{"$f":" Ops!L$49","v":0},{"$f":" Ops!M$49","v":0},{"$f":" Ops!N$49","v":0},{"$f":" Ops!O$49","v":0},{"$f":" Ops!P$49","v":0},{"$f":" Ops!Q$49","v":0},{"$f":" Ops!R$49","v":0},{"$f":" Ops!S$49","v":0},{"$f":" Ops!T$49","v":0},{"$f":" Ops!U$49","v":0},{"$f":" Ops!V$49","v":0},{"$f":" Ops!W$49","v":0},{"$f":" Ops!X$49","v":0},{"$f":" Ops!Y$49","v":0},{"$f":" Ops!Z$49","v":0},{"$f":" Ops!AA$49","v":0},{"$f":" Ops!AB$49","v":0},{"$f":" Ops!AC$49","v":0},{"$f":" Ops!AD$49","v":0},{"$f":" Ops!AE$49","v":0},{"$f":" Ops!AF$49","v":0},{"$f":" Ops!AG$49","v":0},{"$f":" Ops!AH$49","v":0},{"$f":" Ops!AI$49","v":0},{"$f":" Ops!AJ$49","v":0},{"$f":" Ops!AK$49","v":0},{"$f":" Ops!AL$49","v":0},{"$f":" Ops!AM$49","v":0},{"$f":" Ops!AN$49","v":0},{"$f":" Ops!AO$49","v":0},{"$f":" Ops!AP$49","v":0},{"$f":" Ops!AQ$49","v":0},{"$f":" Ops!AR$49","v":0},{"$f":" Ops!AS$49","v":0},{"$f":" Ops!AT$49","v":0},{"$f":" Ops!AU$49","v":0},{"$f":" Ops!AV$49","v":0},{"$f":" Ops!AW$49","v":0},{"$f":" Ops!AX$49","v":0},{"$f":" Ops!AY$49","v":0},{"$f":" Ops!AZ$49","v":0},{"$f":" Ops!BA$49","v":0},{"$f":" Ops!BB$49","v":0},{"$f":" Ops!BC$49","v":0},{"$f":" Ops!BD$49","v":0},{"$f":" Ops!BE$49","v":0},{"$f":" Ops!BF$49","v":0},{"$f":" Ops!BG$49","v":0},{"$f":" Ops!BH$49","v":0},{"$f":" Ops!BI$49","v":0},{"$f":" Ops!BJ$49","v":0},{"$f":" Ops!BK$49","v":0},{"$f":" Ops!BL$49","v":0},{"$f":" Ops!BM$49","v":0},{"$f":" Ops!BN$49","v":0},{"$f":" Ops!BO$49","v":0},{"$f":" Ops!BP$49","v":0},{"$f":" Ops!BQ$49","v":0},{"$f":" Ops!BR$49","v":0},{"$f":" Ops!BS$49","v":0},{"$f":" Ops!BT$49","v":0},{"$f":" Ops!BU$49","v":0},{"$f":" Ops!BV$49","v":0},{"$f":" Ops!BW$49","v":0},{"$f":" Ops!BX$49","v":0},{"$f":" Ops!BY$49","v":0},{"$f":" Ops!BZ$49","v":0},{"$f":" Ops!CA$49","v":0},{"$f":" Ops!CB$49","v":0},{"$f":" Ops!CC$49","v":0},{"$f":" Ops!CD$49","v":0},{"$f":" Ops!CE$49","v":0},{"$f":" Ops!CF$49","v":0},{"$f":" Ops!CG$49","v":0},{"$f":" Ops!CH$49","v":0},{"$f":" Ops!CI$49","v":0},{"$f":" Ops!CJ$49","v":0},{"$f":" Ops!CK$49","v":0},{"$f":" Ops!CL$49","v":0},{"$f":" Ops!CM$49","v":0},{"$f":" Ops!CN$49","v":0},{"$f":" Ops!CO$49","v":0},{"$f":" Ops!CP$49","v":0},{"$f":" Ops!CQ$49","v":0},{"$f":" Ops!CR$49","v":0},{"$f":" Ops!CS$49","v":0},{"$f":" Ops!CT$49","v":0},{"$f":" Ops!CU$49","v":0},{"$f":" Ops!CV$49","v":0},{"$f":" Ops!CW$49","v":0},{"$f":" Ops!CX$49","v":0},{"$f":" Ops!CY$49","v":0},{"$f":" Ops!CZ$49","v":0},{"$f":" Ops!DA$49","v":0},{"$f":" Ops!DB$49","v":0},{"$f":" Ops!DC$49","v":0},{"$f":" Ops!DD$49","v":0},{"$f":" Ops!DE$49","v":0},{"$f":" Ops!DF$49","v":0},{"$f":" Ops!DG$49","v":0},{"$f":" Ops!DH$49","v":0},{"$f":" Ops!DI$49","v":0},{"$f":" Ops!DJ$49","v":0},{"$f":" Ops!DK$49","v":0},{"$f":" Ops!DL$49","v":0},{"$f":" Ops!DM$49","v":0},{"$f":" Ops!DN$49","v":0},{"$f":" Ops!DO$49","v":0},{"$f":" Ops!DP$49","v":0},{"$f":" Ops!DQ$49","v":0},{"$f":" Ops!DR$49","v":0},{"$f":" Ops!DS$49","v":0},{"$f":" Ops!DT$49","v":0},{"$f":" Ops!DU$49","v":0},{"$f":" Ops!DV$49","v":0},{"$f":" Ops!DW$49","v":0},{"$f":" Ops!DX$49","v":0},{"$f":" Ops!DY$49","v":0},{"$f":" Ops!DZ$49","v":0},{"$f":" Ops!EA$49","v":0},{"$f":" Ops!EB$49","v":0},{"$f":" Ops!EC$49","v":0},{"$f":" Ops!ED$49","v":0},{"$f":" Ops!EE$49","v":0},{"$f":" Ops!EF$49","v":0},{"$f":" Ops!EG$49","v":0},{"$f":" Ops!EH$49","v":0},{"$f":" Ops!EI$49","v":0},{"$f":" Ops!EJ$49","v":0},{"$f":" Ops!EK$49","v":0},{"$f":" Ops!EL$49","v":0},{"$f":" Ops!EM$49","v":0},{"$f":" Ops!EN$49","v":0},{"$f":" Ops!EO$49","v":0},{"$f":" Ops!EP$49","v":0},{"$f":" Ops!EQ$49","v":0},{"$f":" Ops!ER$49","v":0},{"$f":" Ops!ES$49","v":0},{"$f":" Ops!ET$49","v":0},{"$f":" Ops!EU$49","v":0},{"$f":" Ops!EV$49","v":0},{"$f":" Ops!EW$49","v":0},{"$f":" Ops!EX$49","v":0},{"$f":" Ops!EY$49","v":0},{"$f":" Ops!EZ$49","v":0},{"$f":" Ops!FA$49","v":0},{"$f":" Ops!FB$49","v":0},{"$f":" Ops!FC$49","v":0},{"$f":" Ops!FD$49","v":0},{"$f":" Ops!FE$49","v":0},{"$f":" Ops!FF$49","v":0},{"$f":" Ops!FG$49","v":0},{"$f":" Ops!FH$49","v":0},{"$f":" Ops!FI$49","v":0},{"$f":" Ops!FJ$49","v":0},{"$f":" Ops!FK$49","v":0},{"$f":" Ops!FL$49","v":0},{"$f":" Ops!FM$49","v":0},{"$f":" Ops!FN$49","v":0},{"$f":" Ops!FO$49","v":0},{"$f":" Ops!FP$49","v":0},{"$f":" Ops!FQ$49","v":0},{"$f":" Ops!FR$49","v":0},{"$f":" Ops!FS$49","v":0},{"$f":" Ops!FT$49","v":0},{"$f":" Ops!FU$49","v":0},{"$f":" Ops!FV$49","v":0},{"$f":" Ops!FW$49","v":0},{"$f":" Ops!FX$49","v":0},{"$f":" Ops!FY$49","v":0},{"$f":" Ops!FZ$49","v":0},{"$f":" Ops!GA$49","v":0},{"$f":" Ops!GB$49","v":0},{"$f":" Ops!GC$49","v":0},{"$f":" Ops!GD$49","v":0},{"$f":" Ops!GE$49","v":0},{"$f":" Ops!GF$49","v":0},{"$f":" Ops!GG$49","v":0},{"$f":" Ops!GH$49","v":0},{"$f":" Ops!GI$49","v":0},{"$f":" Ops!GJ$49","v":0}]
[null,null,null,null,{"$f":" Ops!E$213","v":"Cash paid for O&M costs"},{"$f":" Ops!F$213","v":0},{"$f":" Ops!G$213","v":"$ 000s"},{"$f":" Ops!H$213","v":-194401.7180248138},{"$f":" Ops!I$213","v":0},{"$f":" Ops!J$213","v":0},{"$f":" Ops!K$213","v":0},{"$f":" Ops!L$213","v":0},{"$f":" Ops!M$213","v":0},{"$f":" Ops!N$213","v":0},{"$f":" Ops!O$213","v":0},{"$f":" Ops!P$213","v":0},{"$f":" Ops!Q$213","v":-3021.7391304347825},{"$f":" Ops!R$213","v":-3983.785731443671},{"$f":" Ops!S$213","v":-4076.6490511650245},{"$f":" Ops!T$213","v":-4063.4614460725443},{"$f":" Ops!U$213","v":-4158.182032188326},{"$f":" Ops!V$213","v":-4144.7306749939944},{"$f":" Ops!W$213","v":-4241.3456728320925},{"$f":" Ops!X$213","v":-4233.4238872431906},{"$f":" Ops!Y$213","v":-4320.5514470935414},{"$f":" Ops!Z$213","v":-4312.411752527225},{"$f":" Ops!AA$213","v":-4412.9354499199417},{"$f":" Ops!AB$213","v":-4398.6599875777702},{"$f":" Ops!AC$213","v":-4501.1941589183398},{"$f":" Ops!AD$213","v":-4486.6331873293248},{"$f":" Ops!AE$213","v":-4591.2180420967061},{"$f":" Ops!AF$213","v":-4582.6427813830242},{"$f":" Ops!AG$213","v":-4676.9575709817882},{"$f":" Ops!AH$213","v":-4668.1464257857233},{"$f":" Ops!AI$213","v":-4776.9624122034329},{"$f":" Ops!AJ$213","v":-4761.5093543014373},{"$f":" Ops!AK$213","v":-4872.5016604475004},{"$f":" Ops!AL$213","v":-4856.7395413874647},{"$f":" Ops!AM$213","v":-4969.9516936564505},{"$f":" Ops!AN$213","v":-4960.6690520749053},{"$f":" Ops!AO$213","v":-5062.7639523835742},{"$f":" Ops!AP$213","v":-5053.2259679993185},{"$f":" Ops!AQ$213","v":-5171.018281724113},{"$f":" Ops!AR$213","v":-5154.2904873593043},{"$f":" Ops!AS$213","v":-5274.4386473585955},{"$f":" Ops!AT$213","v":-5257.3762971064907},{"$f":" Ops!AU$213","v":-5379.9274203057676},{"$f":" Ops!AV$213","v":-5369.8790453806805},{"$f":" Ops!AW$213","v":-5480.3958446375145},{"$f":" Ops!AX$213","v":-5470.0710634552734},{"$f":" Ops!AY$213","v":-5597.5801696943035},{"$f":" Ops!AZ$213","v":-5579.4724847243797},{"$f":" Ops!BA$213","v":-5709.5317730881889},{"$f":" Ops!BB$213","v":-5691.0619344188672},{"$f":" Ops!BC$213","v":-5823.7224085499529},{"$f":" Ops!BD$213","v":-5812.8451342581347},{"$f":" Ops!BE$213","v":-1441.1149683111971},{"$f":" Ops!BF$213","v":0},{"$f":" Ops!BG$213","v":0},{"$f":" Ops!BH$213","v":0},{"$f":" Ops!BI$213","v":0},{"$f":" Ops!BJ$213","v":0},{"$f":" Ops!BK$213","v":0},{"$f":" Ops!BL$213","v":0},{"$f":" Ops!BM$213","v":0},{"$f":" Ops!BN$213","v":0},{"$f":" Ops!BO$213","v":0},{"$f":" Ops!BP$213","v":0},{"$f":" Ops!BQ$213","v":0},{"$f":" Ops!BR$213","v":0},{"$f":" Ops!BS$213","v":0},{"$f":" Ops!BT$213","v":0},{"$f":" Ops!BU$213","v":0},{"$f":" Ops!BV$213","v":0},{"$f":" Ops!BW$213","v":0},{"$f":" Ops!BX$213","v":0},{"$f":" Ops!BY$213","v":0},{"$f":" Ops!BZ$213","v":0},{"$f":" Ops!CA$213","v":0},{"$f":" Ops!CB$213","v":0},{"$f":" Ops!CC$213","v":0},{"$f":" Ops!CD$213","v":0},{"$f":" Ops!CE$213","v":0},{"$f":" Ops!CF$213","v":0},{"$f":" Ops!CG$213","v":0},{"$f":" Ops!CH$213","v":0},{"$f":" Ops!CI$213","v":0},{"$f":" Ops!CJ$213","v":0},{"$f":" Ops!CK$213","v":0},{"$f":" Ops!CL$213","v":0},{"$f":" Ops!CM$213","v":0},{"$f":" Ops!CN$213","v":0},{"$f":" Ops!CO$213","v":0},{"$f":" Ops!CP$213","v":0},{"$f":" Ops!CQ$213","v":0},{"$f":" Ops!CR$213","v":0},{"$f":" Ops!CS$213","v":0},{"$f":" Ops!CT$213","v":0},{"$f":" Ops!CU$213","v":0},{"$f":" Ops!CV$213","v":0},{"$f":" Ops!CW$213","v":0},{"$f":" Ops!CX$213","v":0},{"$f":" Ops!CY$213","v":0},{"$f":" Ops!CZ$213","v":0},{"$f":" Ops!DA$213","v":0},{"$f":" Ops!DB$213","v":0},{"$f":" Ops!DC$213","v":0},{"$f":" Ops!DD$213","v":0},{"$f":" Ops!DE$213","v":0},{"$f":" Ops!DF$213","v":0},{"$f":" Ops!DG$213","v":0},{"$f":" Ops!DH$213","v":0},{"$f":" Ops!DI$213","v":0},{"$f":" Ops!DJ$213","v":0},{"$f":" Ops!DK$213","v":0},{"$f":" Ops!DL$213","v":0},{"$f":" Ops!DM$213","v":0},{"$f":" Ops!DN$213","v":0},{"$f":" Ops!DO$213","v":0},{"$f":" Ops!DP$213","v":0},{"$f":" Ops!DQ$213","v":0},{"$f":" Ops!DR$213","v":0},{"$f":" Ops!DS$213","v":0},{"$f":" Ops!DT$213","v":0},{"$f":" Ops!DU$213","v":0},{"$f":" Ops!DV$213","v":0},{"$f":" Ops!DW$213","v":0},{"$f":" Ops!DX$213","v":0},{"$f":" Ops!DY$213","v":0},{"$f":" Ops!DZ$213","v":0},{"$f":" Ops!EA$213","v":0},{"$f":" Ops!EB$213","v":0},{"$f":" Ops!EC$213","v":0},{"$f":" Ops!ED$213","v":0},{"$f":" Ops!EE$213","v":0},{"$f":" Ops!EF$213","v":0},{"$f":" Ops!EG$213","v":0},{"$f":" Ops!EH$213","v":0},{"$f":" Ops!EI$213","v":0},{"$f":" Ops!EJ$213","v":0},{"$f":" Ops!EK$213","v":0},{"$f":" Ops!EL$213","v":0},{"$f":" Ops!EM$213","v":0},{"$f":" Ops!EN$213","v":0},{"$f":" Ops!EO$213","v":0},{"$f":" Ops!EP$213","v":0},{"$f":" Ops!EQ$213","v":0},{"$f":" Ops!ER$213","v":0},{"$f":" Ops!ES$213","v":0},{"$f":" Ops!ET$213","v":0},{"$f":" Ops!EU$213","v":0},{"$f":" Ops!EV$213","v":0},{"$f":" Ops!EW$213","v":0},{"$f":" Ops!EX$213","v":0},{"$f":" Ops!EY$213","v":0},{"$f":" Ops!EZ$213","v":0},{"$f":" Ops!FA$213","v":0},{"$f":" Ops!FB$213","v":0},{"$f":" Ops!FC$213","v":0},{"$f":" Ops!FD$213","v":0},{"$f":" Ops!FE$213","v":0},{"$f":" Ops!FF$213","v":0},{"$f":" Ops!FG$213","v":0},{"$f":" Ops!FH$213","v":0},{"$f":" Ops!FI$213","v":0},{"$f":" Ops!FJ$213","v":0},{"$f":" Ops!FK$213","v":0},{"$f":" Ops!FL$213","v":0},{"$f":" Ops!FM$213","v":0},{"$f":" Ops!FN$213","v":0},{"$f":" Ops!FO$213","v":0},{"$f":" Ops!FP$213","v":0},{"$f":" Ops!FQ$213","v":0},{"$f":" Ops!FR$213","v":0},{"$f":" Ops!FS$213","v":0},{"$f":" Ops!FT$213","v":0},{"$f":" Ops!FU$213","v":0},{"$f":" Ops!FV$213","v":0},{"$f":" Ops!FW$213","v":0},{"$f":" Ops!FX$213","v":0},{"$f":" Ops!FY$213","v":0},{"$f":" Ops!FZ$213","v":0},{"$f":" Ops!GA$213","v":0},{"$f":" Ops!GB$213","v":0},{"$f":" Ops!GC$213","v":0},{"$f":" Ops!GD$213","v":0},{"$f":" Ops!GE$213","v":0},{"$f":" Ops!GF$213","v":0},{"$f":" Ops!GG$213","v":0},{"$f":" Ops!GH$213","v":0},{"$f":" Ops!GI$213","v":0},{"$f":" Ops!GJ$213","v":0}]
[null,null,null,null,{"$f":" Ops!E$242","v":"Release of working capital reserve P50"},{"$f":" Ops!F$242","v":0},{"$f":" Ops!G$242","v":"$ 000s"},{"$f":" Ops!H$242","v":4458.5904346803381},{"$f":" Ops!I$242","v":0},{"$f":" Ops!J$242","v":0},{"$f":" Ops!K$242","v":0},{"$f":" Ops!L$242","v":0},{"$f":" Ops!M$242","v":0},{"$f":" Ops!N$242","v":0},{"$f":" Ops!O$242","v":0},{"$f":" Ops!P$242","v":0},{"$f":" Ops!Q$242","v":4458.5904346803381},{"$f":" Ops!R$242","v":0},{"$f":" Ops!S$242","v":0},{"$f":" Ops!T$242","v":0},{"$f":" Ops!U$242","v":0},{"$f":" Ops!V$242","v":0},{"$f":" Ops!W$242","v":0},{"$f":" Ops!X$242","v":0},{"$f":" Ops!Y$242","v":0},{"$f":" Ops!Z$242","v":0},{"$f":" Ops!AA$242","v":0},{"$f":" Ops!AB$242","v":0},{"$f":" Ops!AC$242","v":0},{"$f":" Ops!AD$242","v":0},{"$f":" Ops!AE$242","v":0},{"$f":" Ops!AF$242","v":0},{"$f":" Ops!AG$242","v":0},{"$f":" Ops!AH$242","v":0},{"$f":" Ops!AI$242","v":0},{"$f":" Ops!AJ$242","v":0},{"$f":" Ops!AK$242","v":0},{"$f":" Ops!AL$242","v":0},{"$f":" Ops!AM$242","v":0},{"$f":" Ops!AN$242","v":0},{"$f":" Ops!AO$242","v":0},{"$f":" Ops!AP$242","v":0},{"$f":" Ops!AQ$242","v":0},{"$f":" Ops!AR$242","v":0},{"$f":" Ops!AS$242","v":0},{"$f":" Ops!AT$242","v":0},{"$f":" Ops!AU$242","v":0},{"$f":" Ops!AV$242","v":0},{"$f":" Ops!AW$242","v":0},{"$f":" Ops!AX$242","v":0},{"$f":" Ops!AY$242","v":0},{"$f":" Ops!AZ$242","v":0},{"$f":" Ops!BA$242","v":0},{"$f":" Ops!BB$242","v":0},{"$f":" Ops!BC$242","v":0},{"$f":" Ops!BD$242","v":0},{"$f":" Ops!BE$242","v":0},{"$f":" Ops!BF$242","v":0},{"$f":" Ops!BG$242","v":0},{"$f":" Ops!BH$242","v":0},{"$f":" Ops!BI$242","v":0},{"$f":" Ops!BJ$242","v":0},{"$f":" Ops!BK$242","v":0},{"$f":" Ops!BL$242","v":0},{"$f":" Ops!BM$242","v":0},{"$f":" Ops!BN$242","v":0},{"$f":" Ops!BO$242","v":0},{"$f":" Ops!BP$242","v":0},{"$f":" Ops!BQ$242","v":0},{"$f":" Ops!BR$242","v":0},{"$f":" Ops!BS$242","v":0},{"$f":" Ops!BT$242","v":0},{"$f":" Ops!BU$242","v":0},{"$f":" Ops!BV$242","v":0},{"$f":" Ops!BW$242","v":0},{"$f":" Ops!BX$242","v":0},{"$f":" Ops!BY$242","v":0},{"$f":" Ops!BZ$242","v":0},{"$f":" Ops!CA$242","v":0},{"$f":" Ops!CB$242","v":0},{"$f":" Ops!CC$242","v":0},{"$f":" Ops!CD$242","v":0},{"$f":" Ops!CE$242","v":0},{"$f":" Ops!CF$242","v":0},{"$f":" Ops!CG$242","v":0},{"$f":" Ops!CH$242","v":0},{"$f":" Ops!CI$242","v":0},{"$f":" Ops!CJ$242","v":0},{"$f":" Ops!CK$242","v":0},{"$f":" Ops!CL$242","v":0},{"$f":" Ops!CM$242","v":0},{"$f":" Ops!CN$242","v":0},{"$f":" Ops!CO$242","v":0},{"$f":" Ops!CP$242","v":0},{"$f":" Ops!CQ$242","v":0},{"$f":" Ops!CR$242","v":0},{"$f":" Ops!CS$242","v":0},{"$f":" Ops!CT$242","v":0},{"$f":" Ops!CU$242","v":0},{"$f":" Ops!CV$242","v":0},{"$f":" Ops!CW$242","v":0},{"$f":" Ops!CX$242","v":0},{"$f":" Ops!CY$242","v":0},{"$f":" Ops!CZ$242","v":0},{"$f":" Ops!DA$242","v":0},{"$f":" Ops!DB$242","v":0},{"$f":" Ops!DC$242","v":0},{"$f":" Ops!DD$242","v":0},{"$f":" Ops!DE$242","v":0},{"$f":" Ops!DF$242","v":0},{"$f":" Ops!DG$242","v":0},{"$f":" Ops!DH$242","v":0},{"$f":" Ops!DI$242","v":0},{"$f":" Ops!DJ$242","v":0},{"$f":" Ops!DK$242","v":0},{"$f":" Ops!DL$242","v":0},{"$f":" Ops!DM$242","v":0},{"$f":" Ops!DN$242","v":0},{"$f":" Ops!DO$242","v":0},{"$f":" Ops!DP$242","v":0},{"$f":" Ops!DQ$242","v":0},{"$f":" Ops!DR$242","v":0},{"$f":" Ops!DS$242","v":0},{"$f":" Ops!DT$242","v":0},{"$f":" Ops!DU$242","v":0},{"$f":" Ops!DV$242","v":0},{"$f":" Ops!DW$242","v":0},{"$f":" Ops!DX$242","v":0},{"$f":" Ops!DY$242","v":0},{"$f":" Ops!DZ$242","v":0},{"$f":" Ops!EA$242","v":0},{"$f":" Ops!EB$242","v":0},{"$f":" Ops!EC$242","v":0},{"$f":" Ops!ED$242","v":0},{"$f":" Ops!EE$242","v":0},{"$f":" Ops!EF$242","v":0},{"$f":" Ops!EG$242","v":0},{"$f":" Ops!EH$242","v":0},{"$f":" Ops!EI$242","v":0},{"$f":" Ops!EJ$242","v":0},{"$f":" Ops!EK$242","v":0},{"$f":" Ops!EL$242","v":0},{"$f":" Ops!EM$242","v":0},{"$f":" Ops!EN$242","v":0},{"$f":" Ops!EO$242","v":0},{"$f":" Ops!EP$242","v":0},{"$f":" Ops!EQ$242","v":0},{"$f":" Ops!ER$242","v":0},{"$f":" Ops!ES$242","v":0},{"$f":" Ops!ET$242","v":0},{"$f":" Ops!EU$242","v":0},{"$f":" Ops!EV$242","v":0},{"$f":" Ops!EW$242","v":0},{"$f":" Ops!EX$242","v":0},{"$f":" Ops!EY$242","v":0},{"$f":" Ops!EZ$242","v":0},{"$f":" Ops!FA$242","v":0},{"$f":" Ops!FB$242","v":0},{"$f":" Ops!FC$242","v":0},{"$f":" Ops!FD$242","v":0},{"$f":" Ops!FE$242","v":0},{"$f":" Ops!FF$242","v":0},{"$f":" Ops!FG$242","v":0},{"$f":" Ops!FH$242","v":0},{"$f":" Ops!FI$242","v":0},{"$f":" Ops!FJ$242","v":0},{"$f":" Ops!FK$242","v":0},{"$f":" Ops!FL$242","v":0},{"$f":" Ops!FM$242","v":0},{"$f":" Ops!FN$242","v":0},{"$f":" Ops!FO$242","v":0},{"$f":" Ops!FP$242","v":0},{"$f":" Ops!FQ$242","v":0},{"$f":" Ops!FR$242","v":0},{"$f":" Ops!FS$242","v":0},{"$f":" Ops!FT$242","v":0},{"$f":" Ops!FU$242","v":0},{"$f":" Ops!FV$242","v":0},{"$f":" Ops!FW$242","v":0},{"$f":" Ops!FX$242","v":0},{"$f":" Ops!FY$242","v":0},{"$f":" Ops!FZ$242","v":0},{"$f":" Ops!GA$242","v":0},{"$f":" Ops!GB$242","v":0},{"$f":" Ops!GC$242","v":0},{"$f":" Ops!GD$242","v":0},{"$f":" Ops!GE$242","v":0},{"$f":" Ops!GF$242","v":0},{"$f":" Ops!GG$242","v":0},{"$f":" Ops!GH$242","v":0},{"$f":" Ops!GI$242","v":0},{"$f":" Ops!GJ$242","v":0}]
[null,null,null,null,{"$f":" E$64","v":"Corporate income tax expense"},0,"$ 000s",-79269.254055427911,0,0,0,0,0,0,0,0,-2067.1361776941449,-2067.1361776941449,-2058.4562615441073,-2058.4562615441073,-2049.732655534945,-2049.732655534945,-2040.9636342767176,-2040.9636342767176,-2032.1477161884941,-2032.1477161884941,-2023.2824229360567,-2023.2824229360567,-2014.3662698449386,-2014.3662698449386,-2005.3973512814498,-2005.3973512814498,-1996.3736174890655,-1996.3736174890655,-1987.2931536033329,-1987.2931536033329,{"$f":" AK$64","v":-1978.1539121984993},-1978.1539121984993,-1968.953789513783,-1968.953789513783,-1959.6900875894462,-1959.6900875894462,-1950.3615580274536,-1950.3615580274536,-1940.9655114910195,-1940.9655114910195,-1931.4996265127033,-1931.4996265127033,-1921.9604678525366,-1921.9604678525366,-1912.3475692485788,-1912.3475692485788,-1902.6575113465087,-1902.6575113465087,-1892.8877335401703,-1892.8877335401703,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating Cash Flow for Project IRR",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J47:GJ47)","v":637335.60665639187},null,{"$f":"SUM(J42:J46)","v":0},0,0,0,0,0,0,16163.544710776576,16089.645421803973,16213.33836304989,16055.101680318203,16178.321440998332,16020.384064894823,16143.124082303462,16010.210735284587,16083.015001195003,15950.400716170403,16072.160552185393,15915.119223467686,16036.378452251405,15879.635322229098,16000.386589867672,15868.42353054157,15939.694801623566,15808.029384927278,15927.741527563448,15771.891570734424,15891.072395277717,15735.519837758262,15854.16111911293,15723.138999273433,15792.764405514339,{"$f":"SUM(AP42:AP46)","v":15662.038761085532},15779.574990683406,15624.913711942005,15741.884296950888,15587.519963323659,15703.915719778835,15573.825643176626,15641.679466341597,15511.884979871575,15627.102071717063,15473.628218105203,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,4292.1689013546065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV42:BV46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB42:DB46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH42:EH46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN42:FN46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$40","v":"Cash paid for project IRR - m"},0,"$ 000s",-314115.2408060013,0,{"$f":" J$40","v":-9.9999999999999994E-12},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8300,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,{"$f":" AK$40","v":-11826.923076923078},-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-10780.528359950307,-10848.037696529194,-10780.528359950307,-15272.87346292009,1046.3947169727717,1012.6400486833271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$47","v":"Operating Cash Flow for Project IRR"},0,"$ 000s",637335.60665639187,0,0,0,0,0,0,0,0,16163.544710776576,16089.645421803973,16213.33836304989,16055.101680318203,16178.321440998332,16020.384064894823,16143.124082303462,16010.210735284587,16083.015001195003,15950.400716170403,16072.160552185393,15915.119223467686,16036.378452251405,15879.635322229098,16000.386589867672,15868.42353054157,15939.694801623566,15808.029384927278,15927.741527563448,15771.891570734424,{"$f":" AK$47","v":15891.072395277717},15735.519837758262,15854.16111911293,15723.138999273433,15792.764405514339,15662.038761085532,15779.574990683406,15624.913711942005,15741.884296950888,15587.519963323659,15703.915719778835,15573.825643176626,15641.679466341597,15511.884979871575,15627.102071717063,15473.628218105203,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,4292.1689013546065,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConTime!E$23","v":"Model period ending - m"},{"$f":" ConTime!F$23","v":"00:00:00"},{"$f":" ConTime!G$23","v":"date"},{"$f":" ConTime!H$23","v":"00:00:00"},{"$f":" ConTime!I$23","v":"00:00:00"},{"$f":" ConTime!J$23","v":"2021-01-31"},{"$f":" ConTime!K$23","v":"2021-02-28"},{"$f":" ConTime!L$23","v":"2021-03-31"},{"$f":" ConTime!M$23","v":"2021-04-30"},{"$f":" ConTime!N$23","v":"2021-05-31"},{"$f":" ConTime!O$23","v":"2021-06-30"},{"$f":" ConTime!P$23","v":"2021-07-31"},{"$f":" ConTime!Q$23","v":"2021-08-31"},{"$f":" ConTime!R$23","v":"2021-09-30"},{"$f":" ConTime!S$23","v":"2021-10-31"},{"$f":" ConTime!T$23","v":"2021-11-30"},{"$f":" ConTime!U$23","v":"2021-12-31"},{"$f":" ConTime!V$23","v":"2022-01-31"},{"$f":" ConTime!W$23","v":"2022-02-28"},{"$f":" ConTime!X$23","v":"2022-03-31"},{"$f":" ConTime!Y$23","v":"2022-04-30"},{"$f":" ConTime!Z$23","v":"2022-05-31"},{"$f":" ConTime!AA$23","v":"2022-06-30"},{"$f":" ConTime!AB$23","v":"2022-07-31"},{"$f":" ConTime!AC$23","v":"2022-08-31"},{"$f":" ConTime!AD$23","v":"2022-09-30"},{"$f":" ConTime!AE$23","v":"2022-10-31"},{"$f":" ConTime!AF$23","v":"2022-11-30"},{"$f":" ConTime!AG$23","v":"2022-12-31"},{"$f":" ConTime!AH$23","v":"2023-01-31"},{"$f":" ConTime!AI$23","v":"2023-02-28"},{"$f":" ConTime!AJ$23","v":"2023-03-31"},{"$f":" ConTime!AK$23","v":"2023-04-30"},{"$f":" ConTime!AL$23","v":"2023-05-31"},{"$f":" ConTime!AM$23","v":"2023-06-30"},{"$f":" ConTime!AN$23","v":"2023-07-31"},{"$f":" ConTime!AO$23","v":"2023-08-31"},{"$f":" ConTime!AP$23","v":"2023-09-30"},{"$f":" ConTime!AQ$23","v":"2023-10-31"},{"$f":" ConTime!AR$23","v":"2023-11-30"},{"$f":" ConTime!AS$23","v":"2023-12-31"},{"$f":" ConTime!AT$23","v":"2024-01-31"},{"$f":" ConTime!AU$23","v":"2024-02-29"},{"$f":" ConTime!AV$23","v":"2024-03-31"},{"$f":" ConTime!AW$23","v":"2024-04-30"},{"$f":" ConTime!AX$23","v":"2024-05-31"},{"$f":" ConTime!AY$23","v":"2024-06-30"},{"$f":" ConTime!AZ$23","v":"2024-07-31"},{"$f":" ConTime!BA$23","v":"2024-08-31"},{"$f":" ConTime!BB$23","v":"2024-09-30"},{"$f":" ConTime!BC$23","v":"2024-10-31"},{"$f":" ConTime!BD$23","v":"2024-11-30"},{"$f":" ConTime!BE$23","v":"2024-12-31"},{"$f":" ConTime!BF$23","v":"00:00:00"},{"$f":" ConTime!BG$23","v":"00:00:00"},{"$f":" ConTime!BH$23","v":"00:00:00"},{"$f":" ConTime!BI$23","v":"00:00:00"},{"$f":" ConTime!BJ$23","v":"00:00:00"},{"$f":" ConTime!BK$23","v":"00:00:00"},{"$f":" ConTime!BL$23","v":"00:00:00"},{"$f":" ConTime!BM$23","v":"00:00:00"},{"$f":" ConTime!BN$23","v":"00:00:00"},{"$f":" ConTime!BO$23","v":"00:00:00"},{"$f":" ConTime!BP$23","v":"00:00:00"},{"$f":" ConTime!BQ$23","v":"00:00:00"},{"$f":" ConTime!BR$23","v":"00:00:00"},{"$f":" ConTime!BS$23","v":"00:00:00"},{"$f":" ConTime!BT$23","v":"00:00:00"},{"$f":" ConTime!BU$23","v":"00:00:00"},{"$f":" ConTime!BV$23","v":"00:00:00"},{"$f":" ConTime!BW$23","v":"00:00:00"},{"$f":" ConTime!BX$23","v":"00:00:00"},{"$f":" ConTime!BY$23","v":"00:00:00"},{"$f":" ConTime!BZ$23","v":"00:00:00"},{"$f":" ConTime!CA$23","v":"00:00:00"},{"$f":" ConTime!CB$23","v":"00:00:00"},{"$f":" ConTime!CC$23","v":"00:00:00"},{"$f":" ConTime!CD$23","v":"00:00:00"},{"$f":" ConTime!CE$23","v":"00:00:00"},{"$f":" ConTime!CF$23","v":"00:00:00"},{"$f":" ConTime!CG$23","v":"00:00:00"},{"$f":" ConTime!CH$23","v":"00:00:00"},{"$f":" ConTime!CI$23","v":"00:00:00"},{"$f":" ConTime!CJ$23","v":"00:00:00"},{"$f":" ConTime!CK$23","v":"00:00:00"},{"$f":" ConTime!CL$23","v":"00:00:00"},{"$f":" ConTime!CM$23","v":"00:00:00"},{"$f":" ConTime!CN$23","v":"00:00:00"},{"$f":" ConTime!CO$23","v":"00:00:00"},{"$f":" ConTime!CP$23","v":"00:00:00"},{"$f":" ConTime!CQ$23","v":"00:00:00"},{"$f":" ConTime!CR$23","v":"00:00:00"},{"$f":" ConTime!CS$23","v":"00:00:00"},{"$f":" ConTime!CT$23","v":"00:00:00"},{"$f":" ConTime!CU$23","v":"00:00:00"},{"$f":" ConTime!CV$23","v":"00:00:00"},{"$f":" ConTime!CW$23","v":"00:00:00"},{"$f":" ConTime!CX$23","v":"00:00:00"},{"$f":" ConTime!CY$23","v":"00:00:00"},{"$f":" ConTime!CZ$23","v":"00:00:00"},{"$f":" ConTime!DA$23","v":"00:00:00"},{"$f":" ConTime!DB$23","v":"00:00:00"},{"$f":" ConTime!DC$23","v":"00:00:00"},{"$f":" ConTime!DD$23","v":"00:00:00"},{"$f":" ConTime!DE$23","v":"00:00:00"},{"$f":" ConTime!DF$23","v":"00:00:00"},{"$f":" ConTime!DG$23","v":"00:00:00"},{"$f":" ConTime!DH$23","v":"00:00:00"},{"$f":" ConTime!DI$23","v":"00:00:00"},{"$f":" ConTime!DJ$23","v":"00:00:00"},{"$f":" ConTime!DK$23","v":"00:00:00"},{"$f":" ConTime!DL$23","v":"00:00:00"},{"$f":" ConTime!DM$23","v":"00:00:00"},{"$f":" ConTime!DN$23","v":"00:00:00"},{"$f":" ConTime!DO$23","v":"00:00:00"},{"$f":" ConTime!DP$23","v":"00:00:00"},{"$f":" ConTime!DQ$23","v":"00:00:00"},{"$f":" ConTime!DR$23","v":"00:00:00"},{"$f":" ConTime!DS$23","v":"00:00:00"},{"$f":" ConTime!DT$23","v":"00:00:00"},{"$f":" ConTime!DU$23","v":"00:00:00"},{"$f":" ConTime!DV$23","v":"00:00:00"},{"$f":" ConTime!DW$23","v":"00:00:00"},{"$f":" ConTime!DX$23","v":"00:00:00"},{"$f":" ConTime!DY$23","v":"00:00:00"},{"$f":" ConTime!DZ$23","v":"00:00:00"},{"$f":" ConTime!EA$23","v":"00:00:00"},{"$f":" ConTime!EB$23","v":"00:00:00"},{"$f":" ConTime!EC$23","v":"00:00:00"},{"$f":" ConTime!ED$23","v":"00:00:00"},{"$f":" ConTime!EE$23","v":"00:00:00"},{"$f":" ConTime!EF$23","v":"00:00:00"},{"$f":" ConTime!EG$23","v":"00:00:00"},{"$f":" ConTime!EH$23","v":"00:00:00"},{"$f":" ConTime!EI$23","v":"00:00:00"},{"$f":" ConTime!EJ$23","v":"00:00:00"},{"$f":" ConTime!EK$23","v":"00:00:00"},{"$f":" ConTime!EL$23","v":"00:00:00"},{"$f":" ConTime!EM$23","v":"00:00:00"},{"$f":" ConTime!EN$23","v":"00:00:00"},{"$f":" ConTime!EO$23","v":"00:00:00"},{"$f":" ConTime!EP$23","v":"00:00:00"},{"$f":" ConTime!EQ$23","v":"00:00:00"},{"$f":" ConTime!ER$23","v":"00:00:00"},{"$f":" ConTime!ES$23","v":"00:00:00"},{"$f":" ConTime!ET$23","v":"00:00:00"},{"$f":" ConTime!EU$23","v":"00:00:00"},{"$f":" ConTime!EV$23","v":"00:00:00"},{"$f":" ConTime!EW$23","v":"00:00:00"},{"$f":" ConTime!EX$23","v":"00:00:00"},{"$f":" ConTime!EY$23","v":"00:00:00"},{"$f":" ConTime!EZ$23","v":"00:00:00"},{"$f":" ConTime!FA$23","v":"00:00:00"},{"$f":" ConTime!FB$23","v":"00:00:00"},{"$f":" ConTime!FC$23","v":"00:00:00"},{"$f":" ConTime!FD$23","v":"00:00:00"},{"$f":" ConTime!FE$23","v":"00:00:00"},{"$f":" ConTime!FF$23","v":"00:00:00"},{"$f":" ConTime!FG$23","v":"00:00:00"},{"$f":" ConTime!FH$23","v":"00:00:00"},{"$f":" ConTime!FI$23","v":"00:00:00"},{"$f":" ConTime!FJ$23","v":"00:00:00"},{"$f":" ConTime!FK$23","v":"00:00:00"},{"$f":" ConTime!FL$23","v":"00:00:00"},{"$f":" ConTime!FM$23","v":"00:00:00"},{"$f":" ConTime!FN$23","v":"00:00:00"},{"$f":" ConTime!FO$23","v":"00:00:00"},{"$f":" ConTime!FP$23","v":"00:00:00"},{"$f":" ConTime!FQ$23","v":"00:00:00"},{"$f":" ConTime!FR$23","v":"00:00:00"},{"$f":" ConTime!FS$23","v":"00:00:00"},{"$f":" ConTime!FT$23","v":"00:00:00"},{"$f":" ConTime!FU$23","v":"00:00:00"},{"$f":" ConTime!FV$23","v":"00:00:00"},{"$f":" ConTime!FW$23","v":"00:00:00"},{"$f":" ConTime!FX$23","v":"00:00:00"},{"$f":" ConTime!FY$23","v":"00:00:00"},{"$f":" ConTime!FZ$23","v":"00:00:00"},{"$f":" ConTime!GA$23","v":"00:00:00"},{"$f":" ConTime!GB$23","v":"00:00:00"},{"$f":" ConTime!GC$23","v":"00:00:00"},{"$f":" ConTime!GD$23","v":"00:00:00"},{"$f":" ConTime!GE$23","v":"00:00:00"},{"$f":" ConTime!GF$23","v":"00:00:00"},{"$f":" ConTime!GG$23","v":"00:00:00"},{"$f":" ConTime!GH$23","v":"00:00:00"},{"$f":" ConTime!GI$23","v":"00:00:00"},{"$f":" ConTime!GJ$23","v":"00:00:00"}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Time!F$25","v":"00:00:00"},{"$f":" Time!G$25","v":"date"},{"$f":" Time!H$25","v":"00:00:00"},{"$f":" Time!I$25","v":"00:00:00"},{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,"Blended project IRR",{"$f":" XIRR(J49:GJ50, J51:GJ52, 5%)","v":7.1913364529609683E-2},"%"]
[]
[null,null,"Tax for Project IRR"]
[null,null,null,null,{"$f":" 'FS semi'!E$14","v":"EBITDA P50"},{"$f":" 'FS semi'!F$14","v":0},{"$f":" 'FS semi'!G$14","v":"$ 000s"},{"$f":" 'FS semi'!H$14","v":718289.61990581802},{"$f":" 'FS semi'!I$14","v":0},{"$f":" 'FS semi'!J$14","v":0},{"$f":" 'FS semi'!K$14","v":0},{"$f":" 'FS semi'!L$14","v":0},{"$f":" 'FS semi'!M$14","v":0},{"$f":" 'FS semi'!N$14","v":0},{"$f":" 'FS semi'!O$14","v":0},{"$f":" 'FS semi'!P$14","v":6143.3496286788513},{"$f":" 'FS semi'!Q$14","v":18230.680888470721},{"$f":" 'FS semi'!R$14","v":18230.680888470721},{"$f":" 'FS semi'!S$14","v":18187.281307720532},{"$f":" 'FS semi'!T$14","v":18187.281307720532},{"$f":" 'FS semi'!U$14","v":18143.663277674721},{"$f":" 'FS semi'!V$14","v":18143.663277674721},{"$f":" 'FS semi'!W$14","v":18099.818171383584},{"$f":" 'FS semi'!X$14","v":18099.818171383584},{"$f":" 'FS semi'!Y$14","v":18055.738580942467},{"$f":" 'FS semi'!Z$14","v":18055.738580942467},{"$f":" 'FS semi'!AA$14","v":18011.412114680279},{"$f":" 'FS semi'!AB$14","v":18011.412114680279},{"$f":" 'FS semi'!AC$14","v":17966.831349224689},{"$f":" 'FS semi'!AD$14","v":17966.831349224689},{"$f":" 'FS semi'!AE$14","v":17921.986756407245},{"$f":" 'FS semi'!AF$14","v":17921.986756407245},{"$f":" 'FS semi'!AG$14","v":17876.868087445324},{"$f":" 'FS semi'!AH$14","v":17876.868087445324},{"$f":" 'FS semi'!AI$14","v":17831.46576801666},{"$f":" 'FS semi'!AJ$14","v":17831.46576801666},{"$f":" 'FS semi'!AK$14","v":17785.769560992492},{"$f":" 'FS semi'!AL$14","v":17785.769560992492},{"$f":" 'FS semi'!AM$14","v":17739.768947568911},{"$f":" 'FS semi'!AN$14","v":17739.768947568911},{"$f":" 'FS semi'!AO$14","v":17693.450437947227},{"$f":" 'FS semi'!AP$14","v":17693.450437947227},{"$f":" 'FS semi'!AQ$14","v":17646.807790137264},{"$f":" 'FS semi'!AR$14","v":17646.807790137264},{"$f":" 'FS semi'!AS$14","v":17599.827557455093},{"$f":" 'FS semi'!AT$14","v":17599.827557455093},{"$f":" 'FS semi'!AU$14","v":17552.498132563513},{"$f":" 'FS semi'!AV$14","v":17552.498132563513},{"$f":" 'FS semi'!AW$14","v":17504.802339262678},{"$f":" 'FS semi'!AX$14","v":17504.802339262678},{"$f":" 'FS semi'!AY$14","v":17456.73784624289},{"$f":" 'FS semi'!AZ$14","v":17456.73784624289},{"$f":" 'FS semi'!BA$14","v":17408.287556732539},{"$f":" 'FS semi'!BB$14","v":17408.287556732539},{"$f":" 'FS semi'!BC$14","v":17359.438667700848},{"$f":" 'FS semi'!BD$14","v":17359.438667700848},{"$f":" 'FS semi'!BE$14","v":0},{"$f":" 'FS semi'!BF$14","v":0},{"$f":" 'FS semi'!BG$14","v":0},{"$f":" 'FS semi'!BH$14","v":0},{"$f":" 'FS semi'!BI$14","v":0},{"$f":" 'FS semi'!BJ$14","v":0},{"$f":" 'FS semi'!BK$14","v":0},{"$f":" 'FS semi'!BL$14","v":0},{"$f":" 'FS semi'!BM$14","v":0},{"$f":" 'FS semi'!BN$14","v":0},{"$f":" 'FS semi'!BO$14","v":0},{"$f":" 'FS semi'!BP$14","v":0},{"$f":" 'FS semi'!BQ$14","v":0},{"$f":" 'FS semi'!BR$14","v":0},{"$f":" 'FS semi'!BS$14","v":0},{"$f":" 'FS semi'!BT$14","v":0},{"$f":" 'FS semi'!BU$14","v":0},{"$f":" 'FS semi'!BV$14","v":0},{"$f":" 'FS semi'!BW$14","v":0},{"$f":" 'FS semi'!BX$14","v":0},{"$f":" 'FS semi'!BY$14","v":0},{"$f":" 'FS semi'!BZ$14","v":0},{"$f":" 'FS semi'!CA$14","v":0},{"$f":" 'FS semi'!CB$14","v":0},{"$f":" 'FS semi'!CC$14","v":0},{"$f":" 'FS semi'!CD$14","v":0},{"$f":" 'FS semi'!CE$14","v":0},{"$f":" 'FS semi'!CF$14","v":0},{"$f":" 'FS semi'!CG$14","v":0},{"$f":" 'FS semi'!CH$14","v":0},{"$f":" 'FS semi'!CI$14","v":0},{"$f":" 'FS semi'!CJ$14","v":0},{"$f":" 'FS semi'!CK$14","v":0},{"$f":" 'FS semi'!CL$14","v":0},{"$f":" 'FS semi'!CM$14","v":0},{"$f":" 'FS semi'!CN$14","v":0},{"$f":" 'FS semi'!CO$14","v":0},{"$f":" 'FS semi'!CP$14","v":0},{"$f":" 'FS semi'!CQ$14","v":0},{"$f":" 'FS semi'!CR$14","v":0},{"$f":" 'FS semi'!CS$14","v":0},{"$f":" 'FS semi'!CT$14","v":0},{"$f":" 'FS semi'!CU$14","v":0},{"$f":" 'FS semi'!CV$14","v":0},{"$f":" 'FS semi'!CW$14","v":0},{"$f":" 'FS semi'!CX$14","v":0},{"$f":" 'FS semi'!CY$14","v":0},{"$f":" 'FS semi'!CZ$14","v":0},{"$f":" 'FS semi'!DA$14","v":0},{"$f":" 'FS semi'!DB$14","v":0},{"$f":" 'FS semi'!DC$14","v":0},{"$f":" 'FS semi'!DD$14","v":0},{"$f":" 'FS semi'!DE$14","v":0},{"$f":" 'FS semi'!DF$14","v":0},{"$f":" 'FS semi'!DG$14","v":0},{"$f":" 'FS semi'!DH$14","v":0},{"$f":" 'FS semi'!DI$14","v":0},{"$f":" 'FS semi'!DJ$14","v":0},{"$f":" 'FS semi'!DK$14","v":0},{"$f":" 'FS semi'!DL$14","v":0},{"$f":" 'FS semi'!DM$14","v":0},{"$f":" 'FS semi'!DN$14","v":0},{"$f":" 'FS semi'!DO$14","v":0},{"$f":" 'FS semi'!DP$14","v":0},{"$f":" 'FS semi'!DQ$14","v":0},{"$f":" 'FS semi'!DR$14","v":0},{"$f":" 'FS semi'!DS$14","v":0},{"$f":" 'FS semi'!DT$14","v":0},{"$f":" 'FS semi'!DU$14","v":0},{"$f":" 'FS semi'!DV$14","v":0},{"$f":" 'FS semi'!DW$14","v":0},{"$f":" 'FS semi'!DX$14","v":0},{"$f":" 'FS semi'!DY$14","v":0},{"$f":" 'FS semi'!DZ$14","v":0},{"$f":" 'FS semi'!EA$14","v":0},{"$f":" 'FS semi'!EB$14","v":0},{"$f":" 'FS semi'!EC$14","v":0},{"$f":" 'FS semi'!ED$14","v":0},{"$f":" 'FS semi'!EE$14","v":0},{"$f":" 'FS semi'!EF$14","v":0},{"$f":" 'FS semi'!EG$14","v":0},{"$f":" 'FS semi'!EH$14","v":0},{"$f":" 'FS semi'!EI$14","v":0},{"$f":" 'FS semi'!EJ$14","v":0},{"$f":" 'FS semi'!EK$14","v":0},{"$f":" 'FS semi'!EL$14","v":0},{"$f":" 'FS semi'!EM$14","v":0},{"$f":" 'FS semi'!EN$14","v":0},{"$f":" 'FS semi'!EO$14","v":0},{"$f":" 'FS semi'!EP$14","v":0},{"$f":" 'FS semi'!EQ$14","v":0},{"$f":" 'FS semi'!ER$14","v":0},{"$f":" 'FS semi'!ES$14","v":0},{"$f":" 'FS semi'!ET$14","v":0},{"$f":" 'FS semi'!EU$14","v":0},{"$f":" 'FS semi'!EV$14","v":0},{"$f":" 'FS semi'!EW$14","v":0},{"$f":" 'FS semi'!EX$14","v":0},{"$f":" 'FS semi'!EY$14","v":0},{"$f":" 'FS semi'!EZ$14","v":0},{"$f":" 'FS semi'!FA$14","v":0},{"$f":" 'FS semi'!FB$14","v":0},{"$f":" 'FS semi'!FC$14","v":0},{"$f":" 'FS semi'!FD$14","v":0},{"$f":" 'FS semi'!FE$14","v":0},{"$f":" 'FS semi'!FF$14","v":0},{"$f":" 'FS semi'!FG$14","v":0},{"$f":" 'FS semi'!FH$14","v":0},{"$f":" 'FS semi'!FI$14","v":0},{"$f":" 'FS semi'!FJ$14","v":0},{"$f":" 'FS semi'!FK$14","v":0},{"$f":" 'FS semi'!FL$14","v":0},{"$f":" 'FS semi'!FM$14","v":0},{"$f":" 'FS semi'!FN$14","v":0},{"$f":" 'FS semi'!FO$14","v":0},{"$f":" 'FS semi'!FP$14","v":0},{"$f":" 'FS semi'!FQ$14","v":0},{"$f":" 'FS semi'!FR$14","v":0},{"$f":" 'FS semi'!FS$14","v":0},{"$f":" 'FS semi'!FT$14","v":0},{"$f":" 'FS semi'!FU$14","v":0},{"$f":" 'FS semi'!FV$14","v":0},{"$f":" 'FS semi'!FW$14","v":0},{"$f":" 'FS semi'!FX$14","v":0},{"$f":" 'FS semi'!FY$14","v":0},{"$f":" 'FS semi'!FZ$14","v":0},{"$f":" 'FS semi'!GA$14","v":0},{"$f":" 'FS semi'!GB$14","v":0},{"$f":" 'FS semi'!GC$14","v":0},{"$f":" 'FS semi'!GD$14","v":0},{"$f":" 'FS semi'!GE$14","v":0},{"$f":" 'FS semi'!GF$14","v":0},{"$f":" 'FS semi'!GG$14","v":0},{"$f":" 'FS semi'!GH$14","v":0},{"$f":" 'FS semi'!GI$14","v":0},{"$f":" 'FS semi'!GJ$14","v":0}]
[null,null,null,null,{"$f":" Acct!E$14","v":"Wind asset depreciation"},{"$f":" Acct!F$14","v":0},{"$f":" Acct!G$14","v":"$ 000s"},{"$f":" Acct!H$14","v":-315799.99999999994},{"$f":" Acct!I$14","v":0},{"$f":" Acct!J$14","v":0},{"$f":" Acct!K$14","v":0},{"$f":" Acct!L$14","v":0},{"$f":" Acct!M$14","v":0},{"$f":" Acct!N$14","v":0},{"$f":" Acct!O$14","v":0},{"$f":" Acct!P$14","v":0},{"$f":" Acct!Q$14","v":-7894.9999999999955},{"$f":" Acct!R$14","v":-7894.9999999999955},{"$f":" Acct!S$14","v":-7894.9999999999955},{"$f":" Acct!T$14","v":-7894.9999999999955},{"$f":" Acct!U$14","v":-7894.9999999999955},{"$f":" Acct!V$14","v":-7894.9999999999955},{"$f":" Acct!W$14","v":-7894.9999999999955},{"$f":" Acct!X$14","v":-7894.9999999999955},{"$f":" Acct!Y$14","v":-7894.9999999999955},{"$f":" Acct!Z$14","v":-7894.9999999999955},{"$f":" Acct!AA$14","v":-7894.9999999999955},{"$f":" Acct!AB$14","v":-7894.9999999999955},{"$f":" Acct!AC$14","v":-7894.9999999999955},{"$f":" Acct!AD$14","v":-7894.9999999999955},{"$f":" Acct!AE$14","v":-7894.9999999999955},{"$f":" Acct!AF$14","v":-7894.9999999999955},{"$f":" Acct!AG$14","v":-7894.9999999999955},{"$f":" Acct!AH$14","v":-7894.9999999999955},{"$f":" Acct!AI$14","v":-7894.9999999999955},{"$f":" Acct!AJ$14","v":-7894.9999999999955},{"$f":" Acct!AK$14","v":-7894.9999999999955},{"$f":" Acct!AL$14","v":-7894.9999999999955},{"$f":" Acct!AM$14","v":-7894.9999999999955},{"$f":" Acct!AN$14","v":-7894.9999999999955},{"$f":" Acct!AO$14","v":-7894.9999999999955},{"$f":" Acct!AP$14","v":-7894.9999999999955},{"$f":" Acct!AQ$14","v":-7894.9999999999955},{"$f":" Acct!AR$14","v":-7894.9999999999955},{"$f":" Acct!AS$14","v":-7894.9999999999955},{"$f":" Acct!AT$14","v":-7894.9999999999955},{"$f":" Acct!AU$14","v":-7894.9999999999955},{"$f":" Acct!AV$14","v":-7894.9999999999955},{"$f":" Acct!AW$14","v":-7894.9999999999955},{"$f":" Acct!AX$14","v":-7894.9999999999955},{"$f":" Acct!AY$14","v":-7894.9999999999955},{"$f":" Acct!AZ$14","v":-7894.9999999999955},{"$f":" Acct!BA$14","v":-7894.9999999999955},{"$f":" Acct!BB$14","v":-7894.9999999999955},{"$f":" Acct!BC$14","v":-7894.9999999999955},{"$f":" Acct!BD$14","v":-7894.9999999999955},{"$f":" Acct!BE$14","v":0},{"$f":" Acct!BF$14","v":0},{"$f":" Acct!BG$14","v":0},{"$f":" Acct!BH$14","v":0},{"$f":" Acct!BI$14","v":0},{"$f":" Acct!BJ$14","v":0},{"$f":" Acct!BK$14","v":0},{"$f":" Acct!BL$14","v":0},{"$f":" Acct!BM$14","v":0},{"$f":" Acct!BN$14","v":0},{"$f":" Acct!BO$14","v":0},{"$f":" Acct!BP$14","v":0},{"$f":" Acct!BQ$14","v":0},{"$f":" Acct!BR$14","v":0},{"$f":" Acct!BS$14","v":0},{"$f":" Acct!BT$14","v":0},{"$f":" Acct!BU$14","v":0},{"$f":" Acct!BV$14","v":0},{"$f":" Acct!BW$14","v":0},{"$f":" Acct!BX$14","v":0},{"$f":" Acct!BY$14","v":0},{"$f":" Acct!BZ$14","v":0},{"$f":" Acct!CA$14","v":0},{"$f":" Acct!CB$14","v":0},{"$f":" Acct!CC$14","v":0},{"$f":" Acct!CD$14","v":0},{"$f":" Acct!CE$14","v":0},{"$f":" Acct!CF$14","v":0},{"$f":" Acct!CG$14","v":0},{"$f":" Acct!CH$14","v":0},{"$f":" Acct!CI$14","v":0},{"$f":" Acct!CJ$14","v":0},{"$f":" Acct!CK$14","v":0},{"$f":" Acct!CL$14","v":0},{"$f":" Acct!CM$14","v":0},{"$f":" Acct!CN$14","v":0},{"$f":" Acct!CO$14","v":0},{"$f":" Acct!CP$14","v":0},{"$f":" Acct!CQ$14","v":0},{"$f":" Acct!CR$14","v":0},{"$f":" Acct!CS$14","v":0},{"$f":" Acct!CT$14","v":0},{"$f":" Acct!CU$14","v":0},{"$f":" Acct!CV$14","v":0},{"$f":" Acct!CW$14","v":0},{"$f":" Acct!CX$14","v":0},{"$f":" Acct!CY$14","v":0},{"$f":" Acct!CZ$14","v":0},{"$f":" Acct!DA$14","v":0},{"$f":" Acct!DB$14","v":0},{"$f":" Acct!DC$14","v":0},{"$f":" Acct!DD$14","v":0},{"$f":" Acct!DE$14","v":0},{"$f":" Acct!DF$14","v":0},{"$f":" Acct!DG$14","v":0},{"$f":" Acct!DH$14","v":0},{"$f":" Acct!DI$14","v":0},{"$f":" Acct!DJ$14","v":0},{"$f":" Acct!DK$14","v":0},{"$f":" Acct!DL$14","v":0},{"$f":" Acct!DM$14","v":0},{"$f":" Acct!DN$14","v":0},{"$f":" Acct!DO$14","v":0},{"$f":" Acct!DP$14","v":0},{"$f":" Acct!DQ$14","v":0},{"$f":" Acct!DR$14","v":0},{"$f":" Acct!DS$14","v":0},{"$f":" Acct!DT$14","v":0},{"$f":" Acct!DU$14","v":0},{"$f":" Acct!DV$14","v":0},{"$f":" Acct!DW$14","v":0},{"$f":" Acct!DX$14","v":0},{"$f":" Acct!DY$14","v":0},{"$f":" Acct!DZ$14","v":0},{"$f":" Acct!EA$14","v":0},{"$f":" Acct!EB$14","v":0},{"$f":" Acct!EC$14","v":0},{"$f":" Acct!ED$14","v":0},{"$f":" Acct!EE$14","v":0},{"$f":" Acct!EF$14","v":0},{"$f":" Acct!EG$14","v":0},{"$f":" Acct!EH$14","v":0},{"$f":" Acct!EI$14","v":0},{"$f":" Acct!EJ$14","v":0},{"$f":" Acct!EK$14","v":0},{"$f":" Acct!EL$14","v":0},{"$f":" Acct!EM$14","v":0},{"$f":" Acct!EN$14","v":0},{"$f":" Acct!EO$14","v":0},{"$f":" Acct!EP$14","v":0},{"$f":" Acct!EQ$14","v":0},{"$f":" Acct!ER$14","v":0},{"$f":" Acct!ES$14","v":0},{"$f":" Acct!ET$14","v":0},{"$f":" Acct!EU$14","v":0},{"$f":" Acct!EV$14","v":0},{"$f":" Acct!EW$14","v":0},{"$f":" Acct!EX$14","v":0},{"$f":" Acct!EY$14","v":0},{"$f":" Acct!EZ$14","v":0},{"$f":" Acct!FA$14","v":0},{"$f":" Acct!FB$14","v":0},{"$f":" Acct!FC$14","v":0},{"$f":" Acct!FD$14","v":0},{"$f":" Acct!FE$14","v":0},{"$f":" Acct!FF$14","v":0},{"$f":" Acct!FG$14","v":0},{"$f":" Acct!FH$14","v":0},{"$f":" Acct!FI$14","v":0},{"$f":" Acct!FJ$14","v":0},{"$f":" Acct!FK$14","v":0},{"$f":" Acct!FL$14","v":0},{"$f":" Acct!FM$14","v":0},{"$f":" Acct!FN$14","v":0},{"$f":" Acct!FO$14","v":0},{"$f":" Acct!FP$14","v":0},{"$f":" Acct!FQ$14","v":0},{"$f":" Acct!FR$14","v":0},{"$f":" Acct!FS$14","v":0},{"$f":" Acct!FT$14","v":0},{"$f":" Acct!FU$14","v":0},{"$f":" Acct!FV$14","v":0},{"$f":" Acct!FW$14","v":0},{"$f":" Acct!FX$14","v":0},{"$f":" Acct!FY$14","v":0},{"$f":" Acct!FZ$14","v":0},{"$f":" Acct!GA$14","v":0},{"$f":" Acct!GB$14","v":0},{"$f":" Acct!GC$14","v":0},{"$f":" Acct!GD$14","v":0},{"$f":" Acct!GE$14","v":0},{"$f":" Acct!GF$14","v":0},{"$f":" Acct!GG$14","v":0},{"$f":" Acct!GH$14","v":0},{"$f":" Acct!GI$14","v":0},{"$f":" Acct!GJ$14","v":0}]
[null,null,null,null,"EBIT",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J58:GJ58)","v":402489.61990581837},null,{"$f":"+J56+J57","v":0},{"$f":"+K56+K57","v":0},0,0,0,0,6143.3496286788513,10335.680888470724,10335.680888470724,10292.281307720536,10292.281307720536,10248.663277674725,10248.663277674725,10204.818171383587,10204.818171383587,10160.73858094247,10160.73858094247,10116.412114680283,10116.412114680283,10071.831349224693,10071.831349224693,10026.986756407248,10026.986756407248,9981.8680874453275,9981.8680874453275,9936.4657680166638,9936.4657680166638,9890.7695609924958,9890.7695609924958,9844.7689475689149,9844.7689475689149,9798.450437947231,9798.450437947231,9751.8077901372671,9751.8077901372671,9704.8275574550971,9704.8275574550971,9657.4981325635163,9657.4981325635163,9609.8023392626819,9609.8023392626819,9561.7378462428933,9561.7378462428933,9513.2875567325427,9513.2875567325427,9464.4386677008515,9464.4386677008515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW56+BW57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EI56+EI57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$266","v":"Corporate income tax rate"},{"$f":" InpC!F$266","v":0.2},{"$f":" InpC!G$266","v":"%"}]
[null,null,null,null,{"$f":" E$58","v":"EBIT"},0,"$ 000s",402489.61990581837,0,0,0,0,0,0,0,6143.3496286788513,10335.680888470724,10335.680888470724,10292.281307720536,10292.281307720536,10248.663277674725,10248.663277674725,10204.818171383587,10204.818171383587,10160.73858094247,10160.73858094247,10116.412114680283,10116.412114680283,10071.831349224693,10071.831349224693,10026.986756407248,10026.986756407248,9981.8680874453275,9981.8680874453275,9936.4657680166638,9936.4657680166638,{"$f":" AK$58","v":9890.7695609924958},9890.7695609924958,9844.7689475689149,9844.7689475689149,9798.450437947231,9798.450437947231,9751.8077901372671,9751.8077901372671,9704.8275574550971,9704.8275574550971,9657.4981325635163,9657.4981325635163,9609.8023392626819,9609.8023392626819,9561.7378462428933,9561.7378462428933,9513.2875567325427,9513.2875567325427,9464.4386677008515,9464.4386677008515,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$119","v":"Operating period flag"},{"$f":" Time!F$119","v":0},{"$f":" Time!G$119","v":"flag"},{"$f":" Time!H$119","v":40},{"$f":" Time!I$119","v":0},{"$f":" Time!J$119","v":0},{"$f":" Time!K$119","v":0},{"$f":" Time!L$119","v":0},{"$f":" Time!M$119","v":0},{"$f":" Time!N$119","v":0},{"$f":" Time!O$119","v":0},{"$f":" Time!P$119","v":0},{"$f":" Time!Q$119","v":1},{"$f":" Time!R$119","v":1},{"$f":" Time!S$119","v":1},{"$f":" Time!T$119","v":1},{"$f":" Time!U$119","v":1},{"$f":" Time!V$119","v":1},{"$f":" Time!W$119","v":1},{"$f":" Time!X$119","v":1},{"$f":" Time!Y$119","v":1},{"$f":" Time!Z$119","v":1},{"$f":" Time!AA$119","v":1},{"$f":" Time!AB$119","v":1},{"$f":" Time!AC$119","v":1},{"$f":" Time!AD$119","v":1},{"$f":" Time!AE$119","v":1},{"$f":" Time!AF$119","v":1},{"$f":" Time!AG$119","v":1},{"$f":" Time!AH$119","v":1},{"$f":" Time!AI$119","v":1},{"$f":" Time!AJ$119","v":1},{"$f":" Time!AK$119","v":1},{"$f":" Time!AL$119","v":1},{"$f":" Time!AM$119","v":1},{"$f":" Time!AN$119","v":1},{"$f":" Time!AO$119","v":1},{"$f":" Time!AP$119","v":1},{"$f":" Time!AQ$119","v":1},{"$f":" Time!AR$119","v":1},{"$f":" Time!AS$119","v":1},{"$f":" Time!AT$119","v":1},{"$f":" Time!AU$119","v":1},{"$f":" Time!AV$119","v":1},{"$f":" Time!AW$119","v":1},{"$f":" Time!AX$119","v":1},{"$f":" Time!AY$119","v":1},{"$f":" Time!AZ$119","v":1},{"$f":" Time!BA$119","v":1},{"$f":" Time!BB$119","v":1},{"$f":" Time!BC$119","v":1},{"$f":" Time!BD$119","v":1},{"$f":" Time!BE$119","v":0},{"$f":" Time!BF$119","v":0},{"$f":" Time!BG$119","v":0},{"$f":" Time!BH$119","v":0},{"$f":" Time!BI$119","v":0},{"$f":" Time!BJ$119","v":0},{"$f":" Time!BK$119","v":0},{"$f":" Time!BL$119","v":0},{"$f":" Time!BM$119","v":0},{"$f":" Time!BN$119","v":0},{"$f":" Time!BO$119","v":0},{"$f":" Time!BP$119","v":0},{"$f":" Time!BQ$119","v":0},{"$f":" Time!BR$119","v":0},{"$f":" Time!BS$119","v":0},{"$f":" Time!BT$119","v":0},{"$f":" Time!BU$119","v":0},{"$f":" Time!BV$119","v":0},{"$f":" Time!BW$119","v":0},{"$f":" Time!BX$119","v":0},{"$f":" Time!BY$119","v":0},{"$f":" Time!BZ$119","v":0},{"$f":" Time!CA$119","v":0},{"$f":" Time!CB$119","v":0},{"$f":" Time!CC$119","v":0},{"$f":" Time!CD$119","v":0},{"$f":" Time!CE$119","v":0},{"$f":" Time!CF$119","v":0},{"$f":" Time!CG$119","v":0},{"$f":" Time!CH$119","v":0},{"$f":" Time!CI$119","v":0},{"$f":" Time!CJ$119","v":0},{"$f":" Time!CK$119","v":0},{"$f":" Time!CL$119","v":0},{"$f":" Time!CM$119","v":0},{"$f":" Time!CN$119","v":0},{"$f":" Time!CO$119","v":0},{"$f":" Time!CP$119","v":0},{"$f":" Time!CQ$119","v":0},{"$f":" Time!CR$119","v":0},{"$f":" Time!CS$119","v":0},{"$f":" Time!CT$119","v":0},{"$f":" Time!CU$119","v":0},{"$f":" Time!CV$119","v":0},{"$f":" Time!CW$119","v":0},{"$f":" Time!CX$119","v":0},{"$f":" Time!CY$119","v":0},{"$f":" Time!CZ$119","v":0},{"$f":" Time!DA$119","v":0},{"$f":" Time!DB$119","v":0},{"$f":" Time!DC$119","v":0},{"$f":" Time!DD$119","v":0},{"$f":" Time!DE$119","v":0},{"$f":" Time!DF$119","v":0},{"$f":" Time!DG$119","v":0},{"$f":" Time!DH$119","v":0},{"$f":" Time!DI$119","v":0},{"$f":" Time!DJ$119","v":0},{"$f":" Time!DK$119","v":0},{"$f":" Time!DL$119","v":0},{"$f":" Time!DM$119","v":0},{"$f":" Time!DN$119","v":0},{"$f":" Time!DO$119","v":0},{"$f":" Time!DP$119","v":0},{"$f":" Time!DQ$119","v":0},{"$f":" Time!DR$119","v":0},{"$f":" Time!DS$119","v":0},{"$f":" Time!DT$119","v":0},{"$f":" Time!DU$119","v":0},{"$f":" Time!DV$119","v":0},{"$f":" Time!DW$119","v":0},{"$f":" Time!DX$119","v":0},{"$f":" Time!DY$119","v":0},{"$f":" Time!DZ$119","v":0},{"$f":" Time!EA$119","v":0},{"$f":" Time!EB$119","v":0},{"$f":" Time!EC$119","v":0},{"$f":" Time!ED$119","v":0},{"$f":" Time!EE$119","v":0},{"$f":" Time!EF$119","v":0},{"$f":" Time!EG$119","v":0},{"$f":" Time!EH$119","v":0},{"$f":" Time!EI$119","v":0},{"$f":" Time!EJ$119","v":0},{"$f":" Time!EK$119","v":0},{"$f":" Time!EL$119","v":0},{"$f":" Time!EM$119","v":0},{"$f":" Time!EN$119","v":0},{"$f":" Time!EO$119","v":0},{"$f":" Time!EP$119","v":0},{"$f":" Time!EQ$119","v":0},{"$f":" Time!ER$119","v":0},{"$f":" Time!ES$119","v":0},{"$f":" Time!ET$119","v":0},{"$f":" Time!EU$119","v":0},{"$f":" Time!EV$119","v":0},{"$f":" Time!EW$119","v":0},{"$f":" Time!EX$119","v":0},{"$f":" Time!EY$119","v":0},{"$f":" Time!EZ$119","v":0},{"$f":" Time!FA$119","v":0},{"$f":" Time!FB$119","v":0},{"$f":" Time!FC$119","v":0},{"$f":" Time!FD$119","v":0},{"$f":" Time!FE$119","v":0},{"$f":" Time!FF$119","v":0},{"$f":" Time!FG$119","v":0},{"$f":" Time!FH$119","v":0},{"$f":" Time!FI$119","v":0},{"$f":" Time!FJ$119","v":0},{"$f":" Time!FK$119","v":0},{"$f":" Time!FL$119","v":0},{"$f":" Time!FM$119","v":0},{"$f":" Time!FN$119","v":0},{"$f":" Time!FO$119","v":0},{"$f":" Time!FP$119","v":0},{"$f":" Time!FQ$119","v":0},{"$f":" Time!FR$119","v":0},{"$f":" Time!FS$119","v":0},{"$f":" Time!FT$119","v":0},{"$f":" Time!FU$119","v":0},{"$f":" Time!FV$119","v":0},{"$f":" Time!FW$119","v":0},{"$f":" Time!FX$119","v":0},{"$f":" Time!FY$119","v":0},{"$f":" Time!FZ$119","v":0},{"$f":" Time!GA$119","v":0},{"$f":" Time!GB$119","v":0},{"$f":" Time!GC$119","v":0},{"$f":" Time!GD$119","v":0},{"$f":" Time!GE$119","v":0},{"$f":" Time!GF$119","v":0},{"$f":" Time!GG$119","v":0},{"$f":" Time!GH$119","v":0},{"$f":" Time!GI$119","v":0},{"$f":" Time!GJ$119","v":0}]
[null,null,null,null,"Corporate income tax expense POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J63:GJ63)","v":79269.254055427911},null,{"$f":" $F60 * J61 * J62","v":0},0,0,0,0,0,0,2067.1361776941449,2067.1361776941449,2058.4562615441073,2058.4562615441073,2049.732655534945,2049.732655534945,2040.9636342767176,2040.9636342767176,2032.1477161884941,2032.1477161884941,2023.2824229360567,2023.2824229360567,2014.3662698449386,2014.3662698449386,2005.3973512814498,2005.3973512814498,1996.3736174890655,1996.3736174890655,1987.2931536033329,1987.2931536033329,1978.1539121984993,1978.1539121984993,1968.953789513783,1968.953789513783,1959.6900875894462,1959.6900875894462,1950.3615580274536,1950.3615580274536,1940.9655114910195,1940.9655114910195,1931.4996265127033,1931.4996265127033,1921.9604678525366,1921.9604678525366,1912.3475692485788,1912.3475692485788,1902.6575113465087,1902.6575113465087,1892.8877335401703,1892.8877335401703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F60 * BV61 * BV62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F60 * EH61 * EH62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E63, LEN(E63) - 4)","v":"Corporate income tax expense"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J64:GJ64)","v":-79269.254055427911},null,{"$f":" -1 * J63","v":0},0,0,0,0,0,0,-2067.1361776941449,-2067.1361776941449,-2058.4562615441073,-2058.4562615441073,-2049.732655534945,-2049.732655534945,-2040.9636342767176,-2040.9636342767176,-2032.1477161884941,-2032.1477161884941,-2023.2824229360567,-2023.2824229360567,-2014.3662698449386,-2014.3662698449386,-2005.3973512814498,-2005.3973512814498,-1996.3736174890655,-1996.3736174890655,-1987.2931536033329,-1987.2931536033329,-1978.1539121984993,-1978.1539121984993,-1968.953789513783,-1968.953789513783,-1959.6900875894462,-1959.6900875894462,-1950.3615580274536,-1950.3615580274536,-1940.9655114910195,-1940.9655114910195,-1931.4996265127033,-1931.4996265127033,-1921.9604678525366,-1921.9604678525366,-1912.3475692485788,-1912.3475692485788,-1902.6575113465087,-1902.6575113465087,-1892.8877335401703,-1892.8877335401703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * EH63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["DSCR P50"]
[]
[null,null,null,null,{"$f":" Debt!E$17","v":"CFADS over term of senior debt excl EGRs P50"},{"$f":" Debt!F$17","v":0},{"$f":" Debt!G$17","v":"$ 000s"},{"$f":" Debt!H$17","v":578916.87387404684},{"$f":" Debt!I$17","v":0},{"$f":" Debt!J$17","v":0},{"$f":" Debt!K$17","v":0},{"$f":" Debt!L$17","v":0},{"$f":" Debt!M$17","v":0},{"$f":" Debt!N$17","v":0},{"$f":" Debt!O$17","v":0},{"$f":" Debt!P$17","v":0},{"$f":" Debt!Q$17","v":17345.600502954356},{"$f":" Debt!R$17","v":18611.389402627436},{"$f":" Debt!S$17","v":17823.872140901665},{"$f":" Debt!T$17","v":18440.887822505854},{"$f":" Debt!U$17","v":17779.417165988809},{"$f":" Debt!V$17","v":18182.506712743852},{"$f":" Debt!W$17","v":17679.76312045908},{"$f":" Debt!X$17","v":18032.240378504197},{"$f":" Debt!Y$17","v":17507.516150175728},{"$f":" Debt!Z$17","v":17854.32326826785},{"$f":" Debt!AA$17","v":17425.726842826181},{"$f":" Debt!AB$17","v":17744.343695464511},{"$f":" Debt!AC$17","v":17266.238552863466},{"$f":" Debt!AD$17","v":17584.226450075221},{"$f":" Debt!AE$17","v":17100.132531139832},{"$f":" Debt!AF$17","v":17447.508989503811},{"$f":" Debt!AG$17","v":16900.811354991296},{"$f":" Debt!AH$17","v":17243.074547027954},{"$f":" Debt!AI$17","v":16745.796437383717},{"$f":" Debt!AJ$17","v":17061.164772401906},{"$f":" Debt!AK$17","v":16591.010504832004},{"$f":" Debt!AL$17","v":16902.969557532924},{"$f":" Debt!AM$17","v":16390.256546665569},{"$f":" Debt!AN$17","v":16728.999151642154},{"$f":" Debt!AO$17","v":16154.172102879791},{"$f":" Debt!AP$17","v":16492.302071141883},{"$f":" Debt!AQ$17","v":16010.212633117622},{"$f":" Debt!AR$17","v":16364.472534924687},{"$f":" Debt!AS$17","v":15877.180481804136},{"$f":" Debt!AT$17","v":16232.920023105749},{"$f":" Debt!AU$17","v":15740.246378936143},{"$f":" Debt!AV$17","v":16123.593277151936},{"$f":" Debt!AW$17","v":15573.937868574121},{"$f":" Debt!AX$17","v":15958.059902931338},{"$f":" Debt!AY$17","v":0},{"$f":" Debt!AZ$17","v":0},{"$f":" Debt!BA$17","v":0},{"$f":" Debt!BB$17","v":0},{"$f":" Debt!BC$17","v":0},{"$f":" Debt!BD$17","v":0},{"$f":" Debt!BE$17","v":0},{"$f":" Debt!BF$17","v":0},{"$f":" Debt!BG$17","v":0},{"$f":" Debt!BH$17","v":0},{"$f":" Debt!BI$17","v":0},{"$f":" Debt!BJ$17","v":0},{"$f":" Debt!BK$17","v":0},{"$f":" Debt!BL$17","v":0},{"$f":" Debt!BM$17","v":0},{"$f":" Debt!BN$17","v":0},{"$f":" Debt!BO$17","v":0},{"$f":" Debt!BP$17","v":0},{"$f":" Debt!BQ$17","v":0},{"$f":" Debt!BR$17","v":0},{"$f":" Debt!BS$17","v":0},{"$f":" Debt!BT$17","v":0},{"$f":" Debt!BU$17","v":0},{"$f":" Debt!BV$17","v":0},{"$f":" Debt!BW$17","v":0},{"$f":" Debt!BX$17","v":0},{"$f":" Debt!BY$17","v":0},{"$f":" Debt!BZ$17","v":0},{"$f":" Debt!CA$17","v":0},{"$f":" Debt!CB$17","v":0},{"$f":" Debt!CC$17","v":0},{"$f":" Debt!CD$17","v":0},{"$f":" Debt!CE$17","v":0},{"$f":" Debt!CF$17","v":0},{"$f":" Debt!CG$17","v":0},{"$f":" Debt!CH$17","v":0},{"$f":" Debt!CI$17","v":0},{"$f":" Debt!CJ$17","v":0},{"$f":" Debt!CK$17","v":0},{"$f":" Debt!CL$17","v":0},{"$f":" Debt!CM$17","v":0},{"$f":" Debt!CN$17","v":0},{"$f":" Debt!CO$17","v":0},{"$f":" Debt!CP$17","v":0},{"$f":" Debt!CQ$17","v":0},{"$f":" Debt!CR$17","v":0},{"$f":" Debt!CS$17","v":0},{"$f":" Debt!CT$17","v":0},{"$f":" Debt!CU$17","v":0},{"$f":" Debt!CV$17","v":0},{"$f":" Debt!CW$17","v":0},{"$f":" Debt!CX$17","v":0},{"$f":" Debt!CY$17","v":0},{"$f":" Debt!CZ$17","v":0},{"$f":" Debt!DA$17","v":0},{"$f":" Debt!DB$17","v":0},{"$f":" Debt!DC$17","v":0},{"$f":" Debt!DD$17","v":0},{"$f":" Debt!DE$17","v":0},{"$f":" Debt!DF$17","v":0},{"$f":" Debt!DG$17","v":0},{"$f":" Debt!DH$17","v":0},{"$f":" Debt!DI$17","v":0},{"$f":" Debt!DJ$17","v":0},{"$f":" Debt!DK$17","v":0},{"$f":" Debt!DL$17","v":0},{"$f":" Debt!DM$17","v":0},{"$f":" Debt!DN$17","v":0},{"$f":" Debt!DO$17","v":0},{"$f":" Debt!DP$17","v":0},{"$f":" Debt!DQ$17","v":0},{"$f":" Debt!DR$17","v":0},{"$f":" Debt!DS$17","v":0},{"$f":" Debt!DT$17","v":0},{"$f":" Debt!DU$17","v":0},{"$f":" Debt!DV$17","v":0},{"$f":" Debt!DW$17","v":0},{"$f":" Debt!DX$17","v":0},{"$f":" Debt!DY$17","v":0},{"$f":" Debt!DZ$17","v":0},{"$f":" Debt!EA$17","v":0},{"$f":" Debt!EB$17","v":0},{"$f":" Debt!EC$17","v":0},{"$f":" Debt!ED$17","v":0},{"$f":" Debt!EE$17","v":0},{"$f":" Debt!EF$17","v":0},{"$f":" Debt!EG$17","v":0},{"$f":" Debt!EH$17","v":0},{"$f":" Debt!EI$17","v":0},{"$f":" Debt!EJ$17","v":0},{"$f":" Debt!EK$17","v":0},{"$f":" Debt!EL$17","v":0},{"$f":" Debt!EM$17","v":0},{"$f":" Debt!EN$17","v":0},{"$f":" Debt!EO$17","v":0},{"$f":" Debt!EP$17","v":0},{"$f":" Debt!EQ$17","v":0},{"$f":" Debt!ER$17","v":0},{"$f":" Debt!ES$17","v":0},{"$f":" Debt!ET$17","v":0},{"$f":" Debt!EU$17","v":0},{"$f":" Debt!EV$17","v":0},{"$f":" Debt!EW$17","v":0},{"$f":" Debt!EX$17","v":0},{"$f":" Debt!EY$17","v":0},{"$f":" Debt!EZ$17","v":0},{"$f":" Debt!FA$17","v":0},{"$f":" Debt!FB$17","v":0},{"$f":" Debt!FC$17","v":0},{"$f":" Debt!FD$17","v":0},{"$f":" Debt!FE$17","v":0},{"$f":" Debt!FF$17","v":0},{"$f":" Debt!FG$17","v":0},{"$f":" Debt!FH$17","v":0},{"$f":" Debt!FI$17","v":0},{"$f":" Debt!FJ$17","v":0},{"$f":" Debt!FK$17","v":0},{"$f":" Debt!FL$17","v":0},{"$f":" Debt!FM$17","v":0},{"$f":" Debt!FN$17","v":0},{"$f":" Debt!FO$17","v":0},{"$f":" Debt!FP$17","v":0},{"$f":" Debt!FQ$17","v":0},{"$f":" Debt!FR$17","v":0},{"$f":" Debt!FS$17","v":0},{"$f":" Debt!FT$17","v":0},{"$f":" Debt!FU$17","v":0},{"$f":" Debt!FV$17","v":0},{"$f":" Debt!FW$17","v":0},{"$f":" Debt!FX$17","v":0},{"$f":" Debt!FY$17","v":0},{"$f":" Debt!FZ$17","v":0},{"$f":" Debt!GA$17","v":0},{"$f":" Debt!GB$17","v":0},{"$f":" Debt!GC$17","v":0},{"$f":" Debt!GD$17","v":0},{"$f":" Debt!GE$17","v":0},{"$f":" Debt!GF$17","v":0},{"$f":" Debt!GG$17","v":0},{"$f":" Debt!GH$17","v":0},{"$f":" Debt!GI$17","v":0},{"$f":" Debt!GJ$17","v":0}]
[null,null,null,null,{"$f":" Debt!E$364","v":"Senior debt service"},{"$f":" Debt!F$364","v":0},{"$f":" Debt!G$364","v":"$ 000s"},{"$f":" Debt!H$364","v":339931.17895645357},{"$f":" Debt!I$364","v":0},{"$f":" Debt!J$364","v":0},{"$f":" Debt!K$364","v":0},{"$f":" Debt!L$364","v":0},{"$f":" Debt!M$364","v":0},{"$f":" Debt!N$364","v":0},{"$f":" Debt!O$364","v":0},{"$f":" Debt!P$364","v":0},{"$f":" Debt!Q$364","v":10748.278058657012},{"$f":" Debt!R$364","v":11400.784126791559},{"$f":" Debt!S$364","v":10950.477128546056},{"$f":" Debt!T$364","v":11242.894991683872},{"$f":" Debt!U$364","v":10860.585467656992},{"$f":" Debt!V$364","v":11034.787747211663},{"$f":" Debt!W$364","v":10738.737733488933},{"$f":" Debt!X$364","v":10890.227722182564},{"$f":" Debt!Y$364","v":10575.208108670309},{"$f":" Debt!Z$364","v":10718.916639730689},{"$f":" Debt!AA$364","v":10497.322478762155},{"$f":" Debt!AB$364","v":10624.123508126897},{"$f":" Debt!AC$364","v":10335.561824491171},{"$f":" Debt!AD$364","v":10462.349145271986},{"$f":" Debt!AE$364","v":10168.390292913416},{"$f":" Debt!AF$364","v":10315.45297063265},{"$f":" Debt!AG$364","v":9981.0565712239022},{"$f":" Debt!AH$364","v":10122.059236393841},{"$f":" Debt!AI$364","v":9816.5200159568139},{"$f":" Debt!AJ$364","v":9942.9648327759114},{"$f":" Debt!AK$364","v":9675.8888695801888},{"$f":" Debt!AL$364","v":9798.6863811102139},{"$f":" Debt!AM$364","v":9478.6407878648315},{"$f":" Debt!AN$364","v":9618.6567740006176},{"$f":" Debt!AO$364","v":9259.734563387361},{"$f":" Debt!AP$364","v":9397.8630211371801},{"$f":" Debt!AQ$364","v":9089.7843749525618},{"$f":" Debt!AR$364","v":9237.0239207815794},{"$f":" Debt!AS$364","v":8923.2265594990622},{"$f":" Debt!AT$364","v":9071.4365056855859},{"$f":" Debt!AU$364","v":8751.7363972031562},{"$f":" Debt!AV$364","v":8915.3723795309379},{"$f":" Debt!AW$364","v":8561.0661693865659},{"$f":" Debt!AX$364","v":8725.363651165464},{"$f":" Debt!AY$364","v":0},{"$f":" Debt!AZ$364","v":0},{"$f":" Debt!BA$364","v":0},{"$f":" Debt!BB$364","v":0},{"$f":" Debt!BC$364","v":0},{"$f":" Debt!BD$364","v":0},{"$f":" Debt!BE$364","v":0},{"$f":" Debt!BF$364","v":0},{"$f":" Debt!BG$364","v":0},{"$f":" Debt!BH$364","v":0},{"$f":" Debt!BI$364","v":0},{"$f":" Debt!BJ$364","v":0},{"$f":" Debt!BK$364","v":0},{"$f":" Debt!BL$364","v":0},{"$f":" Debt!BM$364","v":0},{"$f":" Debt!BN$364","v":0},{"$f":" Debt!BO$364","v":0},{"$f":" Debt!BP$364","v":0},{"$f":" Debt!BQ$364","v":0},{"$f":" Debt!BR$364","v":0},{"$f":" Debt!BS$364","v":0},{"$f":" Debt!BT$364","v":0},{"$f":" Debt!BU$364","v":0},{"$f":" Debt!BV$364","v":0},{"$f":" Debt!BW$364","v":0},{"$f":" Debt!BX$364","v":0},{"$f":" Debt!BY$364","v":0},{"$f":" Debt!BZ$364","v":0},{"$f":" Debt!CA$364","v":0},{"$f":" Debt!CB$364","v":0},{"$f":" Debt!CC$364","v":0},{"$f":" Debt!CD$364","v":0},{"$f":" Debt!CE$364","v":0},{"$f":" Debt!CF$364","v":0},{"$f":" Debt!CG$364","v":0},{"$f":" Debt!CH$364","v":0},{"$f":" Debt!CI$364","v":0},{"$f":" Debt!CJ$364","v":0},{"$f":" Debt!CK$364","v":0},{"$f":" Debt!CL$364","v":0},{"$f":" Debt!CM$364","v":0},{"$f":" Debt!CN$364","v":0},{"$f":" Debt!CO$364","v":0},{"$f":" Debt!CP$364","v":0},{"$f":" Debt!CQ$364","v":0},{"$f":" Debt!CR$364","v":0},{"$f":" Debt!CS$364","v":0},{"$f":" Debt!CT$364","v":0},{"$f":" Debt!CU$364","v":0},{"$f":" Debt!CV$364","v":0},{"$f":" Debt!CW$364","v":0},{"$f":" Debt!CX$364","v":0},{"$f":" Debt!CY$364","v":0},{"$f":" Debt!CZ$364","v":0},{"$f":" Debt!DA$364","v":0},{"$f":" Debt!DB$364","v":0},{"$f":" Debt!DC$364","v":0},{"$f":" Debt!DD$364","v":0},{"$f":" Debt!DE$364","v":0},{"$f":" Debt!DF$364","v":0},{"$f":" Debt!DG$364","v":0},{"$f":" Debt!DH$364","v":0},{"$f":" Debt!DI$364","v":0},{"$f":" Debt!DJ$364","v":0},{"$f":" Debt!DK$364","v":0},{"$f":" Debt!DL$364","v":0},{"$f":" Debt!DM$364","v":0},{"$f":" Debt!DN$364","v":0},{"$f":" Debt!DO$364","v":0},{"$f":" Debt!DP$364","v":0},{"$f":" Debt!DQ$364","v":0},{"$f":" Debt!DR$364","v":0},{"$f":" Debt!DS$364","v":0},{"$f":" Debt!DT$364","v":0},{"$f":" Debt!DU$364","v":0},{"$f":" Debt!DV$364","v":0},{"$f":" Debt!DW$364","v":0},{"$f":" Debt!DX$364","v":0},{"$f":" Debt!DY$364","v":0},{"$f":" Debt!DZ$364","v":0},{"$f":" Debt!EA$364","v":0},{"$f":" Debt!EB$364","v":0},{"$f":" Debt!EC$364","v":0},{"$f":" Debt!ED$364","v":0},{"$f":" Debt!EE$364","v":0},{"$f":" Debt!EF$364","v":0},{"$f":" Debt!EG$364","v":0},{"$f":" Debt!EH$364","v":0},{"$f":" Debt!EI$364","v":0},{"$f":" Debt!EJ$364","v":0},{"$f":" Debt!EK$364","v":0},{"$f":" Debt!EL$364","v":0},{"$f":" Debt!EM$364","v":0},{"$f":" Debt!EN$364","v":0},{"$f":" Debt!EO$364","v":0},{"$f":" Debt!EP$364","v":0},{"$f":" Debt!EQ$364","v":0},{"$f":" Debt!ER$364","v":0},{"$f":" Debt!ES$364","v":0},{"$f":" Debt!ET$364","v":0},{"$f":" Debt!EU$364","v":0},{"$f":" Debt!EV$364","v":0},{"$f":" Debt!EW$364","v":0},{"$f":" Debt!EX$364","v":0},{"$f":" Debt!EY$364","v":0},{"$f":" Debt!EZ$364","v":0},{"$f":" Debt!FA$364","v":0},{"$f":" Debt!FB$364","v":0},{"$f":" Debt!FC$364","v":0},{"$f":" Debt!FD$364","v":0},{"$f":" Debt!FE$364","v":0},{"$f":" Debt!FF$364","v":0},{"$f":" Debt!FG$364","v":0},{"$f":" Debt!FH$364","v":0},{"$f":" Debt!FI$364","v":0},{"$f":" Debt!FJ$364","v":0},{"$f":" Debt!FK$364","v":0},{"$f":" Debt!FL$364","v":0},{"$f":" Debt!FM$364","v":0},{"$f":" Debt!FN$364","v":0},{"$f":" Debt!FO$364","v":0},{"$f":" Debt!FP$364","v":0},{"$f":" Debt!FQ$364","v":0},{"$f":" Debt!FR$364","v":0},{"$f":" Debt!FS$364","v":0},{"$f":" Debt!FT$364","v":0},{"$f":" Debt!FU$364","v":0},{"$f":" Debt!FV$364","v":0},{"$f":" Debt!FW$364","v":0},{"$f":" Debt!FX$364","v":0},{"$f":" Debt!FY$364","v":0},{"$f":" Debt!FZ$364","v":0},{"$f":" Debt!GA$364","v":0},{"$f":" Debt!GB$364","v":0},{"$f":" Debt!GC$364","v":0},{"$f":" Debt!GD$364","v":0},{"$f":" Debt!GE$364","v":0},{"$f":" Debt!GF$364","v":0},{"$f":" Debt!GG$364","v":0},{"$f":" Debt!GH$364","v":0},{"$f":" Debt!GI$364","v":0},{"$f":" Debt!GJ$364","v":0}]
[null,null,null,null,{"$f":" Time!E$172","v":"Senior debt repayment flag"},{"$f":" Time!F$172","v":0},{"$f":" Time!G$172","v":"flag"},{"$f":" Time!H$172","v":34},{"$f":" Time!I$172","v":0},{"$f":" Time!J$172","v":0},{"$f":" Time!K$172","v":0},{"$f":" Time!L$172","v":0},{"$f":" Time!M$172","v":0},{"$f":" Time!N$172","v":0},{"$f":" Time!O$172","v":0},{"$f":" Time!P$172","v":0},{"$f":" Time!Q$172","v":1},{"$f":" Time!R$172","v":1},{"$f":" Time!S$172","v":1},{"$f":" Time!T$172","v":1},{"$f":" Time!U$172","v":1},{"$f":" Time!V$172","v":1},{"$f":" Time!W$172","v":1},{"$f":" Time!X$172","v":1},{"$f":" Time!Y$172","v":1},{"$f":" Time!Z$172","v":1},{"$f":" Time!AA$172","v":1},{"$f":" Time!AB$172","v":1},{"$f":" Time!AC$172","v":1},{"$f":" Time!AD$172","v":1},{"$f":" Time!AE$172","v":1},{"$f":" Time!AF$172","v":1},{"$f":" Time!AG$172","v":1},{"$f":" Time!AH$172","v":1},{"$f":" Time!AI$172","v":1},{"$f":" Time!AJ$172","v":1},{"$f":" Time!AK$172","v":1},{"$f":" Time!AL$172","v":1},{"$f":" Time!AM$172","v":1},{"$f":" Time!AN$172","v":1},{"$f":" Time!AO$172","v":1},{"$f":" Time!AP$172","v":1},{"$f":" Time!AQ$172","v":1},{"$f":" Time!AR$172","v":1},{"$f":" Time!AS$172","v":1},{"$f":" Time!AT$172","v":1},{"$f":" Time!AU$172","v":1},{"$f":" Time!AV$172","v":1},{"$f":" Time!AW$172","v":1},{"$f":" Time!AX$172","v":1},{"$f":" Time!AY$172","v":0},{"$f":" Time!AZ$172","v":0},{"$f":" Time!BA$172","v":0},{"$f":" Time!BB$172","v":0},{"$f":" Time!BC$172","v":0},{"$f":" Time!BD$172","v":0},{"$f":" Time!BE$172","v":0},{"$f":" Time!BF$172","v":0},{"$f":" Time!BG$172","v":0},{"$f":" Time!BH$172","v":0},{"$f":" Time!BI$172","v":0},{"$f":" Time!BJ$172","v":0},{"$f":" Time!BK$172","v":0},{"$f":" Time!BL$172","v":0},{"$f":" Time!BM$172","v":0},{"$f":" Time!BN$172","v":0},{"$f":" Time!BO$172","v":0},{"$f":" Time!BP$172","v":0},{"$f":" Time!BQ$172","v":0},{"$f":" Time!BR$172","v":0},{"$f":" Time!BS$172","v":0},{"$f":" Time!BT$172","v":0},{"$f":" Time!BU$172","v":0},{"$f":" Time!BV$172","v":0},{"$f":" Time!BW$172","v":0},{"$f":" Time!BX$172","v":0},{"$f":" Time!BY$172","v":0},{"$f":" Time!BZ$172","v":0},{"$f":" Time!CA$172","v":0},{"$f":" Time!CB$172","v":0},{"$f":" Time!CC$172","v":0},{"$f":" Time!CD$172","v":0},{"$f":" Time!CE$172","v":0},{"$f":" Time!CF$172","v":0},{"$f":" Time!CG$172","v":0},{"$f":" Time!CH$172","v":0},{"$f":" Time!CI$172","v":0},{"$f":" Time!CJ$172","v":0},{"$f":" Time!CK$172","v":0},{"$f":" Time!CL$172","v":0},{"$f":" Time!CM$172","v":0},{"$f":" Time!CN$172","v":0},{"$f":" Time!CO$172","v":0},{"$f":" Time!CP$172","v":0},{"$f":" Time!CQ$172","v":0},{"$f":" Time!CR$172","v":0},{"$f":" Time!CS$172","v":0},{"$f":" Time!CT$172","v":0},{"$f":" Time!CU$172","v":0},{"$f":" Time!CV$172","v":0},{"$f":" Time!CW$172","v":0},{"$f":" Time!CX$172","v":0},{"$f":" Time!CY$172","v":0},{"$f":" Time!CZ$172","v":0},{"$f":" Time!DA$172","v":0},{"$f":" Time!DB$172","v":0},{"$f":" Time!DC$172","v":0},{"$f":" Time!DD$172","v":0},{"$f":" Time!DE$172","v":0},{"$f":" Time!DF$172","v":0},{"$f":" Time!DG$172","v":0},{"$f":" Time!DH$172","v":0},{"$f":" Time!DI$172","v":0},{"$f":" Time!DJ$172","v":0},{"$f":" Time!DK$172","v":0},{"$f":" Time!DL$172","v":0},{"$f":" Time!DM$172","v":0},{"$f":" Time!DN$172","v":0},{"$f":" Time!DO$172","v":0},{"$f":" Time!DP$172","v":0},{"$f":" Time!DQ$172","v":0},{"$f":" Time!DR$172","v":0},{"$f":" Time!DS$172","v":0},{"$f":" Time!DT$172","v":0},{"$f":" Time!DU$172","v":0},{"$f":" Time!DV$172","v":0},{"$f":" Time!DW$172","v":0},{"$f":" Time!DX$172","v":0},{"$f":" Time!DY$172","v":0},{"$f":" Time!DZ$172","v":0},{"$f":" Time!EA$172","v":0},{"$f":" Time!EB$172","v":0},{"$f":" Time!EC$172","v":0},{"$f":" Time!ED$172","v":0},{"$f":" Time!EE$172","v":0},{"$f":" Time!EF$172","v":0},{"$f":" Time!EG$172","v":0},{"$f":" Time!EH$172","v":0},{"$f":" Time!EI$172","v":0},{"$f":" Time!EJ$172","v":0},{"$f":" Time!EK$172","v":0},{"$f":" Time!EL$172","v":0},{"$f":" Time!EM$172","v":0},{"$f":" Time!EN$172","v":0},{"$f":" Time!EO$172","v":0},{"$f":" Time!EP$172","v":0},{"$f":" Time!EQ$172","v":0},{"$f":" Time!ER$172","v":0},{"$f":" Time!ES$172","v":0},{"$f":" Time!ET$172","v":0},{"$f":" Time!EU$172","v":0},{"$f":" Time!EV$172","v":0},{"$f":" Time!EW$172","v":0},{"$f":" Time!EX$172","v":0},{"$f":" Time!EY$172","v":0},{"$f":" Time!EZ$172","v":0},{"$f":" Time!FA$172","v":0},{"$f":" Time!FB$172","v":0},{"$f":" Time!FC$172","v":0},{"$f":" Time!FD$172","v":0},{"$f":" Time!FE$172","v":0},{"$f":" Time!FF$172","v":0},{"$f":" Time!FG$172","v":0},{"$f":" Time!FH$172","v":0},{"$f":" Time!FI$172","v":0},{"$f":" Time!FJ$172","v":0},{"$f":" Time!FK$172","v":0},{"$f":" Time!FL$172","v":0},{"$f":" Time!FM$172","v":0},{"$f":" Time!FN$172","v":0},{"$f":" Time!FO$172","v":0},{"$f":" Time!FP$172","v":0},{"$f":" Time!FQ$172","v":0},{"$f":" Time!FR$172","v":0},{"$f":" Time!FS$172","v":0},{"$f":" Time!FT$172","v":0},{"$f":" Time!FU$172","v":0},{"$f":" Time!FV$172","v":0},{"$f":" Time!FW$172","v":0},{"$f":" Time!FX$172","v":0},{"$f":" Time!FY$172","v":0},{"$f":" Time!FZ$172","v":0},{"$f":" Time!GA$172","v":0},{"$f":" Time!GB$172","v":0},{"$f":" Time!GC$172","v":0},{"$f":" Time!GD$172","v":0},{"$f":" Time!GE$172","v":0},{"$f":" Time!GF$172","v":0},{"$f":" Time!GG$172","v":0},{"$f":" Time!GH$172","v":0},{"$f":" Time!GI$172","v":0},{"$f":" Time!GJ$172","v":0}]
[null,null,null,null,"Senior debt service coverage ratio P50",null,"ratio",null,null,{"$f":" IF( J71 = 1, J69 / J70, \"na\")","v":"na"},"na","na","na","na","na","na",1.6138027327069053,1.6324657317991955,1.6276799569251483,1.6402259236741235,1.6370588140884499,1.6477441278685507,1.6463539346271996,1.6558184859416574,1.6555245031841803,1.6656835637744485,1.6600163401744923,1.670193657094726,1.6705660365699082,1.6807149337031697,1.6816951394024779,1.6913953307892158,1.693288805086782,1.7035144869564207,1.7058791109439313,1.715903159605032,1.7146755950238444,1.7250240389485534,1.7291779394836266,{"$f":" IF( AN71 = 1, AN69 / AN70, \"na\")","v":1.7392240460082644},1.7445610338284181,1.7548991759135308,1.7613413005961627,1.7716174251868808,1.77930935362191,1.7894541854458943,1.798528390773555,1.8085159644223681,1.8191586842611749,1.8289277720590806,"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na",{"$f":" IF( CZ71 = 1, CZ69 / CZ70, \"na\")","v":"na"},"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na",{"$f":" IF( FL71 = 1, FL69 / FL70, \"na\")","v":"na"},"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na"]
[]
[null,null,null,null,{"$f":" E$72","v":"Senior debt service coverage ratio P50"},0,"ratio",0,0,"na","na","na","na","na","na","na",1.6138027327069053,1.6324657317991955,1.6276799569251483,1.6402259236741235,1.6370588140884499,1.6477441278685507,1.6463539346271996,1.6558184859416574,1.6555245031841803,1.6656835637744485,1.6600163401744923,1.670193657094726,1.6705660365699082,1.6807149337031697,1.6816951394024779,1.6913953307892158,1.693288805086782,1.7035144869564207,1.7058791109439313,1.715903159605032,{"$f":" AK$72","v":1.7146755950238444},1.7250240389485534,1.7291779394836266,1.7392240460082644,1.7445610338284181,1.7548991759135308,1.7613413005961627,1.7716174251868808,1.77930935362191,1.7894541854458943,1.798528390773555,1.8085159644223681,1.8191586842611749,1.8289277720590806,"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na",{"$f":" CW$72","v":"na"},"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na",{"$f":" FI$72","v":"na"},"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na"]
[null,null,null,null,"Min DSCR P50",{"$f":" MIN(J74:GJ74)","v":1.6138027327069053},"ratio"]
[null,null,null,null,"Avg DSCR P50",{"$f":" AVERAGE(J74:GJ74)","v":1.7076452847202734},"ratio"]
[]
["DSCR P99"]
[null,null,null,null,{"$f":" Debt!E$23","v":"CFADS over term of senior debt excl EGRs P99"},{"$f":" Debt!F$23","v":0},{"$f":" Debt!G$23","v":"$ 000s"},{"$f":" Debt!H$23","v":491743.91170452209},{"$f":" Debt!I$23","v":0},{"$f":" Debt!J$23","v":0},{"$f":" Debt!K$23","v":0},{"$f":" Debt!L$23","v":0},{"$f":" Debt!M$23","v":0},{"$f":" Debt!N$23","v":0},{"$f":" Debt!O$23","v":0},{"$f":" Debt!P$23","v":0},{"$f":" Debt!Q$23","v":14869.121568951399},{"$f":" Debt!R$23","v":14808.848586372476},{"$f":" Debt!S$23","v":14892.428086434471},{"$f":" Debt!T$23","v":14760.112917992801},{"$f":" Debt!U$23","v":14842.972862854478},{"$f":" Debt!V$23","v":14710.95162474819},{"$f":" Debt!W$23","v":14793.079362736444},{"$f":" Debt!X$23","v":14681.462063954166},{"$f":" Debt!Y$23","v":14722.599780690758},{"$f":" Debt!Z$23","v":14611.269272543124},{"$f":" Debt!AA$23","v":14691.892285803335},{"$f":" Debt!AB$23","v":14560.756216509153},{"$f":" Debt!AC$23","v":14640.607142458757},{"$f":" Debt!AD$23","v":14509.767353055322},{"$f":" Debt!AE$23","v":14588.832252126784},{"$f":" Debt!AF$23","v":14478.120359233661},{"$f":" Debt!AG$23","v":14516.693698163013},{"$f":" Debt!AH$23","v":14406.270109288937},{"$f":" Debt!AI$23","v":14483.718533433101},{"$f":" Debt!AJ$23","v":14353.771752872934},{"$f":" Debt!AK$23","v":14430.390224313576},{"$f":" Debt!AL$23","v":14300.742606481544},{"$f":" Debt!AM$23","v":14376.515776475691},{"$f":" Debt!AN$23","v":14266.709506060424},{"$f":" Debt!AO$23","v":14302.505722885384},{"$f":" Debt!AP$23","v":14192.989708111727},{"$f":" Debt!AQ$23","v":14267.023355797157},{"$f":" Debt!AR$23","v":14138.2782664363},{"$f":" Debt!AS$23","v":14211.418260903803},{"$f":" Debt!AT$23","v":14082.975803880352},{"$f":" Debt!AU$23","v":14155.205254790875},{"$f":" Debt!AV$23","v":14046.305879459484},{"$f":" Debt!AW$23","v":14079.09109737274},{"$f":" Debt!AX$23","v":13970.484411329693},{"$f":" Debt!AY$23","v":0},{"$f":" Debt!AZ$23","v":0},{"$f":" Debt!BA$23","v":0},{"$f":" Debt!BB$23","v":0},{"$f":" Debt!BC$23","v":0},{"$f":" Debt!BD$23","v":0},{"$f":" Debt!BE$23","v":0},{"$f":" Debt!BF$23","v":0},{"$f":" Debt!BG$23","v":0},{"$f":" Debt!BH$23","v":0},{"$f":" Debt!BI$23","v":0},{"$f":" Debt!BJ$23","v":0},{"$f":" Debt!BK$23","v":0},{"$f":" Debt!BL$23","v":0},{"$f":" Debt!BM$23","v":0},{"$f":" Debt!BN$23","v":0},{"$f":" Debt!BO$23","v":0},{"$f":" Debt!BP$23","v":0},{"$f":" Debt!BQ$23","v":0},{"$f":" Debt!BR$23","v":0},{"$f":" Debt!BS$23","v":0},{"$f":" Debt!BT$23","v":0},{"$f":" Debt!BU$23","v":0},{"$f":" Debt!BV$23","v":0},{"$f":" Debt!BW$23","v":0},{"$f":" Debt!BX$23","v":0},{"$f":" Debt!BY$23","v":0},{"$f":" Debt!BZ$23","v":0},{"$f":" Debt!CA$23","v":0},{"$f":" Debt!CB$23","v":0},{"$f":" Debt!CC$23","v":0},{"$f":" Debt!CD$23","v":0},{"$f":" Debt!CE$23","v":0},{"$f":" Debt!CF$23","v":0},{"$f":" Debt!CG$23","v":0},{"$f":" Debt!CH$23","v":0},{"$f":" Debt!CI$23","v":0},{"$f":" Debt!CJ$23","v":0},{"$f":" Debt!CK$23","v":0},{"$f":" Debt!CL$23","v":0},{"$f":" Debt!CM$23","v":0},{"$f":" Debt!CN$23","v":0},{"$f":" Debt!CO$23","v":0},{"$f":" Debt!CP$23","v":0},{"$f":" Debt!CQ$23","v":0},{"$f":" Debt!CR$23","v":0},{"$f":" Debt!CS$23","v":0},{"$f":" Debt!CT$23","v":0},{"$f":" Debt!CU$23","v":0},{"$f":" Debt!CV$23","v":0},{"$f":" Debt!CW$23","v":0},{"$f":" Debt!CX$23","v":0},{"$f":" Debt!CY$23","v":0},{"$f":" Debt!CZ$23","v":0},{"$f":" Debt!DA$23","v":0},{"$f":" Debt!DB$23","v":0},{"$f":" Debt!DC$23","v":0},{"$f":" Debt!DD$23","v":0},{"$f":" Debt!DE$23","v":0},{"$f":" Debt!DF$23","v":0},{"$f":" Debt!DG$23","v":0},{"$f":" Debt!DH$23","v":0},{"$f":" Debt!DI$23","v":0},{"$f":" Debt!DJ$23","v":0},{"$f":" Debt!DK$23","v":0},{"$f":" Debt!DL$23","v":0},{"$f":" Debt!DM$23","v":0},{"$f":" Debt!DN$23","v":0},{"$f":" Debt!DO$23","v":0},{"$f":" Debt!DP$23","v":0},{"$f":" Debt!DQ$23","v":0},{"$f":" Debt!DR$23","v":0},{"$f":" Debt!DS$23","v":0},{"$f":" Debt!DT$23","v":0},{"$f":" Debt!DU$23","v":0},{"$f":" Debt!DV$23","v":0},{"$f":" Debt!DW$23","v":0},{"$f":" Debt!DX$23","v":0},{"$f":" Debt!DY$23","v":0},{"$f":" Debt!DZ$23","v":0},{"$f":" Debt!EA$23","v":0},{"$f":" Debt!EB$23","v":0},{"$f":" Debt!EC$23","v":0},{"$f":" Debt!ED$23","v":0},{"$f":" Debt!EE$23","v":0},{"$f":" Debt!EF$23","v":0},{"$f":" Debt!EG$23","v":0},{"$f":" Debt!EH$23","v":0},{"$f":" Debt!EI$23","v":0},{"$f":" Debt!EJ$23","v":0},{"$f":" Debt!EK$23","v":0},{"$f":" Debt!EL$23","v":0},{"$f":" Debt!EM$23","v":0},{"$f":" Debt!EN$23","v":0},{"$f":" Debt!EO$23","v":0},{"$f":" Debt!EP$23","v":0},{"$f":" Debt!EQ$23","v":0},{"$f":" Debt!ER$23","v":0},{"$f":" Debt!ES$23","v":0},{"$f":" Debt!ET$23","v":0},{"$f":" Debt!EU$23","v":0},{"$f":" Debt!EV$23","v":0},{"$f":" Debt!EW$23","v":0},{"$f":" Debt!EX$23","v":0},{"$f":" Debt!EY$23","v":0},{"$f":" Debt!EZ$23","v":0},{"$f":" Debt!FA$23","v":0},{"$f":" Debt!FB$23","v":0},{"$f":" Debt!FC$23","v":0},{"$f":" Debt!FD$23","v":0},{"$f":" Debt!FE$23","v":0},{"$f":" Debt!FF$23","v":0},{"$f":" Debt!FG$23","v":0},{"$f":" Debt!FH$23","v":0},{"$f":" Debt!FI$23","v":0},{"$f":" Debt!FJ$23","v":0},{"$f":" Debt!FK$23","v":0},{"$f":" Debt!FL$23","v":0},{"$f":" Debt!FM$23","v":0},{"$f":" Debt!FN$23","v":0},{"$f":" Debt!FO$23","v":0},{"$f":" Debt!FP$23","v":0},{"$f":" Debt!FQ$23","v":0},{"$f":" Debt!FR$23","v":0},{"$f":" Debt!FS$23","v":0},{"$f":" Debt!FT$23","v":0},{"$f":" Debt!FU$23","v":0},{"$f":" Debt!FV$23","v":0},{"$f":" Debt!FW$23","v":0},{"$f":" Debt!FX$23","v":0},{"$f":" Debt!FY$23","v":0},{"$f":" Debt!FZ$23","v":0},{"$f":" Debt!GA$23","v":0},{"$f":" Debt!GB$23","v":0},{"$f":" Debt!GC$23","v":0},{"$f":" Debt!GD$23","v":0},{"$f":" Debt!GE$23","v":0},{"$f":" Debt!GF$23","v":0},{"$f":" Debt!GG$23","v":0},{"$f":" Debt!GH$23","v":0},{"$f":" Debt!GI$23","v":0},{"$f":" Debt!GJ$23","v":0}]
[null,null,null,null,{"$f":" Debt!E$364","v":"Senior debt service"},{"$f":" Debt!F$364","v":0},{"$f":" Debt!G$364","v":"$ 000s"},{"$f":" Debt!H$364","v":339931.17895645357},{"$f":" Debt!I$364","v":0},{"$f":" Debt!J$364","v":0},{"$f":" Debt!K$364","v":0},{"$f":" Debt!L$364","v":0},{"$f":" Debt!M$364","v":0},{"$f":" Debt!N$364","v":0},{"$f":" Debt!O$364","v":0},{"$f":" Debt!P$364","v":0},{"$f":" Debt!Q$364","v":10748.278058657012},{"$f":" Debt!R$364","v":11400.784126791559},{"$f":" Debt!S$364","v":10950.477128546056},{"$f":" Debt!T$364","v":11242.894991683872},{"$f":" Debt!U$364","v":10860.585467656992},{"$f":" Debt!V$364","v":11034.787747211663},{"$f":" Debt!W$364","v":10738.737733488933},{"$f":" Debt!X$364","v":10890.227722182564},{"$f":" Debt!Y$364","v":10575.208108670309},{"$f":" Debt!Z$364","v":10718.916639730689},{"$f":" Debt!AA$364","v":10497.322478762155},{"$f":" Debt!AB$364","v":10624.123508126897},{"$f":" Debt!AC$364","v":10335.561824491171},{"$f":" Debt!AD$364","v":10462.349145271986},{"$f":" Debt!AE$364","v":10168.390292913416},{"$f":" Debt!AF$364","v":10315.45297063265},{"$f":" Debt!AG$364","v":9981.0565712239022},{"$f":" Debt!AH$364","v":10122.059236393841},{"$f":" Debt!AI$364","v":9816.5200159568139},{"$f":" Debt!AJ$364","v":9942.9648327759114},{"$f":" Debt!AK$364","v":9675.8888695801888},{"$f":" Debt!AL$364","v":9798.6863811102139},{"$f":" Debt!AM$364","v":9478.6407878648315},{"$f":" Debt!AN$364","v":9618.6567740006176},{"$f":" Debt!AO$364","v":9259.734563387361},{"$f":" Debt!AP$364","v":9397.8630211371801},{"$f":" Debt!AQ$364","v":9089.7843749525618},{"$f":" Debt!AR$364","v":9237.0239207815794},{"$f":" Debt!AS$364","v":8923.2265594990622},{"$f":" Debt!AT$364","v":9071.4365056855859},{"$f":" Debt!AU$364","v":8751.7363972031562},{"$f":" Debt!AV$364","v":8915.3723795309379},{"$f":" Debt!AW$364","v":8561.0661693865659},{"$f":" Debt!AX$364","v":8725.363651165464},{"$f":" Debt!AY$364","v":0},{"$f":" Debt!AZ$364","v":0},{"$f":" Debt!BA$364","v":0},{"$f":" Debt!BB$364","v":0},{"$f":" Debt!BC$364","v":0},{"$f":" Debt!BD$364","v":0},{"$f":" Debt!BE$364","v":0},{"$f":" Debt!BF$364","v":0},{"$f":" Debt!BG$364","v":0},{"$f":" Debt!BH$364","v":0},{"$f":" Debt!BI$364","v":0},{"$f":" Debt!BJ$364","v":0},{"$f":" Debt!BK$364","v":0},{"$f":" Debt!BL$364","v":0},{"$f":" Debt!BM$364","v":0},{"$f":" Debt!BN$364","v":0},{"$f":" Debt!BO$364","v":0},{"$f":" Debt!BP$364","v":0},{"$f":" Debt!BQ$364","v":0},{"$f":" Debt!BR$364","v":0},{"$f":" Debt!BS$364","v":0},{"$f":" Debt!BT$364","v":0},{"$f":" Debt!BU$364","v":0},{"$f":" Debt!BV$364","v":0},{"$f":" Debt!BW$364","v":0},{"$f":" Debt!BX$364","v":0},{"$f":" Debt!BY$364","v":0},{"$f":" Debt!BZ$364","v":0},{"$f":" Debt!CA$364","v":0},{"$f":" Debt!CB$364","v":0},{"$f":" Debt!CC$364","v":0},{"$f":" Debt!CD$364","v":0},{"$f":" Debt!CE$364","v":0},{"$f":" Debt!CF$364","v":0},{"$f":" Debt!CG$364","v":0},{"$f":" Debt!CH$364","v":0},{"$f":" Debt!CI$364","v":0},{"$f":" Debt!CJ$364","v":0},{"$f":" Debt!CK$364","v":0},{"$f":" Debt!CL$364","v":0},{"$f":" Debt!CM$364","v":0},{"$f":" Debt!CN$364","v":0},{"$f":" Debt!CO$364","v":0},{"$f":" Debt!CP$364","v":0},{"$f":" Debt!CQ$364","v":0},{"$f":" Debt!CR$364","v":0},{"$f":" Debt!CS$364","v":0},{"$f":" Debt!CT$364","v":0},{"$f":" Debt!CU$364","v":0},{"$f":" Debt!CV$364","v":0},{"$f":" Debt!CW$364","v":0},{"$f":" Debt!CX$364","v":0},{"$f":" Debt!CY$364","v":0},{"$f":" Debt!CZ$364","v":0},{"$f":" Debt!DA$364","v":0},{"$f":" Debt!DB$364","v":0},{"$f":" Debt!DC$364","v":0},{"$f":" Debt!DD$364","v":0},{"$f":" Debt!DE$364","v":0},{"$f":" Debt!DF$364","v":0},{"$f":" Debt!DG$364","v":0},{"$f":" Debt!DH$364","v":0},{"$f":" Debt!DI$364","v":0},{"$f":" Debt!DJ$364","v":0},{"$f":" Debt!DK$364","v":0},{"$f":" Debt!DL$364","v":0},{"$f":" Debt!DM$364","v":0},{"$f":" Debt!DN$364","v":0},{"$f":" Debt!DO$364","v":0},{"$f":" Debt!DP$364","v":0},{"$f":" Debt!DQ$364","v":0},{"$f":" Debt!DR$364","v":0},{"$f":" Debt!DS$364","v":0},{"$f":" Debt!DT$364","v":0},{"$f":" Debt!DU$364","v":0},{"$f":" Debt!DV$364","v":0},{"$f":" Debt!DW$364","v":0},{"$f":" Debt!DX$364","v":0},{"$f":" Debt!DY$364","v":0},{"$f":" Debt!DZ$364","v":0},{"$f":" Debt!EA$364","v":0},{"$f":" Debt!EB$364","v":0},{"$f":" Debt!EC$364","v":0},{"$f":" Debt!ED$364","v":0},{"$f":" Debt!EE$364","v":0},{"$f":" Debt!EF$364","v":0},{"$f":" Debt!EG$364","v":0},{"$f":" Debt!EH$364","v":0},{"$f":" Debt!EI$364","v":0},{"$f":" Debt!EJ$364","v":0},{"$f":" Debt!EK$364","v":0},{"$f":" Debt!EL$364","v":0},{"$f":" Debt!EM$364","v":0},{"$f":" Debt!EN$364","v":0},{"$f":" Debt!EO$364","v":0},{"$f":" Debt!EP$364","v":0},{"$f":" Debt!EQ$364","v":0},{"$f":" Debt!ER$364","v":0},{"$f":" Debt!ES$364","v":0},{"$f":" Debt!ET$364","v":0},{"$f":" Debt!EU$364","v":0},{"$f":" Debt!EV$364","v":0},{"$f":" Debt!EW$364","v":0},{"$f":" Debt!EX$364","v":0},{"$f":" Debt!EY$364","v":0},{"$f":" Debt!EZ$364","v":0},{"$f":" Debt!FA$364","v":0},{"$f":" Debt!FB$364","v":0},{"$f":" Debt!FC$364","v":0},{"$f":" Debt!FD$364","v":0},{"$f":" Debt!FE$364","v":0},{"$f":" Debt!FF$364","v":0},{"$f":" Debt!FG$364","v":0},{"$f":" Debt!FH$364","v":0},{"$f":" Debt!FI$364","v":0},{"$f":" Debt!FJ$364","v":0},{"$f":" Debt!FK$364","v":0},{"$f":" Debt!FL$364","v":0},{"$f":" Debt!FM$364","v":0},{"$f":" Debt!FN$364","v":0},{"$f":" Debt!FO$364","v":0},{"$f":" Debt!FP$364","v":0},{"$f":" Debt!FQ$364","v":0},{"$f":" Debt!FR$364","v":0},{"$f":" Debt!FS$364","v":0},{"$f":" Debt!FT$364","v":0},{"$f":" Debt!FU$364","v":0},{"$f":" Debt!FV$364","v":0},{"$f":" Debt!FW$364","v":0},{"$f":" Debt!FX$364","v":0},{"$f":" Debt!FY$364","v":0},{"$f":" Debt!FZ$364","v":0},{"$f":" Debt!GA$364","v":0},{"$f":" Debt!GB$364","v":0},{"$f":" Debt!GC$364","v":0},{"$f":" Debt!GD$364","v":0},{"$f":" Debt!GE$364","v":0},{"$f":" Debt!GF$364","v":0},{"$f":" Debt!GG$364","v":0},{"$f":" Debt!GH$364","v":0},{"$f":" Debt!GI$364","v":0},{"$f":" Debt!GJ$364","v":0}]
[null,null,null,null,{"$f":" Time!E$172","v":"Senior debt repayment flag"},{"$f":" Time!F$172","v":0},{"$f":" Time!G$172","v":"flag"},{"$f":" Time!H$172","v":34},{"$f":" Time!I$172","v":0},{"$f":" Time!J$172","v":0},{"$f":" Time!K$172","v":0},{"$f":" Time!L$172","v":0},{"$f":" Time!M$172","v":0},{"$f":" Time!N$172","v":0},{"$f":" Time!O$172","v":0},{"$f":" Time!P$172","v":0},{"$f":" Time!Q$172","v":1},{"$f":" Time!R$172","v":1},{"$f":" Time!S$172","v":1},{"$f":" Time!T$172","v":1},{"$f":" Time!U$172","v":1},{"$f":" Time!V$172","v":1},{"$f":" Time!W$172","v":1},{"$f":" Time!X$172","v":1},{"$f":" Time!Y$172","v":1},{"$f":" Time!Z$172","v":1},{"$f":" Time!AA$172","v":1},{"$f":" Time!AB$172","v":1},{"$f":" Time!AC$172","v":1},{"$f":" Time!AD$172","v":1},{"$f":" Time!AE$172","v":1},{"$f":" Time!AF$172","v":1},{"$f":" Time!AG$172","v":1},{"$f":" Time!AH$172","v":1},{"$f":" Time!AI$172","v":1},{"$f":" Time!AJ$172","v":1},{"$f":" Time!AK$172","v":1},{"$f":" Time!AL$172","v":1},{"$f":" Time!AM$172","v":1},{"$f":" Time!AN$172","v":1},{"$f":" Time!AO$172","v":1},{"$f":" Time!AP$172","v":1},{"$f":" Time!AQ$172","v":1},{"$f":" Time!AR$172","v":1},{"$f":" Time!AS$172","v":1},{"$f":" Time!AT$172","v":1},{"$f":" Time!AU$172","v":1},{"$f":" Time!AV$172","v":1},{"$f":" Time!AW$172","v":1},{"$f":" Time!AX$172","v":1},{"$f":" Time!AY$172","v":0},{"$f":" Time!AZ$172","v":0},{"$f":" Time!BA$172","v":0},{"$f":" Time!BB$172","v":0},{"$f":" Time!BC$172","v":0},{"$f":" Time!BD$172","v":0},{"$f":" Time!BE$172","v":0},{"$f":" Time!BF$172","v":0},{"$f":" Time!BG$172","v":0},{"$f":" Time!BH$172","v":0},{"$f":" Time!BI$172","v":0},{"$f":" Time!BJ$172","v":0},{"$f":" Time!BK$172","v":0},{"$f":" Time!BL$172","v":0},{"$f":" Time!BM$172","v":0},{"$f":" Time!BN$172","v":0},{"$f":" Time!BO$172","v":0},{"$f":" Time!BP$172","v":0},{"$f":" Time!BQ$172","v":0},{"$f":" Time!BR$172","v":0},{"$f":" Time!BS$172","v":0},{"$f":" Time!BT$172","v":0},{"$f":" Time!BU$172","v":0},{"$f":" Time!BV$172","v":0},{"$f":" Time!BW$172","v":0},{"$f":" Time!BX$172","v":0},{"$f":" Time!BY$172","v":0},{"$f":" Time!BZ$172","v":0},{"$f":" Time!CA$172","v":0},{"$f":" Time!CB$172","v":0},{"$f":" Time!CC$172","v":0},{"$f":" Time!CD$172","v":0},{"$f":" Time!CE$172","v":0},{"$f":" Time!CF$172","v":0},{"$f":" Time!CG$172","v":0},{"$f":" Time!CH$172","v":0},{"$f":" Time!CI$172","v":0},{"$f":" Time!CJ$172","v":0},{"$f":" Time!CK$172","v":0},{"$f":" Time!CL$172","v":0},{"$f":" Time!CM$172","v":0},{"$f":" Time!CN$172","v":0},{"$f":" Time!CO$172","v":0},{"$f":" Time!CP$172","v":0},{"$f":" Time!CQ$172","v":0},{"$f":" Time!CR$172","v":0},{"$f":" Time!CS$172","v":0},{"$f":" Time!CT$172","v":0},{"$f":" Time!CU$172","v":0},{"$f":" Time!CV$172","v":0},{"$f":" Time!CW$172","v":0},{"$f":" Time!CX$172","v":0},{"$f":" Time!CY$172","v":0},{"$f":" Time!CZ$172","v":0},{"$f":" Time!DA$172","v":0},{"$f":" Time!DB$172","v":0},{"$f":" Time!DC$172","v":0},{"$f":" Time!DD$172","v":0},{"$f":" Time!DE$172","v":0},{"$f":" Time!DF$172","v":0},{"$f":" Time!DG$172","v":0},{"$f":" Time!DH$172","v":0},{"$f":" Time!DI$172","v":0},{"$f":" Time!DJ$172","v":0},{"$f":" Time!DK$172","v":0},{"$f":" Time!DL$172","v":0},{"$f":" Time!DM$172","v":0},{"$f":" Time!DN$172","v":0},{"$f":" Time!DO$172","v":0},{"$f":" Time!DP$172","v":0},{"$f":" Time!DQ$172","v":0},{"$f":" Time!DR$172","v":0},{"$f":" Time!DS$172","v":0},{"$f":" Time!DT$172","v":0},{"$f":" Time!DU$172","v":0},{"$f":" Time!DV$172","v":0},{"$f":" Time!DW$172","v":0},{"$f":" Time!DX$172","v":0},{"$f":" Time!DY$172","v":0},{"$f":" Time!DZ$172","v":0},{"$f":" Time!EA$172","v":0},{"$f":" Time!EB$172","v":0},{"$f":" Time!EC$172","v":0},{"$f":" Time!ED$172","v":0},{"$f":" Time!EE$172","v":0},{"$f":" Time!EF$172","v":0},{"$f":" Time!EG$172","v":0},{"$f":" Time!EH$172","v":0},{"$f":" Time!EI$172","v":0},{"$f":" Time!EJ$172","v":0},{"$f":" Time!EK$172","v":0},{"$f":" Time!EL$172","v":0},{"$f":" Time!EM$172","v":0},{"$f":" Time!EN$172","v":0},{"$f":" Time!EO$172","v":0},{"$f":" Time!EP$172","v":0},{"$f":" Time!EQ$172","v":0},{"$f":" Time!ER$172","v":0},{"$f":" Time!ES$172","v":0},{"$f":" Time!ET$172","v":0},{"$f":" Time!EU$172","v":0},{"$f":" Time!EV$172","v":0},{"$f":" Time!EW$172","v":0},{"$f":" Time!EX$172","v":0},{"$f":" Time!EY$172","v":0},{"$f":" Time!EZ$172","v":0},{"$f":" Time!FA$172","v":0},{"$f":" Time!FB$172","v":0},{"$f":" Time!FC$172","v":0},{"$f":" Time!FD$172","v":0},{"$f":" Time!FE$172","v":0},{"$f":" Time!FF$172","v":0},{"$f":" Time!FG$172","v":0},{"$f":" Time!FH$172","v":0},{"$f":" Time!FI$172","v":0},{"$f":" Time!FJ$172","v":0},{"$f":" Time!FK$172","v":0},{"$f":" Time!FL$172","v":0},{"$f":" Time!FM$172","v":0},{"$f":" Time!FN$172","v":0},{"$f":" Time!FO$172","v":0},{"$f":" Time!FP$172","v":0},{"$f":" Time!FQ$172","v":0},{"$f":" Time!FR$172","v":0},{"$f":" Time!FS$172","v":0},{"$f":" Time!FT$172","v":0},{"$f":" Time!FU$172","v":0},{"$f":" Time!FV$172","v":0},{"$f":" Time!FW$172","v":0},{"$f":" Time!FX$172","v":0},{"$f":" Time!FY$172","v":0},{"$f":" Time!FZ$172","v":0},{"$f":" Time!GA$172","v":0},{"$f":" Time!GB$172","v":0},{"$f":" Time!GC$172","v":0},{"$f":" Time!GD$172","v":0},{"$f":" Time!GE$172","v":0},{"$f":" Time!GF$172","v":0},{"$f":" Time!GG$172","v":0},{"$f":" Time!GH$172","v":0},{"$f":" Time!GI$172","v":0},{"$f":" Time!GJ$172","v":0}]
[null,null,null,null,"Senior debt service coverage ratio P99",null,"ratio",null,null,{"$f":" IF( J81 = 1, J79 / J80, \"na\")","v":"na"},"na","na","na","na","na","na",1.3833956925756425,1.2989324612832596,1.3599798357290214,1.3128391689961119,1.3666825703878582,1.3331431434614991,1.3775435930988404,1.34813177818579,1.3921806199369373,1.3631292940916304,1.3995847336811362,1.3705371747016062,1.4165274603424403,1.3868555858329765,1.4347238679748626,1.4035370429637772,1.4544245486009644,1.4232548706582575,1.4754432843706045,1.4436108338186284,1.4913761845364881,1.4594550790042979,1.5167275665601165,1.4832330377588239,1.5445913298030105,1.5102358564058234,1.5695667539827218,1.53060968421093,1.5926322352283313,1.5524526677835147,1.6174167744945491,1.5755153325629792,1.6445488002087902,1.6011349176791765,"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na",{"$f":" IF( BV81 = 1, BV79 / BV80, \"na\")","v":"na"},"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na",{"$f":" IF( EH81 = 1, EH79 / EH80, \"na\")","v":"na"},"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na"]
[]
[null,null,null,null,{"$f":" E$82","v":"Senior debt service coverage ratio P99"},0,"ratio",0,0,"na","na","na","na","na","na","na",1.3833956925756425,1.2989324612832596,1.3599798357290214,1.3128391689961119,1.3666825703878582,1.3331431434614991,1.3775435930988404,1.34813177818579,1.3921806199369373,1.3631292940916304,1.3995847336811362,1.3705371747016062,1.4165274603424403,1.3868555858329765,1.4347238679748626,1.4035370429637772,1.4544245486009644,1.4232548706582575,1.4754432843706045,1.4436108338186284,{"$f":" AK$82","v":1.4913761845364881},1.4594550790042979,1.5167275665601165,1.4832330377588239,1.5445913298030105,1.5102358564058234,1.5695667539827218,1.53060968421093,1.5926322352283313,1.5524526677835147,1.6174167744945491,1.5755153325629792,1.6445488002087902,1.6011349176791765,"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na",{"$f":" BQ$82","v":"na"},"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na",{"$f":" CW$82","v":"na"},"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na",{"$f":" EC$82","v":"na"},"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na",{"$f":" FI$82","v":"na"},"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na"]
[null,null,null,null,"Min DSCR P99",{"$f":" MIN(J84:GJ84)","v":1.2989324612832596},"ratio"]
[null,null,null,null,"Avg DSCR P99",{"$f":" AVERAGE(J84:GJ84)","v":1.453939817085629},"ratio"]
[]
["ANNUAL DSCR P50"]
[]
[null,null,null,null,{"$f":" DSRA!E$12","v":"Periods in a year"},{"$f":" DSRA!F$12","v":2},{"$f":" DSRA!G$12","v":"periods"}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48},{"$f":" Time!BF$10","v":49},{"$f":" Time!BG$10","v":50},{"$f":" Time!BH$10","v":51},{"$f":" Time!BI$10","v":52},{"$f":" Time!BJ$10","v":53},{"$f":" Time!BK$10","v":54},{"$f":" Time!BL$10","v":55},{"$f":" Time!BM$10","v":56},{"$f":" Time!BN$10","v":57},{"$f":" Time!BO$10","v":58},{"$f":" Time!BP$10","v":59},{"$f":" Time!BQ$10","v":60},{"$f":" Time!BR$10","v":61},{"$f":" Time!BS$10","v":62},{"$f":" Time!BT$10","v":63},{"$f":" Time!BU$10","v":64},{"$f":" Time!BV$10","v":65},{"$f":" Time!BW$10","v":66},{"$f":" Time!BX$10","v":67},{"$f":" Time!BY$10","v":68},{"$f":" Time!BZ$10","v":69},{"$f":" Time!CA$10","v":70},{"$f":" Time!CB$10","v":71},{"$f":" Time!CC$10","v":72},{"$f":" Time!CD$10","v":73},{"$f":" Time!CE$10","v":74},{"$f":" Time!CF$10","v":75},{"$f":" Time!CG$10","v":76},{"$f":" Time!CH$10","v":77},{"$f":" Time!CI$10","v":78},{"$f":" Time!CJ$10","v":79},{"$f":" Time!CK$10","v":80},{"$f":" Time!CL$10","v":81},{"$f":" Time!CM$10","v":82},{"$f":" Time!CN$10","v":83},{"$f":" Time!CO$10","v":84},{"$f":" Time!CP$10","v":85},{"$f":" Time!CQ$10","v":86},{"$f":" Time!CR$10","v":87},{"$f":" Time!CS$10","v":88},{"$f":" Time!CT$10","v":89},{"$f":" Time!CU$10","v":90},{"$f":" Time!CV$10","v":91},{"$f":" Time!CW$10","v":92},{"$f":" Time!CX$10","v":93},{"$f":" Time!CY$10","v":94},{"$f":" Time!CZ$10","v":95},{"$f":" Time!DA$10","v":96},{"$f":" Time!DB$10","v":97},{"$f":" Time!DC$10","v":98},{"$f":" Time!DD$10","v":99},{"$f":" Time!DE$10","v":100},{"$f":" Time!DF$10","v":101},{"$f":" Time!DG$10","v":102},{"$f":" Time!DH$10","v":103},{"$f":" Time!DI$10","v":104},{"$f":" Time!DJ$10","v":105},{"$f":" Time!DK$10","v":106},{"$f":" Time!DL$10","v":107},{"$f":" Time!DM$10","v":108},{"$f":" Time!DN$10","v":109},{"$f":" Time!DO$10","v":110},{"$f":" Time!DP$10","v":111},{"$f":" Time!DQ$10","v":112},{"$f":" Time!DR$10","v":113},{"$f":" Time!DS$10","v":114},{"$f":" Time!DT$10","v":115},{"$f":" Time!DU$10","v":116},{"$f":" Time!DV$10","v":117},{"$f":" Time!DW$10","v":118},{"$f":" Time!DX$10","v":119},{"$f":" Time!DY$10","v":120},{"$f":" Time!DZ$10","v":121},{"$f":" Time!EA$10","v":122},{"$f":" Time!EB$10","v":123},{"$f":" Time!EC$10","v":124},{"$f":" Time!ED$10","v":125},{"$f":" Time!EE$10","v":126},{"$f":" Time!EF$10","v":127},{"$f":" Time!EG$10","v":128},{"$f":" Time!EH$10","v":129},{"$f":" Time!EI$10","v":130},{"$f":" Time!EJ$10","v":131},{"$f":" Time!EK$10","v":132},{"$f":" Time!EL$10","v":133},{"$f":" Time!EM$10","v":134},{"$f":" Time!EN$10","v":135},{"$f":" Time!EO$10","v":136},{"$f":" Time!EP$10","v":137},{"$f":" Time!EQ$10","v":138},{"$f":" Time!ER$10","v":139},{"$f":" Time!ES$10","v":140},{"$f":" Time!ET$10","v":141},{"$f":" Time!EU$10","v":142},{"$f":" Time!EV$10","v":143},{"$f":" Time!EW$10","v":144},{"$f":" Time!EX$10","v":145},{"$f":" Time!EY$10","v":146},{"$f":" Time!EZ$10","v":147},{"$f":" Time!FA$10","v":148},{"$f":" Time!FB$10","v":149},{"$f":" Time!FC$10","v":150},{"$f":" Time!FD$10","v":151},{"$f":" Time!FE$10","v":152},{"$f":" Time!FF$10","v":153},{"$f":" Time!FG$10","v":154},{"$f":" Time!FH$10","v":155},{"$f":" Time!FI$10","v":156},{"$f":" Time!FJ$10","v":157},{"$f":" Time!FK$10","v":158},{"$f":" Time!FL$10","v":159},{"$f":" Time!FM$10","v":160},{"$f":" Time!FN$10","v":161},{"$f":" Time!FO$10","v":162},{"$f":" Time!FP$10","v":163},{"$f":" Time!FQ$10","v":164},{"$f":" Time!FR$10","v":165},{"$f":" Time!FS$10","v":166},{"$f":" Time!FT$10","v":167},{"$f":" Time!FU$10","v":168},{"$f":" Time!FV$10","v":169},{"$f":" Time!FW$10","v":170},{"$f":" Time!FX$10","v":171},{"$f":" Time!FY$10","v":172},{"$f":" Time!FZ$10","v":173},{"$f":" Time!GA$10","v":174},{"$f":" Time!GB$10","v":175},{"$f":" Time!GC$10","v":176},{"$f":" Time!GD$10","v":177},{"$f":" Time!GE$10","v":178},{"$f":" Time!GF$10","v":179},{"$f":" Time!GG$10","v":180},{"$f":" Time!GH$10","v":181},{"$f":" Time!GI$10","v":182},{"$f":" Time!GJ$10","v":183}]
[null,null,null,null,{"$f":" Debt!E$364","v":"Senior debt service"},{"$f":" Debt!F$364","v":0},{"$f":" Debt!G$364","v":"$ 000s"},{"$f":" Debt!H$364","v":339931.17895645357},{"$f":" Debt!I$364","v":0},{"$f":" Debt!J$364","v":0},{"$f":" Debt!K$364","v":0},{"$f":" Debt!L$364","v":0},{"$f":" Debt!M$364","v":0},{"$f":" Debt!N$364","v":0},{"$f":" Debt!O$364","v":0},{"$f":" Debt!P$364","v":0},{"$f":" Debt!Q$364","v":10748.278058657012},{"$f":" Debt!R$364","v":11400.784126791559},{"$f":" Debt!S$364","v":10950.477128546056},{"$f":" Debt!T$364","v":11242.894991683872},{"$f":" Debt!U$364","v":10860.585467656992},{"$f":" Debt!V$364","v":11034.787747211663},{"$f":" Debt!W$364","v":10738.737733488933},{"$f":" Debt!X$364","v":10890.227722182564},{"$f":" Debt!Y$364","v":10575.208108670309},{"$f":" Debt!Z$364","v":10718.916639730689},{"$f":" Debt!AA$364","v":10497.322478762155},{"$f":" Debt!AB$364","v":10624.123508126897},{"$f":" Debt!AC$364","v":10335.561824491171},{"$f":" Debt!AD$364","v":10462.349145271986},{"$f":" Debt!AE$364","v":10168.390292913416},{"$f":" Debt!AF$364","v":10315.45297063265},{"$f":" Debt!AG$364","v":9981.0565712239022},{"$f":" Debt!AH$364","v":10122.059236393841},{"$f":" Debt!AI$364","v":9816.5200159568139},{"$f":" Debt!AJ$364","v":9942.9648327759114},{"$f":" Debt!AK$364","v":9675.8888695801888},{"$f":" Debt!AL$364","v":9798.6863811102139},{"$f":" Debt!AM$364","v":9478.6407878648315},{"$f":" Debt!AN$364","v":9618.6567740006176},{"$f":" Debt!AO$364","v":9259.734563387361},{"$f":" Debt!AP$364","v":9397.8630211371801},{"$f":" Debt!AQ$364","v":9089.7843749525618},{"$f":" Debt!AR$364","v":9237.0239207815794},{"$f":" Debt!AS$364","v":8923.2265594990622},{"$f":" Debt!AT$364","v":9071.4365056855859},{"$f":" Debt!AU$364","v":8751.7363972031562},{"$f":" Debt!AV$364","v":8915.3723795309379},{"$f":" Debt!AW$364","v":8561.0661693865659},{"$f":" Debt!AX$364","v":8725.363651165464},{"$f":" Debt!AY$364","v":0},{"$f":" Debt!AZ$364","v":0},{"$f":" Debt!BA$364","v":0},{"$f":" Debt!BB$364","v":0},{"$f":" Debt!BC$364","v":0},{"$f":" Debt!BD$364","v":0},{"$f":" Debt!BE$364","v":0},{"$f":" Debt!BF$364","v":0},{"$f":" Debt!BG$364","v":0},{"$f":" Debt!BH$364","v":0},{"$f":" Debt!BI$364","v":0},{"$f":" Debt!BJ$364","v":0},{"$f":" Debt!BK$364","v":0},{"$f":" Debt!BL$364","v":0},{"$f":" Debt!BM$364","v":0},{"$f":" Debt!BN$364","v":0},{"$f":" Debt!BO$364","v":0},{"$f":" Debt!BP$364","v":0},{"$f":" Debt!BQ$364","v":0},{"$f":" Debt!BR$364","v":0},{"$f":" Debt!BS$364","v":0},{"$f":" Debt!BT$364","v":0},{"$f":" Debt!BU$364","v":0},{"$f":" Debt!BV$364","v":0},{"$f":" Debt!BW$364","v":0},{"$f":" Debt!BX$364","v":0},{"$f":" Debt!BY$364","v":0},{"$f":" Debt!BZ$364","v":0},{"$f":" Debt!CA$364","v":0},{"$f":" Debt!CB$364","v":0},{"$f":" Debt!CC$364","v":0},{"$f":" Debt!CD$364","v":0},{"$f":" Debt!CE$364","v":0},{"$f":" Debt!CF$364","v":0},{"$f":" Debt!CG$364","v":0},{"$f":" Debt!CH$364","v":0},{"$f":" Debt!CI$364","v":0},{"$f":" Debt!CJ$364","v":0},{"$f":" Debt!CK$364","v":0},{"$f":" Debt!CL$364","v":0},{"$f":" Debt!CM$364","v":0},{"$f":" Debt!CN$364","v":0},{"$f":" Debt!CO$364","v":0},{"$f":" Debt!CP$364","v":0},{"$f":" Debt!CQ$364","v":0},{"$f":" Debt!CR$364","v":0},{"$f":" Debt!CS$364","v":0},{"$f":" Debt!CT$364","v":0},{"$f":" Debt!CU$364","v":0},{"$f":" Debt!CV$364","v":0},{"$f":" Debt!CW$364","v":0},{"$f":" Debt!CX$364","v":0},{"$f":" Debt!CY$364","v":0},{"$f":" Debt!CZ$364","v":0},{"$f":" Debt!DA$364","v":0},{"$f":" Debt!DB$364","v":0},{"$f":" Debt!DC$364","v":0},{"$f":" Debt!DD$364","v":0},{"$f":" Debt!DE$364","v":0},{"$f":" Debt!DF$364","v":0},{"$f":" Debt!DG$364","v":0},{"$f":" Debt!DH$364","v":0},{"$f":" Debt!DI$364","v":0},{"$f":" Debt!DJ$364","v":0},{"$f":" Debt!DK$364","v":0},{"$f":" Debt!DL$364","v":0},{"$f":" Debt!DM$364","v":0},{"$f":" Debt!DN$364","v":0},{"$f":" Debt!DO$364","v":0},{"$f":" Debt!DP$364","v":0},{"$f":" Debt!DQ$364","v":0},{"$f":" Debt!DR$364","v":0},{"$f":" Debt!DS$364","v":0},{"$f":" Debt!DT$364","v":0},{"$f":" Debt!DU$364","v":0},{"$f":" Debt!DV$364","v":0},{"$f":" Debt!DW$364","v":0},{"$f":" Debt!DX$364","v":0},{"$f":" Debt!DY$364","v":0},{"$f":" Debt!DZ$364","v":0},{"$f":" Debt!EA$364","v":0},{"$f":" Debt!EB$364","v":0},{"$f":" Debt!EC$364","v":0},{"$f":" Debt!ED$364","v":0},{"$f":" Debt!EE$364","v":0},{"$f":" Debt!EF$364","v":0},{"$f":" Debt!EG$364","v":0},{"$f":" Debt!EH$364","v":0},{"$f":" Debt!EI$364","v":0},{"$f":" Debt!EJ$364","v":0},{"$f":" Debt!EK$364","v":0},{"$f":" Debt!EL$364","v":0},{"$f":" Debt!EM$364","v":0},{"$f":" Debt!EN$364","v":0},{"$f":" Debt!EO$364","v":0},{"$f":" Debt!EP$364","v":0},{"$f":" Debt!EQ$364","v":0},{"$f":" Debt!ER$364","v":0},{"$f":" Debt!ES$364","v":0},{"$f":" Debt!ET$364","v":0},{"$f":" Debt!EU$364","v":0},{"$f":" Debt!EV$364","v":0},{"$f":" Debt!EW$364","v":0},{"$f":" Debt!EX$364","v":0},{"$f":" Debt!EY$364","v":0},{"$f":" Debt!EZ$364","v":0},{"$f":" Debt!FA$364","v":0},{"$f":" Debt!FB$364","v":0},{"$f":" Debt!FC$364","v":0},{"$f":" Debt!FD$364","v":0},{"$f":" Debt!FE$364","v":0},{"$f":" Debt!FF$364","v":0},{"$f":" Debt!FG$364","v":0},{"$f":" Debt!FH$364","v":0},{"$f":" Debt!FI$364","v":0},{"$f":" Debt!FJ$364","v":0},{"$f":" Debt!FK$364","v":0},{"$f":" Debt!FL$364","v":0},{"$f":" Debt!FM$364","v":0},{"$f":" Debt!FN$364","v":0},{"$f":" Debt!FO$364","v":0},{"$f":" Debt!FP$364","v":0},{"$f":" Debt!FQ$364","v":0},{"$f":" Debt!FR$364","v":0},{"$f":" Debt!FS$364","v":0},{"$f":" Debt!FT$364","v":0},{"$f":" Debt!FU$364","v":0},{"$f":" Debt!FV$364","v":0},{"$f":" Debt!FW$364","v":0},{"$f":" Debt!FX$364","v":0},{"$f":" Debt!FY$364","v":0},{"$f":" Debt!FZ$364","v":0},{"$f":" Debt!GA$364","v":0},{"$f":" Debt!GB$364","v":0},{"$f":" Debt!GC$364","v":0},{"$f":" Debt!GD$364","v":0},{"$f":" Debt!GE$364","v":0},{"$f":" Debt!GF$364","v":0},{"$f":" Debt!GG$364","v":0},{"$f":" Debt!GH$364","v":0},{"$f":" Debt!GI$364","v":0},{"$f":" Debt!GJ$364","v":0}]
[null,null,null,null,{"$f":" Time!E$172","v":"Senior debt repayment flag"},{"$f":" Time!F$172","v":0},{"$f":" Time!G$172","v":"flag"},{"$f":" Time!H$172","v":34},{"$f":" Time!I$172","v":0},{"$f":" Time!J$172","v":0},{"$f":" Time!K$172","v":0},{"$f":" Time!L$172","v":0},{"$f":" Time!M$172","v":0},{"$f":" Time!N$172","v":0},{"$f":" Time!O$172","v":0},{"$f":" Time!P$172","v":0},{"$f":" Time!Q$172","v":1},{"$f":" Time!R$172","v":1},{"$f":" Time!S$172","v":1},{"$f":" Time!T$172","v":1},{"$f":" Time!U$172","v":1},{"$f":" Time!V$172","v":1},{"$f":" Time!W$172","v":1},{"$f":" Time!X$172","v":1},{"$f":" Time!Y$172","v":1},{"$f":" Time!Z$172","v":1},{"$f":" Time!AA$172","v":1},{"$f":" Time!AB$172","v":1},{"$f":" Time!AC$172","v":1},{"$f":" Time!AD$172","v":1},{"$f":" Time!AE$172","v":1},{"$f":" Time!AF$172","v":1},{"$f":" Time!AG$172","v":1},{"$f":" Time!AH$172","v":1},{"$f":" Time!AI$172","v":1},{"$f":" Time!AJ$172","v":1},{"$f":" Time!AK$172","v":1},{"$f":" Time!AL$172","v":1},{"$f":" Time!AM$172","v":1},{"$f":" Time!AN$172","v":1},{"$f":" Time!AO$172","v":1},{"$f":" Time!AP$172","v":1},{"$f":" Time!AQ$172","v":1},{"$f":" Time!AR$172","v":1},{"$f":" Time!AS$172","v":1},{"$f":" Time!AT$172","v":1},{"$f":" Time!AU$172","v":1},{"$f":" Time!AV$172","v":1},{"$f":" Time!AW$172","v":1},{"$f":" Time!AX$172","v":1},{"$f":" Time!AY$172","v":0},{"$f":" Time!AZ$172","v":0},{"$f":" Time!BA$172","v":0},{"$f":" Time!BB$172","v":0},{"$f":" Time!BC$172","v":0},{"$f":" Time!BD$172","v":0},{"$f":" Time!BE$172","v":0},{"$f":" Time!BF$172","v":0},{"$f":" Time!BG$172","v":0},{"$f":" Time!BH$172","v":0},{"$f":" Time!BI$172","v":0},{"$f":" Time!BJ$172","v":0},{"$f":" Time!BK$172","v":0},{"$f":" Time!BL$172","v":0},{"$f":" Time!BM$172","v":0},{"$f":" Time!BN$172","v":0},{"$f":" Time!BO$172","v":0},{"$f":" Time!BP$172","v":0},{"$f":" Time!BQ$172","v":0},{"$f":" Time!BR$172","v":0},{"$f":" Time!BS$172","v":0},{"$f":" Time!BT$172","v":0},{"$f":" Time!BU$172","v":0},{"$f":" Time!BV$172","v":0},{"$f":" Time!BW$172","v":0},{"$f":" Time!BX$172","v":0},{"$f":" Time!BY$172","v":0},{"$f":" Time!BZ$172","v":0},{"$f":" Time!CA$172","v":0},{"$f":" Time!CB$172","v":0},{"$f":" Time!CC$172","v":0},{"$f":" Time!CD$172","v":0},{"$f":" Time!CE$172","v":0},{"$f":" Time!CF$172","v":0},{"$f":" Time!CG$172","v":0},{"$f":" Time!CH$172","v":0},{"$f":" Time!CI$172","v":0},{"$f":" Time!CJ$172","v":0},{"$f":" Time!CK$172","v":0},{"$f":" Time!CL$172","v":0},{"$f":" Time!CM$172","v":0},{"$f":" Time!CN$172","v":0},{"$f":" Time!CO$172","v":0},{"$f":" Time!CP$172","v":0},{"$f":" Time!CQ$172","v":0},{"$f":" Time!CR$172","v":0},{"$f":" Time!CS$172","v":0},{"$f":" Time!CT$172","v":0},{"$f":" Time!CU$172","v":0},{"$f":" Time!CV$172","v":0},{"$f":" Time!CW$172","v":0},{"$f":" Time!CX$172","v":0},{"$f":" Time!CY$172","v":0},{"$f":" Time!CZ$172","v":0},{"$f":" Time!DA$172","v":0},{"$f":" Time!DB$172","v":0},{"$f":" Time!DC$172","v":0},{"$f":" Time!DD$172","v":0},{"$f":" Time!DE$172","v":0},{"$f":" Time!DF$172","v":0},{"$f":" Time!DG$172","v":0},{"$f":" Time!DH$172","v":0},{"$f":" Time!DI$172","v":0},{"$f":" Time!DJ$172","v":0},{"$f":" Time!DK$172","v":0},{"$f":" Time!DL$172","v":0},{"$f":" Time!DM$172","v":0},{"$f":" Time!DN$172","v":0},{"$f":" Time!DO$172","v":0},{"$f":" Time!DP$172","v":0},{"$f":" Time!DQ$172","v":0},{"$f":" Time!DR$172","v":0},{"$f":" Time!DS$172","v":0},{"$f":" Time!DT$172","v":0},{"$f":" Time!DU$172","v":0},{"$f":" Time!DV$172","v":0},{"$f":" Time!DW$172","v":0},{"$f":" Time!DX$172","v":0},{"$f":" Time!DY$172","v":0},{"$f":" Time!DZ$172","v":0},{"$f":" Time!EA$172","v":0},{"$f":" Time!EB$172","v":0},{"$f":" Time!EC$172","v":0},{"$f":" Time!ED$172","v":0},{"$f":" Time!EE$172","v":0},{"$f":" Time!EF$172","v":0},{"$f":" Time!EG$172","v":0},{"$f":" Time!EH$172","v":0},{"$f":" Time!EI$172","v":0},{"$f":" Time!EJ$172","v":0},{"$f":" Time!EK$172","v":0},{"$f":" Time!EL$172","v":0},{"$f":" Time!EM$172","v":0},{"$f":" Time!EN$172","v":0},{"$f":" Time!EO$172","v":0},{"$f":" Time!EP$172","v":0},{"$f":" Time!EQ$172","v":0},{"$f":" Time!ER$172","v":0},{"$f":" Time!ES$172","v":0},{"$f":" Time!ET$172","v":0},{"$f":" Time!EU$172","v":0},{"$f":" Time!EV$172","v":0},{"$f":" Time!EW$172","v":0},{"$f":" Time!EX$172","v":0},{"$f":" Time!EY$172","v":0},{"$f":" Time!EZ$172","v":0},{"$f":" Time!FA$172","v":0},{"$f":" Time!FB$172","v":0},{"$f":" Time!FC$172","v":0},{"$f":" Time!FD$172","v":0},{"$f":" Time!FE$172","v":0},{"$f":" Time!FF$172","v":0},{"$f":" Time!FG$172","v":0},{"$f":" Time!FH$172","v":0},{"$f":" Time!FI$172","v":0},{"$f":" Time!FJ$172","v":0},{"$f":" Time!FK$172","v":0},{"$f":" Time!FL$172","v":0},{"$f":" Time!FM$172","v":0},{"$f":" Time!FN$172","v":0},{"$f":" Time!FO$172","v":0},{"$f":" Time!FP$172","v":0},{"$f":" Time!FQ$172","v":0},{"$f":" Time!FR$172","v":0},{"$f":" Time!FS$172","v":0},{"$f":" Time!FT$172","v":0},{"$f":" Time!FU$172","v":0},{"$f":" Time!FV$172","v":0},{"$f":" Time!FW$172","v":0},{"$f":" Time!FX$172","v":0},{"$f":" Time!FY$172","v":0},{"$f":" Time!FZ$172","v":0},{"$f":" Time!GA$172","v":0},{"$f":" Time!GB$172","v":0},{"$f":" Time!GC$172","v":0},{"$f":" Time!GD$172","v":0},{"$f":" Time!GE$172","v":0},{"$f":" Time!GF$172","v":0},{"$f":" Time!GG$172","v":0},{"$f":" Time!GH$172","v":0},{"$f":" Time!GI$172","v":0},{"$f":" Time!GJ$172","v":0}]
[null,null,null,null,"Annual debt service",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"SUMIFS( $J92:J92, $J91:J91, \">=\" & J91 - $F90 + 1, $J91:J91, \"<=\" & J91) * J93","v":0},{"$f":"SUMIFS( $J92:K92, $J91:K91, \">=\" & K91 - $F90 + 1, $J91:K91, \"<=\" & K91) * K93","v":0},{"$f":"SUMIFS( $J92:L92, $J91:L91, \">=\" & L91 - $F90 + 1, $J91:L91, \"<=\" & L91) * L93","v":0},{"$f":"SUMIFS( $J92:M92, $J91:M91, \">=\" & M91 - $F90 + 1, $J91:M91, \"<=\" & M91) * M93","v":0},{"$f":"SUMIFS( $J92:N92, $J91:N91, \">=\" & N91 - $F90 + 1, $J91:N91, \"<=\" & N91) * N93","v":0},{"$f":"SUMIFS( $J92:O92, $J91:O91, \">=\" & O91 - $F90 + 1, $J91:O91, \"<=\" & O91) * O93","v":0},{"$f":"SUMIFS( $J92:P92, $J91:P91, \">=\" & P91 - $F90 + 1, $J91:P91, \"<=\" & P91) * P93","v":0},{"$f":"SUMIFS( $J92:Q92, $J91:Q91, \">=\" & Q91 - $F90 + 1, $J91:Q91, \"<=\" & Q91) * Q93","v":10748.278058657012},{"$f":"SUMIFS( $J92:R92, $J91:R91, \">=\" & R91 - $F90 + 1, $J91:R91, \"<=\" & R91) * R93","v":22149.062185448573},{"$f":"SUMIFS( $J92:S92, $J91:S91, \">=\" & S91 - $F90 + 1, $J91:S91, \"<=\" & S91) * S93","v":22351.261255337617},{"$f":"SUMIFS( $J92:T92, $J91:T91, \">=\" & T91 - $F90 + 1, $J91:T91, \"<=\" & T91) * T93","v":22193.372120229928},{"$f":"SUMIFS( $J92:U92, $J91:U91, \">=\" & U91 - $F90 + 1, $J91:U91, \"<=\" & U91) * U93","v":22103.480459340863},{"$f":"SUMIFS( $J92:V92, $J91:V91, \">=\" & V91 - $F90 + 1, $J91:V91, \"<=\" & V91) * V93","v":21895.373214868654},{"$f":"SUMIFS( $J92:W92, $J91:W91, \">=\" & W91 - $F90 + 1, $J91:W91, \"<=\" & W91) * W93","v":21773.525480700599},{"$f":"SUMIFS( $J92:X92, $J91:X91, \">=\" & X91 - $F90 + 1, $J91:X91, \"<=\" & X91) * X93","v":21628.965455671496},{"$f":"SUMIFS( $J92:Y92, $J91:Y91, \">=\" & Y91 - $F90 + 1, $J91:Y91, \"<=\" & Y91) * Y93","v":21465.435830852875},{"$f":"SUMIFS( $J92:Z92, $J91:Z91, \">=\" & Z91 - $F90 + 1, $J91:Z91, \"<=\" & Z91) * Z93","v":21294.124748400998},{"$f":"SUMIFS( $J92:AA92, $J91:AA91, \">=\" & AA91 - $F90 + 1, $J91:AA91, \"<=\" & AA91) * AA93","v":21216.239118492842},{"$f":"SUMIFS( $J92:AB92, $J91:AB91, \">=\" & AB91 - $F90 + 1, $J91:AB91, \"<=\" & AB91) * AB93","v":21121.445986889052},{"$f":"SUMIFS( $J92:AC92, $J91:AC91, \">=\" & AC91 - $F90 + 1, $J91:AC91, \"<=\" & AC91) * AC93","v":20959.685332618068},{"$f":"SUMIFS( $J92:AD92, $J91:AD91, \">=\" & AD91 - $F90 + 1, $J91:AD91, \"<=\" & AD91) * AD93","v":20797.910969763157},{"$f":"SUMIFS( $J92:AE92, $J91:AE91, \">=\" & AE91 - $F90 + 1, $J91:AE91, \"<=\" & AE91) * AE93","v":20630.739438185403},{"$f":"SUMIFS( $J92:AF92, $J91:AF91, \">=\" & AF91 - $F90 + 1, $J91:AF91, \"<=\" & AF91) * AF93","v":20483.843263546067},{"$f":"SUMIFS( $J92:AG92, $J91:AG91, \">=\" & AG91 - $F90 + 1, $J91:AG91, \"<=\" & AG91) * AG93","v":20296.509541856554},{"$f":"SUMIFS( $J92:AH92, $J91:AH91, \">=\" & AH91 - $F90 + 1, $J91:AH91, \"<=\" & AH91) * AH93","v":20103.115807617745},{"$f":"SUMIFS( $J92:AI92, $J91:AI91, \">=\" & AI91 - $F90 + 1, $J91:AI91, \"<=\" & AI91) * AI93","v":19938.579252350653},{"$f":"SUMIFS( $J92:AJ92, $J91:AJ91, \">=\" & AJ91 - $F90 + 1, $J91:AJ91, \"<=\" & AJ91) * AJ93","v":19759.484848732725},{"$f":"SUMIFS( $J92:AK92, $J91:AK91, \">=\" & AK91 - $F90 + 1, $J91:AK91, \"<=\" & AK91) * AK93","v":19618.8537023561},{"$f":"SUMIFS( $J92:AL92, $J91:AL91, \">=\" & AL91 - $F90 + 1, $J91:AL91, \"<=\" & AL91) * AL93","v":19474.575250690403},{"$f":"SUMIFS( $J92:AM92, $J91:AM91, \">=\" & AM91 - $F90 + 1, $J91:AM91, \"<=\" & AM91) * AM93","v":19277.327168975047},{"$f":"SUMIFS( $J92:AN92, $J91:AN91, \">=\" & AN91 - $F90 + 1, $J91:AN91, \"<=\" & AN91) * AN93","v":19097.297561865449},{"$f":"SUMIFS( $J92:AO92, $J91:AO91, \">=\" & AO91 - $F90 + 1, $J91:AO91, \"<=\" & AO91) * AO93","v":18878.391337387977},{"$f":"SUMIFS( $J92:AP92, $J91:AP91, \">=\" & AP91 - $F90 + 1, $J91:AP91, \"<=\" & AP91) * AP93","v":18657.597584524541},{"$f":"SUMIFS( $J92:AQ92, $J91:AQ91, \">=\" & AQ91 - $F90 + 1, $J91:AQ91, \"<=\" & AQ91) * AQ93","v":18487.647396089742},{"$f":"SUMIFS( $J92:AR92, $J91:AR91, \">=\" & AR91 - $F90 + 1, $J91:AR91, \"<=\" & AR91) * AR93","v":18326.808295734139},{"$f":"SUMIFS( $J92:AS92, $J91:AS91, \">=\" & AS91 - $F90 + 1, $J91:AS91, \"<=\" & AS91) * AS93","v":18160.250480280643},{"$f":"SUMIFS( $J92:AT92, $J91:AT91, \">=\" & AT91 - $F90 + 1, $J91:AT91, \"<=\" & AT91) * AT93","v":17994.66306518465},{"$f":"SUMIFS( $J92:AU92, $J91:AU91, \">=\" & AU91 - $F90 + 1, $J91:AU91, \"<=\" & AU91) * AU93","v":17823.172902888742},{"$f":"SUMIFS( $J92:AV92, $J91:AV91, \">=\" & AV91 - $F90 + 1, $J91:AV91, \"<=\" & AV91) * AV93","v":17667.108776734094},{"$f":"SUMIFS( $J92:AW92, $J91:AW91, \">=\" & AW91 - $F90 + 1, $J91:AW91, \"<=\" & AW91) * AW93","v":17476.438548917504},{"$f":"SUMIFS( $J92:AX92, $J91:AX91, \">=\" & AX91 - $F90 + 1, $J91:AX91, \"<=\" & AX91) * AX93","v":17286.429820552032},{"$f":"SUMIFS( $J92:AY92, $J91:AY91, \">=\" & AY91 - $F90 + 1, $J91:AY91, \"<=\" & AY91) * AY93","v":0},{"$f":"SUMIFS( $J92:AZ92, $J91:AZ91, \">=\" & AZ91 - $F90 + 1, $J91:AZ91, \"<=\" & AZ91) * AZ93","v":0},{"$f":"SUMIFS( $J92:BA92, $J91:BA91, \">=\" & BA91 - $F90 + 1, $J91:BA91, \"<=\" & BA91) * BA93","v":0},{"$f":"SUMIFS( $J92:BB92, $J91:BB91, \">=\" & BB91 - $F90 + 1, $J91:BB91, \"<=\" & BB91) * BB93","v":0},{"$f":"SUMIFS( $J92:BC92, $J91:BC91, \">=\" & BC91 - $F90 + 1, $J91:BC91, \"<=\" & BC91) * BC93","v":0},{"$f":"SUMIFS( $J92:BD92, $J91:BD91, \">=\" & BD91 - $F90 + 1, $J91:BD91, \"<=\" & BD91) * BD93","v":0},{"$f":"SUMIFS( $J92:BE92, $J91:BE91, \">=\" & BE91 - $F90 + 1, $J91:BE91, \"<=\" & BE91) * BE93","v":0},{"$f":"SUMIFS( $J92:BF92, $J91:BF91, \">=\" & BF91 - $F90 + 1, $J91:BF91, \"<=\" & BF91) * BF93","v":0},{"$f":"SUMIFS( $J92:BG92, $J91:BG91, \">=\" & BG91 - $F90 + 1, $J91:BG91, \"<=\" & BG91) * BG93","v":0},{"$f":"SUMIFS( $J92:BH92, $J91:BH91, \">=\" & BH91 - $F90 + 1, $J91:BH91, \"<=\" & BH91) * BH93","v":0},{"$f":"SUMIFS( $J92:BI92, $J91:BI91, \">=\" & BI91 - $F90 + 1, $J91:BI91, \"<=\" & BI91) * BI93","v":0},{"$f":"SUMIFS( $J92:BJ92, $J91:BJ91, \">=\" & BJ91 - $F90 + 1, $J91:BJ91, \"<=\" & BJ91) * BJ93","v":0},{"$f":"SUMIFS( $J92:BK92, $J91:BK91, \">=\" & BK91 - $F90 + 1, $J91:BK91, \"<=\" & BK91) * BK93","v":0},{"$f":"SUMIFS( $J92:BL92, $J91:BL91, \">=\" & BL91 - $F90 + 1, $J91:BL91, \"<=\" & BL91) * BL93","v":0},{"$f":"SUMIFS( $J92:BM92, $J91:BM91, \">=\" & BM91 - $F90 + 1, $J91:BM91, \"<=\" & BM91) * BM93","v":0},{"$f":"SUMIFS( $J92:BN92, $J91:BN91, \">=\" & BN91 - $F90 + 1, $J91:BN91, \"<=\" & BN91) * BN93","v":0},{"$f":"SUMIFS( $J92:BO92, $J91:BO91, \">=\" & BO91 - $F90 + 1, $J91:BO91, \"<=\" & BO91) * BO93","v":0},{"$f":"SUMIFS( $J92:BP92, $J91:BP91, \">=\" & BP91 - $F90 + 1, $J91:BP91, \"<=\" & BP91) * BP93","v":0},{"$f":"SUMIFS( $J92:BQ92, $J91:BQ91, \">=\" & BQ91 - $F90 + 1, $J91:BQ91, \"<=\" & BQ91) * BQ93","v":0},{"$f":"SUMIFS( $J92:BR92, $J91:BR91, \">=\" & BR91 - $F90 + 1, $J91:BR91, \"<=\" & BR91) * BR93","v":0},{"$f":"SUMIFS( $J92:BS92, $J91:BS91, \">=\" & BS91 - $F90 + 1, $J91:BS91, \"<=\" & BS91) * BS93","v":0},{"$f":"SUMIFS( $J92:BT92, $J91:BT91, \">=\" & BT91 - $F90 + 1, $J91:BT91, \"<=\" & BT91) * BT93","v":0},{"$f":"SUMIFS( $J92:BU92, $J91:BU91, \">=\" & BU91 - $F90 + 1, $J91:BU91, \"<=\" & BU91) * BU93","v":0},{"$f":"SUMIFS( $J92:BV92, $J91:BV91, \">=\" & BV91 - $F90 + 1, $J91:BV91, \"<=\" & BV91) * BV93","v":0},{"$f":"SUMIFS( $J92:BW92, $J91:BW91, \">=\" & BW91 - $F90 + 1, $J91:BW91, \"<=\" & BW91) * BW93","v":0},{"$f":"SUMIFS( $J92:BX92, $J91:BX91, \">=\" & BX91 - $F90 + 1, $J91:BX91, \"<=\" & BX91) * BX93","v":0},{"$f":"SUMIFS( $J92:BY92, $J91:BY91, \">=\" & BY91 - $F90 + 1, $J91:BY91, \"<=\" & BY91) * BY93","v":0},{"$f":"SUMIFS( $J92:BZ92, $J91:BZ91, \">=\" & BZ91 - $F90 + 1, $J91:BZ91, \"<=\" & BZ91) * BZ93","v":0},{"$f":"SUMIFS( $J92:CA92, $J91:CA91, \">=\" & CA91 - $F90 + 1, $J91:CA91, \"<=\" & CA91) * CA93","v":0},{"$f":"SUMIFS( $J92:CB92, $J91:CB91, \">=\" & CB91 - $F90 + 1, $J91:CB91, \"<=\" & CB91) * CB93","v":0},{"$f":"SUMIFS( $J92:CC92, $J91:CC91, \">=\" & CC91 - $F90 + 1, $J91:CC91, \"<=\" & CC91) * CC93","v":0},{"$f":"SUMIFS( $J92:CD92, $J91:CD91, \">=\" & CD91 - $F90 + 1, $J91:CD91, \"<=\" & CD91) * CD93","v":0},{"$f":"SUMIFS( $J92:CE92, $J91:CE91, \">=\" & CE91 - $F90 + 1, $J91:CE91, \"<=\" & CE91) * CE93","v":0},{"$f":"SUMIFS( $J92:CF92, $J91:CF91, \">=\" & CF91 - $F90 + 1, $J91:CF91, \"<=\" & CF91) * CF93","v":0},{"$f":"SUMIFS( $J92:CG92, $J91:CG91, \">=\" & CG91 - $F90 + 1, $J91:CG91, \"<=\" & CG91) * CG93","v":0},{"$f":"SUMIFS( $J92:CH92, $J91:CH91, \">=\" & CH91 - $F90 + 1, $J91:CH91, \"<=\" & CH91) * CH93","v":0},{"$f":"SUMIFS( $J92:CI92, $J91:CI91, \">=\" & CI91 - $F90 + 1, $J91:CI91, \"<=\" & CI91) * CI93","v":0},{"$f":"SUMIFS( $J92:CJ92, $J91:CJ91, \">=\" & CJ91 - $F90 + 1, $J91:CJ91, \"<=\" & CJ91) * CJ93","v":0},{"$f":"SUMIFS( $J92:CK92, $J91:CK91, \">=\" & CK91 - $F90 + 1, $J91:CK91, \"<=\" & CK91) * CK93","v":0},{"$f":"SUMIFS( $J92:CL92, $J91:CL91, \">=\" & CL91 - $F90 + 1, $J91:CL91, \"<=\" & CL91) * CL93","v":0},{"$f":"SUMIFS( $J92:CM92, $J91:CM91, \">=\" & CM91 - $F90 + 1, $J91:CM91, \"<=\" & CM91) * CM93","v":0},{"$f":"SUMIFS( $J92:CN92, $J91:CN91, \">=\" & CN91 - $F90 + 1, $J91:CN91, \"<=\" & CN91) * CN93","v":0},{"$f":"SUMIFS( $J92:CO92, $J91:CO91, \">=\" & CO91 - $F90 + 1, $J91:CO91, \"<=\" & CO91) * CO93","v":0},{"$f":"SUMIFS( $J92:CP92, $J91:CP91, \">=\" & CP91 - $F90 + 1, $J91:CP91, \"<=\" & CP91) * CP93","v":0},{"$f":"SUMIFS( $J92:CQ92, $J91:CQ91, \">=\" & CQ91 - $F90 + 1, $J91:CQ91, \"<=\" & CQ91) * CQ93","v":0},{"$f":"SUMIFS( $J92:CR92, $J91:CR91, \">=\" & CR91 - $F90 + 1, $J91:CR91, \"<=\" & CR91) * CR93","v":0},{"$f":"SUMIFS( $J92:CS92, $J91:CS91, \">=\" & CS91 - $F90 + 1, $J91:CS91, \"<=\" & CS91) * CS93","v":0},{"$f":"SUMIFS( $J92:CT92, $J91:CT91, \">=\" & CT91 - $F90 + 1, $J91:CT91, \"<=\" & CT91) * CT93","v":0},{"$f":"SUMIFS( $J92:CU92, $J91:CU91, \">=\" & CU91 - $F90 + 1, $J91:CU91, \"<=\" & CU91) * CU93","v":0},{"$f":"SUMIFS( $J92:CV92, $J91:CV91, \">=\" & CV91 - $F90 + 1, $J91:CV91, \"<=\" & CV91) * CV93","v":0},{"$f":"SUMIFS( $J92:CW92, $J91:CW91, \">=\" & CW91 - $F90 + 1, $J91:CW91, \"<=\" & CW91) * CW93","v":0},{"$f":"SUMIFS( $J92:CX92, $J91:CX91, \">=\" & CX91 - $F90 + 1, $J91:CX91, \"<=\" & CX91) * CX93","v":0},{"$f":"SUMIFS( $J92:CY92, $J91:CY91, \">=\" & CY91 - $F90 + 1, $J91:CY91, \"<=\" & CY91) * CY93","v":0},{"$f":"SUMIFS( $J92:CZ92, $J91:CZ91, \">=\" & CZ91 - $F90 + 1, $J91:CZ91, \"<=\" & CZ91) * CZ93","v":0},{"$f":"SUMIFS( $J92:DA92, $J91:DA91, \">=\" & DA91 - $F90 + 1, $J91:DA91, \"<=\" & DA91) * DA93","v":0},{"$f":"SUMIFS( $J92:DB92, $J91:DB91, \">=\" & DB91 - $F90 + 1, $J91:DB91, \"<=\" & DB91) * DB93","v":0},{"$f":"SUMIFS( $J92:DC92, $J91:DC91, \">=\" & DC91 - $F90 + 1, $J91:DC91, \"<=\" & DC91) * DC93","v":0},{"$f":"SUMIFS( $J92:DD92, $J91:DD91, \">=\" & DD91 - $F90 + 1, $J91:DD91, \"<=\" & DD91) * DD93","v":0},{"$f":"SUMIFS( $J92:DE92, $J91:DE91, \">=\" & DE91 - $F90 + 1, $J91:DE91, \"<=\" & DE91) * DE93","v":0},{"$f":"SUMIFS( $J92:DF92, $J91:DF91, \">=\" & DF91 - $F90 + 1, $J91:DF91, \"<=\" & DF91) * DF93","v":0},{"$f":"SUMIFS( $J92:DG92, $J91:DG91, \">=\" & DG91 - $F90 + 1, $J91:DG91, \"<=\" & DG91) * DG93","v":0},{"$f":"SUMIFS( $J92:DH92, $J91:DH91, \">=\" & DH91 - $F90 + 1, $J91:DH91, \"<=\" & DH91) * DH93","v":0},{"$f":"SUMIFS( $J92:DI92, $J91:DI91, \">=\" & DI91 - $F90 + 1, $J91:DI91, \"<=\" & DI91) * DI93","v":0},{"$f":"SUMIFS( $J92:DJ92, $J91:DJ91, \">=\" & DJ91 - $F90 + 1, $J91:DJ91, \"<=\" & DJ91) * DJ93","v":0},{"$f":"SUMIFS( $J92:DK92, $J91:DK91, \">=\" & DK91 - $F90 + 1, $J91:DK91, \"<=\" & DK91) * DK93","v":0},{"$f":"SUMIFS( $J92:DL92, $J91:DL91, \">=\" & DL91 - $F90 + 1, $J91:DL91, \"<=\" & DL91) * DL93","v":0},{"$f":"SUMIFS( $J92:DM92, $J91:DM91, \">=\" & DM91 - $F90 + 1, $J91:DM91, \"<=\" & DM91) * DM93","v":0},{"$f":"SUMIFS( $J92:DN92, $J91:DN91, \">=\" & DN91 - $F90 + 1, $J91:DN91, \"<=\" & DN91) * DN93","v":0},{"$f":"SUMIFS( $J92:DO92, $J91:DO91, \">=\" & DO91 - $F90 + 1, $J91:DO91, \"<=\" & DO91) * DO93","v":0},{"$f":"SUMIFS( $J92:DP92, $J91:DP91, \">=\" & DP91 - $F90 + 1, $J91:DP91, \"<=\" & DP91) * DP93","v":0},{"$f":"SUMIFS( $J92:DQ92, $J91:DQ91, \">=\" & DQ91 - $F90 + 1, $J91:DQ91, \"<=\" & DQ91) * DQ93","v":0},{"$f":"SUMIFS( $J92:DR92, $J91:DR91, \">=\" & DR91 - $F90 + 1, $J91:DR91, \"<=\" & DR91) * DR93","v":0},{"$f":"SUMIFS( $J92:DS92, $J91:DS91, \">=\" & DS91 - $F90 + 1, $J91:DS91, \"<=\" & DS91) * DS93","v":0},{"$f":"SUMIFS( $J92:DT92, $J91:DT91, \">=\" & DT91 - $F90 + 1, $J91:DT91, \"<=\" & DT91) * DT93","v":0},{"$f":"SUMIFS( $J92:DU92, $J91:DU91, \">=\" & DU91 - $F90 + 1, $J91:DU91, \"<=\" & DU91) * DU93","v":0},{"$f":"SUMIFS( $J92:DV92, $J91:DV91, \">=\" & DV91 - $F90 + 1, $J91:DV91, \"<=\" & DV91) * DV93","v":0},{"$f":"SUMIFS( $J92:DW92, $J91:DW91, \">=\" & DW91 - $F90 + 1, $J91:DW91, \"<=\" & DW91) * DW93","v":0},{"$f":"SUMIFS( $J92:DX92, $J91:DX91, \">=\" & DX91 - $F90 + 1, $J91:DX91, \"<=\" & DX91) * DX93","v":0},{"$f":"SUMIFS( $J92:DY92, $J91:DY91, \">=\" & DY91 - $F90 + 1, $J91:DY91, \"<=\" & DY91) * DY93","v":0},{"$f":"SUMIFS( $J92:DZ92, $J91:DZ91, \">=\" & DZ91 - $F90 + 1, $J91:DZ91, \"<=\" & DZ91) * DZ93","v":0},{"$f":"SUMIFS( $J92:EA92, $J91:EA91, \">=\" & EA91 - $F90 + 1, $J91:EA91, \"<=\" & EA91) * EA93","v":0},{"$f":"SUMIFS( $J92:EB92, $J91:EB91, \">=\" & EB91 - $F90 + 1, $J91:EB91, \"<=\" & EB91) * EB93","v":0},{"$f":"SUMIFS( $J92:EC92, $J91:EC91, \">=\" & EC91 - $F90 + 1, $J91:EC91, \"<=\" & EC91) * EC93","v":0},{"$f":"SUMIFS( $J92:ED92, $J91:ED91, \">=\" & ED91 - $F90 + 1, $J91:ED91, \"<=\" & ED91) * ED93","v":0},{"$f":"SUMIFS( $J92:EE92, $J91:EE91, \">=\" & EE91 - $F90 + 1, $J91:EE91, \"<=\" & EE91) * EE93","v":0},{"$f":"SUMIFS( $J92:EF92, $J91:EF91, \">=\" & EF91 - $F90 + 1, $J91:EF91, \"<=\" & EF91) * EF93","v":0},{"$f":"SUMIFS( $J92:EG92, $J91:EG91, \">=\" & EG91 - $F90 + 1, $J91:EG91, \"<=\" & EG91) * EG93","v":0},{"$f":"SUMIFS( $J92:EH92, $J91:EH91, \">=\" & EH91 - $F90 + 1, $J91:EH91, \"<=\" & EH91) * EH93","v":0},{"$f":"SUMIFS( $J92:EI92, $J91:EI91, \">=\" & EI91 - $F90 + 1, $J91:EI91, \"<=\" & EI91) * EI93","v":0},{"$f":"SUMIFS( $J92:EJ92, $J91:EJ91, \">=\" & EJ91 - $F90 + 1, $J91:EJ91, \"<=\" & EJ91) * EJ93","v":0},{"$f":"SUMIFS( $J92:EK92, $J91:EK91, \">=\" & EK91 - $F90 + 1, $J91:EK91, \"<=\" & EK91) * EK93","v":0},{"$f":"SUMIFS( $J92:EL92, $J91:EL91, \">=\" & EL91 - $F90 + 1, $J91:EL91, \"<=\" & EL91) * EL93","v":0},{"$f":"SUMIFS( $J92:EM92, $J91:EM91, \">=\" & EM91 - $F90 + 1, $J91:EM91, \"<=\" & EM91) * EM93","v":0},{"$f":"SUMIFS( $J92:EN92, $J91:EN91, \">=\" & EN91 - $F90 + 1, $J91:EN91, \"<=\" & EN91) * EN93","v":0},{"$f":"SUMIFS( $J92:EO92, $J91:EO91, \">=\" & EO91 - $F90 + 1, $J91:EO91, \"<=\" & EO91) * EO93","v":0},{"$f":"SUMIFS( $J92:EP92, $J91:EP91, \">=\" & EP91 - $F90 + 1, $J91:EP91, \"<=\" & EP91) * EP93","v":0},{"$f":"SUMIFS( $J92:EQ92, $J91:EQ91, \">=\" & EQ91 - $F90 + 1, $J91:EQ91, \"<=\" & EQ91) * EQ93","v":0},{"$f":"SUMIFS( $J92:ER92, $J91:ER91, \">=\" & ER91 - $F90 + 1, $J91:ER91, \"<=\" & ER91) * ER93","v":0},{"$f":"SUMIFS( $J92:ES92, $J91:ES91, \">=\" & ES91 - $F90 + 1, $J91:ES91, \"<=\" & ES91) * ES93","v":0},{"$f":"SUMIFS( $J92:ET92, $J91:ET91, \">=\" & ET91 - $F90 + 1, $J91:ET91, \"<=\" & ET91) * ET93","v":0},{"$f":"SUMIFS( $J92:EU92, $J91:EU91, \">=\" & EU91 - $F90 + 1, $J91:EU91, \"<=\" & EU91) * EU93","v":0},{"$f":"SUMIFS( $J92:EV92, $J91:EV91, \">=\" & EV91 - $F90 + 1, $J91:EV91, \"<=\" & EV91) * EV93","v":0},{"$f":"SUMIFS( $J92:EW92, $J91:EW91, \">=\" & EW91 - $F90 + 1, $J91:EW91, \"<=\" & EW91) * EW93","v":0},{"$f":"SUMIFS( $J92:EX92, $J91:EX91, \">=\" & EX91 - $F90 + 1, $J91:EX91, \"<=\" & EX91) * EX93","v":0},{"$f":"SUMIFS( $J92:EY92, $J91:EY91, \">=\" & EY91 - $F90 + 1, $J91:EY91, \"<=\" & EY91) * EY93","v":0},{"$f":"SUMIFS( $J92:EZ92, $J91:EZ91, \">=\" & EZ91 - $F90 + 1, $J91:EZ91, \"<=\" & EZ91) * EZ93","v":0},{"$f":"SUMIFS( $J92:FA92, $J91:FA91, \">=\" & FA91 - $F90 + 1, $J91:FA91, \"<=\" & FA91) * FA93","v":0},{"$f":"SUMIFS( $J92:FB92, $J91:FB91, \">=\" & FB91 - $F90 + 1, $J91:FB91, \"<=\" & FB91) * FB93","v":0},{"$f":"SUMIFS( $J92:FC92, $J91:FC91, \">=\" & FC91 - $F90 + 1, $J91:FC91, \"<=\" & FC91) * FC93","v":0},{"$f":"SUMIFS( $J92:FD92, $J91:FD91, \">=\" & FD91 - $F90 + 1, $J91:FD91, \"<=\" & FD91) * FD93","v":0},{"$f":"SUMIFS( $J92:FE92, $J91:FE91, \">=\" & FE91 - $F90 + 1, $J91:FE91, \"<=\" & FE91) * FE93","v":0},{"$f":"SUMIFS( $J92:FF92, $J91:FF91, \">=\" & FF91 - $F90 + 1, $J91:FF91, \"<=\" & FF91) * FF93","v":0},{"$f":"SUMIFS( $J92:FG92, $J91:FG91, \">=\" & FG91 - $F90 + 1, $J91:FG91, \"<=\" & FG91) * FG93","v":0},{"$f":"SUMIFS( $J92:FH92, $J91:FH91, \">=\" & FH91 - $F90 + 1, $J91:FH91, \"<=\" & FH91) * FH93","v":0},{"$f":"SUMIFS( $J92:FI92, $J91:FI91, \">=\" & FI91 - $F90 + 1, $J91:FI91, \"<=\" & FI91) * FI93","v":0},{"$f":"SUMIFS( $J92:FJ92, $J91:FJ91, \">=\" & FJ91 - $F90 + 1, $J91:FJ91, \"<=\" & FJ91) * FJ93","v":0},{"$f":"SUMIFS( $J92:FK92, $J91:FK91, \">=\" & FK91 - $F90 + 1, $J91:FK91, \"<=\" & FK91) * FK93","v":0},{"$f":"SUMIFS( $J92:FL92, $J91:FL91, \">=\" & FL91 - $F90 + 1, $J91:FL91, \"<=\" & FL91) * FL93","v":0},{"$f":"SUMIFS( $J92:FM92, $J91:FM91, \">=\" & FM91 - $F90 + 1, $J91:FM91, \"<=\" & FM91) * FM93","v":0},{"$f":"SUMIFS( $J92:FN92, $J91:FN91, \">=\" & FN91 - $F90 + 1, $J91:FN91, \"<=\" & FN91) * FN93","v":0},{"$f":"SUMIFS( $J92:FO92, $J91:FO91, \">=\" & FO91 - $F90 + 1, $J91:FO91, \"<=\" & FO91) * FO93","v":0},{"$f":"SUMIFS( $J92:FP92, $J91:FP91, \">=\" & FP91 - $F90 + 1, $J91:FP91, \"<=\" & FP91) * FP93","v":0},{"$f":"SUMIFS( $J92:FQ92, $J91:FQ91, \">=\" & FQ91 - $F90 + 1, $J91:FQ91, \"<=\" & FQ91) * FQ93","v":0},{"$f":"SUMIFS( $J92:FR92, $J91:FR91, \">=\" & FR91 - $F90 + 1, $J91:FR91, \"<=\" & FR91) * FR93","v":0},{"$f":"SUMIFS( $J92:FS92, $J91:FS91, \">=\" & FS91 - $F90 + 1, $J91:FS91, \"<=\" & FS91) * FS93","v":0},{"$f":"SUMIFS( $J92:FT92, $J91:FT91, \">=\" & FT91 - $F90 + 1, $J91:FT91, \"<=\" & FT91) * FT93","v":0},{"$f":"SUMIFS( $J92:FU92, $J91:FU91, \">=\" & FU91 - $F90 + 1, $J91:FU91, \"<=\" & FU91) * FU93","v":0},{"$f":"SUMIFS( $J92:FV92, $J91:FV91, \">=\" & FV91 - $F90 + 1, $J91:FV91, \"<=\" & FV91) * FV93","v":0},{"$f":"SUMIFS( $J92:FW92, $J91:FW91, \">=\" & FW91 - $F90 + 1, $J91:FW91, \"<=\" & FW91) * FW93","v":0},{"$f":"SUMIFS( $J92:FX92, $J91:FX91, \">=\" & FX91 - $F90 + 1, $J91:FX91, \"<=\" & FX91) * FX93","v":0},{"$f":"SUMIFS( $J92:FY92, $J91:FY91, \">=\" & FY91 - $F90 + 1, $J91:FY91, \"<=\" & FY91) * FY93","v":0},{"$f":"SUMIFS( $J92:FZ92, $J91:FZ91, \">=\" & FZ91 - $F90 + 1, $J91:FZ91, \"<=\" & FZ91) * FZ93","v":0},{"$f":"SUMIFS( $J92:GA92, $J91:GA91, \">=\" & GA91 - $F90 + 1, $J91:GA91, \"<=\" & GA91) * GA93","v":0},{"$f":"SUMIFS( $J92:GB92, $J91:GB91, \">=\" & GB91 - $F90 + 1, $J91:GB91, \"<=\" & GB91) * GB93","v":0},{"$f":"SUMIFS( $J92:GC92, $J91:GC91, \">=\" & GC91 - $F90 + 1, $J91:GC91, \"<=\" & GC91) * GC93","v":0},{"$f":"SUMIFS( $J92:GD92, $J91:GD91, \">=\" & GD91 - $F90 + 1, $J91:GD91, \"<=\" & GD91) * GD93","v":0},{"$f":"SUMIFS( $J92:GE92, $J91:GE91, \">=\" & GE91 - $F90 + 1, $J91:GE91, \"<=\" & GE91) * GE93","v":0},{"$f":"SUMIFS( $J92:GF92, $J91:GF91, \">=\" & GF91 - $F90 + 1, $J91:GF91, \"<=\" & GF91) * GF93","v":0},{"$f":"SUMIFS( $J92:GG92, $J91:GG91, \">=\" & GG91 - $F90 + 1, $J91:GG91, \"<=\" & GG91) * GG93","v":0},{"$f":"SUMIFS( $J92:GH92, $J91:GH91, \">=\" & GH91 - $F90 + 1, $J91:GH91, \"<=\" & GH91) * GH93","v":0},{"$f":"SUMIFS( $J92:GI92, $J91:GI91, \">=\" & GI91 - $F90 + 1, $J91:GI91, \"<=\" & GI91) * GI93","v":0},{"$f":"SUMIFS( $J92:GJ92, $J91:GJ91, \">=\" & GJ91 - $F90 + 1, $J91:GJ91, \"<=\" & GJ91) * GJ93","v":0}]
[]
[null,null,null,null,{"$f":" DSRA!E$12","v":"Periods in a year"},{"$f":" DSRA!F$12","v":2},{"$f":" DSRA!G$12","v":"periods"}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":"counter"},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48},{"$f":" Time!BF$10","v":49},{"$f":" Time!BG$10","v":50},{"$f":" Time!BH$10","v":51},{"$f":" Time!BI$10","v":52},{"$f":" Time!BJ$10","v":53},{"$f":" Time!BK$10","v":54},{"$f":" Time!BL$10","v":55},{"$f":" Time!BM$10","v":56},{"$f":" Time!BN$10","v":57},{"$f":" Time!BO$10","v":58},{"$f":" Time!BP$10","v":59},{"$f":" Time!BQ$10","v":60},{"$f":" Time!BR$10","v":61},{"$f":" Time!BS$10","v":62},{"$f":" Time!BT$10","v":63},{"$f":" Time!BU$10","v":64},{"$f":" Time!BV$10","v":65},{"$f":" Time!BW$10","v":66},{"$f":" Time!BX$10","v":67},{"$f":" Time!BY$10","v":68},{"$f":" Time!BZ$10","v":69},{"$f":" Time!CA$10","v":70},{"$f":" Time!CB$10","v":71},{"$f":" Time!CC$10","v":72},{"$f":" Time!CD$10","v":73},{"$f":" Time!CE$10","v":74},{"$f":" Time!CF$10","v":75},{"$f":" Time!CG$10","v":76},{"$f":" Time!CH$10","v":77},{"$f":" Time!CI$10","v":78},{"$f":" Time!CJ$10","v":79},{"$f":" Time!CK$10","v":80},{"$f":" Time!CL$10","v":81},{"$f":" Time!CM$10","v":82},{"$f":" Time!CN$10","v":83},{"$f":" Time!CO$10","v":84},{"$f":" Time!CP$10","v":85},{"$f":" Time!CQ$10","v":86},{"$f":" Time!CR$10","v":87},{"$f":" Time!CS$10","v":88},{"$f":" Time!CT$10","v":89},{"$f":" Time!CU$10","v":90},{"$f":" Time!CV$10","v":91},{"$f":" Time!CW$10","v":92},{"$f":" Time!CX$10","v":93},{"$f":" Time!CY$10","v":94},{"$f":" Time!CZ$10","v":95},{"$f":" Time!DA$10","v":96},{"$f":" Time!DB$10","v":97},{"$f":" Time!DC$10","v":98},{"$f":" Time!DD$10","v":99},{"$f":" Time!DE$10","v":100},{"$f":" Time!DF$10","v":101},{"$f":" Time!DG$10","v":102},{"$f":" Time!DH$10","v":103},{"$f":" Time!DI$10","v":104},{"$f":" Time!DJ$10","v":105},{"$f":" Time!DK$10","v":106},{"$f":" Time!DL$10","v":107},{"$f":" Time!DM$10","v":108},{"$f":" Time!DN$10","v":109},{"$f":" Time!DO$10","v":110},{"$f":" Time!DP$10","v":111},{"$f":" Time!DQ$10","v":112},{"$f":" Time!DR$10","v":113},{"$f":" Time!DS$10","v":114},{"$f":" Time!DT$10","v":115},{"$f":" Time!DU$10","v":116},{"$f":" Time!DV$10","v":117},{"$f":" Time!DW$10","v":118},{"$f":" Time!DX$10","v":119},{"$f":" Time!DY$10","v":120},{"$f":" Time!DZ$10","v":121},{"$f":" Time!EA$10","v":122},{"$f":" Time!EB$10","v":123},{"$f":" Time!EC$10","v":124},{"$f":" Time!ED$10","v":125},{"$f":" Time!EE$10","v":126},{"$f":" Time!EF$10","v":127},{"$f":" Time!EG$10","v":128},{"$f":" Time!EH$10","v":129},{"$f":" Time!EI$10","v":130},{"$f":" Time!EJ$10","v":131},{"$f":" Time!EK$10","v":132},{"$f":" Time!EL$10","v":133},{"$f":" Time!EM$10","v":134},{"$f":" Time!EN$10","v":135},{"$f":" Time!EO$10","v":136},{"$f":" Time!EP$10","v":137},{"$f":" Time!EQ$10","v":138},{"$f":" Time!ER$10","v":139},{"$f":" Time!ES$10","v":140},{"$f":" Time!ET$10","v":141},{"$f":" Time!EU$10","v":142},{"$f":" Time!EV$10","v":143},{"$f":" Time!EW$10","v":144},{"$f":" Time!EX$10","v":145},{"$f":" Time!EY$10","v":146},{"$f":" Time!EZ$10","v":147},{"$f":" Time!FA$10","v":148},{"$f":" Time!FB$10","v":149},{"$f":" Time!FC$10","v":150},{"$f":" Time!FD$10","v":151},{"$f":" Time!FE$10","v":152},{"$f":" Time!FF$10","v":153},{"$f":" Time!FG$10","v":154},{"$f":" Time!FH$10","v":155},{"$f":" Time!FI$10","v":156},{"$f":" Time!FJ$10","v":157},{"$f":" Time!FK$10","v":158},{"$f":" Time!FL$10","v":159},{"$f":" Time!FM$10","v":160},{"$f":" Time!FN$10","v":161},{"$f":" Time!FO$10","v":162},{"$f":" Time!FP$10","v":163},{"$f":" Time!FQ$10","v":164},{"$f":" Time!FR$10","v":165},{"$f":" Time!FS$10","v":166},{"$f":" Time!FT$10","v":167},{"$f":" Time!FU$10","v":168},{"$f":" Time!FV$10","v":169},{"$f":" Time!FW$10","v":170},{"$f":" Time!FX$10","v":171},{"$f":" Time!FY$10","v":172},{"$f":" Time!FZ$10","v":173},{"$f":" Time!GA$10","v":174},{"$f":" Time!GB$10","v":175},{"$f":" Time!GC$10","v":176},{"$f":" Time!GD$10","v":177},{"$f":" Time!GE$10","v":178},{"$f":" Time!GF$10","v":179},{"$f":" Time!GG$10","v":180},{"$f":" Time!GH$10","v":181},{"$f":" Time!GI$10","v":182},{"$f":" Time!GJ$10","v":183}]
[null,null,null,null,{"$f":" Debt!E$17","v":"CFADS over term of senior debt excl EGRs P50"},{"$f":" Debt!F$17","v":0},{"$f":" Debt!G$17","v":"$ 000s"},{"$f":" Debt!H$17","v":578916.87387404684},{"$f":" Debt!I$17","v":0},{"$f":" Debt!J$17","v":0},{"$f":" Debt!K$17","v":0},{"$f":" Debt!L$17","v":0},{"$f":" Debt!M$17","v":0},{"$f":" Debt!N$17","v":0},{"$f":" Debt!O$17","v":0},{"$f":" Debt!P$17","v":0},{"$f":" Debt!Q$17","v":17345.600502954356},{"$f":" Debt!R$17","v":18611.389402627436},{"$f":" Debt!S$17","v":17823.872140901665},{"$f":" Debt!T$17","v":18440.887822505854},{"$f":" Debt!U$17","v":17779.417165988809},{"$f":" Debt!V$17","v":18182.506712743852},{"$f":" Debt!W$17","v":17679.76312045908},{"$f":" Debt!X$17","v":18032.240378504197},{"$f":" Debt!Y$17","v":17507.516150175728},{"$f":" Debt!Z$17","v":17854.32326826785},{"$f":" Debt!AA$17","v":17425.726842826181},{"$f":" Debt!AB$17","v":17744.343695464511},{"$f":" Debt!AC$17","v":17266.238552863466},{"$f":" Debt!AD$17","v":17584.226450075221},{"$f":" Debt!AE$17","v":17100.132531139832},{"$f":" Debt!AF$17","v":17447.508989503811},{"$f":" Debt!AG$17","v":16900.811354991296},{"$f":" Debt!AH$17","v":17243.074547027954},{"$f":" Debt!AI$17","v":16745.796437383717},{"$f":" Debt!AJ$17","v":17061.164772401906},{"$f":" Debt!AK$17","v":16591.010504832004},{"$f":" Debt!AL$17","v":16902.969557532924},{"$f":" Debt!AM$17","v":16390.256546665569},{"$f":" Debt!AN$17","v":16728.999151642154},{"$f":" Debt!AO$17","v":16154.172102879791},{"$f":" Debt!AP$17","v":16492.302071141883},{"$f":" Debt!AQ$17","v":16010.212633117622},{"$f":" Debt!AR$17","v":16364.472534924687},{"$f":" Debt!AS$17","v":15877.180481804136},{"$f":" Debt!AT$17","v":16232.920023105749},{"$f":" Debt!AU$17","v":15740.246378936143},{"$f":" Debt!AV$17","v":16123.593277151936},{"$f":" Debt!AW$17","v":15573.937868574121},{"$f":" Debt!AX$17","v":15958.059902931338},{"$f":" Debt!AY$17","v":0},{"$f":" Debt!AZ$17","v":0},{"$f":" Debt!BA$17","v":0},{"$f":" Debt!BB$17","v":0},{"$f":" Debt!BC$17","v":0},{"$f":" Debt!BD$17","v":0},{"$f":" Debt!BE$17","v":0},{"$f":" Debt!BF$17","v":0},{"$f":" Debt!BG$17","v":0},{"$f":" Debt!BH$17","v":0},{"$f":" Debt!BI$17","v":0},{"$f":" Debt!BJ$17","v":0},{"$f":" Debt!BK$17","v":0},{"$f":" Debt!BL$17","v":0},{"$f":" Debt!BM$17","v":0},{"$f":" Debt!BN$17","v":0},{"$f":" Debt!BO$17","v":0},{"$f":" Debt!BP$17","v":0},{"$f":" Debt!BQ$17","v":0},{"$f":" Debt!BR$17","v":0},{"$f":" Debt!BS$17","v":0},{"$f":" Debt!BT$17","v":0},{"$f":" Debt!BU$17","v":0},{"$f":" Debt!BV$17","v":0},{"$f":" Debt!BW$17","v":0},{"$f":" Debt!BX$17","v":0},{"$f":" Debt!BY$17","v":0},{"$f":" Debt!BZ$17","v":0},{"$f":" Debt!CA$17","v":0},{"$f":" Debt!CB$17","v":0},{"$f":" Debt!CC$17","v":0},{"$f":" Debt!CD$17","v":0},{"$f":" Debt!CE$17","v":0},{"$f":" Debt!CF$17","v":0},{"$f":" Debt!CG$17","v":0},{"$f":" Debt!CH$17","v":0},{"$f":" Debt!CI$17","v":0},{"$f":" Debt!CJ$17","v":0},{"$f":" Debt!CK$17","v":0},{"$f":" Debt!CL$17","v":0},{"$f":" Debt!CM$17","v":0},{"$f":" Debt!CN$17","v":0},{"$f":" Debt!CO$17","v":0},{"$f":" Debt!CP$17","v":0},{"$f":" Debt!CQ$17","v":0},{"$f":" Debt!CR$17","v":0},{"$f":" Debt!CS$17","v":0},{"$f":" Debt!CT$17","v":0},{"$f":" Debt!CU$17","v":0},{"$f":" Debt!CV$17","v":0},{"$f":" Debt!CW$17","v":0},{"$f":" Debt!CX$17","v":0},{"$f":" Debt!CY$17","v":0},{"$f":" Debt!CZ$17","v":0},{"$f":" Debt!DA$17","v":0},{"$f":" Debt!DB$17","v":0},{"$f":" Debt!DC$17","v":0},{"$f":" Debt!DD$17","v":0},{"$f":" Debt!DE$17","v":0},{"$f":" Debt!DF$17","v":0},{"$f":" Debt!DG$17","v":0},{"$f":" Debt!DH$17","v":0},{"$f":" Debt!DI$17","v":0},{"$f":" Debt!DJ$17","v":0},{"$f":" Debt!DK$17","v":0},{"$f":" Debt!DL$17","v":0},{"$f":" Debt!DM$17","v":0},{"$f":" Debt!DN$17","v":0},{"$f":" Debt!DO$17","v":0},{"$f":" Debt!DP$17","v":0},{"$f":" Debt!DQ$17","v":0},{"$f":" Debt!DR$17","v":0},{"$f":" Debt!DS$17","v":0},{"$f":" Debt!DT$17","v":0},{"$f":" Debt!DU$17","v":0},{"$f":" Debt!DV$17","v":0},{"$f":" Debt!DW$17","v":0},{"$f":" Debt!DX$17","v":0},{"$f":" Debt!DY$17","v":0},{"$f":" Debt!DZ$17","v":0},{"$f":" Debt!EA$17","v":0},{"$f":" Debt!EB$17","v":0},{"$f":" Debt!EC$17","v":0},{"$f":" Debt!ED$17","v":0},{"$f":" Debt!EE$17","v":0},{"$f":" Debt!EF$17","v":0},{"$f":" Debt!EG$17","v":0},{"$f":" Debt!EH$17","v":0},{"$f":" Debt!EI$17","v":0},{"$f":" Debt!EJ$17","v":0},{"$f":" Debt!EK$17","v":0},{"$f":" Debt!EL$17","v":0},{"$f":" Debt!EM$17","v":0},{"$f":" Debt!EN$17","v":0},{"$f":" Debt!EO$17","v":0},{"$f":" Debt!EP$17","v":0},{"$f":" Debt!EQ$17","v":0},{"$f":" Debt!ER$17","v":0},{"$f":" Debt!ES$17","v":0},{"$f":" Debt!ET$17","v":0},{"$f":" Debt!EU$17","v":0},{"$f":" Debt!EV$17","v":0},{"$f":" Debt!EW$17","v":0},{"$f":" Debt!EX$17","v":0},{"$f":" Debt!EY$17","v":0},{"$f":" Debt!EZ$17","v":0},{"$f":" Debt!FA$17","v":0},{"$f":" Debt!FB$17","v":0},{"$f":" Debt!FC$17","v":0},{"$f":" Debt!FD$17","v":0},{"$f":" Debt!FE$17","v":0},{"$f":" Debt!FF$17","v":0},{"$f":" Debt!FG$17","v":0},{"$f":" Debt!FH$17","v":0},{"$f":" Debt!FI$17","v":0},{"$f":" Debt!FJ$17","v":0},{"$f":" Debt!FK$17","v":0},{"$f":" Debt!FL$17","v":0},{"$f":" Debt!FM$17","v":0},{"$f":" Debt!FN$17","v":0},{"$f":" Debt!FO$17","v":0},{"$f":" Debt!FP$17","v":0},{"$f":" Debt!FQ$17","v":0},{"$f":" Debt!FR$17","v":0},{"$f":" Debt!FS$17","v":0},{"$f":" Debt!FT$17","v":0},{"$f":" Debt!FU$17","v":0},{"$f":" Debt!FV$17","v":0},{"$f":" Debt!FW$17","v":0},{"$f":" Debt!FX$17","v":0},{"$f":" Debt!FY$17","v":0},{"$f":" Debt!FZ$17","v":0},{"$f":" Debt!GA$17","v":0},{"$f":" Debt!GB$17","v":0},{"$f":" Debt!GC$17","v":0},{"$f":" Debt!GD$17","v":0},{"$f":" Debt!GE$17","v":0},{"$f":" Debt!GF$17","v":0},{"$f":" Debt!GG$17","v":0},{"$f":" Debt!GH$17","v":0},{"$f":" Debt!GI$17","v":0},{"$f":" Debt!GJ$17","v":0}]
[null,null,null,null,{"$f":" Time!E$172","v":"Senior debt repayment flag"},{"$f":" Time!F$172","v":0},{"$f":" Time!G$172","v":"flag"},{"$f":" Time!H$172","v":34},{"$f":" Time!I$172","v":0},{"$f":" Time!J$172","v":0},{"$f":" Time!K$172","v":0},{"$f":" Time!L$172","v":0},{"$f":" Time!M$172","v":0},{"$f":" Time!N$172","v":0},{"$f":" Time!O$172","v":0},{"$f":" Time!P$172","v":0},{"$f":" Time!Q$172","v":1},{"$f":" Time!R$172","v":1},{"$f":" Time!S$172","v":1},{"$f":" Time!T$172","v":1},{"$f":" Time!U$172","v":1},{"$f":" Time!V$172","v":1},{"$f":" Time!W$172","v":1},{"$f":" Time!X$172","v":1},{"$f":" Time!Y$172","v":1},{"$f":" Time!Z$172","v":1},{"$f":" Time!AA$172","v":1},{"$f":" Time!AB$172","v":1},{"$f":" Time!AC$172","v":1},{"$f":" Time!AD$172","v":1},{"$f":" Time!AE$172","v":1},{"$f":" Time!AF$172","v":1},{"$f":" Time!AG$172","v":1},{"$f":" Time!AH$172","v":1},{"$f":" Time!AI$172","v":1},{"$f":" Time!AJ$172","v":1},{"$f":" Time!AK$172","v":1},{"$f":" Time!AL$172","v":1},{"$f":" Time!AM$172","v":1},{"$f":" Time!AN$172","v":1},{"$f":" Time!AO$172","v":1},{"$f":" Time!AP$172","v":1},{"$f":" Time!AQ$172","v":1},{"$f":" Time!AR$172","v":1},{"$f":" Time!AS$172","v":1},{"$f":" Time!AT$172","v":1},{"$f":" Time!AU$172","v":1},{"$f":" Time!AV$172","v":1},{"$f":" Time!AW$172","v":1},{"$f":" Time!AX$172","v":1},{"$f":" Time!AY$172","v":0},{"$f":" Time!AZ$172","v":0},{"$f":" Time!BA$172","v":0},{"$f":" Time!BB$172","v":0},{"$f":" Time!BC$172","v":0},{"$f":" Time!BD$172","v":0},{"$f":" Time!BE$172","v":0},{"$f":" Time!BF$172","v":0},{"$f":" Time!BG$172","v":0},{"$f":" Time!BH$172","v":0},{"$f":" Time!BI$172","v":0},{"$f":" Time!BJ$172","v":0},{"$f":" Time!BK$172","v":0},{"$f":" Time!BL$172","v":0},{"$f":" Time!BM$172","v":0},{"$f":" Time!BN$172","v":0},{"$f":" Time!BO$172","v":0},{"$f":" Time!BP$172","v":0},{"$f":" Time!BQ$172","v":0},{"$f":" Time!BR$172","v":0},{"$f":" Time!BS$172","v":0},{"$f":" Time!BT$172","v":0},{"$f":" Time!BU$172","v":0},{"$f":" Time!BV$172","v":0},{"$f":" Time!BW$172","v":0},{"$f":" Time!BX$172","v":0},{"$f":" Time!BY$172","v":0},{"$f":" Time!BZ$172","v":0},{"$f":" Time!CA$172","v":0},{"$f":" Time!CB$172","v":0},{"$f":" Time!CC$172","v":0},{"$f":" Time!CD$172","v":0},{"$f":" Time!CE$172","v":0},{"$f":" Time!CF$172","v":0},{"$f":" Time!CG$172","v":0},{"$f":" Time!CH$172","v":0},{"$f":" Time!CI$172","v":0},{"$f":" Time!CJ$172","v":0},{"$f":" Time!CK$172","v":0},{"$f":" Time!CL$172","v":0},{"$f":" Time!CM$172","v":0},{"$f":" Time!CN$172","v":0},{"$f":" Time!CO$172","v":0},{"$f":" Time!CP$172","v":0},{"$f":" Time!CQ$172","v":0},{"$f":" Time!CR$172","v":0},{"$f":" Time!CS$172","v":0},{"$f":" Time!CT$172","v":0},{"$f":" Time!CU$172","v":0},{"$f":" Time!CV$172","v":0},{"$f":" Time!CW$172","v":0},{"$f":" Time!CX$172","v":0},{"$f":" Time!CY$172","v":0},{"$f":" Time!CZ$172","v":0},{"$f":" Time!DA$172","v":0},{"$f":" Time!DB$172","v":0},{"$f":" Time!DC$172","v":0},{"$f":" Time!DD$172","v":0},{"$f":" Time!DE$172","v":0},{"$f":" Time!DF$172","v":0},{"$f":" Time!DG$172","v":0},{"$f":" Time!DH$172","v":0},{"$f":" Time!DI$172","v":0},{"$f":" Time!DJ$172","v":0},{"$f":" Time!DK$172","v":0},{"$f":" Time!DL$172","v":0},{"$f":" Time!DM$172","v":0},{"$f":" Time!DN$172","v":0},{"$f":" Time!DO$172","v":0},{"$f":" Time!DP$172","v":0},{"$f":" Time!DQ$172","v":0},{"$f":" Time!DR$172","v":0},{"$f":" Time!DS$172","v":0},{"$f":" Time!DT$172","v":0},{"$f":" Time!DU$172","v":0},{"$f":" Time!DV$172","v":0},{"$f":" Time!DW$172","v":0},{"$f":" Time!DX$172","v":0},{"$f":" Time!DY$172","v":0},{"$f":" Time!DZ$172","v":0},{"$f":" Time!EA$172","v":0},{"$f":" Time!EB$172","v":0},{"$f":" Time!EC$172","v":0},{"$f":" Time!ED$172","v":0},{"$f":" Time!EE$172","v":0},{"$f":" Time!EF$172","v":0},{"$f":" Time!EG$172","v":0},{"$f":" Time!EH$172","v":0},{"$f":" Time!EI$172","v":0},{"$f":" Time!EJ$172","v":0},{"$f":" Time!EK$172","v":0},{"$f":" Time!EL$172","v":0},{"$f":" Time!EM$172","v":0},{"$f":" Time!EN$172","v":0},{"$f":" Time!EO$172","v":0},{"$f":" Time!EP$172","v":0},{"$f":" Time!EQ$172","v":0},{"$f":" Time!ER$172","v":0},{"$f":" Time!ES$172","v":0},{"$f":" Time!ET$172","v":0},{"$f":" Time!EU$172","v":0},{"$f":" Time!EV$172","v":0},{"$f":" Time!EW$172","v":0},{"$f":" Time!EX$172","v":0},{"$f":" Time!EY$172","v":0},{"$f":" Time!EZ$172","v":0},{"$f":" Time!FA$172","v":0},{"$f":" Time!FB$172","v":0},{"$f":" Time!FC$172","v":0},{"$f":" Time!FD$172","v":0},{"$f":" Time!FE$172","v":0},{"$f":" Time!FF$172","v":0},{"$f":" Time!FG$172","v":0},{"$f":" Time!FH$172","v":0},{"$f":" Time!FI$172","v":0},{"$f":" Time!FJ$172","v":0},{"$f":" Time!FK$172","v":0},{"$f":" Time!FL$172","v":0},{"$f":" Time!FM$172","v":0},{"$f":" Time!FN$172","v":0},{"$f":" Time!FO$172","v":0},{"$f":" Time!FP$172","v":0},{"$f":" Time!FQ$172","v":0},{"$f":" Time!FR$172","v":0},{"$f":" Time!FS$172","v":0},{"$f":" Time!FT$172","v":0},{"$f":" Time!FU$172","v":0},{"$f":" Time!FV$172","v":0},{"$f":" Time!FW$172","v":0},{"$f":" Time!FX$172","v":0},{"$f":" Time!FY$172","v":0},{"$f":" Time!FZ$172","v":0},{"$f":" Time!GA$172","v":0},{"$f":" Time!GB$172","v":0},{"$f":" Time!GC$172","v":0},{"$f":" Time!GD$172","v":0},{"$f":" Time!GE$172","v":0},{"$f":" Time!GF$172","v":0},{"$f":" Time!GG$172","v":0},{"$f":" Time!GH$172","v":0},{"$f":" Time!GI$172","v":0},{"$f":" Time!GJ$172","v":0}]
[null,null,null,null,"Annual CFADS",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"SUMIFS( $J98:J98, $J97:J97, \">=\" & J97 - $F96 + 1, $J97:J97, \"<=\" & J97) * J99","v":0},{"$f":"SUMIFS( $J98:K98, $J97:K97, \">=\" & K97 - $F96 + 1, $J97:K97, \"<=\" & K97) * K99","v":0},{"$f":"SUMIFS( $J98:L98, $J97:L97, \">=\" & L97 - $F96 + 1, $J97:L97, \"<=\" & L97) * L99","v":0},{"$f":"SUMIFS( $J98:M98, $J97:M97, \">=\" & M97 - $F96 + 1, $J97:M97, \"<=\" & M97) * M99","v":0},{"$f":"SUMIFS( $J98:N98, $J97:N97, \">=\" & N97 - $F96 + 1, $J97:N97, \"<=\" & N97) * N99","v":0},{"$f":"SUMIFS( $J98:O98, $J97:O97, \">=\" & O97 - $F96 + 1, $J97:O97, \"<=\" & O97) * O99","v":0},{"$f":"SUMIFS( $J98:P98, $J97:P97, \">=\" & P97 - $F96 + 1, $J97:P97, \"<=\" & P97) * P99","v":0},{"$f":"SUMIFS( $J98:Q98, $J97:Q97, \">=\" & Q97 - $F96 + 1, $J97:Q97, \"<=\" & Q97) * Q99","v":17345.600502954356},{"$f":"SUMIFS( $J98:R98, $J97:R97, \">=\" & R97 - $F96 + 1, $J97:R97, \"<=\" & R97) * R99","v":35956.989905581795},{"$f":"SUMIFS( $J98:S98, $J97:S97, \">=\" & S97 - $F96 + 1, $J97:S97, \"<=\" & S97) * S99","v":36435.261543529101},{"$f":"SUMIFS( $J98:T98, $J97:T97, \">=\" & T97 - $F96 + 1, $J97:T97, \"<=\" & T97) * T99","v":36264.759963407516},{"$f":"SUMIFS( $J98:U98, $J97:U97, \">=\" & U97 - $F96 + 1, $J97:U97, \"<=\" & U97) * U99","v":36220.304988494667},{"$f":"SUMIFS( $J98:V98, $J97:V97, \">=\" & V97 - $F96 + 1, $J97:V97, \"<=\" & V97) * V99","v":35961.923878732661},{"$f":"SUMIFS( $J98:W98, $J97:W97, \">=\" & W97 - $F96 + 1, $J97:W97, \"<=\" & W97) * W99","v":35862.269833202932},{"$f":"SUMIFS( $J98:X98, $J97:X97, \">=\" & X97 - $F96 + 1, $J97:X97, \"<=\" & X97) * X99","v":35712.003498963277},{"$f":"SUMIFS( $J98:Y98, $J97:Y97, \">=\" & Y97 - $F96 + 1, $J97:Y97, \"<=\" & Y97) * Y99","v":35539.756528679922},{"$f":"SUMIFS( $J98:Z98, $J97:Z97, \">=\" & Z97 - $F96 + 1, $J97:Z97, \"<=\" & Z97) * Z99","v":35361.839418443575},{"$f":"SUMIFS( $J98:AA98, $J97:AA97, \">=\" & AA97 - $F96 + 1, $J97:AA97, \"<=\" & AA97) * AA99","v":35280.050111094031},{"$f":"SUMIFS( $J98:AB98, $J97:AB97, \">=\" & AB97 - $F96 + 1, $J97:AB97, \"<=\" & AB97) * AB99","v":35170.070538290689},{"$f":"SUMIFS( $J98:AC98, $J97:AC97, \">=\" & AC97 - $F96 + 1, $J97:AC97, \"<=\" & AC97) * AC99","v":35010.582248327977},{"$f":"SUMIFS( $J98:AD98, $J97:AD97, \">=\" & AD97 - $F96 + 1, $J97:AD97, \"<=\" & AD97) * AD99","v":34850.465002938683},{"$f":"SUMIFS( $J98:AE98, $J97:AE97, \">=\" & AE97 - $F96 + 1, $J97:AE97, \"<=\" & AE97) * AE99","v":34684.358981215053},{"$f":"SUMIFS( $J98:AF98, $J97:AF97, \">=\" & AF97 - $F96 + 1, $J97:AF97, \"<=\" & AF97) * AF99","v":34547.641520643643},{"$f":"SUMIFS( $J98:AG98, $J97:AG97, \">=\" & AG97 - $F96 + 1, $J97:AG97, \"<=\" & AG97) * AG99","v":34348.320344495107},{"$f":"SUMIFS( $J98:AH98, $J97:AH97, \">=\" & AH97 - $F96 + 1, $J97:AH97, \"<=\" & AH97) * AH99","v":34143.885902019247},{"$f":"SUMIFS( $J98:AI98, $J97:AI97, \">=\" & AI97 - $F96 + 1, $J97:AI97, \"<=\" & AI97) * AI99","v":33988.870984411667},{"$f":"SUMIFS( $J98:AJ98, $J97:AJ97, \">=\" & AJ97 - $F96 + 1, $J97:AJ97, \"<=\" & AJ97) * AJ99","v":33806.961209785622},{"$f":"SUMIFS( $J98:AK98, $J97:AK97, \">=\" & AK97 - $F96 + 1, $J97:AK97, \"<=\" & AK97) * AK99","v":33652.17527723391},{"$f":"SUMIFS( $J98:AL98, $J97:AL97, \">=\" & AL97 - $F96 + 1, $J97:AL97, \"<=\" & AL97) * AL99","v":33493.980062364928},{"$f":"SUMIFS( $J98:AM98, $J97:AM97, \">=\" & AM97 - $F96 + 1, $J97:AM97, \"<=\" & AM97) * AM99","v":33293.226104198489},{"$f":"SUMIFS( $J98:AN98, $J97:AN97, \">=\" & AN97 - $F96 + 1, $J97:AN97, \"<=\" & AN97) * AN99","v":33119.255698307723},{"$f":"SUMIFS( $J98:AO98, $J97:AO97, \">=\" & AO97 - $F96 + 1, $J97:AO97, \"<=\" & AO97) * AO99","v":32883.171254521949},{"$f":"SUMIFS( $J98:AP98, $J97:AP97, \">=\" & AP97 - $F96 + 1, $J97:AP97, \"<=\" & AP97) * AP99","v":32646.474174021674},{"$f":"SUMIFS( $J98:AQ98, $J97:AQ97, \">=\" & AQ97 - $F96 + 1, $J97:AQ97, \"<=\" & AQ97) * AQ99","v":32502.514704259505},{"$f":"SUMIFS( $J98:AR98, $J97:AR97, \">=\" & AR97 - $F96 + 1, $J97:AR97, \"<=\" & AR97) * AR99","v":32374.68516804231},{"$f":"SUMIFS( $J98:AS98, $J97:AS97, \">=\" & AS97 - $F96 + 1, $J97:AS97, \"<=\" & AS97) * AS99","v":32241.653016728822},{"$f":"SUMIFS( $J98:AT98, $J97:AT97, \">=\" & AT97 - $F96 + 1, $J97:AT97, \"<=\" & AT97) * AT99","v":32110.100504909886},{"$f":"SUMIFS( $J98:AU98, $J97:AU97, \">=\" & AU97 - $F96 + 1, $J97:AU97, \"<=\" & AU97) * AU99","v":31973.16640204189},{"$f":"SUMIFS( $J98:AV98, $J97:AV97, \">=\" & AV97 - $F96 + 1, $J97:AV97, \"<=\" & AV97) * AV99","v":31863.839656088079},{"$f":"SUMIFS( $J98:AW98, $J97:AW97, \">=\" & AW97 - $F96 + 1, $J97:AW97, \"<=\" & AW97) * AW99","v":31697.531145726058},{"$f":"SUMIFS( $J98:AX98, $J97:AX97, \">=\" & AX97 - $F96 + 1, $J97:AX97, \"<=\" & AX97) * AX99","v":31531.997771505459},{"$f":"SUMIFS( $J98:AY98, $J97:AY97, \">=\" & AY97 - $F96 + 1, $J97:AY97, \"<=\" & AY97) * AY99","v":0},{"$f":"SUMIFS( $J98:AZ98, $J97:AZ97, \">=\" & AZ97 - $F96 + 1, $J97:AZ97, \"<=\" & AZ97) * AZ99","v":0},{"$f":"SUMIFS( $J98:BA98, $J97:BA97, \">=\" & BA97 - $F96 + 1, $J97:BA97, \"<=\" & BA97) * BA99","v":0},{"$f":"SUMIFS( $J98:BB98, $J97:BB97, \">=\" & BB97 - $F96 + 1, $J97:BB97, \"<=\" & BB97) * BB99","v":0},{"$f":"SUMIFS( $J98:BC98, $J97:BC97, \">=\" & BC97 - $F96 + 1, $J97:BC97, \"<=\" & BC97) * BC99","v":0},{"$f":"SUMIFS( $J98:BD98, $J97:BD97, \">=\" & BD97 - $F96 + 1, $J97:BD97, \"<=\" & BD97) * BD99","v":0},{"$f":"SUMIFS( $J98:BE98, $J97:BE97, \">=\" & BE97 - $F96 + 1, $J97:BE97, \"<=\" & BE97) * BE99","v":0},{"$f":"SUMIFS( $J98:BF98, $J97:BF97, \">=\" & BF97 - $F96 + 1, $J97:BF97, \"<=\" & BF97) * BF99","v":0},{"$f":"SUMIFS( $J98:BG98, $J97:BG97, \">=\" & BG97 - $F96 + 1, $J97:BG97, \"<=\" & BG97) * BG99","v":0},{"$f":"SUMIFS( $J98:BH98, $J97:BH97, \">=\" & BH97 - $F96 + 1, $J97:BH97, \"<=\" & BH97) * BH99","v":0},{"$f":"SUMIFS( $J98:BI98, $J97:BI97, \">=\" & BI97 - $F96 + 1, $J97:BI97, \"<=\" & BI97) * BI99","v":0},{"$f":"SUMIFS( $J98:BJ98, $J97:BJ97, \">=\" & BJ97 - $F96 + 1, $J97:BJ97, \"<=\" & BJ97) * BJ99","v":0},{"$f":"SUMIFS( $J98:BK98, $J97:BK97, \">=\" & BK97 - $F96 + 1, $J97:BK97, \"<=\" & BK97) * BK99","v":0},{"$f":"SUMIFS( $J98:BL98, $J97:BL97, \">=\" & BL97 - $F96 + 1, $J97:BL97, \"<=\" & BL97) * BL99","v":0},{"$f":"SUMIFS( $J98:BM98, $J97:BM97, \">=\" & BM97 - $F96 + 1, $J97:BM97, \"<=\" & BM97) * BM99","v":0},{"$f":"SUMIFS( $J98:BN98, $J97:BN97, \">=\" & BN97 - $F96 + 1, $J97:BN97, \"<=\" & BN97) * BN99","v":0},{"$f":"SUMIFS( $J98:BO98, $J97:BO97, \">=\" & BO97 - $F96 + 1, $J97:BO97, \"<=\" & BO97) * BO99","v":0},{"$f":"SUMIFS( $J98:BP98, $J97:BP97, \">=\" & BP97 - $F96 + 1, $J97:BP97, \"<=\" & BP97) * BP99","v":0},{"$f":"SUMIFS( $J98:BQ98, $J97:BQ97, \">=\" & BQ97 - $F96 + 1, $J97:BQ97, \"<=\" & BQ97) * BQ99","v":0},{"$f":"SUMIFS( $J98:BR98, $J97:BR97, \">=\" & BR97 - $F96 + 1, $J97:BR97, \"<=\" & BR97) * BR99","v":0},{"$f":"SUMIFS( $J98:BS98, $J97:BS97, \">=\" & BS97 - $F96 + 1, $J97:BS97, \"<=\" & BS97) * BS99","v":0},{"$f":"SUMIFS( $J98:BT98, $J97:BT97, \">=\" & BT97 - $F96 + 1, $J97:BT97, \"<=\" & BT97) * BT99","v":0},{"$f":"SUMIFS( $J98:BU98, $J97:BU97, \">=\" & BU97 - $F96 + 1, $J97:BU97, \"<=\" & BU97) * BU99","v":0},{"$f":"SUMIFS( $J98:BV98, $J97:BV97, \">=\" & BV97 - $F96 + 1, $J97:BV97, \"<=\" & BV97) * BV99","v":0},{"$f":"SUMIFS( $J98:BW98, $J97:BW97, \">=\" & BW97 - $F96 + 1, $J97:BW97, \"<=\" & BW97) * BW99","v":0},{"$f":"SUMIFS( $J98:BX98, $J97:BX97, \">=\" & BX97 - $F96 + 1, $J97:BX97, \"<=\" & BX97) * BX99","v":0},{"$f":"SUMIFS( $J98:BY98, $J97:BY97, \">=\" & BY97 - $F96 + 1, $J97:BY97, \"<=\" & BY97) * BY99","v":0},{"$f":"SUMIFS( $J98:BZ98, $J97:BZ97, \">=\" & BZ97 - $F96 + 1, $J97:BZ97, \"<=\" & BZ97) * BZ99","v":0},{"$f":"SUMIFS( $J98:CA98, $J97:CA97, \">=\" & CA97 - $F96 + 1, $J97:CA97, \"<=\" & CA97) * CA99","v":0},{"$f":"SUMIFS( $J98:CB98, $J97:CB97, \">=\" & CB97 - $F96 + 1, $J97:CB97, \"<=\" & CB97) * CB99","v":0},{"$f":"SUMIFS( $J98:CC98, $J97:CC97, \">=\" & CC97 - $F96 + 1, $J97:CC97, \"<=\" & CC97) * CC99","v":0},{"$f":"SUMIFS( $J98:CD98, $J97:CD97, \">=\" & CD97 - $F96 + 1, $J97:CD97, \"<=\" & CD97) * CD99","v":0},{"$f":"SUMIFS( $J98:CE98, $J97:CE97, \">=\" & CE97 - $F96 + 1, $J97:CE97, \"<=\" & CE97) * CE99","v":0},{"$f":"SUMIFS( $J98:CF98, $J97:CF97, \">=\" & CF97 - $F96 + 1, $J97:CF97, \"<=\" & CF97) * CF99","v":0},{"$f":"SUMIFS( $J98:CG98, $J97:CG97, \">=\" & CG97 - $F96 + 1, $J97:CG97, \"<=\" & CG97) * CG99","v":0},{"$f":"SUMIFS( $J98:CH98, $J97:CH97, \">=\" & CH97 - $F96 + 1, $J97:CH97, \"<=\" & CH97) * CH99","v":0},{"$f":"SUMIFS( $J98:CI98, $J97:CI97, \">=\" & CI97 - $F96 + 1, $J97:CI97, \"<=\" & CI97) * CI99","v":0},{"$f":"SUMIFS( $J98:CJ98, $J97:CJ97, \">=\" & CJ97 - $F96 + 1, $J97:CJ97, \"<=\" & CJ97) * CJ99","v":0},{"$f":"SUMIFS( $J98:CK98, $J97:CK97, \">=\" & CK97 - $F96 + 1, $J97:CK97, \"<=\" & CK97) * CK99","v":0},{"$f":"SUMIFS( $J98:CL98, $J97:CL97, \">=\" & CL97 - $F96 + 1, $J97:CL97, \"<=\" & CL97) * CL99","v":0},{"$f":"SUMIFS( $J98:CM98, $J97:CM97, \">=\" & CM97 - $F96 + 1, $J97:CM97, \"<=\" & CM97) * CM99","v":0},{"$f":"SUMIFS( $J98:CN98, $J97:CN97, \">=\" & CN97 - $F96 + 1, $J97:CN97, \"<=\" & CN97) * CN99","v":0},{"$f":"SUMIFS( $J98:CO98, $J97:CO97, \">=\" & CO97 - $F96 + 1, $J97:CO97, \"<=\" & CO97) * CO99","v":0},{"$f":"SUMIFS( $J98:CP98, $J97:CP97, \">=\" & CP97 - $F96 + 1, $J97:CP97, \"<=\" & CP97) * CP99","v":0},{"$f":"SUMIFS( $J98:CQ98, $J97:CQ97, \">=\" & CQ97 - $F96 + 1, $J97:CQ97, \"<=\" & CQ97) * CQ99","v":0},{"$f":"SUMIFS( $J98:CR98, $J97:CR97, \">=\" & CR97 - $F96 + 1, $J97:CR97, \"<=\" & CR97) * CR99","v":0},{"$f":"SUMIFS( $J98:CS98, $J97:CS97, \">=\" & CS97 - $F96 + 1, $J97:CS97, \"<=\" & CS97) * CS99","v":0},{"$f":"SUMIFS( $J98:CT98, $J97:CT97, \">=\" & CT97 - $F96 + 1, $J97:CT97, \"<=\" & CT97) * CT99","v":0},{"$f":"SUMIFS( $J98:CU98, $J97:CU97, \">=\" & CU97 - $F96 + 1, $J97:CU97, \"<=\" & CU97) * CU99","v":0},{"$f":"SUMIFS( $J98:CV98, $J97:CV97, \">=\" & CV97 - $F96 + 1, $J97:CV97, \"<=\" & CV97) * CV99","v":0},{"$f":"SUMIFS( $J98:CW98, $J97:CW97, \">=\" & CW97 - $F96 + 1, $J97:CW97, \"<=\" & CW97) * CW99","v":0},{"$f":"SUMIFS( $J98:CX98, $J97:CX97, \">=\" & CX97 - $F96 + 1, $J97:CX97, \"<=\" & CX97) * CX99","v":0},{"$f":"SUMIFS( $J98:CY98, $J97:CY97, \">=\" & CY97 - $F96 + 1, $J97:CY97, \"<=\" & CY97) * CY99","v":0},{"$f":"SUMIFS( $J98:CZ98, $J97:CZ97, \">=\" & CZ97 - $F96 + 1, $J97:CZ97, \"<=\" & CZ97) * CZ99","v":0},{"$f":"SUMIFS( $J98:DA98, $J97:DA97, \">=\" & DA97 - $F96 + 1, $J97:DA97, \"<=\" & DA97) * DA99","v":0},{"$f":"SUMIFS( $J98:DB98, $J97:DB97, \">=\" & DB97 - $F96 + 1, $J97:DB97, \"<=\" & DB97) * DB99","v":0},{"$f":"SUMIFS( $J98:DC98, $J97:DC97, \">=\" & DC97 - $F96 + 1, $J97:DC97, \"<=\" & DC97) * DC99","v":0},{"$f":"SUMIFS( $J98:DD98, $J97:DD97, \">=\" & DD97 - $F96 + 1, $J97:DD97, \"<=\" & DD97) * DD99","v":0},{"$f":"SUMIFS( $J98:DE98, $J97:DE97, \">=\" & DE97 - $F96 + 1, $J97:DE97, \"<=\" & DE97) * DE99","v":0},{"$f":"SUMIFS( $J98:DF98, $J97:DF97, \">=\" & DF97 - $F96 + 1, $J97:DF97, \"<=\" & DF97) * DF99","v":0},{"$f":"SUMIFS( $J98:DG98, $J97:DG97, \">=\" & DG97 - $F96 + 1, $J97:DG97, \"<=\" & DG97) * DG99","v":0},{"$f":"SUMIFS( $J98:DH98, $J97:DH97, \">=\" & DH97 - $F96 + 1, $J97:DH97, \"<=\" & DH97) * DH99","v":0},{"$f":"SUMIFS( $J98:DI98, $J97:DI97, \">=\" & DI97 - $F96 + 1, $J97:DI97, \"<=\" & DI97) * DI99","v":0},{"$f":"SUMIFS( $J98:DJ98, $J97:DJ97, \">=\" & DJ97 - $F96 + 1, $J97:DJ97, \"<=\" & DJ97) * DJ99","v":0},{"$f":"SUMIFS( $J98:DK98, $J97:DK97, \">=\" & DK97 - $F96 + 1, $J97:DK97, \"<=\" & DK97) * DK99","v":0},{"$f":"SUMIFS( $J98:DL98, $J97:DL97, \">=\" & DL97 - $F96 + 1, $J97:DL97, \"<=\" & DL97) * DL99","v":0},{"$f":"SUMIFS( $J98:DM98, $J97:DM97, \">=\" & DM97 - $F96 + 1, $J97:DM97, \"<=\" & DM97) * DM99","v":0},{"$f":"SUMIFS( $J98:DN98, $J97:DN97, \">=\" & DN97 - $F96 + 1, $J97:DN97, \"<=\" & DN97) * DN99","v":0},{"$f":"SUMIFS( $J98:DO98, $J97:DO97, \">=\" & DO97 - $F96 + 1, $J97:DO97, \"<=\" & DO97) * DO99","v":0},{"$f":"SUMIFS( $J98:DP98, $J97:DP97, \">=\" & DP97 - $F96 + 1, $J97:DP97, \"<=\" & DP97) * DP99","v":0},{"$f":"SUMIFS( $J98:DQ98, $J97:DQ97, \">=\" & DQ97 - $F96 + 1, $J97:DQ97, \"<=\" & DQ97) * DQ99","v":0},{"$f":"SUMIFS( $J98:DR98, $J97:DR97, \">=\" & DR97 - $F96 + 1, $J97:DR97, \"<=\" & DR97) * DR99","v":0},{"$f":"SUMIFS( $J98:DS98, $J97:DS97, \">=\" & DS97 - $F96 + 1, $J97:DS97, \"<=\" & DS97) * DS99","v":0},{"$f":"SUMIFS( $J98:DT98, $J97:DT97, \">=\" & DT97 - $F96 + 1, $J97:DT97, \"<=\" & DT97) * DT99","v":0},{"$f":"SUMIFS( $J98:DU98, $J97:DU97, \">=\" & DU97 - $F96 + 1, $J97:DU97, \"<=\" & DU97) * DU99","v":0},{"$f":"SUMIFS( $J98:DV98, $J97:DV97, \">=\" & DV97 - $F96 + 1, $J97:DV97, \"<=\" & DV97) * DV99","v":0},{"$f":"SUMIFS( $J98:DW98, $J97:DW97, \">=\" & DW97 - $F96 + 1, $J97:DW97, \"<=\" & DW97) * DW99","v":0},{"$f":"SUMIFS( $J98:DX98, $J97:DX97, \">=\" & DX97 - $F96 + 1, $J97:DX97, \"<=\" & DX97) * DX99","v":0},{"$f":"SUMIFS( $J98:DY98, $J97:DY97, \">=\" & DY97 - $F96 + 1, $J97:DY97, \"<=\" & DY97) * DY99","v":0},{"$f":"SUMIFS( $J98:DZ98, $J97:DZ97, \">=\" & DZ97 - $F96 + 1, $J97:DZ97, \"<=\" & DZ97) * DZ99","v":0},{"$f":"SUMIFS( $J98:EA98, $J97:EA97, \">=\" & EA97 - $F96 + 1, $J97:EA97, \"<=\" & EA97) * EA99","v":0},{"$f":"SUMIFS( $J98:EB98, $J97:EB97, \">=\" & EB97 - $F96 + 1, $J97:EB97, \"<=\" & EB97) * EB99","v":0},{"$f":"SUMIFS( $J98:EC98, $J97:EC97, \">=\" & EC97 - $F96 + 1, $J97:EC97, \"<=\" & EC97) * EC99","v":0},{"$f":"SUMIFS( $J98:ED98, $J97:ED97, \">=\" & ED97 - $F96 + 1, $J97:ED97, \"<=\" & ED97) * ED99","v":0},{"$f":"SUMIFS( $J98:EE98, $J97:EE97, \">=\" & EE97 - $F96 + 1, $J97:EE97, \"<=\" & EE97) * EE99","v":0},{"$f":"SUMIFS( $J98:EF98, $J97:EF97, \">=\" & EF97 - $F96 + 1, $J97:EF97, \"<=\" & EF97) * EF99","v":0},{"$f":"SUMIFS( $J98:EG98, $J97:EG97, \">=\" & EG97 - $F96 + 1, $J97:EG97, \"<=\" & EG97) * EG99","v":0},{"$f":"SUMIFS( $J98:EH98, $J97:EH97, \">=\" & EH97 - $F96 + 1, $J97:EH97, \"<=\" & EH97) * EH99","v":0},{"$f":"SUMIFS( $J98:EI98, $J97:EI97, \">=\" & EI97 - $F96 + 1, $J97:EI97, \"<=\" & EI97) * EI99","v":0},{"$f":"SUMIFS( $J98:EJ98, $J97:EJ97, \">=\" & EJ97 - $F96 + 1, $J97:EJ97, \"<=\" & EJ97) * EJ99","v":0},{"$f":"SUMIFS( $J98:EK98, $J97:EK97, \">=\" & EK97 - $F96 + 1, $J97:EK97, \"<=\" & EK97) * EK99","v":0},{"$f":"SUMIFS( $J98:EL98, $J97:EL97, \">=\" & EL97 - $F96 + 1, $J97:EL97, \"<=\" & EL97) * EL99","v":0},{"$f":"SUMIFS( $J98:EM98, $J97:EM97, \">=\" & EM97 - $F96 + 1, $J97:EM97, \"<=\" & EM97) * EM99","v":0},{"$f":"SUMIFS( $J98:EN98, $J97:EN97, \">=\" & EN97 - $F96 + 1, $J97:EN97, \"<=\" & EN97) * EN99","v":0},{"$f":"SUMIFS( $J98:EO98, $J97:EO97, \">=\" & EO97 - $F96 + 1, $J97:EO97, \"<=\" & EO97) * EO99","v":0},{"$f":"SUMIFS( $J98:EP98, $J97:EP97, \">=\" & EP97 - $F96 + 1, $J97:EP97, \"<=\" & EP97) * EP99","v":0},{"$f":"SUMIFS( $J98:EQ98, $J97:EQ97, \">=\" & EQ97 - $F96 + 1, $J97:EQ97, \"<=\" & EQ97) * EQ99","v":0},{"$f":"SUMIFS( $J98:ER98, $J97:ER97, \">=\" & ER97 - $F96 + 1, $J97:ER97, \"<=\" & ER97) * ER99","v":0},{"$f":"SUMIFS( $J98:ES98, $J97:ES97, \">=\" & ES97 - $F96 + 1, $J97:ES97, \"<=\" & ES97) * ES99","v":0},{"$f":"SUMIFS( $J98:ET98, $J97:ET97, \">=\" & ET97 - $F96 + 1, $J97:ET97, \"<=\" & ET97) * ET99","v":0},{"$f":"SUMIFS( $J98:EU98, $J97:EU97, \">=\" & EU97 - $F96 + 1, $J97:EU97, \"<=\" & EU97) * EU99","v":0},{"$f":"SUMIFS( $J98:EV98, $J97:EV97, \">=\" & EV97 - $F96 + 1, $J97:EV97, \"<=\" & EV97) * EV99","v":0},{"$f":"SUMIFS( $J98:EW98, $J97:EW97, \">=\" & EW97 - $F96 + 1, $J97:EW97, \"<=\" & EW97) * EW99","v":0},{"$f":"SUMIFS( $J98:EX98, $J97:EX97, \">=\" & EX97 - $F96 + 1, $J97:EX97, \"<=\" & EX97) * EX99","v":0},{"$f":"SUMIFS( $J98:EY98, $J97:EY97, \">=\" & EY97 - $F96 + 1, $J97:EY97, \"<=\" & EY97) * EY99","v":0},{"$f":"SUMIFS( $J98:EZ98, $J97:EZ97, \">=\" & EZ97 - $F96 + 1, $J97:EZ97, \"<=\" & EZ97) * EZ99","v":0},{"$f":"SUMIFS( $J98:FA98, $J97:FA97, \">=\" & FA97 - $F96 + 1, $J97:FA97, \"<=\" & FA97) * FA99","v":0},{"$f":"SUMIFS( $J98:FB98, $J97:FB97, \">=\" & FB97 - $F96 + 1, $J97:FB97, \"<=\" & FB97) * FB99","v":0},{"$f":"SUMIFS( $J98:FC98, $J97:FC97, \">=\" & FC97 - $F96 + 1, $J97:FC97, \"<=\" & FC97) * FC99","v":0},{"$f":"SUMIFS( $J98:FD98, $J97:FD97, \">=\" & FD97 - $F96 + 1, $J97:FD97, \"<=\" & FD97) * FD99","v":0},{"$f":"SUMIFS( $J98:FE98, $J97:FE97, \">=\" & FE97 - $F96 + 1, $J97:FE97, \"<=\" & FE97) * FE99","v":0},{"$f":"SUMIFS( $J98:FF98, $J97:FF97, \">=\" & FF97 - $F96 + 1, $J97:FF97, \"<=\" & FF97) * FF99","v":0},{"$f":"SUMIFS( $J98:FG98, $J97:FG97, \">=\" & FG97 - $F96 + 1, $J97:FG97, \"<=\" & FG97) * FG99","v":0},{"$f":"SUMIFS( $J98:FH98, $J97:FH97, \">=\" & FH97 - $F96 + 1, $J97:FH97, \"<=\" & FH97) * FH99","v":0},{"$f":"SUMIFS( $J98:FI98, $J97:FI97, \">=\" & FI97 - $F96 + 1, $J97:FI97, \"<=\" & FI97) * FI99","v":0},{"$f":"SUMIFS( $J98:FJ98, $J97:FJ97, \">=\" & FJ97 - $F96 + 1, $J97:FJ97, \"<=\" & FJ97) * FJ99","v":0},{"$f":"SUMIFS( $J98:FK98, $J97:FK97, \">=\" & FK97 - $F96 + 1, $J97:FK97, \"<=\" & FK97) * FK99","v":0},{"$f":"SUMIFS( $J98:FL98, $J97:FL97, \">=\" & FL97 - $F96 + 1, $J97:FL97, \"<=\" & FL97) * FL99","v":0},{"$f":"SUMIFS( $J98:FM98, $J97:FM97, \">=\" & FM97 - $F96 + 1, $J97:FM97, \"<=\" & FM97) * FM99","v":0},{"$f":"SUMIFS( $J98:FN98, $J97:FN97, \">=\" & FN97 - $F96 + 1, $J97:FN97, \"<=\" & FN97) * FN99","v":0},{"$f":"SUMIFS( $J98:FO98, $J97:FO97, \">=\" & FO97 - $F96 + 1, $J97:FO97, \"<=\" & FO97) * FO99","v":0},{"$f":"SUMIFS( $J98:FP98, $J97:FP97, \">=\" & FP97 - $F96 + 1, $J97:FP97, \"<=\" & FP97) * FP99","v":0},{"$f":"SUMIFS( $J98:FQ98, $J97:FQ97, \">=\" & FQ97 - $F96 + 1, $J97:FQ97, \"<=\" & FQ97) * FQ99","v":0},{"$f":"SUMIFS( $J98:FR98, $J97:FR97, \">=\" & FR97 - $F96 + 1, $J97:FR97, \"<=\" & FR97) * FR99","v":0},{"$f":"SUMIFS( $J98:FS98, $J97:FS97, \">=\" & FS97 - $F96 + 1, $J97:FS97, \"<=\" & FS97) * FS99","v":0},{"$f":"SUMIFS( $J98:FT98, $J97:FT97, \">=\" & FT97 - $F96 + 1, $J97:FT97, \"<=\" & FT97) * FT99","v":0},{"$f":"SUMIFS( $J98:FU98, $J97:FU97, \">=\" & FU97 - $F96 + 1, $J97:FU97, \"<=\" & FU97) * FU99","v":0},{"$f":"SUMIFS( $J98:FV98, $J97:FV97, \">=\" & FV97 - $F96 + 1, $J97:FV97, \"<=\" & FV97) * FV99","v":0},{"$f":"SUMIFS( $J98:FW98, $J97:FW97, \">=\" & FW97 - $F96 + 1, $J97:FW97, \"<=\" & FW97) * FW99","v":0},{"$f":"SUMIFS( $J98:FX98, $J97:FX97, \">=\" & FX97 - $F96 + 1, $J97:FX97, \"<=\" & FX97) * FX99","v":0},{"$f":"SUMIFS( $J98:FY98, $J97:FY97, \">=\" & FY97 - $F96 + 1, $J97:FY97, \"<=\" & FY97) * FY99","v":0},{"$f":"SUMIFS( $J98:FZ98, $J97:FZ97, \">=\" & FZ97 - $F96 + 1, $J97:FZ97, \"<=\" & FZ97) * FZ99","v":0},{"$f":"SUMIFS( $J98:GA98, $J97:GA97, \">=\" & GA97 - $F96 + 1, $J97:GA97, \"<=\" & GA97) * GA99","v":0},{"$f":"SUMIFS( $J98:GB98, $J97:GB97, \">=\" & GB97 - $F96 + 1, $J97:GB97, \"<=\" & GB97) * GB99","v":0},{"$f":"SUMIFS( $J98:GC98, $J97:GC97, \">=\" & GC97 - $F96 + 1, $J97:GC97, \"<=\" & GC97) * GC99","v":0},{"$f":"SUMIFS( $J98:GD98, $J97:GD97, \">=\" & GD97 - $F96 + 1, $J97:GD97, \"<=\" & GD97) * GD99","v":0},{"$f":"SUMIFS( $J98:GE98, $J97:GE97, \">=\" & GE97 - $F96 + 1, $J97:GE97, \"<=\" & GE97) * GE99","v":0},{"$f":"SUMIFS( $J98:GF98, $J97:GF97, \">=\" & GF97 - $F96 + 1, $J97:GF97, \"<=\" & GF97) * GF99","v":0},{"$f":"SUMIFS( $J98:GG98, $J97:GG97, \">=\" & GG97 - $F96 + 1, $J97:GG97, \"<=\" & GG97) * GG99","v":0},{"$f":"SUMIFS( $J98:GH98, $J97:GH97, \">=\" & GH97 - $F96 + 1, $J97:GH97, \"<=\" & GH97) * GH99","v":0},{"$f":"SUMIFS( $J98:GI98, $J97:GI97, \">=\" & GI97 - $F96 + 1, $J97:GI97, \"<=\" & GI97) * GI99","v":0},{"$f":"SUMIFS( $J98:GJ98, $J97:GJ97, \">=\" & GJ97 - $F96 + 1, $J97:GJ97, \"<=\" & GJ97) * GJ99","v":0}]
[]
[null,null,null,null,{"$f":" E$100","v":"Annual CFADS"},0,"$ 000s",0,0,0,0,0,0,0,0,0,17345.600502954356,35956.989905581795,36435.261543529101,36264.759963407516,36220.304988494667,35961.923878732661,35862.269833202932,35712.003498963277,35539.756528679922,35361.839418443575,35280.050111094031,35170.070538290689,35010.582248327977,34850.465002938683,34684.358981215053,34547.641520643643,34348.320344495107,34143.885902019247,33988.870984411667,33806.961209785622,{"$f":" AK$100","v":33652.17527723391},33493.980062364928,33293.226104198489,33119.255698307723,32883.171254521949,32646.474174021674,32502.514704259505,32374.68516804231,32241.653016728822,32110.100504909886,31973.16640204189,31863.839656088079,31697.531145726058,31531.997771505459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$94","v":"Annual debt service"},0,"$ 000s",0,0,0,0,0,0,0,0,0,10748.278058657012,22149.062185448573,22351.261255337617,22193.372120229928,22103.480459340863,21895.373214868654,21773.525480700599,21628.965455671496,21465.435830852875,21294.124748400998,21216.239118492842,21121.445986889052,20959.685332618068,20797.910969763157,20630.739438185403,20483.843263546067,20296.509541856554,20103.115807617745,19938.579252350653,19759.484848732725,{"$f":" AK$94","v":19618.8537023561},19474.575250690403,19277.327168975047,19097.297561865449,18878.391337387977,18657.597584524541,18487.647396089742,18326.808295734139,18160.250480280643,17994.66306518465,17823.172902888742,17667.108776734094,17476.438548917504,17286.429820552032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$172","v":"Senior debt repayment flag"},{"$f":" Time!F$172","v":0},{"$f":" Time!G$172","v":"flag"},{"$f":" Time!H$172","v":34},{"$f":" Time!I$172","v":0},{"$f":" Time!J$172","v":0},{"$f":" Time!K$172","v":0},{"$f":" Time!L$172","v":0},{"$f":" Time!M$172","v":0},{"$f":" Time!N$172","v":0},{"$f":" Time!O$172","v":0},{"$f":" Time!P$172","v":0},{"$f":" Time!Q$172","v":1},{"$f":" Time!R$172","v":1},{"$f":" Time!S$172","v":1},{"$f":" Time!T$172","v":1},{"$f":" Time!U$172","v":1},{"$f":" Time!V$172","v":1},{"$f":" Time!W$172","v":1},{"$f":" Time!X$172","v":1},{"$f":" Time!Y$172","v":1},{"$f":" Time!Z$172","v":1},{"$f":" Time!AA$172","v":1},{"$f":" Time!AB$172","v":1},{"$f":" Time!AC$172","v":1},{"$f":" Time!AD$172","v":1},{"$f":" Time!AE$172","v":1},{"$f":" Time!AF$172","v":1},{"$f":" Time!AG$172","v":1},{"$f":" Time!AH$172","v":1},{"$f":" Time!AI$172","v":1},{"$f":" Time!AJ$172","v":1},{"$f":" Time!AK$172","v":1},{"$f":" Time!AL$172","v":1},{"$f":" Time!AM$172","v":1},{"$f":" Time!AN$172","v":1},{"$f":" Time!AO$172","v":1},{"$f":" Time!AP$172","v":1},{"$f":" Time!AQ$172","v":1},{"$f":" Time!AR$172","v":1},{"$f":" Time!AS$172","v":1},{"$f":" Time!AT$172","v":1},{"$f":" Time!AU$172","v":1},{"$f":" Time!AV$172","v":1},{"$f":" Time!AW$172","v":1},{"$f":" Time!AX$172","v":1},{"$f":" Time!AY$172","v":0},{"$f":" Time!AZ$172","v":0},{"$f":" Time!BA$172","v":0},{"$f":" Time!BB$172","v":0},{"$f":" Time!BC$172","v":0},{"$f":" Time!BD$172","v":0},{"$f":" Time!BE$172","v":0},{"$f":" Time!BF$172","v":0},{"$f":" Time!BG$172","v":0},{"$f":" Time!BH$172","v":0},{"$f":" Time!BI$172","v":0},{"$f":" Time!BJ$172","v":0},{"$f":" Time!BK$172","v":0},{"$f":" Time!BL$172","v":0},{"$f":" Time!BM$172","v":0},{"$f":" Time!BN$172","v":0},{"$f":" Time!BO$172","v":0},{"$f":" Time!BP$172","v":0},{"$f":" Time!BQ$172","v":0},{"$f":" Time!BR$172","v":0},{"$f":" Time!BS$172","v":0},{"$f":" Time!BT$172","v":0},{"$f":" Time!BU$172","v":0},{"$f":" Time!BV$172","v":0},{"$f":" Time!BW$172","v":0},{"$f":" Time!BX$172","v":0},{"$f":" Time!BY$172","v":0},{"$f":" Time!BZ$172","v":0},{"$f":" Time!CA$172","v":0},{"$f":" Time!CB$172","v":0},{"$f":" Time!CC$172","v":0},{"$f":" Time!CD$172","v":0},{"$f":" Time!CE$172","v":0},{"$f":" Time!CF$172","v":0},{"$f":" Time!CG$172","v":0},{"$f":" Time!CH$172","v":0},{"$f":" Time!CI$172","v":0},{"$f":" Time!CJ$172","v":0},{"$f":" Time!CK$172","v":0},{"$f":" Time!CL$172","v":0},{"$f":" Time!CM$172","v":0},{"$f":" Time!CN$172","v":0},{"$f":" Time!CO$172","v":0},{"$f":" Time!CP$172","v":0},{"$f":" Time!CQ$172","v":0},{"$f":" Time!CR$172","v":0},{"$f":" Time!CS$172","v":0},{"$f":" Time!CT$172","v":0},{"$f":" Time!CU$172","v":0},{"$f":" Time!CV$172","v":0},{"$f":" Time!CW$172","v":0},{"$f":" Time!CX$172","v":0},{"$f":" Time!CY$172","v":0},{"$f":" Time!CZ$172","v":0},{"$f":" Time!DA$172","v":0},{"$f":" Time!DB$172","v":0},{"$f":" Time!DC$172","v":0},{"$f":" Time!DD$172","v":0},{"$f":" Time!DE$172","v":0},{"$f":" Time!DF$172","v":0},{"$f":" Time!DG$172","v":0},{"$f":" Time!DH$172","v":0},{"$f":" Time!DI$172","v":0},{"$f":" Time!DJ$172","v":0},{"$f":" Time!DK$172","v":0},{"$f":" Time!DL$172","v":0},{"$f":" Time!DM$172","v":0},{"$f":" Time!DN$172","v":0},{"$f":" Time!DO$172","v":0},{"$f":" Time!DP$172","v":0},{"$f":" Time!DQ$172","v":0},{"$f":" Time!DR$172","v":0},{"$f":" Time!DS$172","v":0},{"$f":" Time!DT$172","v":0},{"$f":" Time!DU$172","v":0},{"$f":" Time!DV$172","v":0},{"$f":" Time!DW$172","v":0},{"$f":" Time!DX$172","v":0},{"$f":" Time!DY$172","v":0},{"$f":" Time!DZ$172","v":0},{"$f":" Time!EA$172","v":0},{"$f":" Time!EB$172","v":0},{"$f":" Time!EC$172","v":0},{"$f":" Time!ED$172","v":0},{"$f":" Time!EE$172","v":0},{"$f":" Time!EF$172","v":0},{"$f":" Time!EG$172","v":0},{"$f":" Time!EH$172","v":0},{"$f":" Time!EI$172","v":0},{"$f":" Time!EJ$172","v":0},{"$f":" Time!EK$172","v":0},{"$f":" Time!EL$172","v":0},{"$f":" Time!EM$172","v":0},{"$f":" Time!EN$172","v":0},{"$f":" Time!EO$172","v":0},{"$f":" Time!EP$172","v":0},{"$f":" Time!EQ$172","v":0},{"$f":" Time!ER$172","v":0},{"$f":" Time!ES$172","v":0},{"$f":" Time!ET$172","v":0},{"$f":" Time!EU$172","v":0},{"$f":" Time!EV$172","v":0},{"$f":" Time!EW$172","v":0},{"$f":" Time!EX$172","v":0},{"$f":" Time!EY$172","v":0},{"$f":" Time!EZ$172","v":0},{"$f":" Time!FA$172","v":0},{"$f":" Time!FB$172","v":0},{"$f":" Time!FC$172","v":0},{"$f":" Time!FD$172","v":0},{"$f":" Time!FE$172","v":0},{"$f":" Time!FF$172","v":0},{"$f":" Time!FG$172","v":0},{"$f":" Time!FH$172","v":0},{"$f":" Time!FI$172","v":0},{"$f":" Time!FJ$172","v":0},{"$f":" Time!FK$172","v":0},{"$f":" Time!FL$172","v":0},{"$f":" Time!FM$172","v":0},{"$f":" Time!FN$172","v":0},{"$f":" Time!FO$172","v":0},{"$f":" Time!FP$172","v":0},{"$f":" Time!FQ$172","v":0},{"$f":" Time!FR$172","v":0},{"$f":" Time!FS$172","v":0},{"$f":" Time!FT$172","v":0},{"$f":" Time!FU$172","v":0},{"$f":" Time!FV$172","v":0},{"$f":" Time!FW$172","v":0},{"$f":" Time!FX$172","v":0},{"$f":" Time!FY$172","v":0},{"$f":" Time!FZ$172","v":0},{"$f":" Time!GA$172","v":0},{"$f":" Time!GB$172","v":0},{"$f":" Time!GC$172","v":0},{"$f":" Time!GD$172","v":0},{"$f":" Time!GE$172","v":0},{"$f":" Time!GF$172","v":0},{"$f":" Time!GG$172","v":0},{"$f":" Time!GH$172","v":0},{"$f":" Time!GI$172","v":0},{"$f":" Time!GJ$172","v":0}]
[null,null,null,null,"Senior annual debt service coverage ratio",null,"ratio",null,null,{"$f":" IF( J104 = 1, J102 / J103, \"na\")","v":"na"},"na","na","na","na","na","na",1.6138027327069053,1.6234091359951446,1.630121053451878,1.6340355925610375,1.6386697585984962,1.6424439778131632,1.6470584823293855,1.6511193552994907,1.6556736517596176,1.660638313913275,1.6628795477867075,1.6651355480170342,1.6703772834720709,1.6756714197693074,1.6811980532805251,1.6865800561033446,1.6923264699114964,1.6984375073380904,1.7046786811755688,1.7109232082006345,1.7152977328737864,1.7198824431961626,1.7270665073206126,{"$f":" IF( AN104 = 1, AN102 / AN103, \"na\")","v":1.7342378203522422},1.7418418056308647,1.7497683732390146,1.7580665623866236,1.7665206426357414,1.7753969336347264,1.7844235476148045,1.793909904608497,1.8035684309619315,1.8137294424720998,1.8240896529147221,"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na",{"$f":" IF( CZ104 = 1, CZ102 / CZ103, \"na\")","v":"na"},"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na",{"$f":" IF( FL104 = 1, FL102 / FL103, \"na\")","v":"na"},"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na"]
[]
[null,null,null,null,{"$f":" E$105","v":"Senior annual debt service coverage ratio"},0,"ratio",0,0,"na","na","na","na","na","na","na",1.6138027327069053,1.6234091359951446,1.630121053451878,1.6340355925610375,1.6386697585984962,1.6424439778131632,1.6470584823293855,1.6511193552994907,1.6556736517596176,1.660638313913275,1.6628795477867075,1.6651355480170342,1.6703772834720709,1.6756714197693074,1.6811980532805251,1.6865800561033446,1.6923264699114964,1.6984375073380904,1.7046786811755688,1.7109232082006345,{"$f":" AK$105","v":1.7152977328737864},1.7198824431961626,1.7270665073206126,1.7342378203522422,1.7418418056308647,1.7497683732390146,1.7580665623866236,1.7665206426357414,1.7753969336347264,1.7844235476148045,1.793909904608497,1.8035684309619315,1.8137294424720998,1.8240896529147221,"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na",{"$f":" CW$105","v":"na"},"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na",{"$f":" FI$105","v":"na"},"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na"]
[null,null,null,null,"Min ADSCR",{"$f":" MIN(J107:GJ107)","v":1.6138027327069053},"ratio"]
[null,null,null,null,"Avg ADSCR",{"$f":" AVERAGE(J107:GJ107)","v":1.7044994008625003},"ratio"]
[]
[]
["LLCR"]
[]
[null,null,null,null,{"$f":" Debt!E$245","v":"Senior debt interest - T1 POS"},{"$f":" Debt!F$245","v":0},{"$f":" Debt!G$245","v":"$ 000s"},{"$f":" Debt!H$245","v":41486.927400469496},{"$f":" Debt!I$245","v":0},{"$f":" Debt!J$245","v":0},{"$f":" Debt!K$245","v":0},{"$f":" Debt!L$245","v":0},{"$f":" Debt!M$245","v":0},{"$f":" Debt!N$245","v":0},{"$f":" Debt!O$245","v":0},{"$f":" Debt!P$245","v":0},{"$f":" Debt!Q$245","v":2419.046079620362},{"$f":" Debt!R$245","v":2320.2440046735301},{"$f":" Debt!S$245","v":2289.1053321915429},{"$f":" Debt!T$245","v":2187.379727457534},{"$f":" Debt!U$245","v":2152.7116371799825},{"$f":" Debt!V$245","v":2051.1073293200848},{"$f":" Debt!W$245","v":2013.3148249451212},{"$f":" Debt!X$245","v":1922.715360235117},{"$f":" Debt!Y$245","v":1870.6867489327356},{"$f":" Debt!Z$245","v":1770.3838670551038},{"$f":" Debt!AA$245","v":1807.0841258487803},{"$f":" Debt!AB$245","v":1703.7568683620952},{"$f":" Debt!AC$245","v":1653.0261874919511},{"$f":" Debt!AD$245","v":1550.3982505707356},{"$f":" Debt!AE$245","v":1495.2999538432375},{"$f":" Debt!AF$245","v":1401.1036067435707},{"$f":" Debt!AG$245","v":1333.8083742141994},{"$f":" Debt!AH$245","v":1232.8432510892196},{"$f":" Debt!AI$245","v":1168.7607589832535},{"$f":" Debt!AJ$245","v":1068.4479110000939},{"$f":" Debt!AK$245","v":1045.190382168385},{"$f":" Debt!AL$245","v":942.00775723133404},{"$f":" Debt!AM$245","v":866.02420429034646},{"$f":" Debt!AN$245","v":767.8487130438042},{"$f":" Debt!AO$245","v":682.44430134831907},{"$f":" Debt!AP$245","v":581.05172409075146},{"$f":" Debt!AQ$245","v":494.75743242512692},{"$f":" Debt!AR$245","v":393.76637769968966},{"$f":" Debt!AS$245","v":301.5682045488449},{"$f":" Debt!AT$245","v":200.89359897900619},{"$f":" Debt!AU$245","v":102.61481990647177},{"$f":" Debt!AV$245","v":2.2781925548761515},{"$f":" Debt!AW$245","v":-102.44487160127035},{"$f":" Debt!AX$245","v":-202.29763597442869},{"$f":" Debt!AY$245","v":0},{"$f":" Debt!AZ$245","v":0},{"$f":" Debt!BA$245","v":0},{"$f":" Debt!BB$245","v":0},{"$f":" Debt!BC$245","v":0},{"$f":" Debt!BD$245","v":0},{"$f":" Debt!BE$245","v":0},{"$f":" Debt!BF$245","v":0},{"$f":" Debt!BG$245","v":0},{"$f":" Debt!BH$245","v":0},{"$f":" Debt!BI$245","v":0},{"$f":" Debt!BJ$245","v":0},{"$f":" Debt!BK$245","v":0},{"$f":" Debt!BL$245","v":0},{"$f":" Debt!BM$245","v":0},{"$f":" Debt!BN$245","v":0},{"$f":" Debt!BO$245","v":0},{"$f":" Debt!BP$245","v":0},{"$f":" Debt!BQ$245","v":0},{"$f":" Debt!BR$245","v":0},{"$f":" Debt!BS$245","v":0},{"$f":" Debt!BT$245","v":0},{"$f":" Debt!BU$245","v":0},{"$f":" Debt!BV$245","v":0},{"$f":" Debt!BW$245","v":0},{"$f":" Debt!BX$245","v":0},{"$f":" Debt!BY$245","v":0},{"$f":" Debt!BZ$245","v":0},{"$f":" Debt!CA$245","v":0},{"$f":" Debt!CB$245","v":0},{"$f":" Debt!CC$245","v":0},{"$f":" Debt!CD$245","v":0},{"$f":" Debt!CE$245","v":0},{"$f":" Debt!CF$245","v":0},{"$f":" Debt!CG$245","v":0},{"$f":" Debt!CH$245","v":0},{"$f":" Debt!CI$245","v":0},{"$f":" Debt!CJ$245","v":0},{"$f":" Debt!CK$245","v":0},{"$f":" Debt!CL$245","v":0},{"$f":" Debt!CM$245","v":0},{"$f":" Debt!CN$245","v":0},{"$f":" Debt!CO$245","v":0},{"$f":" Debt!CP$245","v":0},{"$f":" Debt!CQ$245","v":0},{"$f":" Debt!CR$245","v":0},{"$f":" Debt!CS$245","v":0},{"$f":" Debt!CT$245","v":0},{"$f":" Debt!CU$245","v":0},{"$f":" Debt!CV$245","v":0},{"$f":" Debt!CW$245","v":0},{"$f":" Debt!CX$245","v":0},{"$f":" Debt!CY$245","v":0},{"$f":" Debt!CZ$245","v":0},{"$f":" Debt!DA$245","v":0},{"$f":" Debt!DB$245","v":0},{"$f":" Debt!DC$245","v":0},{"$f":" Debt!DD$245","v":0},{"$f":" Debt!DE$245","v":0},{"$f":" Debt!DF$245","v":0},{"$f":" Debt!DG$245","v":0},{"$f":" Debt!DH$245","v":0},{"$f":" Debt!DI$245","v":0},{"$f":" Debt!DJ$245","v":0},{"$f":" Debt!DK$245","v":0},{"$f":" Debt!DL$245","v":0},{"$f":" Debt!DM$245","v":0},{"$f":" Debt!DN$245","v":0},{"$f":" Debt!DO$245","v":0},{"$f":" Debt!DP$245","v":0},{"$f":" Debt!DQ$245","v":0},{"$f":" Debt!DR$245","v":0},{"$f":" Debt!DS$245","v":0},{"$f":" Debt!DT$245","v":0},{"$f":" Debt!DU$245","v":0},{"$f":" Debt!DV$245","v":0},{"$f":" Debt!DW$245","v":0},{"$f":" Debt!DX$245","v":0},{"$f":" Debt!DY$245","v":0},{"$f":" Debt!DZ$245","v":0},{"$f":" Debt!EA$245","v":0},{"$f":" Debt!EB$245","v":0},{"$f":" Debt!EC$245","v":0},{"$f":" Debt!ED$245","v":0},{"$f":" Debt!EE$245","v":0},{"$f":" Debt!EF$245","v":0},{"$f":" Debt!EG$245","v":0},{"$f":" Debt!EH$245","v":0},{"$f":" Debt!EI$245","v":0},{"$f":" Debt!EJ$245","v":0},{"$f":" Debt!EK$245","v":0},{"$f":" Debt!EL$245","v":0},{"$f":" Debt!EM$245","v":0},{"$f":" Debt!EN$245","v":0},{"$f":" Debt!EO$245","v":0},{"$f":" Debt!EP$245","v":0},{"$f":" Debt!EQ$245","v":0},{"$f":" Debt!ER$245","v":0},{"$f":" Debt!ES$245","v":0},{"$f":" Debt!ET$245","v":0},{"$f":" Debt!EU$245","v":0},{"$f":" Debt!EV$245","v":0},{"$f":" Debt!EW$245","v":0},{"$f":" Debt!EX$245","v":0},{"$f":" Debt!EY$245","v":0},{"$f":" Debt!EZ$245","v":0},{"$f":" Debt!FA$245","v":0},{"$f":" Debt!FB$245","v":0},{"$f":" Debt!FC$245","v":0},{"$f":" Debt!FD$245","v":0},{"$f":" Debt!FE$245","v":0},{"$f":" Debt!FF$245","v":0},{"$f":" Debt!FG$245","v":0},{"$f":" Debt!FH$245","v":0},{"$f":" Debt!FI$245","v":0},{"$f":" Debt!FJ$245","v":0},{"$f":" Debt!FK$245","v":0},{"$f":" Debt!FL$245","v":0},{"$f":" Debt!FM$245","v":0},{"$f":" Debt!FN$245","v":0},{"$f":" Debt!FO$245","v":0},{"$f":" Debt!FP$245","v":0},{"$f":" Debt!FQ$245","v":0},{"$f":" Debt!FR$245","v":0},{"$f":" Debt!FS$245","v":0},{"$f":" Debt!FT$245","v":0},{"$f":" Debt!FU$245","v":0},{"$f":" Debt!FV$245","v":0},{"$f":" Debt!FW$245","v":0},{"$f":" Debt!FX$245","v":0},{"$f":" Debt!FY$245","v":0},{"$f":" Debt!FZ$245","v":0},{"$f":" Debt!GA$245","v":0},{"$f":" Debt!GB$245","v":0},{"$f":" Debt!GC$245","v":0},{"$f":" Debt!GD$245","v":0},{"$f":" Debt!GE$245","v":0},{"$f":" Debt!GF$245","v":0},{"$f":" Debt!GG$245","v":0},{"$f":" Debt!GH$245","v":0},{"$f":" Debt!GI$245","v":0},{"$f":" Debt!GJ$245","v":0}]
[null,null,null,null,{"$f":" Debt!E$350","v":"Senior debt interest - T2 POS"},{"$f":" Debt!F$350","v":0},{"$f":" Debt!G$350","v":"$ 000s"},{"$f":" Debt!H$350","v":46417.031655580708},{"$f":" Debt!I$350","v":0},{"$f":" Debt!J$350","v":0},{"$f":" Debt!K$350","v":0},{"$f":" Debt!L$350","v":0},{"$f":" Debt!M$350","v":0},{"$f":" Debt!N$350","v":0},{"$f":" Debt!O$350","v":0},{"$f":" Debt!P$350","v":0},{"$f":" Debt!Q$350","v":2707.0277557656432},{"$f":" Debt!R$350","v":2596.4635290394258},{"$f":" Debt!S$350","v":2561.6178717381549},{"$f":" Debt!T$350","v":2447.7820759643828},{"$f":" Debt!U$350","v":2408.9868320823612},{"$f":" Debt!V$350","v":2295.2867732867612},{"$f":" Debt!W$350","v":2252.9951612481118},{"$f":" Debt!X$350","v":2151.6100459773925},{"$f":" Debt!Y$350","v":2093.3875523771089},{"$f":" Debt!Z$350","v":1981.14385122833},{"$f":" Debt!AA$350","v":2012.434594695233},{"$f":" Debt!AB$350","v":1897.3656034032431},{"$f":" Debt!AC$350","v":1840.8700724342186},{"$f":" Debt!AD$350","v":1726.5798699537743},{"$f":" Debt!AE$350","v":1665.2204031436058},{"$f":" Debt!AF$350","v":1560.3199256917042},{"$f":" Debt!AG$350","v":1485.3775076476315},{"$f":" Debt!AH$350","v":1372.9390750766313},{"$f":" Debt!AI$350","v":1301.574481594987},{"$f":" Debt!AJ$350","v":1189.862446341014},{"$f":" Debt!AK$350","v":1181.5195624512182},{"$f":" Debt!AL$350","v":1064.8783342615084},{"$f":" Debt!AM$350","v":978.9838831108267},{"$f":" Debt!AN$350","v":868.0028930060397},{"$f":" Debt!AO$350","v":771.45877543723043},{"$f":" Debt!AP$350","v":656.84107940693673},{"$f":" Debt!AQ$350","v":559.29101056753484},{"$f":" Debt!AR$350","v":445.12720957356237},{"$f":" Debt!AS$350","v":340.9031877508682},{"$f":" Debt!AT$350","v":227.09711188931141},{"$f":" Debt!AU$350","v":115.9993616334029},{"$f":" Debt!AV$350","v":2.5753481055121719},{"$f":" Debt!AW$350","v":-115.80724615795781},{"$f":" Debt!AX$350","v":-228.68428414500642},{"$f":" Debt!AY$350","v":0},{"$f":" Debt!AZ$350","v":0},{"$f":" Debt!BA$350","v":0},{"$f":" Debt!BB$350","v":0},{"$f":" Debt!BC$350","v":0},{"$f":" Debt!BD$350","v":0},{"$f":" Debt!BE$350","v":0},{"$f":" Debt!BF$350","v":0},{"$f":" Debt!BG$350","v":0},{"$f":" Debt!BH$350","v":0},{"$f":" Debt!BI$350","v":0},{"$f":" Debt!BJ$350","v":0},{"$f":" Debt!BK$350","v":0},{"$f":" Debt!BL$350","v":0},{"$f":" Debt!BM$350","v":0},{"$f":" Debt!BN$350","v":0},{"$f":" Debt!BO$350","v":0},{"$f":" Debt!BP$350","v":0},{"$f":" Debt!BQ$350","v":0},{"$f":" Debt!BR$350","v":0},{"$f":" Debt!BS$350","v":0},{"$f":" Debt!BT$350","v":0},{"$f":" Debt!BU$350","v":0},{"$f":" Debt!BV$350","v":0},{"$f":" Debt!BW$350","v":0},{"$f":" Debt!BX$350","v":0},{"$f":" Debt!BY$350","v":0},{"$f":" Debt!BZ$350","v":0},{"$f":" Debt!CA$350","v":0},{"$f":" Debt!CB$350","v":0},{"$f":" Debt!CC$350","v":0},{"$f":" Debt!CD$350","v":0},{"$f":" Debt!CE$350","v":0},{"$f":" Debt!CF$350","v":0},{"$f":" Debt!CG$350","v":0},{"$f":" Debt!CH$350","v":0},{"$f":" Debt!CI$350","v":0},{"$f":" Debt!CJ$350","v":0},{"$f":" Debt!CK$350","v":0},{"$f":" Debt!CL$350","v":0},{"$f":" Debt!CM$350","v":0},{"$f":" Debt!CN$350","v":0},{"$f":" Debt!CO$350","v":0},{"$f":" Debt!CP$350","v":0},{"$f":" Debt!CQ$350","v":0},{"$f":" Debt!CR$350","v":0},{"$f":" Debt!CS$350","v":0},{"$f":" Debt!CT$350","v":0},{"$f":" Debt!CU$350","v":0},{"$f":" Debt!CV$350","v":0},{"$f":" Debt!CW$350","v":0},{"$f":" Debt!CX$350","v":0},{"$f":" Debt!CY$350","v":0},{"$f":" Debt!CZ$350","v":0},{"$f":" Debt!DA$350","v":0},{"$f":" Debt!DB$350","v":0},{"$f":" Debt!DC$350","v":0},{"$f":" Debt!DD$350","v":0},{"$f":" Debt!DE$350","v":0},{"$f":" Debt!DF$350","v":0},{"$f":" Debt!DG$350","v":0},{"$f":" Debt!DH$350","v":0},{"$f":" Debt!DI$350","v":0},{"$f":" Debt!DJ$350","v":0},{"$f":" Debt!DK$350","v":0},{"$f":" Debt!DL$350","v":0},{"$f":" Debt!DM$350","v":0},{"$f":" Debt!DN$350","v":0},{"$f":" Debt!DO$350","v":0},{"$f":" Debt!DP$350","v":0},{"$f":" Debt!DQ$350","v":0},{"$f":" Debt!DR$350","v":0},{"$f":" Debt!DS$350","v":0},{"$f":" Debt!DT$350","v":0},{"$f":" Debt!DU$350","v":0},{"$f":" Debt!DV$350","v":0},{"$f":" Debt!DW$350","v":0},{"$f":" Debt!DX$350","v":0},{"$f":" Debt!DY$350","v":0},{"$f":" Debt!DZ$350","v":0},{"$f":" Debt!EA$350","v":0},{"$f":" Debt!EB$350","v":0},{"$f":" Debt!EC$350","v":0},{"$f":" Debt!ED$350","v":0},{"$f":" Debt!EE$350","v":0},{"$f":" Debt!EF$350","v":0},{"$f":" Debt!EG$350","v":0},{"$f":" Debt!EH$350","v":0},{"$f":" Debt!EI$350","v":0},{"$f":" Debt!EJ$350","v":0},{"$f":" Debt!EK$350","v":0},{"$f":" Debt!EL$350","v":0},{"$f":" Debt!EM$350","v":0},{"$f":" Debt!EN$350","v":0},{"$f":" Debt!EO$350","v":0},{"$f":" Debt!EP$350","v":0},{"$f":" Debt!EQ$350","v":0},{"$f":" Debt!ER$350","v":0},{"$f":" Debt!ES$350","v":0},{"$f":" Debt!ET$350","v":0},{"$f":" Debt!EU$350","v":0},{"$f":" Debt!EV$350","v":0},{"$f":" Debt!EW$350","v":0},{"$f":" Debt!EX$350","v":0},{"$f":" Debt!EY$350","v":0},{"$f":" Debt!EZ$350","v":0},{"$f":" Debt!FA$350","v":0},{"$f":" Debt!FB$350","v":0},{"$f":" Debt!FC$350","v":0},{"$f":" Debt!FD$350","v":0},{"$f":" Debt!FE$350","v":0},{"$f":" Debt!FF$350","v":0},{"$f":" Debt!FG$350","v":0},{"$f":" Debt!FH$350","v":0},{"$f":" Debt!FI$350","v":0},{"$f":" Debt!FJ$350","v":0},{"$f":" Debt!FK$350","v":0},{"$f":" Debt!FL$350","v":0},{"$f":" Debt!FM$350","v":0},{"$f":" Debt!FN$350","v":0},{"$f":" Debt!FO$350","v":0},{"$f":" Debt!FP$350","v":0},{"$f":" Debt!FQ$350","v":0},{"$f":" Debt!FR$350","v":0},{"$f":" Debt!FS$350","v":0},{"$f":" Debt!FT$350","v":0},{"$f":" Debt!FU$350","v":0},{"$f":" Debt!FV$350","v":0},{"$f":" Debt!FW$350","v":0},{"$f":" Debt!FX$350","v":0},{"$f":" Debt!FY$350","v":0},{"$f":" Debt!FZ$350","v":0},{"$f":" Debt!GA$350","v":0},{"$f":" Debt!GB$350","v":0},{"$f":" Debt!GC$350","v":0},{"$f":" Debt!GD$350","v":0},{"$f":" Debt!GE$350","v":0},{"$f":" Debt!GF$350","v":0},{"$f":" Debt!GG$350","v":0},{"$f":" Debt!GH$350","v":0},{"$f":" Debt!GI$350","v":0},{"$f":" Debt!GJ$350","v":0}]
[null,null,null,null,{"$f":" Debt!E$193","v":"Senior debt balance BEG - T1"},{"$f":" Debt!F$193","v":0},{"$f":" Debt!G$193","v":0},{"$f":" Debt!H$193","v":0},{"$f":" Debt!I$193","v":0},{"$f":" Debt!J$193","v":0},{"$f":" Debt!K$193","v":0},{"$f":" Debt!L$193","v":0},{"$f":" Debt!M$193","v":0},{"$f":" Debt!N$193","v":0},{"$f":" Debt!O$193","v":31135.021911075422},{"$f":" Debt!P$193","v":68398.399113895124},{"$f":" Debt!Q$193","v":112688.48196989263},{"$f":" Debt!R$193","v":109877.37985825713},{"$f":" Debt!S$193","v":106635.34156171783},{"$f":" Debt!T$193","v":103585.46459940965},{"$f":" Debt!U$193","v":100281.59800527868},{"$f":" Debt!V$193","v":97132.154506081351},{"$f":" Debt!W$193","v":93787.957683778935},{"$f":" Debt!X$193","v":90551.743810131084},{"$f":" Debt!Y$193","v":87143.792652146061},{"$f":" Debt!Z$193","v":83838.225748465833},{"$f":" Debt!AA$193","v":80354.531287742211},{"$f":" Debt!AB$193","v":77015.629408633147},{"$f":" Debt!AC$193","v":73504.128890452368},{"$f":" Debt!AD$193","v":70083.296108169874},{"$f":" Debt!AE$193","v":66490.610595796141},{"$f":" Debt!AF$193","v":62986.675627832854},{"$f":" Debt!AG$193","v":59309.660908734164},{"$f":" Debt!AH$193","v":55728.725564053129},{"$f":" Debt!AI$193","v":51970.587108939137},{"$f":" Debt!AJ$193","v":48297.494721249852},{"$f":" Debt!AK$193","v":44455.167483532452},{"$f":" Debt!AL$193","v":40730.578021052163},{"$f":" Debt!AM$193","v":36834.677876243477},{"$f":" Debt!AN$193","v":33017.861526011649},{"$f":" Debt!AO$193","v":29026.458942036261},{"$f":" Debt!AP$193","v":25123.543198735355},{"$f":" Debt!AQ$193","v":21043.558089915608},{"$f":" Debt!AR$193","v":17025.690123935659},{"$f":" Debt!AS$193","v":12826.624957181495},{"$f":" Debt!AT$193","v":8686.2473735818203},{"$f":" Debt!AU$193","v":4364.5244761731856},{"$f":" Debt!AV$193","v":97.963368341544992},{"$f":" Debt!AW$193","v":-4357.2960510937301},{"$f":" Debt!AX$193","v":-8746.955194666627},{"$f":" Debt!AY$193","v":-13325.127980309077},{"$f":" Debt!AZ$193","v":-13325.127980309077},{"$f":" Debt!BA$193","v":-13325.127980309077},{"$f":" Debt!BB$193","v":-13325.127980309077},{"$f":" Debt!BC$193","v":-13325.127980309077},{"$f":" Debt!BD$193","v":-13325.127980309077},{"$f":" Debt!BE$193","v":-13325.127980309077},{"$f":" Debt!BF$193","v":-13325.127980309077},{"$f":" Debt!BG$193","v":-13325.127980309077},{"$f":" Debt!BH$193","v":-13325.127980309077},{"$f":" Debt!BI$193","v":-13325.127980309077},{"$f":" Debt!BJ$193","v":-13325.127980309077},{"$f":" Debt!BK$193","v":-13325.127980309077},{"$f":" Debt!BL$193","v":-13325.127980309077},{"$f":" Debt!BM$193","v":-13325.127980309077},{"$f":" Debt!BN$193","v":-13325.127980309077},{"$f":" Debt!BO$193","v":-13325.127980309077},{"$f":" Debt!BP$193","v":-13325.127980309077},{"$f":" Debt!BQ$193","v":-13325.127980309077},{"$f":" Debt!BR$193","v":-13325.127980309077},{"$f":" Debt!BS$193","v":-13325.127980309077},{"$f":" Debt!BT$193","v":-13325.127980309077},{"$f":" Debt!BU$193","v":-13325.127980309077},{"$f":" Debt!BV$193","v":-13325.127980309077},{"$f":" Debt!BW$193","v":-13325.127980309077},{"$f":" Debt!BX$193","v":-13325.127980309077},{"$f":" Debt!BY$193","v":-13325.127980309077},{"$f":" Debt!BZ$193","v":-13325.127980309077},{"$f":" Debt!CA$193","v":-13325.127980309077},{"$f":" Debt!CB$193","v":-13325.127980309077},{"$f":" Debt!CC$193","v":-13325.127980309077},{"$f":" Debt!CD$193","v":-13325.127980309077},{"$f":" Debt!CE$193","v":-13325.127980309077},{"$f":" Debt!CF$193","v":-13325.127980309077},{"$f":" Debt!CG$193","v":-13325.127980309077},{"$f":" Debt!CH$193","v":-13325.127980309077},{"$f":" Debt!CI$193","v":-13325.127980309077},{"$f":" Debt!CJ$193","v":-13325.127980309077},{"$f":" Debt!CK$193","v":-13325.127980309077},{"$f":" Debt!CL$193","v":-13325.127980309077},{"$f":" Debt!CM$193","v":-13325.127980309077},{"$f":" Debt!CN$193","v":-13325.127980309077},{"$f":" Debt!CO$193","v":-13325.127980309077},{"$f":" Debt!CP$193","v":-13325.127980309077},{"$f":" Debt!CQ$193","v":-13325.127980309077},{"$f":" Debt!CR$193","v":-13325.127980309077},{"$f":" Debt!CS$193","v":-13325.127980309077},{"$f":" Debt!CT$193","v":-13325.127980309077},{"$f":" Debt!CU$193","v":-13325.127980309077},{"$f":" Debt!CV$193","v":-13325.127980309077},{"$f":" Debt!CW$193","v":-13325.127980309077},{"$f":" Debt!CX$193","v":-13325.127980309077},{"$f":" Debt!CY$193","v":-13325.127980309077},{"$f":" Debt!CZ$193","v":-13325.127980309077},{"$f":" Debt!DA$193","v":-13325.127980309077},{"$f":" Debt!DB$193","v":-13325.127980309077},{"$f":" Debt!DC$193","v":-13325.127980309077},{"$f":" Debt!DD$193","v":-13325.127980309077},{"$f":" Debt!DE$193","v":-13325.127980309077},{"$f":" Debt!DF$193","v":-13325.127980309077},{"$f":" Debt!DG$193","v":-13325.127980309077},{"$f":" Debt!DH$193","v":-13325.127980309077},{"$f":" Debt!DI$193","v":-13325.127980309077},{"$f":" Debt!DJ$193","v":-13325.127980309077},{"$f":" Debt!DK$193","v":-13325.127980309077},{"$f":" Debt!DL$193","v":-13325.127980309077},{"$f":" Debt!DM$193","v":-13325.127980309077},{"$f":" Debt!DN$193","v":-13325.127980309077},{"$f":" Debt!DO$193","v":-13325.127980309077},{"$f":" Debt!DP$193","v":-13325.127980309077},{"$f":" Debt!DQ$193","v":-13325.127980309077},{"$f":" Debt!DR$193","v":-13325.127980309077},{"$f":" Debt!DS$193","v":-13325.127980309077},{"$f":" Debt!DT$193","v":-13325.127980309077},{"$f":" Debt!DU$193","v":-13325.127980309077},{"$f":" Debt!DV$193","v":-13325.127980309077},{"$f":" Debt!DW$193","v":-13325.127980309077},{"$f":" Debt!DX$193","v":-13325.127980309077},{"$f":" Debt!DY$193","v":-13325.127980309077},{"$f":" Debt!DZ$193","v":-13325.127980309077},{"$f":" Debt!EA$193","v":-13325.127980309077},{"$f":" Debt!EB$193","v":-13325.127980309077},{"$f":" Debt!EC$193","v":-13325.127980309077},{"$f":" Debt!ED$193","v":-13325.127980309077},{"$f":" Debt!EE$193","v":-13325.127980309077},{"$f":" Debt!EF$193","v":-13325.127980309077},{"$f":" Debt!EG$193","v":-13325.127980309077},{"$f":" Debt!EH$193","v":-13325.127980309077},{"$f":" Debt!EI$193","v":-13325.127980309077},{"$f":" Debt!EJ$193","v":-13325.127980309077},{"$f":" Debt!EK$193","v":-13325.127980309077},{"$f":" Debt!EL$193","v":-13325.127980309077},{"$f":" Debt!EM$193","v":-13325.127980309077},{"$f":" Debt!EN$193","v":-13325.127980309077},{"$f":" Debt!EO$193","v":-13325.127980309077},{"$f":" Debt!EP$193","v":-13325.127980309077},{"$f":" Debt!EQ$193","v":-13325.127980309077},{"$f":" Debt!ER$193","v":-13325.127980309077},{"$f":" Debt!ES$193","v":-13325.127980309077},{"$f":" Debt!ET$193","v":-13325.127980309077},{"$f":" Debt!EU$193","v":-13325.127980309077},{"$f":" Debt!EV$193","v":-13325.127980309077},{"$f":" Debt!EW$193","v":-13325.127980309077},{"$f":" Debt!EX$193","v":-13325.127980309077},{"$f":" Debt!EY$193","v":-13325.127980309077},{"$f":" Debt!EZ$193","v":-13325.127980309077},{"$f":" Debt!FA$193","v":-13325.127980309077},{"$f":" Debt!FB$193","v":-13325.127980309077},{"$f":" Debt!FC$193","v":-13325.127980309077},{"$f":" Debt!FD$193","v":-13325.127980309077},{"$f":" Debt!FE$193","v":-13325.127980309077},{"$f":" Debt!FF$193","v":-13325.127980309077},{"$f":" Debt!FG$193","v":-13325.127980309077},{"$f":" Debt!FH$193","v":-13325.127980309077},{"$f":" Debt!FI$193","v":-13325.127980309077},{"$f":" Debt!FJ$193","v":-13325.127980309077},{"$f":" Debt!FK$193","v":-13325.127980309077},{"$f":" Debt!FL$193","v":-13325.127980309077},{"$f":" Debt!FM$193","v":-13325.127980309077},{"$f":" Debt!FN$193","v":-13325.127980309077},{"$f":" Debt!FO$193","v":-13325.127980309077},{"$f":" Debt!FP$193","v":-13325.127980309077},{"$f":" Debt!FQ$193","v":-13325.127980309077},{"$f":" Debt!FR$193","v":-13325.127980309077},{"$f":" Debt!FS$193","v":-13325.127980309077},{"$f":" Debt!FT$193","v":-13325.127980309077},{"$f":" Debt!FU$193","v":-13325.127980309077},{"$f":" Debt!FV$193","v":-13325.127980309077},{"$f":" Debt!FW$193","v":-13325.127980309077},{"$f":" Debt!FX$193","v":-13325.127980309077},{"$f":" Debt!FY$193","v":-13325.127980309077},{"$f":" Debt!FZ$193","v":-13325.127980309077},{"$f":" Debt!GA$193","v":-13325.127980309077},{"$f":" Debt!GB$193","v":-13325.127980309077},{"$f":" Debt!GC$193","v":-13325.127980309077},{"$f":" Debt!GD$193","v":-13325.127980309077},{"$f":" Debt!GE$193","v":-13325.127980309077},{"$f":" Debt!GF$193","v":-13325.127980309077},{"$f":" Debt!GG$193","v":-13325.127980309077},{"$f":" Debt!GH$193","v":-13325.127980309077},{"$f":" Debt!GI$193","v":-13325.127980309077},{"$f":" Debt!GJ$193","v":-13325.127980309077}]
[null,null,null,null,{"$f":" Debt!E$298","v":"Senior debt balance BEG - T2"},{"$f":" Debt!F$298","v":0},{"$f":" Debt!G$298","v":0},{"$f":" Debt!H$298","v":0},{"$f":" Debt!I$298","v":0},{"$f":" Debt!J$298","v":0},{"$f":" Debt!K$298","v":0},{"$f":" Debt!L$298","v":0},{"$f":" Debt!M$298","v":0},{"$f":" Debt!N$298","v":0},{"$f":" Debt!O$298","v":31135.021911075422},{"$f":" Debt!P$298","v":68398.399113895124},{"$f":" Debt!Q$298","v":112688.48196989263},{"$f":" Debt!R$298","v":109877.37985825713},{"$f":" Debt!S$298","v":106635.34156171783},{"$f":" Debt!T$298","v":103585.46459940965},{"$f":" Debt!U$298","v":100281.59800527868},{"$f":" Debt!V$298","v":97132.154506081351},{"$f":" Debt!W$298","v":93787.957683778935},{"$f":" Debt!X$298","v":90551.743810131084},{"$f":" Debt!Y$298","v":87143.792652146061},{"$f":" Debt!Z$298","v":83838.225748465833},{"$f":" Debt!AA$298","v":80354.531287742211},{"$f":" Debt!AB$298","v":77015.629408633147},{"$f":" Debt!AC$298","v":73504.128890452368},{"$f":" Debt!AD$298","v":70083.296108169874},{"$f":" Debt!AE$298","v":66490.610595796141},{"$f":" Debt!AF$298","v":62986.675627832854},{"$f":" Debt!AG$298","v":59309.660908734164},{"$f":" Debt!AH$298","v":55728.725564053129},{"$f":" Debt!AI$298","v":51970.587108939137},{"$f":" Debt!AJ$298","v":48297.494721249852},{"$f":" Debt!AK$298","v":44455.167483532452},{"$f":" Debt!AL$298","v":40730.578021052163},{"$f":" Debt!AM$298","v":36834.677876243477},{"$f":" Debt!AN$298","v":33017.861526011649},{"$f":" Debt!AO$298","v":29026.458942036261},{"$f":" Debt!AP$298","v":25123.543198735355},{"$f":" Debt!AQ$298","v":21043.558089915608},{"$f":" Debt!AR$298","v":17025.690123935659},{"$f":" Debt!AS$298","v":12826.624957181495},{"$f":" Debt!AT$298","v":8686.2473735818203},{"$f":" Debt!AU$298","v":4364.5244761731856},{"$f":" Debt!AV$298","v":97.963368341544992},{"$f":" Debt!AW$298","v":-4357.2960510937301},{"$f":" Debt!AX$298","v":-8746.955194666627},{"$f":" Debt!AY$298","v":-13325.127980309077},{"$f":" Debt!AZ$298","v":-13325.127980309077},{"$f":" Debt!BA$298","v":-13325.127980309077},{"$f":" Debt!BB$298","v":-13325.127980309077},{"$f":" Debt!BC$298","v":-13325.127980309077},{"$f":" Debt!BD$298","v":-13325.127980309077},{"$f":" Debt!BE$298","v":-13325.127980309077},{"$f":" Debt!BF$298","v":-13325.127980309077},{"$f":" Debt!BG$298","v":-13325.127980309077},{"$f":" Debt!BH$298","v":-13325.127980309077},{"$f":" Debt!BI$298","v":-13325.127980309077},{"$f":" Debt!BJ$298","v":-13325.127980309077},{"$f":" Debt!BK$298","v":-13325.127980309077},{"$f":" Debt!BL$298","v":-13325.127980309077},{"$f":" Debt!BM$298","v":-13325.127980309077},{"$f":" Debt!BN$298","v":-13325.127980309077},{"$f":" Debt!BO$298","v":-13325.127980309077},{"$f":" Debt!BP$298","v":-13325.127980309077},{"$f":" Debt!BQ$298","v":-13325.127980309077},{"$f":" Debt!BR$298","v":-13325.127980309077},{"$f":" Debt!BS$298","v":-13325.127980309077},{"$f":" Debt!BT$298","v":-13325.127980309077},{"$f":" Debt!BU$298","v":-13325.127980309077},{"$f":" Debt!BV$298","v":-13325.127980309077},{"$f":" Debt!BW$298","v":-13325.127980309077},{"$f":" Debt!BX$298","v":-13325.127980309077},{"$f":" Debt!BY$298","v":-13325.127980309077},{"$f":" Debt!BZ$298","v":-13325.127980309077},{"$f":" Debt!CA$298","v":-13325.127980309077},{"$f":" Debt!CB$298","v":-13325.127980309077},{"$f":" Debt!CC$298","v":-13325.127980309077},{"$f":" Debt!CD$298","v":-13325.127980309077},{"$f":" Debt!CE$298","v":-13325.127980309077},{"$f":" Debt!CF$298","v":-13325.127980309077},{"$f":" Debt!CG$298","v":-13325.127980309077},{"$f":" Debt!CH$298","v":-13325.127980309077},{"$f":" Debt!CI$298","v":-13325.127980309077},{"$f":" Debt!CJ$298","v":-13325.127980309077},{"$f":" Debt!CK$298","v":-13325.127980309077},{"$f":" Debt!CL$298","v":-13325.127980309077},{"$f":" Debt!CM$298","v":-13325.127980309077},{"$f":" Debt!CN$298","v":-13325.127980309077},{"$f":" Debt!CO$298","v":-13325.127980309077},{"$f":" Debt!CP$298","v":-13325.127980309077},{"$f":" Debt!CQ$298","v":-13325.127980309077},{"$f":" Debt!CR$298","v":-13325.127980309077},{"$f":" Debt!CS$298","v":-13325.127980309077},{"$f":" Debt!CT$298","v":-13325.127980309077},{"$f":" Debt!CU$298","v":-13325.127980309077},{"$f":" Debt!CV$298","v":-13325.127980309077},{"$f":" Debt!CW$298","v":-13325.127980309077},{"$f":" Debt!CX$298","v":-13325.127980309077},{"$f":" Debt!CY$298","v":-13325.127980309077},{"$f":" Debt!CZ$298","v":-13325.127980309077},{"$f":" Debt!DA$298","v":-13325.127980309077},{"$f":" Debt!DB$298","v":-13325.127980309077},{"$f":" Debt!DC$298","v":-13325.127980309077},{"$f":" Debt!DD$298","v":-13325.127980309077},{"$f":" Debt!DE$298","v":-13325.127980309077},{"$f":" Debt!DF$298","v":-13325.127980309077},{"$f":" Debt!DG$298","v":-13325.127980309077},{"$f":" Debt!DH$298","v":-13325.127980309077},{"$f":" Debt!DI$298","v":-13325.127980309077},{"$f":" Debt!DJ$298","v":-13325.127980309077},{"$f":" Debt!DK$298","v":-13325.127980309077},{"$f":" Debt!DL$298","v":-13325.127980309077},{"$f":" Debt!DM$298","v":-13325.127980309077},{"$f":" Debt!DN$298","v":-13325.127980309077},{"$f":" Debt!DO$298","v":-13325.127980309077},{"$f":" Debt!DP$298","v":-13325.127980309077},{"$f":" Debt!DQ$298","v":-13325.127980309077},{"$f":" Debt!DR$298","v":-13325.127980309077},{"$f":" Debt!DS$298","v":-13325.127980309077},{"$f":" Debt!DT$298","v":-13325.127980309077},{"$f":" Debt!DU$298","v":-13325.127980309077},{"$f":" Debt!DV$298","v":-13325.127980309077},{"$f":" Debt!DW$298","v":-13325.127980309077},{"$f":" Debt!DX$298","v":-13325.127980309077},{"$f":" Debt!DY$298","v":-13325.127980309077},{"$f":" Debt!DZ$298","v":-13325.127980309077},{"$f":" Debt!EA$298","v":-13325.127980309077},{"$f":" Debt!EB$298","v":-13325.127980309077},{"$f":" Debt!EC$298","v":-13325.127980309077},{"$f":" Debt!ED$298","v":-13325.127980309077},{"$f":" Debt!EE$298","v":-13325.127980309077},{"$f":" Debt!EF$298","v":-13325.127980309077},{"$f":" Debt!EG$298","v":-13325.127980309077},{"$f":" Debt!EH$298","v":-13325.127980309077},{"$f":" Debt!EI$298","v":-13325.127980309077},{"$f":" Debt!EJ$298","v":-13325.127980309077},{"$f":" Debt!EK$298","v":-13325.127980309077},{"$f":" Debt!EL$298","v":-13325.127980309077},{"$f":" Debt!EM$298","v":-13325.127980309077},{"$f":" Debt!EN$298","v":-13325.127980309077},{"$f":" Debt!EO$298","v":-13325.127980309077},{"$f":" Debt!EP$298","v":-13325.127980309077},{"$f":" Debt!EQ$298","v":-13325.127980309077},{"$f":" Debt!ER$298","v":-13325.127980309077},{"$f":" Debt!ES$298","v":-13325.127980309077},{"$f":" Debt!ET$298","v":-13325.127980309077},{"$f":" Debt!EU$298","v":-13325.127980309077},{"$f":" Debt!EV$298","v":-13325.127980309077},{"$f":" Debt!EW$298","v":-13325.127980309077},{"$f":" Debt!EX$298","v":-13325.127980309077},{"$f":" Debt!EY$298","v":-13325.127980309077},{"$f":" Debt!EZ$298","v":-13325.127980309077},{"$f":" Debt!FA$298","v":-13325.127980309077},{"$f":" Debt!FB$298","v":-13325.127980309077},{"$f":" Debt!FC$298","v":-13325.127980309077},{"$f":" Debt!FD$298","v":-13325.127980309077},{"$f":" Debt!FE$298","v":-13325.127980309077},{"$f":" Debt!FF$298","v":-13325.127980309077},{"$f":" Debt!FG$298","v":-13325.127980309077},{"$f":" Debt!FH$298","v":-13325.127980309077},{"$f":" Debt!FI$298","v":-13325.127980309077},{"$f":" Debt!FJ$298","v":-13325.127980309077},{"$f":" Debt!FK$298","v":-13325.127980309077},{"$f":" Debt!FL$298","v":-13325.127980309077},{"$f":" Debt!FM$298","v":-13325.127980309077},{"$f":" Debt!FN$298","v":-13325.127980309077},{"$f":" Debt!FO$298","v":-13325.127980309077},{"$f":" Debt!FP$298","v":-13325.127980309077},{"$f":" Debt!FQ$298","v":-13325.127980309077},{"$f":" Debt!FR$298","v":-13325.127980309077},{"$f":" Debt!FS$298","v":-13325.127980309077},{"$f":" Debt!FT$298","v":-13325.127980309077},{"$f":" Debt!FU$298","v":-13325.127980309077},{"$f":" Debt!FV$298","v":-13325.127980309077},{"$f":" Debt!FW$298","v":-13325.127980309077},{"$f":" Debt!FX$298","v":-13325.127980309077},{"$f":" Debt!FY$298","v":-13325.127980309077},{"$f":" Debt!FZ$298","v":-13325.127980309077},{"$f":" Debt!GA$298","v":-13325.127980309077},{"$f":" Debt!GB$298","v":-13325.127980309077},{"$f":" Debt!GC$298","v":-13325.127980309077},{"$f":" Debt!GD$298","v":-13325.127980309077},{"$f":" Debt!GE$298","v":-13325.127980309077},{"$f":" Debt!GF$298","v":-13325.127980309077},{"$f":" Debt!GG$298","v":-13325.127980309077},{"$f":" Debt!GH$298","v":-13325.127980309077},{"$f":" Debt!GI$298","v":-13325.127980309077},{"$f":" Debt!GJ$298","v":-13325.127980309077}]
[null,null,null,null,{"$f":" Time!E$172","v":"Senior debt repayment flag"},{"$f":" Time!F$172","v":0},{"$f":" Time!G$172","v":"flag"},{"$f":" Time!H$172","v":34},{"$f":" Time!I$172","v":0},{"$f":" Time!J$172","v":0},{"$f":" Time!K$172","v":0},{"$f":" Time!L$172","v":0},{"$f":" Time!M$172","v":0},{"$f":" Time!N$172","v":0},{"$f":" Time!O$172","v":0},{"$f":" Time!P$172","v":0},{"$f":" Time!Q$172","v":1},{"$f":" Time!R$172","v":1},{"$f":" Time!S$172","v":1},{"$f":" Time!T$172","v":1},{"$f":" Time!U$172","v":1},{"$f":" Time!V$172","v":1},{"$f":" Time!W$172","v":1},{"$f":" Time!X$172","v":1},{"$f":" Time!Y$172","v":1},{"$f":" Time!Z$172","v":1},{"$f":" Time!AA$172","v":1},{"$f":" Time!AB$172","v":1},{"$f":" Time!AC$172","v":1},{"$f":" Time!AD$172","v":1},{"$f":" Time!AE$172","v":1},{"$f":" Time!AF$172","v":1},{"$f":" Time!AG$172","v":1},{"$f":" Time!AH$172","v":1},{"$f":" Time!AI$172","v":1},{"$f":" Time!AJ$172","v":1},{"$f":" Time!AK$172","v":1},{"$f":" Time!AL$172","v":1},{"$f":" Time!AM$172","v":1},{"$f":" Time!AN$172","v":1},{"$f":" Time!AO$172","v":1},{"$f":" Time!AP$172","v":1},{"$f":" Time!AQ$172","v":1},{"$f":" Time!AR$172","v":1},{"$f":" Time!AS$172","v":1},{"$f":" Time!AT$172","v":1},{"$f":" Time!AU$172","v":1},{"$f":" Time!AV$172","v":1},{"$f":" Time!AW$172","v":1},{"$f":" Time!AX$172","v":1},{"$f":" Time!AY$172","v":0},{"$f":" Time!AZ$172","v":0},{"$f":" Time!BA$172","v":0},{"$f":" Time!BB$172","v":0},{"$f":" Time!BC$172","v":0},{"$f":" Time!BD$172","v":0},{"$f":" Time!BE$172","v":0},{"$f":" Time!BF$172","v":0},{"$f":" Time!BG$172","v":0},{"$f":" Time!BH$172","v":0},{"$f":" Time!BI$172","v":0},{"$f":" Time!BJ$172","v":0},{"$f":" Time!BK$172","v":0},{"$f":" Time!BL$172","v":0},{"$f":" Time!BM$172","v":0},{"$f":" Time!BN$172","v":0},{"$f":" Time!BO$172","v":0},{"$f":" Time!BP$172","v":0},{"$f":" Time!BQ$172","v":0},{"$f":" Time!BR$172","v":0},{"$f":" Time!BS$172","v":0},{"$f":" Time!BT$172","v":0},{"$f":" Time!BU$172","v":0},{"$f":" Time!BV$172","v":0},{"$f":" Time!BW$172","v":0},{"$f":" Time!BX$172","v":0},{"$f":" Time!BY$172","v":0},{"$f":" Time!BZ$172","v":0},{"$f":" Time!CA$172","v":0},{"$f":" Time!CB$172","v":0},{"$f":" Time!CC$172","v":0},{"$f":" Time!CD$172","v":0},{"$f":" Time!CE$172","v":0},{"$f":" Time!CF$172","v":0},{"$f":" Time!CG$172","v":0},{"$f":" Time!CH$172","v":0},{"$f":" Time!CI$172","v":0},{"$f":" Time!CJ$172","v":0},{"$f":" Time!CK$172","v":0},{"$f":" Time!CL$172","v":0},{"$f":" Time!CM$172","v":0},{"$f":" Time!CN$172","v":0},{"$f":" Time!CO$172","v":0},{"$f":" Time!CP$172","v":0},{"$f":" Time!CQ$172","v":0},{"$f":" Time!CR$172","v":0},{"$f":" Time!CS$172","v":0},{"$f":" Time!CT$172","v":0},{"$f":" Time!CU$172","v":0},{"$f":" Time!CV$172","v":0},{"$f":" Time!CW$172","v":0},{"$f":" Time!CX$172","v":0},{"$f":" Time!CY$172","v":0},{"$f":" Time!CZ$172","v":0},{"$f":" Time!DA$172","v":0},{"$f":" Time!DB$172","v":0},{"$f":" Time!DC$172","v":0},{"$f":" Time!DD$172","v":0},{"$f":" Time!DE$172","v":0},{"$f":" Time!DF$172","v":0},{"$f":" Time!DG$172","v":0},{"$f":" Time!DH$172","v":0},{"$f":" Time!DI$172","v":0},{"$f":" Time!DJ$172","v":0},{"$f":" Time!DK$172","v":0},{"$f":" Time!DL$172","v":0},{"$f":" Time!DM$172","v":0},{"$f":" Time!DN$172","v":0},{"$f":" Time!DO$172","v":0},{"$f":" Time!DP$172","v":0},{"$f":" Time!DQ$172","v":0},{"$f":" Time!DR$172","v":0},{"$f":" Time!DS$172","v":0},{"$f":" Time!DT$172","v":0},{"$f":" Time!DU$172","v":0},{"$f":" Time!DV$172","v":0},{"$f":" Time!DW$172","v":0},{"$f":" Time!DX$172","v":0},{"$f":" Time!DY$172","v":0},{"$f":" Time!DZ$172","v":0},{"$f":" Time!EA$172","v":0},{"$f":" Time!EB$172","v":0},{"$f":" Time!EC$172","v":0},{"$f":" Time!ED$172","v":0},{"$f":" Time!EE$172","v":0},{"$f":" Time!EF$172","v":0},{"$f":" Time!EG$172","v":0},{"$f":" Time!EH$172","v":0},{"$f":" Time!EI$172","v":0},{"$f":" Time!EJ$172","v":0},{"$f":" Time!EK$172","v":0},{"$f":" Time!EL$172","v":0},{"$f":" Time!EM$172","v":0},{"$f":" Time!EN$172","v":0},{"$f":" Time!EO$172","v":0},{"$f":" Time!EP$172","v":0},{"$f":" Time!EQ$172","v":0},{"$f":" Time!ER$172","v":0},{"$f":" Time!ES$172","v":0},{"$f":" Time!ET$172","v":0},{"$f":" Time!EU$172","v":0},{"$f":" Time!EV$172","v":0},{"$f":" Time!EW$172","v":0},{"$f":" Time!EX$172","v":0},{"$f":" Time!EY$172","v":0},{"$f":" Time!EZ$172","v":0},{"$f":" Time!FA$172","v":0},{"$f":" Time!FB$172","v":0},{"$f":" Time!FC$172","v":0},{"$f":" Time!FD$172","v":0},{"$f":" Time!FE$172","v":0},{"$f":" Time!FF$172","v":0},{"$f":" Time!FG$172","v":0},{"$f":" Time!FH$172","v":0},{"$f":" Time!FI$172","v":0},{"$f":" Time!FJ$172","v":0},{"$f":" Time!FK$172","v":0},{"$f":" Time!FL$172","v":0},{"$f":" Time!FM$172","v":0},{"$f":" Time!FN$172","v":0},{"$f":" Time!FO$172","v":0},{"$f":" Time!FP$172","v":0},{"$f":" Time!FQ$172","v":0},{"$f":" Time!FR$172","v":0},{"$f":" Time!FS$172","v":0},{"$f":" Time!FT$172","v":0},{"$f":" Time!FU$172","v":0},{"$f":" Time!FV$172","v":0},{"$f":" Time!FW$172","v":0},{"$f":" Time!FX$172","v":0},{"$f":" Time!FY$172","v":0},{"$f":" Time!FZ$172","v":0},{"$f":" Time!GA$172","v":0},{"$f":" Time!GB$172","v":0},{"$f":" Time!GC$172","v":0},{"$f":" Time!GD$172","v":0},{"$f":" Time!GE$172","v":0},{"$f":" Time!GF$172","v":0},{"$f":" Time!GG$172","v":0},{"$f":" Time!GH$172","v":0},{"$f":" Time!GI$172","v":0},{"$f":" Time!GJ$172","v":0}]
[null,null,null,null,"Period interest rate for LLCR",null,"%",null,null,{"$f":" IF(J116 > CHK_TOL, J114 / J116, 0) * J118","v":0},0,0,0,0,0,0,2.1466666666666669E-2,2.1116666666666669E-2,2.1466666666666669E-2,2.1116666666666669E-2,2.1466666666666669E-2,2.1116666666666669E-2,2.1466666666666669E-2,2.1233333333333337E-2,2.1466666666666669E-2,2.1116666666666669E-2,2.2488888888888888E-2,2.212222222222222E-2,2.2488888888888888E-2,2.212222222222222E-2,2.2488888888888888E-2,2.2244444444444442E-2,2.2488888888888888E-2,2.212222222222222E-2,2.2488888888888888E-2,2.212222222222222E-2,2.3511111111111108E-2,2.3127777777777775E-2,2.3511111111111108E-2,{"$f":" IF(AN116 > CHK_TOL, AN114 / AN116, 0) * AN118","v":2.3255555555555554E-2},2.3511111111111108E-2,2.3127777777777775E-2,2.3511111111111108E-2,2.3127777777777775E-2,2.3511111111111108E-2,2.3127777777777775E-2,2.3511111111111108E-2,2.325555555555555E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(CZ116 > CHK_TOL, CZ114 / CZ116, 0) * CZ118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(FL116 > CHK_TOL, FL114 / FL116, 0) * FL118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$119","v":"Period interest rate for LLCR"},0,"%",0,0,0,0,0,0,0,0,0,2.1466666666666669E-2,2.1116666666666669E-2,2.1466666666666669E-2,2.1116666666666669E-2,2.1466666666666669E-2,2.1116666666666669E-2,2.1466666666666669E-2,2.1233333333333337E-2,2.1466666666666669E-2,2.1116666666666669E-2,2.2488888888888888E-2,2.212222222222222E-2,2.2488888888888888E-2,2.212222222222222E-2,2.2488888888888888E-2,2.2244444444444442E-2,2.2488888888888888E-2,2.212222222222222E-2,2.2488888888888888E-2,2.212222222222222E-2,{"$f":" AK$119","v":2.3511111111111108E-2},2.3127777777777775E-2,2.3511111111111108E-2,2.3255555555555554E-2,2.3511111111111108E-2,2.3127777777777775E-2,2.3511111111111108E-2,2.3127777777777775E-2,2.3511111111111108E-2,2.3127777777777775E-2,2.3511111111111108E-2,2.325555555555555E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Debt!E$17","v":"CFADS over term of senior debt excl EGRs P50"},{"$f":" Debt!F$17","v":0},{"$f":" Debt!G$17","v":"$ 000s"},{"$f":" Debt!H$17","v":578916.87387404684},{"$f":" Debt!I$17","v":0},{"$f":" Debt!J$17","v":0},{"$f":" Debt!K$17","v":0},{"$f":" Debt!L$17","v":0},{"$f":" Debt!M$17","v":0},{"$f":" Debt!N$17","v":0},{"$f":" Debt!O$17","v":0},{"$f":" Debt!P$17","v":0},{"$f":" Debt!Q$17","v":17345.600502954356},{"$f":" Debt!R$17","v":18611.389402627436},{"$f":" Debt!S$17","v":17823.872140901665},{"$f":" Debt!T$17","v":18440.887822505854},{"$f":" Debt!U$17","v":17779.417165988809},{"$f":" Debt!V$17","v":18182.506712743852},{"$f":" Debt!W$17","v":17679.76312045908},{"$f":" Debt!X$17","v":18032.240378504197},{"$f":" Debt!Y$17","v":17507.516150175728},{"$f":" Debt!Z$17","v":17854.32326826785},{"$f":" Debt!AA$17","v":17425.726842826181},{"$f":" Debt!AB$17","v":17744.343695464511},{"$f":" Debt!AC$17","v":17266.238552863466},{"$f":" Debt!AD$17","v":17584.226450075221},{"$f":" Debt!AE$17","v":17100.132531139832},{"$f":" Debt!AF$17","v":17447.508989503811},{"$f":" Debt!AG$17","v":16900.811354991296},{"$f":" Debt!AH$17","v":17243.074547027954},{"$f":" Debt!AI$17","v":16745.796437383717},{"$f":" Debt!AJ$17","v":17061.164772401906},{"$f":" Debt!AK$17","v":16591.010504832004},{"$f":" Debt!AL$17","v":16902.969557532924},{"$f":" Debt!AM$17","v":16390.256546665569},{"$f":" Debt!AN$17","v":16728.999151642154},{"$f":" Debt!AO$17","v":16154.172102879791},{"$f":" Debt!AP$17","v":16492.302071141883},{"$f":" Debt!AQ$17","v":16010.212633117622},{"$f":" Debt!AR$17","v":16364.472534924687},{"$f":" Debt!AS$17","v":15877.180481804136},{"$f":" Debt!AT$17","v":16232.920023105749},{"$f":" Debt!AU$17","v":15740.246378936143},{"$f":" Debt!AV$17","v":16123.593277151936},{"$f":" Debt!AW$17","v":15573.937868574121},{"$f":" Debt!AX$17","v":15958.059902931338},{"$f":" Debt!AY$17","v":0},{"$f":" Debt!AZ$17","v":0},{"$f":" Debt!BA$17","v":0},{"$f":" Debt!BB$17","v":0},{"$f":" Debt!BC$17","v":0},{"$f":" Debt!BD$17","v":0},{"$f":" Debt!BE$17","v":0},{"$f":" Debt!BF$17","v":0},{"$f":" Debt!BG$17","v":0},{"$f":" Debt!BH$17","v":0},{"$f":" Debt!BI$17","v":0},{"$f":" Debt!BJ$17","v":0},{"$f":" Debt!BK$17","v":0},{"$f":" Debt!BL$17","v":0},{"$f":" Debt!BM$17","v":0},{"$f":" Debt!BN$17","v":0},{"$f":" Debt!BO$17","v":0},{"$f":" Debt!BP$17","v":0},{"$f":" Debt!BQ$17","v":0},{"$f":" Debt!BR$17","v":0},{"$f":" Debt!BS$17","v":0},{"$f":" Debt!BT$17","v":0},{"$f":" Debt!BU$17","v":0},{"$f":" Debt!BV$17","v":0},{"$f":" Debt!BW$17","v":0},{"$f":" Debt!BX$17","v":0},{"$f":" Debt!BY$17","v":0},{"$f":" Debt!BZ$17","v":0},{"$f":" Debt!CA$17","v":0},{"$f":" Debt!CB$17","v":0},{"$f":" Debt!CC$17","v":0},{"$f":" Debt!CD$17","v":0},{"$f":" Debt!CE$17","v":0},{"$f":" Debt!CF$17","v":0},{"$f":" Debt!CG$17","v":0},{"$f":" Debt!CH$17","v":0},{"$f":" Debt!CI$17","v":0},{"$f":" Debt!CJ$17","v":0},{"$f":" Debt!CK$17","v":0},{"$f":" Debt!CL$17","v":0},{"$f":" Debt!CM$17","v":0},{"$f":" Debt!CN$17","v":0},{"$f":" Debt!CO$17","v":0},{"$f":" Debt!CP$17","v":0},{"$f":" Debt!CQ$17","v":0},{"$f":" Debt!CR$17","v":0},{"$f":" Debt!CS$17","v":0},{"$f":" Debt!CT$17","v":0},{"$f":" Debt!CU$17","v":0},{"$f":" Debt!CV$17","v":0},{"$f":" Debt!CW$17","v":0},{"$f":" Debt!CX$17","v":0},{"$f":" Debt!CY$17","v":0},{"$f":" Debt!CZ$17","v":0},{"$f":" Debt!DA$17","v":0},{"$f":" Debt!DB$17","v":0},{"$f":" Debt!DC$17","v":0},{"$f":" Debt!DD$17","v":0},{"$f":" Debt!DE$17","v":0},{"$f":" Debt!DF$17","v":0},{"$f":" Debt!DG$17","v":0},{"$f":" Debt!DH$17","v":0},{"$f":" Debt!DI$17","v":0},{"$f":" Debt!DJ$17","v":0},{"$f":" Debt!DK$17","v":0},{"$f":" Debt!DL$17","v":0},{"$f":" Debt!DM$17","v":0},{"$f":" Debt!DN$17","v":0},{"$f":" Debt!DO$17","v":0},{"$f":" Debt!DP$17","v":0},{"$f":" Debt!DQ$17","v":0},{"$f":" Debt!DR$17","v":0},{"$f":" Debt!DS$17","v":0},{"$f":" Debt!DT$17","v":0},{"$f":" Debt!DU$17","v":0},{"$f":" Debt!DV$17","v":0},{"$f":" Debt!DW$17","v":0},{"$f":" Debt!DX$17","v":0},{"$f":" Debt!DY$17","v":0},{"$f":" Debt!DZ$17","v":0},{"$f":" Debt!EA$17","v":0},{"$f":" Debt!EB$17","v":0},{"$f":" Debt!EC$17","v":0},{"$f":" Debt!ED$17","v":0},{"$f":" Debt!EE$17","v":0},{"$f":" Debt!EF$17","v":0},{"$f":" Debt!EG$17","v":0},{"$f":" Debt!EH$17","v":0},{"$f":" Debt!EI$17","v":0},{"$f":" Debt!EJ$17","v":0},{"$f":" Debt!EK$17","v":0},{"$f":" Debt!EL$17","v":0},{"$f":" Debt!EM$17","v":0},{"$f":" Debt!EN$17","v":0},{"$f":" Debt!EO$17","v":0},{"$f":" Debt!EP$17","v":0},{"$f":" Debt!EQ$17","v":0},{"$f":" Debt!ER$17","v":0},{"$f":" Debt!ES$17","v":0},{"$f":" Debt!ET$17","v":0},{"$f":" Debt!EU$17","v":0},{"$f":" Debt!EV$17","v":0},{"$f":" Debt!EW$17","v":0},{"$f":" Debt!EX$17","v":0},{"$f":" Debt!EY$17","v":0},{"$f":" Debt!EZ$17","v":0},{"$f":" Debt!FA$17","v":0},{"$f":" Debt!FB$17","v":0},{"$f":" Debt!FC$17","v":0},{"$f":" Debt!FD$17","v":0},{"$f":" Debt!FE$17","v":0},{"$f":" Debt!FF$17","v":0},{"$f":" Debt!FG$17","v":0},{"$f":" Debt!FH$17","v":0},{"$f":" Debt!FI$17","v":0},{"$f":" Debt!FJ$17","v":0},{"$f":" Debt!FK$17","v":0},{"$f":" Debt!FL$17","v":0},{"$f":" Debt!FM$17","v":0},{"$f":" Debt!FN$17","v":0},{"$f":" Debt!FO$17","v":0},{"$f":" Debt!FP$17","v":0},{"$f":" Debt!FQ$17","v":0},{"$f":" Debt!FR$17","v":0},{"$f":" Debt!FS$17","v":0},{"$f":" Debt!FT$17","v":0},{"$f":" Debt!FU$17","v":0},{"$f":" Debt!FV$17","v":0},{"$f":" Debt!FW$17","v":0},{"$f":" Debt!FX$17","v":0},{"$f":" Debt!FY$17","v":0},{"$f":" Debt!FZ$17","v":0},{"$f":" Debt!GA$17","v":0},{"$f":" Debt!GB$17","v":0},{"$f":" Debt!GC$17","v":0},{"$f":" Debt!GD$17","v":0},{"$f":" Debt!GE$17","v":0},{"$f":" Debt!GF$17","v":0},{"$f":" Debt!GG$17","v":0},{"$f":" Debt!GH$17","v":0},{"$f":" Debt!GI$17","v":0},{"$f":" Debt!GJ$17","v":0}]
[null,null,null,null,{"$f":" Time!E$176","v":"LLCR flag"},{"$f":" Time!F$176","v":0},{"$f":" Time!G$176","v":"flag"},{"$f":" Time!H$176","v":34},{"$f":" Time!I$176","v":0},{"$f":" Time!J$176","v":0},{"$f":" Time!K$176","v":0},{"$f":" Time!L$176","v":0},{"$f":" Time!M$176","v":0},{"$f":" Time!N$176","v":0},{"$f":" Time!O$176","v":0},{"$f":" Time!P$176","v":1},{"$f":" Time!Q$176","v":1},{"$f":" Time!R$176","v":1},{"$f":" Time!S$176","v":1},{"$f":" Time!T$176","v":1},{"$f":" Time!U$176","v":1},{"$f":" Time!V$176","v":1},{"$f":" Time!W$176","v":1},{"$f":" Time!X$176","v":1},{"$f":" Time!Y$176","v":1},{"$f":" Time!Z$176","v":1},{"$f":" Time!AA$176","v":1},{"$f":" Time!AB$176","v":1},{"$f":" Time!AC$176","v":1},{"$f":" Time!AD$176","v":1},{"$f":" Time!AE$176","v":1},{"$f":" Time!AF$176","v":1},{"$f":" Time!AG$176","v":1},{"$f":" Time!AH$176","v":1},{"$f":" Time!AI$176","v":1},{"$f":" Time!AJ$176","v":1},{"$f":" Time!AK$176","v":1},{"$f":" Time!AL$176","v":1},{"$f":" Time!AM$176","v":1},{"$f":" Time!AN$176","v":1},{"$f":" Time!AO$176","v":1},{"$f":" Time!AP$176","v":1},{"$f":" Time!AQ$176","v":1},{"$f":" Time!AR$176","v":1},{"$f":" Time!AS$176","v":1},{"$f":" Time!AT$176","v":1},{"$f":" Time!AU$176","v":1},{"$f":" Time!AV$176","v":1},{"$f":" Time!AW$176","v":1},{"$f":" Time!AX$176","v":0},{"$f":" Time!AY$176","v":0},{"$f":" Time!AZ$176","v":0},{"$f":" Time!BA$176","v":0},{"$f":" Time!BB$176","v":0},{"$f":" Time!BC$176","v":0},{"$f":" Time!BD$176","v":0},{"$f":" Time!BE$176","v":0},{"$f":" Time!BF$176","v":0},{"$f":" Time!BG$176","v":0},{"$f":" Time!BH$176","v":0},{"$f":" Time!BI$176","v":0},{"$f":" Time!BJ$176","v":0},{"$f":" Time!BK$176","v":0},{"$f":" Time!BL$176","v":0},{"$f":" Time!BM$176","v":0},{"$f":" Time!BN$176","v":0},{"$f":" Time!BO$176","v":0},{"$f":" Time!BP$176","v":0},{"$f":" Time!BQ$176","v":0},{"$f":" Time!BR$176","v":0},{"$f":" Time!BS$176","v":0},{"$f":" Time!BT$176","v":0},{"$f":" Time!BU$176","v":0},{"$f":" Time!BV$176","v":0},{"$f":" Time!BW$176","v":0},{"$f":" Time!BX$176","v":0},{"$f":" Time!BY$176","v":0},{"$f":" Time!BZ$176","v":0},{"$f":" Time!CA$176","v":0},{"$f":" Time!CB$176","v":0},{"$f":" Time!CC$176","v":0},{"$f":" Time!CD$176","v":0},{"$f":" Time!CE$176","v":0},{"$f":" Time!CF$176","v":0},{"$f":" Time!CG$176","v":0},{"$f":" Time!CH$176","v":0},{"$f":" Time!CI$176","v":0},{"$f":" Time!CJ$176","v":0},{"$f":" Time!CK$176","v":0},{"$f":" Time!CL$176","v":0},{"$f":" Time!CM$176","v":0},{"$f":" Time!CN$176","v":0},{"$f":" Time!CO$176","v":0},{"$f":" Time!CP$176","v":0},{"$f":" Time!CQ$176","v":0},{"$f":" Time!CR$176","v":0},{"$f":" Time!CS$176","v":0},{"$f":" Time!CT$176","v":0},{"$f":" Time!CU$176","v":0},{"$f":" Time!CV$176","v":0},{"$f":" Time!CW$176","v":0},{"$f":" Time!CX$176","v":0},{"$f":" Time!CY$176","v":0},{"$f":" Time!CZ$176","v":0},{"$f":" Time!DA$176","v":0},{"$f":" Time!DB$176","v":0},{"$f":" Time!DC$176","v":0},{"$f":" Time!DD$176","v":0},{"$f":" Time!DE$176","v":0},{"$f":" Time!DF$176","v":0},{"$f":" Time!DG$176","v":0},{"$f":" Time!DH$176","v":0},{"$f":" Time!DI$176","v":0},{"$f":" Time!DJ$176","v":0},{"$f":" Time!DK$176","v":0},{"$f":" Time!DL$176","v":0},{"$f":" Time!DM$176","v":0},{"$f":" Time!DN$176","v":0},{"$f":" Time!DO$176","v":0},{"$f":" Time!DP$176","v":0},{"$f":" Time!DQ$176","v":0},{"$f":" Time!DR$176","v":0},{"$f":" Time!DS$176","v":0},{"$f":" Time!DT$176","v":0},{"$f":" Time!DU$176","v":0},{"$f":" Time!DV$176","v":0},{"$f":" Time!DW$176","v":0},{"$f":" Time!DX$176","v":0},{"$f":" Time!DY$176","v":0},{"$f":" Time!DZ$176","v":0},{"$f":" Time!EA$176","v":0},{"$f":" Time!EB$176","v":0},{"$f":" Time!EC$176","v":0},{"$f":" Time!ED$176","v":0},{"$f":" Time!EE$176","v":0},{"$f":" Time!EF$176","v":0},{"$f":" Time!EG$176","v":0},{"$f":" Time!EH$176","v":0},{"$f":" Time!EI$176","v":0},{"$f":" Time!EJ$176","v":0},{"$f":" Time!EK$176","v":0},{"$f":" Time!EL$176","v":0},{"$f":" Time!EM$176","v":0},{"$f":" Time!EN$176","v":0},{"$f":" Time!EO$176","v":0},{"$f":" Time!EP$176","v":0},{"$f":" Time!EQ$176","v":0},{"$f":" Time!ER$176","v":0},{"$f":" Time!ES$176","v":0},{"$f":" Time!ET$176","v":0},{"$f":" Time!EU$176","v":0},{"$f":" Time!EV$176","v":0},{"$f":" Time!EW$176","v":0},{"$f":" Time!EX$176","v":0},{"$f":" Time!EY$176","v":0},{"$f":" Time!EZ$176","v":0},{"$f":" Time!FA$176","v":0},{"$f":" Time!FB$176","v":0},{"$f":" Time!FC$176","v":0},{"$f":" Time!FD$176","v":0},{"$f":" Time!FE$176","v":0},{"$f":" Time!FF$176","v":0},{"$f":" Time!FG$176","v":0},{"$f":" Time!FH$176","v":0},{"$f":" Time!FI$176","v":0},{"$f":" Time!FJ$176","v":0},{"$f":" Time!FK$176","v":0},{"$f":" Time!FL$176","v":0},{"$f":" Time!FM$176","v":0},{"$f":" Time!FN$176","v":0},{"$f":" Time!FO$176","v":0},{"$f":" Time!FP$176","v":0},{"$f":" Time!FQ$176","v":0},{"$f":" Time!FR$176","v":0},{"$f":" Time!FS$176","v":0},{"$f":" Time!FT$176","v":0},{"$f":" Time!FU$176","v":0},{"$f":" Time!FV$176","v":0},{"$f":" Time!FW$176","v":0},{"$f":" Time!FX$176","v":0},{"$f":" Time!FY$176","v":0},{"$f":" Time!FZ$176","v":0},{"$f":" Time!GA$176","v":0},{"$f":" Time!GB$176","v":0},{"$f":" Time!GC$176","v":0},{"$f":" Time!GD$176","v":0},{"$f":" Time!GE$176","v":0},{"$f":" Time!GF$176","v":0},{"$f":" Time!GG$176","v":0},{"$f":" Time!GH$176","v":0},{"$f":" Time!GI$176","v":0},{"$f":" Time!GJ$176","v":0}]
[null,null,null,null,"PV of LLCR cash flow",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" (K122 + K124) / (1 + K121) * J123","v":0},0,0,0,0,0,409404.77318552957,400847.72848029132,390700.90694407275,381264.08093890385,370874.21962555783,361056.23570753098,350498.0331721445,340342.29449711414,329536.65550509869,319103.19289309916,307987.26538142393,297487.82992895332,286324.57811558375,275497.46118611959,264007.85079406173,252844.96148522387,241021.84819453585,229541.35040338608,217376.2406191708,205518.99430415596,193004.3663946382,180951.10299304014,168233.13033417406,155798.2216073653,{"$f":" (AO122 + AO124) / (1 + AO121) * AN123","v":142692.39665377},129893.08134332774,116404.91759236515,103131.51391064134,89152.244111327775,75371.131946629961,60881.378714045444,46572.521194652858,31531.997771505459,15958.059902931338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (BU122 + BU124) / (1 + BU121) * BT123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (DA122 + DA124) / (1 + DA121) * CZ123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (EG122 + EG124) / (1 + EG121) * EF123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (FM122 + FM124) / (1 + FM121) * FL123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$124","v":"PV of LLCR cash flow"},0,"$ 000s",0,0,0,0,0,0,0,0,409404.77318552957,400847.72848029132,390700.90694407275,381264.08093890385,370874.21962555783,361056.23570753098,350498.0331721445,340342.29449711414,329536.65550509869,319103.19289309916,307987.26538142393,297487.82992895332,286324.57811558375,275497.46118611959,264007.85079406173,252844.96148522387,241021.84819453585,229541.35040338608,217376.2406191708,205518.99430415596,193004.3663946382,{"$f":" AK$124","v":180951.10299304014},168233.13033417406,155798.2216073653,142692.39665377,129893.08134332774,116404.91759236515,103131.51391064134,89152.244111327775,75371.131946629961,60881.378714045444,46572.521194652858,31531.997771505459,15958.059902931338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Debt!E$196","v":"Senior debt balance - T1"},{"$f":" Debt!F$196","v":0},{"$f":" Debt!G$196","v":0},{"$f":" Debt!H$196","v":0},{"$f":" Debt!I$196","v":0},{"$f":" Debt!J$196","v":0},{"$f":" Debt!K$196","v":0},{"$f":" Debt!L$196","v":0},{"$f":" Debt!M$196","v":0},{"$f":" Debt!N$196","v":31135.021911075422},{"$f":" Debt!O$196","v":68398.399113895124},{"$f":" Debt!P$196","v":112688.48196989263},{"$f":" Debt!Q$196","v":109877.37985825713},{"$f":" Debt!R$196","v":106635.34156171783},{"$f":" Debt!S$196","v":103585.46459940965},{"$f":" Debt!T$196","v":100281.59800527868},{"$f":" Debt!U$196","v":97132.154506081351},{"$f":" Debt!V$196","v":93787.957683778935},{"$f":" Debt!W$196","v":90551.743810131084},{"$f":" Debt!X$196","v":87143.792652146061},{"$f":" Debt!Y$196","v":83838.225748465833},{"$f":" Debt!Z$196","v":80354.531287742211},{"$f":" Debt!AA$196","v":77015.629408633147},{"$f":" Debt!AB$196","v":73504.128890452368},{"$f":" Debt!AC$196","v":70083.296108169874},{"$f":" Debt!AD$196","v":66490.610595796141},{"$f":" Debt!AE$196","v":62986.675627832854},{"$f":" Debt!AF$196","v":59309.660908734164},{"$f":" Debt!AG$196","v":55728.725564053129},{"$f":" Debt!AH$196","v":51970.587108939137},{"$f":" Debt!AI$196","v":48297.494721249852},{"$f":" Debt!AJ$196","v":44455.167483532452},{"$f":" Debt!AK$196","v":40730.578021052163},{"$f":" Debt!AL$196","v":36834.677876243477},{"$f":" Debt!AM$196","v":33017.861526011649},{"$f":" Debt!AN$196","v":29026.458942036261},{"$f":" Debt!AO$196","v":25123.543198735355},{"$f":" Debt!AP$196","v":21043.558089915608},{"$f":" Debt!AQ$196","v":17025.690123935659},{"$f":" Debt!AR$196","v":12826.624957181495},{"$f":" Debt!AS$196","v":8686.2473735818203},{"$f":" Debt!AT$196","v":4364.5244761731856},{"$f":" Debt!AU$196","v":97.963368341544992},{"$f":" Debt!AV$196","v":-4357.2960510937301},{"$f":" Debt!AW$196","v":-8746.955194666627},{"$f":" Debt!AX$196","v":-13325.127980309077},{"$f":" Debt!AY$196","v":-13325.127980309077},{"$f":" Debt!AZ$196","v":-13325.127980309077},{"$f":" Debt!BA$196","v":-13325.127980309077},{"$f":" Debt!BB$196","v":-13325.127980309077},{"$f":" Debt!BC$196","v":-13325.127980309077},{"$f":" Debt!BD$196","v":-13325.127980309077},{"$f":" Debt!BE$196","v":-13325.127980309077},{"$f":" Debt!BF$196","v":-13325.127980309077},{"$f":" Debt!BG$196","v":-13325.127980309077},{"$f":" Debt!BH$196","v":-13325.127980309077},{"$f":" Debt!BI$196","v":-13325.127980309077},{"$f":" Debt!BJ$196","v":-13325.127980309077},{"$f":" Debt!BK$196","v":-13325.127980309077},{"$f":" Debt!BL$196","v":-13325.127980309077},{"$f":" Debt!BM$196","v":-13325.127980309077},{"$f":" Debt!BN$196","v":-13325.127980309077},{"$f":" Debt!BO$196","v":-13325.127980309077},{"$f":" Debt!BP$196","v":-13325.127980309077},{"$f":" Debt!BQ$196","v":-13325.127980309077},{"$f":" Debt!BR$196","v":-13325.127980309077},{"$f":" Debt!BS$196","v":-13325.127980309077},{"$f":" Debt!BT$196","v":-13325.127980309077},{"$f":" Debt!BU$196","v":-13325.127980309077},{"$f":" Debt!BV$196","v":-13325.127980309077},{"$f":" Debt!BW$196","v":-13325.127980309077},{"$f":" Debt!BX$196","v":-13325.127980309077},{"$f":" Debt!BY$196","v":-13325.127980309077},{"$f":" Debt!BZ$196","v":-13325.127980309077},{"$f":" Debt!CA$196","v":-13325.127980309077},{"$f":" Debt!CB$196","v":-13325.127980309077},{"$f":" Debt!CC$196","v":-13325.127980309077},{"$f":" Debt!CD$196","v":-13325.127980309077},{"$f":" Debt!CE$196","v":-13325.127980309077},{"$f":" Debt!CF$196","v":-13325.127980309077},{"$f":" Debt!CG$196","v":-13325.127980309077},{"$f":" Debt!CH$196","v":-13325.127980309077},{"$f":" Debt!CI$196","v":-13325.127980309077},{"$f":" Debt!CJ$196","v":-13325.127980309077},{"$f":" Debt!CK$196","v":-13325.127980309077},{"$f":" Debt!CL$196","v":-13325.127980309077},{"$f":" Debt!CM$196","v":-13325.127980309077},{"$f":" Debt!CN$196","v":-13325.127980309077},{"$f":" Debt!CO$196","v":-13325.127980309077},{"$f":" Debt!CP$196","v":-13325.127980309077},{"$f":" Debt!CQ$196","v":-13325.127980309077},{"$f":" Debt!CR$196","v":-13325.127980309077},{"$f":" Debt!CS$196","v":-13325.127980309077},{"$f":" Debt!CT$196","v":-13325.127980309077},{"$f":" Debt!CU$196","v":-13325.127980309077},{"$f":" Debt!CV$196","v":-13325.127980309077},{"$f":" Debt!CW$196","v":-13325.127980309077},{"$f":" Debt!CX$196","v":-13325.127980309077},{"$f":" Debt!CY$196","v":-13325.127980309077},{"$f":" Debt!CZ$196","v":-13325.127980309077},{"$f":" Debt!DA$196","v":-13325.127980309077},{"$f":" Debt!DB$196","v":-13325.127980309077},{"$f":" Debt!DC$196","v":-13325.127980309077},{"$f":" Debt!DD$196","v":-13325.127980309077},{"$f":" Debt!DE$196","v":-13325.127980309077},{"$f":" Debt!DF$196","v":-13325.127980309077},{"$f":" Debt!DG$196","v":-13325.127980309077},{"$f":" Debt!DH$196","v":-13325.127980309077},{"$f":" Debt!DI$196","v":-13325.127980309077},{"$f":" Debt!DJ$196","v":-13325.127980309077},{"$f":" Debt!DK$196","v":-13325.127980309077},{"$f":" Debt!DL$196","v":-13325.127980309077},{"$f":" Debt!DM$196","v":-13325.127980309077},{"$f":" Debt!DN$196","v":-13325.127980309077},{"$f":" Debt!DO$196","v":-13325.127980309077},{"$f":" Debt!DP$196","v":-13325.127980309077},{"$f":" Debt!DQ$196","v":-13325.127980309077},{"$f":" Debt!DR$196","v":-13325.127980309077},{"$f":" Debt!DS$196","v":-13325.127980309077},{"$f":" Debt!DT$196","v":-13325.127980309077},{"$f":" Debt!DU$196","v":-13325.127980309077},{"$f":" Debt!DV$196","v":-13325.127980309077},{"$f":" Debt!DW$196","v":-13325.127980309077},{"$f":" Debt!DX$196","v":-13325.127980309077},{"$f":" Debt!DY$196","v":-13325.127980309077},{"$f":" Debt!DZ$196","v":-13325.127980309077},{"$f":" Debt!EA$196","v":-13325.127980309077},{"$f":" Debt!EB$196","v":-13325.127980309077},{"$f":" Debt!EC$196","v":-13325.127980309077},{"$f":" Debt!ED$196","v":-13325.127980309077},{"$f":" Debt!EE$196","v":-13325.127980309077},{"$f":" Debt!EF$196","v":-13325.127980309077},{"$f":" Debt!EG$196","v":-13325.127980309077},{"$f":" Debt!EH$196","v":-13325.127980309077},{"$f":" Debt!EI$196","v":-13325.127980309077},{"$f":" Debt!EJ$196","v":-13325.127980309077},{"$f":" Debt!EK$196","v":-13325.127980309077},{"$f":" Debt!EL$196","v":-13325.127980309077},{"$f":" Debt!EM$196","v":-13325.127980309077},{"$f":" Debt!EN$196","v":-13325.127980309077},{"$f":" Debt!EO$196","v":-13325.127980309077},{"$f":" Debt!EP$196","v":-13325.127980309077},{"$f":" Debt!EQ$196","v":-13325.127980309077},{"$f":" Debt!ER$196","v":-13325.127980309077},{"$f":" Debt!ES$196","v":-13325.127980309077},{"$f":" Debt!ET$196","v":-13325.127980309077},{"$f":" Debt!EU$196","v":-13325.127980309077},{"$f":" Debt!EV$196","v":-13325.127980309077},{"$f":" Debt!EW$196","v":-13325.127980309077},{"$f":" Debt!EX$196","v":-13325.127980309077},{"$f":" Debt!EY$196","v":-13325.127980309077},{"$f":" Debt!EZ$196","v":-13325.127980309077},{"$f":" Debt!FA$196","v":-13325.127980309077},{"$f":" Debt!FB$196","v":-13325.127980309077},{"$f":" Debt!FC$196","v":-13325.127980309077},{"$f":" Debt!FD$196","v":-13325.127980309077},{"$f":" Debt!FE$196","v":-13325.127980309077},{"$f":" Debt!FF$196","v":-13325.127980309077},{"$f":" Debt!FG$196","v":-13325.127980309077},{"$f":" Debt!FH$196","v":-13325.127980309077},{"$f":" Debt!FI$196","v":-13325.127980309077},{"$f":" Debt!FJ$196","v":-13325.127980309077},{"$f":" Debt!FK$196","v":-13325.127980309077},{"$f":" Debt!FL$196","v":-13325.127980309077},{"$f":" Debt!FM$196","v":-13325.127980309077},{"$f":" Debt!FN$196","v":-13325.127980309077},{"$f":" Debt!FO$196","v":-13325.127980309077},{"$f":" Debt!FP$196","v":-13325.127980309077},{"$f":" Debt!FQ$196","v":-13325.127980309077},{"$f":" Debt!FR$196","v":-13325.127980309077},{"$f":" Debt!FS$196","v":-13325.127980309077},{"$f":" Debt!FT$196","v":-13325.127980309077},{"$f":" Debt!FU$196","v":-13325.127980309077},{"$f":" Debt!FV$196","v":-13325.127980309077},{"$f":" Debt!FW$196","v":-13325.127980309077},{"$f":" Debt!FX$196","v":-13325.127980309077},{"$f":" Debt!FY$196","v":-13325.127980309077},{"$f":" Debt!FZ$196","v":-13325.127980309077},{"$f":" Debt!GA$196","v":-13325.127980309077},{"$f":" Debt!GB$196","v":-13325.127980309077},{"$f":" Debt!GC$196","v":-13325.127980309077},{"$f":" Debt!GD$196","v":-13325.127980309077},{"$f":" Debt!GE$196","v":-13325.127980309077},{"$f":" Debt!GF$196","v":-13325.127980309077},{"$f":" Debt!GG$196","v":-13325.127980309077},{"$f":" Debt!GH$196","v":-13325.127980309077},{"$f":" Debt!GI$196","v":-13325.127980309077},{"$f":" Debt!GJ$196","v":-13325.127980309077}]
[null,null,null,null,{"$f":" Debt!E$301","v":"Senior debt balance - T2"},{"$f":" Debt!F$301","v":0},{"$f":" Debt!G$301","v":0},{"$f":" Debt!H$301","v":0},{"$f":" Debt!I$301","v":0},{"$f":" Debt!J$301","v":0},{"$f":" Debt!K$301","v":0},{"$f":" Debt!L$301","v":0},{"$f":" Debt!M$301","v":0},{"$f":" Debt!N$301","v":31135.021911075422},{"$f":" Debt!O$301","v":68398.399113895124},{"$f":" Debt!P$301","v":112688.48196989263},{"$f":" Debt!Q$301","v":109877.37985825713},{"$f":" Debt!R$301","v":106635.34156171783},{"$f":" Debt!S$301","v":103585.46459940965},{"$f":" Debt!T$301","v":100281.59800527868},{"$f":" Debt!U$301","v":97132.154506081351},{"$f":" Debt!V$301","v":93787.957683778935},{"$f":" Debt!W$301","v":90551.743810131084},{"$f":" Debt!X$301","v":87143.792652146061},{"$f":" Debt!Y$301","v":83838.225748465833},{"$f":" Debt!Z$301","v":80354.531287742211},{"$f":" Debt!AA$301","v":77015.629408633147},{"$f":" Debt!AB$301","v":73504.128890452368},{"$f":" Debt!AC$301","v":70083.296108169874},{"$f":" Debt!AD$301","v":66490.610595796141},{"$f":" Debt!AE$301","v":62986.675627832854},{"$f":" Debt!AF$301","v":59309.660908734164},{"$f":" Debt!AG$301","v":55728.725564053129},{"$f":" Debt!AH$301","v":51970.587108939137},{"$f":" Debt!AI$301","v":48297.494721249852},{"$f":" Debt!AJ$301","v":44455.167483532452},{"$f":" Debt!AK$301","v":40730.578021052163},{"$f":" Debt!AL$301","v":36834.677876243477},{"$f":" Debt!AM$301","v":33017.861526011649},{"$f":" Debt!AN$301","v":29026.458942036261},{"$f":" Debt!AO$301","v":25123.543198735355},{"$f":" Debt!AP$301","v":21043.558089915608},{"$f":" Debt!AQ$301","v":17025.690123935659},{"$f":" Debt!AR$301","v":12826.624957181495},{"$f":" Debt!AS$301","v":8686.2473735818203},{"$f":" Debt!AT$301","v":4364.5244761731856},{"$f":" Debt!AU$301","v":97.963368341544992},{"$f":" Debt!AV$301","v":-4357.2960510937301},{"$f":" Debt!AW$301","v":-8746.955194666627},{"$f":" Debt!AX$301","v":-13325.127980309077},{"$f":" Debt!AY$301","v":-13325.127980309077},{"$f":" Debt!AZ$301","v":-13325.127980309077},{"$f":" Debt!BA$301","v":-13325.127980309077},{"$f":" Debt!BB$301","v":-13325.127980309077},{"$f":" Debt!BC$301","v":-13325.127980309077},{"$f":" Debt!BD$301","v":-13325.127980309077},{"$f":" Debt!BE$301","v":-13325.127980309077},{"$f":" Debt!BF$301","v":-13325.127980309077},{"$f":" Debt!BG$301","v":-13325.127980309077},{"$f":" Debt!BH$301","v":-13325.127980309077},{"$f":" Debt!BI$301","v":-13325.127980309077},{"$f":" Debt!BJ$301","v":-13325.127980309077},{"$f":" Debt!BK$301","v":-13325.127980309077},{"$f":" Debt!BL$301","v":-13325.127980309077},{"$f":" Debt!BM$301","v":-13325.127980309077},{"$f":" Debt!BN$301","v":-13325.127980309077},{"$f":" Debt!BO$301","v":-13325.127980309077},{"$f":" Debt!BP$301","v":-13325.127980309077},{"$f":" Debt!BQ$301","v":-13325.127980309077},{"$f":" Debt!BR$301","v":-13325.127980309077},{"$f":" Debt!BS$301","v":-13325.127980309077},{"$f":" Debt!BT$301","v":-13325.127980309077},{"$f":" Debt!BU$301","v":-13325.127980309077},{"$f":" Debt!BV$301","v":-13325.127980309077},{"$f":" Debt!BW$301","v":-13325.127980309077},{"$f":" Debt!BX$301","v":-13325.127980309077},{"$f":" Debt!BY$301","v":-13325.127980309077},{"$f":" Debt!BZ$301","v":-13325.127980309077},{"$f":" Debt!CA$301","v":-13325.127980309077},{"$f":" Debt!CB$301","v":-13325.127980309077},{"$f":" Debt!CC$301","v":-13325.127980309077},{"$f":" Debt!CD$301","v":-13325.127980309077},{"$f":" Debt!CE$301","v":-13325.127980309077},{"$f":" Debt!CF$301","v":-13325.127980309077},{"$f":" Debt!CG$301","v":-13325.127980309077},{"$f":" Debt!CH$301","v":-13325.127980309077},{"$f":" Debt!CI$301","v":-13325.127980309077},{"$f":" Debt!CJ$301","v":-13325.127980309077},{"$f":" Debt!CK$301","v":-13325.127980309077},{"$f":" Debt!CL$301","v":-13325.127980309077},{"$f":" Debt!CM$301","v":-13325.127980309077},{"$f":" Debt!CN$301","v":-13325.127980309077},{"$f":" Debt!CO$301","v":-13325.127980309077},{"$f":" Debt!CP$301","v":-13325.127980309077},{"$f":" Debt!CQ$301","v":-13325.127980309077},{"$f":" Debt!CR$301","v":-13325.127980309077},{"$f":" Debt!CS$301","v":-13325.127980309077},{"$f":" Debt!CT$301","v":-13325.127980309077},{"$f":" Debt!CU$301","v":-13325.127980309077},{"$f":" Debt!CV$301","v":-13325.127980309077},{"$f":" Debt!CW$301","v":-13325.127980309077},{"$f":" Debt!CX$301","v":-13325.127980309077},{"$f":" Debt!CY$301","v":-13325.127980309077},{"$f":" Debt!CZ$301","v":-13325.127980309077},{"$f":" Debt!DA$301","v":-13325.127980309077},{"$f":" Debt!DB$301","v":-13325.127980309077},{"$f":" Debt!DC$301","v":-13325.127980309077},{"$f":" Debt!DD$301","v":-13325.127980309077},{"$f":" Debt!DE$301","v":-13325.127980309077},{"$f":" Debt!DF$301","v":-13325.127980309077},{"$f":" Debt!DG$301","v":-13325.127980309077},{"$f":" Debt!DH$301","v":-13325.127980309077},{"$f":" Debt!DI$301","v":-13325.127980309077},{"$f":" Debt!DJ$301","v":-13325.127980309077},{"$f":" Debt!DK$301","v":-13325.127980309077},{"$f":" Debt!DL$301","v":-13325.127980309077},{"$f":" Debt!DM$301","v":-13325.127980309077},{"$f":" Debt!DN$301","v":-13325.127980309077},{"$f":" Debt!DO$301","v":-13325.127980309077},{"$f":" Debt!DP$301","v":-13325.127980309077},{"$f":" Debt!DQ$301","v":-13325.127980309077},{"$f":" Debt!DR$301","v":-13325.127980309077},{"$f":" Debt!DS$301","v":-13325.127980309077},{"$f":" Debt!DT$301","v":-13325.127980309077},{"$f":" Debt!DU$301","v":-13325.127980309077},{"$f":" Debt!DV$301","v":-13325.127980309077},{"$f":" Debt!DW$301","v":-13325.127980309077},{"$f":" Debt!DX$301","v":-13325.127980309077},{"$f":" Debt!DY$301","v":-13325.127980309077},{"$f":" Debt!DZ$301","v":-13325.127980309077},{"$f":" Debt!EA$301","v":-13325.127980309077},{"$f":" Debt!EB$301","v":-13325.127980309077},{"$f":" Debt!EC$301","v":-13325.127980309077},{"$f":" Debt!ED$301","v":-13325.127980309077},{"$f":" Debt!EE$301","v":-13325.127980309077},{"$f":" Debt!EF$301","v":-13325.127980309077},{"$f":" Debt!EG$301","v":-13325.127980309077},{"$f":" Debt!EH$301","v":-13325.127980309077},{"$f":" Debt!EI$301","v":-13325.127980309077},{"$f":" Debt!EJ$301","v":-13325.127980309077},{"$f":" Debt!EK$301","v":-13325.127980309077},{"$f":" Debt!EL$301","v":-13325.127980309077},{"$f":" Debt!EM$301","v":-13325.127980309077},{"$f":" Debt!EN$301","v":-13325.127980309077},{"$f":" Debt!EO$301","v":-13325.127980309077},{"$f":" Debt!EP$301","v":-13325.127980309077},{"$f":" Debt!EQ$301","v":-13325.127980309077},{"$f":" Debt!ER$301","v":-13325.127980309077},{"$f":" Debt!ES$301","v":-13325.127980309077},{"$f":" Debt!ET$301","v":-13325.127980309077},{"$f":" Debt!EU$301","v":-13325.127980309077},{"$f":" Debt!EV$301","v":-13325.127980309077},{"$f":" Debt!EW$301","v":-13325.127980309077},{"$f":" Debt!EX$301","v":-13325.127980309077},{"$f":" Debt!EY$301","v":-13325.127980309077},{"$f":" Debt!EZ$301","v":-13325.127980309077},{"$f":" Debt!FA$301","v":-13325.127980309077},{"$f":" Debt!FB$301","v":-13325.127980309077},{"$f":" Debt!FC$301","v":-13325.127980309077},{"$f":" Debt!FD$301","v":-13325.127980309077},{"$f":" Debt!FE$301","v":-13325.127980309077},{"$f":" Debt!FF$301","v":-13325.127980309077},{"$f":" Debt!FG$301","v":-13325.127980309077},{"$f":" Debt!FH$301","v":-13325.127980309077},{"$f":" Debt!FI$301","v":-13325.127980309077},{"$f":" Debt!FJ$301","v":-13325.127980309077},{"$f":" Debt!FK$301","v":-13325.127980309077},{"$f":" Debt!FL$301","v":-13325.127980309077},{"$f":" Debt!FM$301","v":-13325.127980309077},{"$f":" Debt!FN$301","v":-13325.127980309077},{"$f":" Debt!FO$301","v":-13325.127980309077},{"$f":" Debt!FP$301","v":-13325.127980309077},{"$f":" Debt!FQ$301","v":-13325.127980309077},{"$f":" Debt!FR$301","v":-13325.127980309077},{"$f":" Debt!FS$301","v":-13325.127980309077},{"$f":" Debt!FT$301","v":-13325.127980309077},{"$f":" Debt!FU$301","v":-13325.127980309077},{"$f":" Debt!FV$301","v":-13325.127980309077},{"$f":" Debt!FW$301","v":-13325.127980309077},{"$f":" Debt!FX$301","v":-13325.127980309077},{"$f":" Debt!FY$301","v":-13325.127980309077},{"$f":" Debt!FZ$301","v":-13325.127980309077},{"$f":" Debt!GA$301","v":-13325.127980309077},{"$f":" Debt!GB$301","v":-13325.127980309077},{"$f":" Debt!GC$301","v":-13325.127980309077},{"$f":" Debt!GD$301","v":-13325.127980309077},{"$f":" Debt!GE$301","v":-13325.127980309077},{"$f":" Debt!GF$301","v":-13325.127980309077},{"$f":" Debt!GG$301","v":-13325.127980309077},{"$f":" Debt!GH$301","v":-13325.127980309077},{"$f":" Debt!GI$301","v":-13325.127980309077},{"$f":" Debt!GJ$301","v":-13325.127980309077}]
[null,null,null,null,{"$f":" Time!E$176","v":"LLCR flag"},{"$f":" Time!F$176","v":0},{"$f":" Time!G$176","v":"flag"},{"$f":" Time!H$176","v":34},{"$f":" Time!I$176","v":0},{"$f":" Time!J$176","v":0},{"$f":" Time!K$176","v":0},{"$f":" Time!L$176","v":0},{"$f":" Time!M$176","v":0},{"$f":" Time!N$176","v":0},{"$f":" Time!O$176","v":0},{"$f":" Time!P$176","v":1},{"$f":" Time!Q$176","v":1},{"$f":" Time!R$176","v":1},{"$f":" Time!S$176","v":1},{"$f":" Time!T$176","v":1},{"$f":" Time!U$176","v":1},{"$f":" Time!V$176","v":1},{"$f":" Time!W$176","v":1},{"$f":" Time!X$176","v":1},{"$f":" Time!Y$176","v":1},{"$f":" Time!Z$176","v":1},{"$f":" Time!AA$176","v":1},{"$f":" Time!AB$176","v":1},{"$f":" Time!AC$176","v":1},{"$f":" Time!AD$176","v":1},{"$f":" Time!AE$176","v":1},{"$f":" Time!AF$176","v":1},{"$f":" Time!AG$176","v":1},{"$f":" Time!AH$176","v":1},{"$f":" Time!AI$176","v":1},{"$f":" Time!AJ$176","v":1},{"$f":" Time!AK$176","v":1},{"$f":" Time!AL$176","v":1},{"$f":" Time!AM$176","v":1},{"$f":" Time!AN$176","v":1},{"$f":" Time!AO$176","v":1},{"$f":" Time!AP$176","v":1},{"$f":" Time!AQ$176","v":1},{"$f":" Time!AR$176","v":1},{"$f":" Time!AS$176","v":1},{"$f":" Time!AT$176","v":1},{"$f":" Time!AU$176","v":1},{"$f":" Time!AV$176","v":1},{"$f":" Time!AW$176","v":1},{"$f":" Time!AX$176","v":0},{"$f":" Time!AY$176","v":0},{"$f":" Time!AZ$176","v":0},{"$f":" Time!BA$176","v":0},{"$f":" Time!BB$176","v":0},{"$f":" Time!BC$176","v":0},{"$f":" Time!BD$176","v":0},{"$f":" Time!BE$176","v":0},{"$f":" Time!BF$176","v":0},{"$f":" Time!BG$176","v":0},{"$f":" Time!BH$176","v":0},{"$f":" Time!BI$176","v":0},{"$f":" Time!BJ$176","v":0},{"$f":" Time!BK$176","v":0},{"$f":" Time!BL$176","v":0},{"$f":" Time!BM$176","v":0},{"$f":" Time!BN$176","v":0},{"$f":" Time!BO$176","v":0},{"$f":" Time!BP$176","v":0},{"$f":" Time!BQ$176","v":0},{"$f":" Time!BR$176","v":0},{"$f":" Time!BS$176","v":0},{"$f":" Time!BT$176","v":0},{"$f":" Time!BU$176","v":0},{"$f":" Time!BV$176","v":0},{"$f":" Time!BW$176","v":0},{"$f":" Time!BX$176","v":0},{"$f":" Time!BY$176","v":0},{"$f":" Time!BZ$176","v":0},{"$f":" Time!CA$176","v":0},{"$f":" Time!CB$176","v":0},{"$f":" Time!CC$176","v":0},{"$f":" Time!CD$176","v":0},{"$f":" Time!CE$176","v":0},{"$f":" Time!CF$176","v":0},{"$f":" Time!CG$176","v":0},{"$f":" Time!CH$176","v":0},{"$f":" Time!CI$176","v":0},{"$f":" Time!CJ$176","v":0},{"$f":" Time!CK$176","v":0},{"$f":" Time!CL$176","v":0},{"$f":" Time!CM$176","v":0},{"$f":" Time!CN$176","v":0},{"$f":" Time!CO$176","v":0},{"$f":" Time!CP$176","v":0},{"$f":" Time!CQ$176","v":0},{"$f":" Time!CR$176","v":0},{"$f":" Time!CS$176","v":0},{"$f":" Time!CT$176","v":0},{"$f":" Time!CU$176","v":0},{"$f":" Time!CV$176","v":0},{"$f":" Time!CW$176","v":0},{"$f":" Time!CX$176","v":0},{"$f":" Time!CY$176","v":0},{"$f":" Time!CZ$176","v":0},{"$f":" Time!DA$176","v":0},{"$f":" Time!DB$176","v":0},{"$f":" Time!DC$176","v":0},{"$f":" Time!DD$176","v":0},{"$f":" Time!DE$176","v":0},{"$f":" Time!DF$176","v":0},{"$f":" Time!DG$176","v":0},{"$f":" Time!DH$176","v":0},{"$f":" Time!DI$176","v":0},{"$f":" Time!DJ$176","v":0},{"$f":" Time!DK$176","v":0},{"$f":" Time!DL$176","v":0},{"$f":" Time!DM$176","v":0},{"$f":" Time!DN$176","v":0},{"$f":" Time!DO$176","v":0},{"$f":" Time!DP$176","v":0},{"$f":" Time!DQ$176","v":0},{"$f":" Time!DR$176","v":0},{"$f":" Time!DS$176","v":0},{"$f":" Time!DT$176","v":0},{"$f":" Time!DU$176","v":0},{"$f":" Time!DV$176","v":0},{"$f":" Time!DW$176","v":0},{"$f":" Time!DX$176","v":0},{"$f":" Time!DY$176","v":0},{"$f":" Time!DZ$176","v":0},{"$f":" Time!EA$176","v":0},{"$f":" Time!EB$176","v":0},{"$f":" Time!EC$176","v":0},{"$f":" Time!ED$176","v":0},{"$f":" Time!EE$176","v":0},{"$f":" Time!EF$176","v":0},{"$f":" Time!EG$176","v":0},{"$f":" Time!EH$176","v":0},{"$f":" Time!EI$176","v":0},{"$f":" Time!EJ$176","v":0},{"$f":" Time!EK$176","v":0},{"$f":" Time!EL$176","v":0},{"$f":" Time!EM$176","v":0},{"$f":" Time!EN$176","v":0},{"$f":" Time!EO$176","v":0},{"$f":" Time!EP$176","v":0},{"$f":" Time!EQ$176","v":0},{"$f":" Time!ER$176","v":0},{"$f":" Time!ES$176","v":0},{"$f":" Time!ET$176","v":0},{"$f":" Time!EU$176","v":0},{"$f":" Time!EV$176","v":0},{"$f":" Time!EW$176","v":0},{"$f":" Time!EX$176","v":0},{"$f":" Time!EY$176","v":0},{"$f":" Time!EZ$176","v":0},{"$f":" Time!FA$176","v":0},{"$f":" Time!FB$176","v":0},{"$f":" Time!FC$176","v":0},{"$f":" Time!FD$176","v":0},{"$f":" Time!FE$176","v":0},{"$f":" Time!FF$176","v":0},{"$f":" Time!FG$176","v":0},{"$f":" Time!FH$176","v":0},{"$f":" Time!FI$176","v":0},{"$f":" Time!FJ$176","v":0},{"$f":" Time!FK$176","v":0},{"$f":" Time!FL$176","v":0},{"$f":" Time!FM$176","v":0},{"$f":" Time!FN$176","v":0},{"$f":" Time!FO$176","v":0},{"$f":" Time!FP$176","v":0},{"$f":" Time!FQ$176","v":0},{"$f":" Time!FR$176","v":0},{"$f":" Time!FS$176","v":0},{"$f":" Time!FT$176","v":0},{"$f":" Time!FU$176","v":0},{"$f":" Time!FV$176","v":0},{"$f":" Time!FW$176","v":0},{"$f":" Time!FX$176","v":0},{"$f":" Time!FY$176","v":0},{"$f":" Time!FZ$176","v":0},{"$f":" Time!GA$176","v":0},{"$f":" Time!GB$176","v":0},{"$f":" Time!GC$176","v":0},{"$f":" Time!GD$176","v":0},{"$f":" Time!GE$176","v":0},{"$f":" Time!GF$176","v":0},{"$f":" Time!GG$176","v":0},{"$f":" Time!GH$176","v":0},{"$f":" Time!GI$176","v":0},{"$f":" Time!GJ$176","v":0}]
[null,null,null,null,"Loan life coverage ratio",null,"ratio",null,null,{"$f":" IF(AND(J129 = 1, J127 > CHK_TOL), J126 / J127, \"na\")","v":"na"},"na","na","na","na","na",3.6330667165692376,3.6481369413557978,3.6638969897043467,3.680671631037669,3.6983277790012434,3.7171649032548291,3.7371325896007304,3.7585393740262356,3.7815275818957979,3.8061777911484307,3.832854979622117,3.8626942636608006,3.8953536683947445,3.9310003450879902,3.9706034946647577,4.0142610951433593,4.0637873240486204,4.1189054312673505,4.1826781783995139,4.2552723591630119,4.3415507649618661,4.4426352825023265,4.5672485829630673,4.7186042465114406,{"$f":" IF(AND(AN129 = 1, AN127 > CHK_TOL), AN126 / AN127, \"na\")","v":4.9159422766213545},5.1701736620440615,5.5316176615658996,6.0574057885414785,6.9505613837576465,8.6770648710583842,13.949143611499741,475.40751183932144,"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na",{"$f":" IF(AND(CZ129 = 1, CZ127 > CHK_TOL), CZ126 / CZ127, \"na\")","v":"na"},"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na",{"$f":" IF(AND(FL129 = 1, FL127 > CHK_TOL), FL126 / FL127, \"na\")","v":"na"},"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na"]
[]
[null,null,null,null,{"$f":" E$130","v":"Loan life coverage ratio"},0,"ratio",0,0,"na","na","na","na","na","na",3.6330667165692376,3.6481369413557978,3.6638969897043467,3.680671631037669,3.6983277790012434,3.7171649032548291,3.7371325896007304,3.7585393740262356,3.7815275818957979,3.8061777911484307,3.832854979622117,3.8626942636608006,3.8953536683947445,3.9310003450879902,3.9706034946647577,4.0142610951433593,4.0637873240486204,4.1189054312673505,4.1826781783995139,4.2552723591630119,4.3415507649618661,{"$f":" AK$130","v":4.4426352825023265},4.5672485829630673,4.7186042465114406,4.9159422766213545,5.1701736620440615,5.5316176615658996,6.0574057885414785,6.9505613837576465,8.6770648710583842,13.949143611499741,475.40751183932144,"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na",{"$f":" CW$130","v":"na"},"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na",{"$f":" FI$130","v":"na"},"na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na","na"]
[null,null,null,null,"Min LLCR",{"$f":" MIN(J132:GJ132)","v":3.6330667165692376},"ratio"]
[null,null,null,null,"Avg LLCR",{"$f":" AVERAGE(J132:GJ132)","v":19.436922294012355},"ratio"]
[]
[]
["AVERAGE COST OF SENIOR DEBT"]
[]
[null,null,null,null,{"$f":" InpC!E$286","v":"Small negative value for IRR"},{"$f":" InpC!F$286","v":-9.9999999999999994E-12},{"$f":" InpC!G$286","v":"$ 000s"}]
[null,null,null,null,{"$f":" Time!E$14","v":"First model column flag"},{"$f":" Time!F$14","v":0},{"$f":" Time!G$14","v":"flag"},{"$f":" Time!H$14","v":1},{"$f":" Time!I$14","v":0},{"$f":" Time!J$14","v":1},{"$f":" Time!K$14","v":0},{"$f":" Time!L$14","v":0},{"$f":" Time!M$14","v":0},{"$f":" Time!N$14","v":0},{"$f":" Time!O$14","v":0},{"$f":" Time!P$14","v":0},{"$f":" Time!Q$14","v":0},{"$f":" Time!R$14","v":0},{"$f":" Time!S$14","v":0},{"$f":" Time!T$14","v":0},{"$f":" Time!U$14","v":0},{"$f":" Time!V$14","v":0},{"$f":" Time!W$14","v":0},{"$f":" Time!X$14","v":0},{"$f":" Time!Y$14","v":0},{"$f":" Time!Z$14","v":0},{"$f":" Time!AA$14","v":0},{"$f":" Time!AB$14","v":0},{"$f":" Time!AC$14","v":0},{"$f":" Time!AD$14","v":0},{"$f":" Time!AE$14","v":0},{"$f":" Time!AF$14","v":0},{"$f":" Time!AG$14","v":0},{"$f":" Time!AH$14","v":0},{"$f":" Time!AI$14","v":0},{"$f":" Time!AJ$14","v":0},{"$f":" Time!AK$14","v":0},{"$f":" Time!AL$14","v":0},{"$f":" Time!AM$14","v":0},{"$f":" Time!AN$14","v":0},{"$f":" Time!AO$14","v":0},{"$f":" Time!AP$14","v":0},{"$f":" Time!AQ$14","v":0},{"$f":" Time!AR$14","v":0},{"$f":" Time!AS$14","v":0},{"$f":" Time!AT$14","v":0},{"$f":" Time!AU$14","v":0},{"$f":" Time!AV$14","v":0},{"$f":" Time!AW$14","v":0},{"$f":" Time!AX$14","v":0},{"$f":" Time!AY$14","v":0},{"$f":" Time!AZ$14","v":0},{"$f":" Time!BA$14","v":0},{"$f":" Time!BB$14","v":0},{"$f":" Time!BC$14","v":0},{"$f":" Time!BD$14","v":0},{"$f":" Time!BE$14","v":0},{"$f":" Time!BF$14","v":0},{"$f":" Time!BG$14","v":0},{"$f":" Time!BH$14","v":0},{"$f":" Time!BI$14","v":0},{"$f":" Time!BJ$14","v":0},{"$f":" Time!BK$14","v":0},{"$f":" Time!BL$14","v":0},{"$f":" Time!BM$14","v":0},{"$f":" Time!BN$14","v":0},{"$f":" Time!BO$14","v":0},{"$f":" Time!BP$14","v":0},{"$f":" Time!BQ$14","v":0},{"$f":" Time!BR$14","v":0},{"$f":" Time!BS$14","v":0},{"$f":" Time!BT$14","v":0},{"$f":" Time!BU$14","v":0},{"$f":" Time!BV$14","v":0},{"$f":" Time!BW$14","v":0},{"$f":" Time!BX$14","v":0},{"$f":" Time!BY$14","v":0},{"$f":" Time!BZ$14","v":0},{"$f":" Time!CA$14","v":0},{"$f":" Time!CB$14","v":0},{"$f":" Time!CC$14","v":0},{"$f":" Time!CD$14","v":0},{"$f":" Time!CE$14","v":0},{"$f":" Time!CF$14","v":0},{"$f":" Time!CG$14","v":0},{"$f":" Time!CH$14","v":0},{"$f":" Time!CI$14","v":0},{"$f":" Time!CJ$14","v":0},{"$f":" Time!CK$14","v":0},{"$f":" Time!CL$14","v":0},{"$f":" Time!CM$14","v":0},{"$f":" Time!CN$14","v":0},{"$f":" Time!CO$14","v":0},{"$f":" Time!CP$14","v":0},{"$f":" Time!CQ$14","v":0},{"$f":" Time!CR$14","v":0},{"$f":" Time!CS$14","v":0},{"$f":" Time!CT$14","v":0},{"$f":" Time!CU$14","v":0},{"$f":" Time!CV$14","v":0},{"$f":" Time!CW$14","v":0},{"$f":" Time!CX$14","v":0},{"$f":" Time!CY$14","v":0},{"$f":" Time!CZ$14","v":0},{"$f":" Time!DA$14","v":0},{"$f":" Time!DB$14","v":0},{"$f":" Time!DC$14","v":0},{"$f":" Time!DD$14","v":0},{"$f":" Time!DE$14","v":0},{"$f":" Time!DF$14","v":0},{"$f":" Time!DG$14","v":0},{"$f":" Time!DH$14","v":0},{"$f":" Time!DI$14","v":0},{"$f":" Time!DJ$14","v":0},{"$f":" Time!DK$14","v":0},{"$f":" Time!DL$14","v":0},{"$f":" Time!DM$14","v":0},{"$f":" Time!DN$14","v":0},{"$f":" Time!DO$14","v":0},{"$f":" Time!DP$14","v":0},{"$f":" Time!DQ$14","v":0},{"$f":" Time!DR$14","v":0},{"$f":" Time!DS$14","v":0},{"$f":" Time!DT$14","v":0},{"$f":" Time!DU$14","v":0},{"$f":" Time!DV$14","v":0},{"$f":" Time!DW$14","v":0},{"$f":" Time!DX$14","v":0},{"$f":" Time!DY$14","v":0},{"$f":" Time!DZ$14","v":0},{"$f":" Time!EA$14","v":0},{"$f":" Time!EB$14","v":0},{"$f":" Time!EC$14","v":0},{"$f":" Time!ED$14","v":0},{"$f":" Time!EE$14","v":0},{"$f":" Time!EF$14","v":0},{"$f":" Time!EG$14","v":0},{"$f":" Time!EH$14","v":0},{"$f":" Time!EI$14","v":0},{"$f":" Time!EJ$14","v":0},{"$f":" Time!EK$14","v":0},{"$f":" Time!EL$14","v":0},{"$f":" Time!EM$14","v":0},{"$f":" Time!EN$14","v":0},{"$f":" Time!EO$14","v":0},{"$f":" Time!EP$14","v":0},{"$f":" Time!EQ$14","v":0},{"$f":" Time!ER$14","v":0},{"$f":" Time!ES$14","v":0},{"$f":" Time!ET$14","v":0},{"$f":" Time!EU$14","v":0},{"$f":" Time!EV$14","v":0},{"$f":" Time!EW$14","v":0},{"$f":" Time!EX$14","v":0},{"$f":" Time!EY$14","v":0},{"$f":" Time!EZ$14","v":0},{"$f":" Time!FA$14","v":0},{"$f":" Time!FB$14","v":0},{"$f":" Time!FC$14","v":0},{"$f":" Time!FD$14","v":0},{"$f":" Time!FE$14","v":0},{"$f":" Time!FF$14","v":0},{"$f":" Time!FG$14","v":0},{"$f":" Time!FH$14","v":0},{"$f":" Time!FI$14","v":0},{"$f":" Time!FJ$14","v":0},{"$f":" Time!FK$14","v":0},{"$f":" Time!FL$14","v":0},{"$f":" Time!FM$14","v":0},{"$f":" Time!FN$14","v":0},{"$f":" Time!FO$14","v":0},{"$f":" Time!FP$14","v":0},{"$f":" Time!FQ$14","v":0},{"$f":" Time!FR$14","v":0},{"$f":" Time!FS$14","v":0},{"$f":" Time!FT$14","v":0},{"$f":" Time!FU$14","v":0},{"$f":" Time!FV$14","v":0},{"$f":" Time!FW$14","v":0},{"$f":" Time!FX$14","v":0},{"$f":" Time!FY$14","v":0},{"$f":" Time!FZ$14","v":0},{"$f":" Time!GA$14","v":0},{"$f":" Time!GB$14","v":0},{"$f":" Time!GC$14","v":0},{"$f":" Time!GD$14","v":0},{"$f":" Time!GE$14","v":0},{"$f":" Time!GF$14","v":0},{"$f":" Time!GG$14","v":0},{"$f":" Time!GH$14","v":0},{"$f":" Time!GI$14","v":0},{"$f":" Time!GJ$14","v":0}]
[null,null,null,null,{"$f":" ConFin!E$430","v":"Construction debt drawdown - m"},{"$f":" ConFin!F$430","v":0},{"$f":" ConFin!G$430","v":"$ 000s"},{"$f":" ConFin!H$430","v":225376.96393978526},{"$f":" ConFin!I$430","v":0},{"$f":" ConFin!J$430","v":0},{"$f":" ConFin!K$430","v":0},{"$f":" ConFin!L$430","v":0},{"$f":" ConFin!M$430","v":0},{"$f":" ConFin!N$430","v":0},{"$f":" ConFin!O$430","v":0},{"$f":" ConFin!P$430","v":0},{"$f":" ConFin!Q$430","v":0},{"$f":" ConFin!R$430","v":0},{"$f":" ConFin!S$430","v":0},{"$f":" ConFin!T$430","v":0},{"$f":" ConFin!U$430","v":0},{"$f":" ConFin!V$430","v":0},{"$f":" ConFin!W$430","v":0},{"$f":" ConFin!X$430","v":0},{"$f":" ConFin!Y$430","v":0},{"$f":" ConFin!Z$430","v":0},{"$f":" ConFin!AA$430","v":0},{"$f":" ConFin!AB$430","v":0},{"$f":" ConFin!AC$430","v":0},{"$f":" ConFin!AD$430","v":0},{"$f":" ConFin!AE$430","v":0},{"$f":" ConFin!AF$430","v":0},{"$f":" ConFin!AG$430","v":0},{"$f":" ConFin!AH$430","v":1149.3098015465948},{"$f":" ConFin!AI$430","v":12143.490402308606},{"$f":" ConFin!AJ$430","v":12196.633188733398},{"$f":" ConFin!AK$430","v":12222.939936044288},{"$f":" ConFin!AL$430","v":12266.97512578241},{"$f":" ConFin!AM$430","v":12290.695367735549},{"$f":" ConFin!AN$430","v":12337.714859975938},{"$f":" ConFin!AO$430","v":12373.254333070752},{"$f":" ConFin!AP$430","v":12393.06663972105},{"$f":" ConFin!AQ$430","v":12444.595096564364},{"$f":" ConFin!AR$430","v":12461.784170549525},{"$f":" ConFin!AS$430","v":12516.339305757781},{"$f":" ConFin!AT$430","v":12552.393316494799},{"$f":" ConFin!AU$430","v":12542.686017955115},{"$f":" ConFin!AV$430","v":11578.067221521454},{"$f":" ConFin!AW$430","v":11653.262294404334},{"$f":" ConFin!AX$430","v":11644.986356957439},{"$f":" ConFin!AY$430","v":28608.770504661876},{"$f":" ConFin!AZ$430","v":0},{"$f":" ConFin!BA$430","v":0},{"$f":" ConFin!BB$430","v":0},{"$f":" ConFin!BC$430","v":0},{"$f":" ConFin!BD$430","v":0},{"$f":" ConFin!BE$430","v":0},{"$f":" ConFin!BF$430","v":0},{"$f":" ConFin!BG$430","v":0},{"$f":" ConFin!BH$430","v":0},{"$f":" ConFin!BI$430","v":0},{"$f":" ConFin!BJ$430","v":0},{"$f":" ConFin!BK$430","v":0},{"$f":" ConFin!BL$430","v":0},{"$f":" ConFin!BM$430","v":0},{"$f":" ConFin!BN$430","v":0},{"$f":" ConFin!BO$430","v":0},{"$f":" ConFin!BP$430","v":0},{"$f":" ConFin!BQ$430","v":0},{"$f":" ConFin!BR$430","v":0},{"$f":" ConFin!BS$430","v":0},{"$f":" ConFin!BT$430","v":0},{"$f":" ConFin!BU$430","v":0},{"$f":" ConFin!BV$430","v":0},{"$f":" ConFin!BW$430","v":0},{"$f":" ConFin!BX$430","v":0},{"$f":" ConFin!BY$430","v":0},{"$f":" ConFin!BZ$430","v":0},{"$f":" ConFin!CA$430","v":0},{"$f":" ConFin!CB$430","v":0},{"$f":" ConFin!CC$430","v":0},{"$f":" ConFin!CD$430","v":0},{"$f":" ConFin!CE$430","v":0},{"$f":" ConFin!CF$430","v":0},{"$f":" ConFin!CG$430","v":0},{"$f":" ConFin!CH$430","v":0},{"$f":" ConFin!CI$430","v":0},{"$f":" ConFin!CJ$430","v":0},{"$f":" ConFin!CK$430","v":0},{"$f":" ConFin!CL$430","v":0},{"$f":" ConFin!CM$430","v":0},{"$f":" ConFin!CN$430","v":0},{"$f":" ConFin!CO$430","v":0},{"$f":" ConFin!CP$430","v":0},{"$f":" ConFin!CQ$430","v":0},{"$f":" ConFin!CR$430","v":0},{"$f":" ConFin!CS$430","v":0},{"$f":" ConFin!CT$430","v":0},{"$f":" ConFin!CU$430","v":0},{"$f":" ConFin!CV$430","v":0},{"$f":" ConFin!CW$430","v":0},{"$f":" ConFin!CX$430","v":0},{"$f":" ConFin!CY$430","v":0},{"$f":" ConFin!CZ$430","v":0},{"$f":" ConFin!DA$430","v":0},{"$f":" ConFin!DB$430","v":0},{"$f":" ConFin!DC$430","v":0},{"$f":" ConFin!DD$430","v":0},{"$f":" ConFin!DE$430","v":0},{"$f":" ConFin!DF$430","v":0},{"$f":" ConFin!DG$430","v":0},{"$f":" ConFin!DH$430","v":0},{"$f":" ConFin!DI$430","v":0},{"$f":" ConFin!DJ$430","v":0},{"$f":" ConFin!DK$430","v":0},{"$f":" ConFin!DL$430","v":0},{"$f":" ConFin!DM$430","v":0},{"$f":" ConFin!DN$430","v":0},{"$f":" ConFin!DO$430","v":0},{"$f":" ConFin!DP$430","v":0},{"$f":" ConFin!DQ$430","v":0},{"$f":" ConFin!DR$430","v":0},{"$f":" ConFin!DS$430","v":0},{"$f":" ConFin!DT$430","v":0},{"$f":" ConFin!DU$430","v":0},{"$f":" ConFin!DV$430","v":0},{"$f":" ConFin!DW$430","v":0},{"$f":" ConFin!DX$430","v":0},{"$f":" ConFin!DY$430","v":0},{"$f":" ConFin!DZ$430","v":0},{"$f":" ConFin!EA$430","v":0},{"$f":" ConFin!EB$430","v":0},{"$f":" ConFin!EC$430","v":0},{"$f":" ConFin!ED$430","v":0},{"$f":" ConFin!EE$430","v":0},{"$f":" ConFin!EF$430","v":0},{"$f":" ConFin!EG$430","v":0},{"$f":" ConFin!EH$430","v":0},{"$f":" ConFin!EI$430","v":0},{"$f":" ConFin!EJ$430","v":0},{"$f":" ConFin!EK$430","v":0},{"$f":" ConFin!EL$430","v":0},{"$f":" ConFin!EM$430","v":0},{"$f":" ConFin!EN$430","v":0},{"$f":" ConFin!EO$430","v":0},{"$f":" ConFin!EP$430","v":0},{"$f":" ConFin!EQ$430","v":0},{"$f":" ConFin!ER$430","v":0},{"$f":" ConFin!ES$430","v":0},{"$f":" ConFin!ET$430","v":0},{"$f":" ConFin!EU$430","v":0},{"$f":" ConFin!EV$430","v":0},{"$f":" ConFin!EW$430","v":0},{"$f":" ConFin!EX$430","v":0},{"$f":" ConFin!EY$430","v":0},{"$f":" ConFin!EZ$430","v":0},{"$f":" ConFin!FA$430","v":0},{"$f":" ConFin!FB$430","v":0},{"$f":" ConFin!FC$430","v":0},{"$f":" ConFin!FD$430","v":0},{"$f":" ConFin!FE$430","v":0},{"$f":" ConFin!FF$430","v":0},{"$f":" ConFin!FG$430","v":0},{"$f":" ConFin!FH$430","v":0},{"$f":" ConFin!FI$430","v":0},{"$f":" ConFin!FJ$430","v":0},{"$f":" ConFin!FK$430","v":0},{"$f":" ConFin!FL$430","v":0},{"$f":" ConFin!FM$430","v":0},{"$f":" ConFin!FN$430","v":0},{"$f":" ConFin!FO$430","v":0},{"$f":" ConFin!FP$430","v":0},{"$f":" ConFin!FQ$430","v":0},{"$f":" ConFin!FR$430","v":0},{"$f":" ConFin!FS$430","v":0},{"$f":" ConFin!FT$430","v":0},{"$f":" ConFin!FU$430","v":0},{"$f":" ConFin!FV$430","v":0},{"$f":" ConFin!FW$430","v":0},{"$f":" ConFin!FX$430","v":0},{"$f":" ConFin!FY$430","v":0},{"$f":" ConFin!FZ$430","v":0},{"$f":" ConFin!GA$430","v":0},{"$f":" ConFin!GB$430","v":0},{"$f":" ConFin!GC$430","v":0},{"$f":" ConFin!GD$430","v":0},{"$f":" ConFin!GE$430","v":0},{"$f":" ConFin!GF$430","v":0},{"$f":" ConFin!GG$430","v":0},{"$f":" ConFin!GH$430","v":0},{"$f":" ConFin!GI$430","v":0},{"$f":" ConFin!GJ$430","v":0}]
[null,null,null,null,"Debt drawdown - neg for cost of debt",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J142:GJ142)","v":-225376.96393978526},null,{"$f":" IF(J140 = 1, $F139, -1 * J141)","v":-9.9999999999999994E-12},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1149.3098015465948,-12143.490402308606,-12196.633188733398,-12222.939936044288,-12266.97512578241,-12290.695367735549,{"$f":" IF(AN140 = 1, $F139, -1 * AN141)","v":-12337.714859975938},-12373.254333070752,-12393.06663972105,-12444.595096564364,-12461.784170549525,-12516.339305757781,-12552.393316494799,-12542.686017955115,-11578.067221521454,-11653.262294404334,-11644.986356957439,-28608.770504661876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(CZ140 = 1, $F139, -1 * CZ141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(FL140 = 1, $F139, -1 * FL141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$142","v":"Debt drawdown - neg for cost of debt"},0,"$ 000s",-225376.96393978526,0,-9.9999999999999994E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1149.3098015465948,-12143.490402308606,-12196.633188733398,{"$f":" AK$142","v":-12222.939936044288},-12266.97512578241,-12290.695367735549,-12337.714859975938,-12373.254333070752,-12393.06663972105,-12444.595096564364,-12461.784170549525,-12516.339305757781,-12552.393316494799,-12542.686017955115,-11578.067221521454,-11653.262294404334,-11644.986356957439,-28608.770504661876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConFin!E$532","v":"Construction debt financing costs - m"},{"$f":" ConFin!F$532","v":0},{"$f":" ConFin!G$532","v":"$ 000s"},{"$f":" ConFin!H$532","v":15350.115358779009},{"$f":" ConFin!I$532","v":0},{"$f":" ConFin!J$532","v":0},{"$f":" ConFin!K$532","v":0},{"$f":" ConFin!L$532","v":0},{"$f":" ConFin!M$532","v":0},{"$f":" ConFin!N$532","v":0},{"$f":" ConFin!O$532","v":0},{"$f":" ConFin!P$532","v":0},{"$f":" ConFin!Q$532","v":0},{"$f":" ConFin!R$532","v":0},{"$f":" ConFin!S$532","v":0},{"$f":" ConFin!T$532","v":0},{"$f":" ConFin!U$532","v":0},{"$f":" ConFin!V$532","v":0},{"$f":" ConFin!W$532","v":0},{"$f":" ConFin!X$532","v":0},{"$f":" ConFin!Y$532","v":5867.1276887443692},{"$f":" ConFin!Z$532","v":181.60157131827808},{"$f":" ConFin!AA$532","v":181.60157131827808},{"$f":" ConFin!AB$532","v":181.60157131827808},{"$f":" ConFin!AC$532","v":181.60157131827808},{"$f":" ConFin!AD$532","v":181.60157131827808},{"$f":" ConFin!AE$532","v":181.60157131827808},{"$f":" ConFin!AF$532","v":181.60157131827808},{"$f":" ConFin!AG$532","v":181.60157131827808},{"$f":" ConFin!AH$532","v":181.60157131827808},{"$f":" ConFin!AI$532","v":184.51954120331578},{"$f":" ConFin!AJ$532","v":219.89222079438321},{"$f":" ConFin!AK$532","v":252.12233703777321},{"$f":" ConFin!AL$532","v":290.23415782325668},{"$f":" ConFin!AM$532","v":319.87776870882703},{"$f":" ConFin!AN$532","v":360.97389199486258},{"$f":" ConFin!AO$532","v":396.51336507762664},{"$f":" ConFin!AP$532","v":422.24904066032468},{"$f":" ConFin!AQ$532","v":467.8541285464741},{"$f":" ConFin!AR$532","v":490.9665714640476},{"$f":" ConFin!AS$532","v":539.59833771313265},{"$f":" ConFin!AT$532","v":575.65234843555174},{"$f":" ConFin!AU$532","v":577.7917877760342},{"$f":" ConFin!AV$532","v":647.94011862950879},{"$f":" ConFin!AW$532","v":661.53508522001857},{"$f":" ConFin!AX$532","v":714.8592539295505},{"$f":" ConFin!AY$532","v":725.99357315545274},{"$f":" ConFin!AZ$532","v":0},{"$f":" ConFin!BA$532","v":0},{"$f":" ConFin!BB$532","v":0},{"$f":" ConFin!BC$532","v":0},{"$f":" ConFin!BD$532","v":0},{"$f":" ConFin!BE$532","v":0},{"$f":" ConFin!BF$532","v":0},{"$f":" ConFin!BG$532","v":0},{"$f":" ConFin!BH$532","v":0},{"$f":" ConFin!BI$532","v":0},{"$f":" ConFin!BJ$532","v":0},{"$f":" ConFin!BK$532","v":0},{"$f":" ConFin!BL$532","v":0},{"$f":" ConFin!BM$532","v":0},{"$f":" ConFin!BN$532","v":0},{"$f":" ConFin!BO$532","v":0},{"$f":" ConFin!BP$532","v":0},{"$f":" ConFin!BQ$532","v":0},{"$f":" ConFin!BR$532","v":0},{"$f":" ConFin!BS$532","v":0},{"$f":" ConFin!BT$532","v":0},{"$f":" ConFin!BU$532","v":0},{"$f":" ConFin!BV$532","v":0},{"$f":" ConFin!BW$532","v":0},{"$f":" ConFin!BX$532","v":0},{"$f":" ConFin!BY$532","v":0},{"$f":" ConFin!BZ$532","v":0},{"$f":" ConFin!CA$532","v":0},{"$f":" ConFin!CB$532","v":0},{"$f":" ConFin!CC$532","v":0},{"$f":" ConFin!CD$532","v":0},{"$f":" ConFin!CE$532","v":0},{"$f":" ConFin!CF$532","v":0},{"$f":" ConFin!CG$532","v":0},{"$f":" ConFin!CH$532","v":0},{"$f":" ConFin!CI$532","v":0},{"$f":" ConFin!CJ$532","v":0},{"$f":" ConFin!CK$532","v":0},{"$f":" ConFin!CL$532","v":0},{"$f":" ConFin!CM$532","v":0},{"$f":" ConFin!CN$532","v":0},{"$f":" ConFin!CO$532","v":0},{"$f":" ConFin!CP$532","v":0},{"$f":" ConFin!CQ$532","v":0},{"$f":" ConFin!CR$532","v":0},{"$f":" ConFin!CS$532","v":0},{"$f":" ConFin!CT$532","v":0},{"$f":" ConFin!CU$532","v":0},{"$f":" ConFin!CV$532","v":0},{"$f":" ConFin!CW$532","v":0},{"$f":" ConFin!CX$532","v":0},{"$f":" ConFin!CY$532","v":0},{"$f":" ConFin!CZ$532","v":0},{"$f":" ConFin!DA$532","v":0},{"$f":" ConFin!DB$532","v":0},{"$f":" ConFin!DC$532","v":0},{"$f":" ConFin!DD$532","v":0},{"$f":" ConFin!DE$532","v":0},{"$f":" ConFin!DF$532","v":0},{"$f":" ConFin!DG$532","v":0},{"$f":" ConFin!DH$532","v":0},{"$f":" ConFin!DI$532","v":0},{"$f":" ConFin!DJ$532","v":0},{"$f":" ConFin!DK$532","v":0},{"$f":" ConFin!DL$532","v":0},{"$f":" ConFin!DM$532","v":0},{"$f":" ConFin!DN$532","v":0},{"$f":" ConFin!DO$532","v":0},{"$f":" ConFin!DP$532","v":0},{"$f":" ConFin!DQ$532","v":0},{"$f":" ConFin!DR$532","v":0},{"$f":" ConFin!DS$532","v":0},{"$f":" ConFin!DT$532","v":0},{"$f":" ConFin!DU$532","v":0},{"$f":" ConFin!DV$532","v":0},{"$f":" ConFin!DW$532","v":0},{"$f":" ConFin!DX$532","v":0},{"$f":" ConFin!DY$532","v":0},{"$f":" ConFin!DZ$532","v":0},{"$f":" ConFin!EA$532","v":0},{"$f":" ConFin!EB$532","v":0},{"$f":" ConFin!EC$532","v":0},{"$f":" ConFin!ED$532","v":0},{"$f":" ConFin!EE$532","v":0},{"$f":" ConFin!EF$532","v":0},{"$f":" ConFin!EG$532","v":0},{"$f":" ConFin!EH$532","v":0},{"$f":" ConFin!EI$532","v":0},{"$f":" ConFin!EJ$532","v":0},{"$f":" ConFin!EK$532","v":0},{"$f":" ConFin!EL$532","v":0},{"$f":" ConFin!EM$532","v":0},{"$f":" ConFin!EN$532","v":0},{"$f":" ConFin!EO$532","v":0},{"$f":" ConFin!EP$532","v":0},{"$f":" ConFin!EQ$532","v":0},{"$f":" ConFin!ER$532","v":0},{"$f":" ConFin!ES$532","v":0},{"$f":" ConFin!ET$532","v":0},{"$f":" ConFin!EU$532","v":0},{"$f":" ConFin!EV$532","v":0},{"$f":" ConFin!EW$532","v":0},{"$f":" ConFin!EX$532","v":0},{"$f":" ConFin!EY$532","v":0},{"$f":" ConFin!EZ$532","v":0},{"$f":" ConFin!FA$532","v":0},{"$f":" ConFin!FB$532","v":0},{"$f":" ConFin!FC$532","v":0},{"$f":" ConFin!FD$532","v":0},{"$f":" ConFin!FE$532","v":0},{"$f":" ConFin!FF$532","v":0},{"$f":" ConFin!FG$532","v":0},{"$f":" ConFin!FH$532","v":0},{"$f":" ConFin!FI$532","v":0},{"$f":" ConFin!FJ$532","v":0},{"$f":" ConFin!FK$532","v":0},{"$f":" ConFin!FL$532","v":0},{"$f":" ConFin!FM$532","v":0},{"$f":" ConFin!FN$532","v":0},{"$f":" ConFin!FO$532","v":0},{"$f":" ConFin!FP$532","v":0},{"$f":" ConFin!FQ$532","v":0},{"$f":" ConFin!FR$532","v":0},{"$f":" ConFin!FS$532","v":0},{"$f":" ConFin!FT$532","v":0},{"$f":" ConFin!FU$532","v":0},{"$f":" ConFin!FV$532","v":0},{"$f":" ConFin!FW$532","v":0},{"$f":" ConFin!FX$532","v":0},{"$f":" ConFin!FY$532","v":0},{"$f":" ConFin!FZ$532","v":0},{"$f":" ConFin!GA$532","v":0},{"$f":" ConFin!GB$532","v":0},{"$f":" ConFin!GC$532","v":0},{"$f":" ConFin!GD$532","v":0},{"$f":" ConFin!GE$532","v":0},{"$f":" ConFin!GF$532","v":0},{"$f":" ConFin!GG$532","v":0},{"$f":" ConFin!GH$532","v":0},{"$f":" ConFin!GI$532","v":0},{"$f":" ConFin!GJ$532","v":0}]
[null,null,null,null,"Debt cashflow during construction",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J146:GJ146)","v":-210026.84858100628},null,{"$f":"SUM(J144:J145)","v":-9.9999999999999994E-12},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5867.1276887443692,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,-967.70823022831678,-11958.97086110529,-11976.740967939015,-11970.817599006514,-11976.740967959153,-11970.817599026721,{"$f":"SUM(AN144:AN145)","v":-11976.740967981075},-11976.740967993126,-11970.817599060725,-11976.74096801789,-11970.817599085478,-11976.740968044649,-11976.740968059248,-11964.894230179081,-10930.127102891945,-10991.727209184315,-10930.127103027888,-27882.776931506422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CZ144:CZ145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FL144:FL145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$146","v":"Debt cashflow during construction"},0,"$ 000s",-210026.84858100628,0,-9.9999999999999994E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5867.1276887443692,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,181.60157131827808,-967.70823022831678,-11958.97086110529,-11976.740967939015,{"$f":" AK$146","v":-11970.817599006514},-11976.740967959153,-11970.817599026721,-11976.740967981075,-11976.740967993126,-11970.817599060725,-11976.74096801789,-11970.817599085478,-11976.740968044649,-11976.740968059248,-11964.894230179081,-10930.127102891945,-10991.727209184315,-10930.127103027888,-27882.776931506422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Debt!E$364","v":"Senior debt service"},{"$f":" Debt!F$364","v":0},{"$f":" Debt!G$364","v":"$ 000s"},{"$f":" Debt!H$364","v":339931.17895645357},{"$f":" Debt!I$364","v":0},{"$f":" Debt!J$364","v":0},{"$f":" Debt!K$364","v":0},{"$f":" Debt!L$364","v":0},{"$f":" Debt!M$364","v":0},{"$f":" Debt!N$364","v":0},{"$f":" Debt!O$364","v":0},{"$f":" Debt!P$364","v":0},{"$f":" Debt!Q$364","v":10748.278058657012},{"$f":" Debt!R$364","v":11400.784126791559},{"$f":" Debt!S$364","v":10950.477128546056},{"$f":" Debt!T$364","v":11242.894991683872},{"$f":" Debt!U$364","v":10860.585467656992},{"$f":" Debt!V$364","v":11034.787747211663},{"$f":" Debt!W$364","v":10738.737733488933},{"$f":" Debt!X$364","v":10890.227722182564},{"$f":" Debt!Y$364","v":10575.208108670309},{"$f":" Debt!Z$364","v":10718.916639730689},{"$f":" Debt!AA$364","v":10497.322478762155},{"$f":" Debt!AB$364","v":10624.123508126897},{"$f":" Debt!AC$364","v":10335.561824491171},{"$f":" Debt!AD$364","v":10462.349145271986},{"$f":" Debt!AE$364","v":10168.390292913416},{"$f":" Debt!AF$364","v":10315.45297063265},{"$f":" Debt!AG$364","v":9981.0565712239022},{"$f":" Debt!AH$364","v":10122.059236393841},{"$f":" Debt!AI$364","v":9816.5200159568139},{"$f":" Debt!AJ$364","v":9942.9648327759114},{"$f":" Debt!AK$364","v":9675.8888695801888},{"$f":" Debt!AL$364","v":9798.6863811102139},{"$f":" Debt!AM$364","v":9478.6407878648315},{"$f":" Debt!AN$364","v":9618.6567740006176},{"$f":" Debt!AO$364","v":9259.734563387361},{"$f":" Debt!AP$364","v":9397.8630211371801},{"$f":" Debt!AQ$364","v":9089.7843749525618},{"$f":" Debt!AR$364","v":9237.0239207815794},{"$f":" Debt!AS$364","v":8923.2265594990622},{"$f":" Debt!AT$364","v":9071.4365056855859},{"$f":" Debt!AU$364","v":8751.7363972031562},{"$f":" Debt!AV$364","v":8915.3723795309379},{"$f":" Debt!AW$364","v":8561.0661693865659},{"$f":" Debt!AX$364","v":8725.363651165464},{"$f":" Debt!AY$364","v":0},{"$f":" Debt!AZ$364","v":0},{"$f":" Debt!BA$364","v":0},{"$f":" Debt!BB$364","v":0},{"$f":" Debt!BC$364","v":0},{"$f":" Debt!BD$364","v":0},{"$f":" Debt!BE$364","v":0},{"$f":" Debt!BF$364","v":0},{"$f":" Debt!BG$364","v":0},{"$f":" Debt!BH$364","v":0},{"$f":" Debt!BI$364","v":0},{"$f":" Debt!BJ$364","v":0},{"$f":" Debt!BK$364","v":0},{"$f":" Debt!BL$364","v":0},{"$f":" Debt!BM$364","v":0},{"$f":" Debt!BN$364","v":0},{"$f":" Debt!BO$364","v":0},{"$f":" Debt!BP$364","v":0},{"$f":" Debt!BQ$364","v":0},{"$f":" Debt!BR$364","v":0},{"$f":" Debt!BS$364","v":0},{"$f":" Debt!BT$364","v":0},{"$f":" Debt!BU$364","v":0},{"$f":" Debt!BV$364","v":0},{"$f":" Debt!BW$364","v":0},{"$f":" Debt!BX$364","v":0},{"$f":" Debt!BY$364","v":0},{"$f":" Debt!BZ$364","v":0},{"$f":" Debt!CA$364","v":0},{"$f":" Debt!CB$364","v":0},{"$f":" Debt!CC$364","v":0},{"$f":" Debt!CD$364","v":0},{"$f":" Debt!CE$364","v":0},{"$f":" Debt!CF$364","v":0},{"$f":" Debt!CG$364","v":0},{"$f":" Debt!CH$364","v":0},{"$f":" Debt!CI$364","v":0},{"$f":" Debt!CJ$364","v":0},{"$f":" Debt!CK$364","v":0},{"$f":" Debt!CL$364","v":0},{"$f":" Debt!CM$364","v":0},{"$f":" Debt!CN$364","v":0},{"$f":" Debt!CO$364","v":0},{"$f":" Debt!CP$364","v":0},{"$f":" Debt!CQ$364","v":0},{"$f":" Debt!CR$364","v":0},{"$f":" Debt!CS$364","v":0},{"$f":" Debt!CT$364","v":0},{"$f":" Debt!CU$364","v":0},{"$f":" Debt!CV$364","v":0},{"$f":" Debt!CW$364","v":0},{"$f":" Debt!CX$364","v":0},{"$f":" Debt!CY$364","v":0},{"$f":" Debt!CZ$364","v":0},{"$f":" Debt!DA$364","v":0},{"$f":" Debt!DB$364","v":0},{"$f":" Debt!DC$364","v":0},{"$f":" Debt!DD$364","v":0},{"$f":" Debt!DE$364","v":0},{"$f":" Debt!DF$364","v":0},{"$f":" Debt!DG$364","v":0},{"$f":" Debt!DH$364","v":0},{"$f":" Debt!DI$364","v":0},{"$f":" Debt!DJ$364","v":0},{"$f":" Debt!DK$364","v":0},{"$f":" Debt!DL$364","v":0},{"$f":" Debt!DM$364","v":0},{"$f":" Debt!DN$364","v":0},{"$f":" Debt!DO$364","v":0},{"$f":" Debt!DP$364","v":0},{"$f":" Debt!DQ$364","v":0},{"$f":" Debt!DR$364","v":0},{"$f":" Debt!DS$364","v":0},{"$f":" Debt!DT$364","v":0},{"$f":" Debt!DU$364","v":0},{"$f":" Debt!DV$364","v":0},{"$f":" Debt!DW$364","v":0},{"$f":" Debt!DX$364","v":0},{"$f":" Debt!DY$364","v":0},{"$f":" Debt!DZ$364","v":0},{"$f":" Debt!EA$364","v":0},{"$f":" Debt!EB$364","v":0},{"$f":" Debt!EC$364","v":0},{"$f":" Debt!ED$364","v":0},{"$f":" Debt!EE$364","v":0},{"$f":" Debt!EF$364","v":0},{"$f":" Debt!EG$364","v":0},{"$f":" Debt!EH$364","v":0},{"$f":" Debt!EI$364","v":0},{"$f":" Debt!EJ$364","v":0},{"$f":" Debt!EK$364","v":0},{"$f":" Debt!EL$364","v":0},{"$f":" Debt!EM$364","v":0},{"$f":" Debt!EN$364","v":0},{"$f":" Debt!EO$364","v":0},{"$f":" Debt!EP$364","v":0},{"$f":" Debt!EQ$364","v":0},{"$f":" Debt!ER$364","v":0},{"$f":" Debt!ES$364","v":0},{"$f":" Debt!ET$364","v":0},{"$f":" Debt!EU$364","v":0},{"$f":" Debt!EV$364","v":0},{"$f":" Debt!EW$364","v":0},{"$f":" Debt!EX$364","v":0},{"$f":" Debt!EY$364","v":0},{"$f":" Debt!EZ$364","v":0},{"$f":" Debt!FA$364","v":0},{"$f":" Debt!FB$364","v":0},{"$f":" Debt!FC$364","v":0},{"$f":" Debt!FD$364","v":0},{"$f":" Debt!FE$364","v":0},{"$f":" Debt!FF$364","v":0},{"$f":" Debt!FG$364","v":0},{"$f":" Debt!FH$364","v":0},{"$f":" Debt!FI$364","v":0},{"$f":" Debt!FJ$364","v":0},{"$f":" Debt!FK$364","v":0},{"$f":" Debt!FL$364","v":0},{"$f":" Debt!FM$364","v":0},{"$f":" Debt!FN$364","v":0},{"$f":" Debt!FO$364","v":0},{"$f":" Debt!FP$364","v":0},{"$f":" Debt!FQ$364","v":0},{"$f":" Debt!FR$364","v":0},{"$f":" Debt!FS$364","v":0},{"$f":" Debt!FT$364","v":0},{"$f":" Debt!FU$364","v":0},{"$f":" Debt!FV$364","v":0},{"$f":" Debt!FW$364","v":0},{"$f":" Debt!FX$364","v":0},{"$f":" Debt!FY$364","v":0},{"$f":" Debt!FZ$364","v":0},{"$f":" Debt!GA$364","v":0},{"$f":" Debt!GB$364","v":0},{"$f":" Debt!GC$364","v":0},{"$f":" Debt!GD$364","v":0},{"$f":" Debt!GE$364","v":0},{"$f":" Debt!GF$364","v":0},{"$f":" Debt!GG$364","v":0},{"$f":" Debt!GH$364","v":0},{"$f":" Debt!GI$364","v":0},{"$f":" Debt!GJ$364","v":0}]
[null,null,null,null,{"$f":" ConTime!E$23","v":"Model period ending - m"},{"$f":" ConTime!F$23","v":"00:00:00"},{"$f":" ConTime!G$23","v":"date"},{"$f":" ConTime!H$23","v":"00:00:00"},{"$f":" ConTime!I$23","v":"00:00:00"},{"$f":" ConTime!J$23","v":"2021-01-31"},{"$f":" ConTime!K$23","v":"2021-02-28"},{"$f":" ConTime!L$23","v":"2021-03-31"},{"$f":" ConTime!M$23","v":"2021-04-30"},{"$f":" ConTime!N$23","v":"2021-05-31"},{"$f":" ConTime!O$23","v":"2021-06-30"},{"$f":" ConTime!P$23","v":"2021-07-31"},{"$f":" ConTime!Q$23","v":"2021-08-31"},{"$f":" ConTime!R$23","v":"2021-09-30"},{"$f":" ConTime!S$23","v":"2021-10-31"},{"$f":" ConTime!T$23","v":"2021-11-30"},{"$f":" ConTime!U$23","v":"2021-12-31"},{"$f":" ConTime!V$23","v":"2022-01-31"},{"$f":" ConTime!W$23","v":"2022-02-28"},{"$f":" ConTime!X$23","v":"2022-03-31"},{"$f":" ConTime!Y$23","v":"2022-04-30"},{"$f":" ConTime!Z$23","v":"2022-05-31"},{"$f":" ConTime!AA$23","v":"2022-06-30"},{"$f":" ConTime!AB$23","v":"2022-07-31"},{"$f":" ConTime!AC$23","v":"2022-08-31"},{"$f":" ConTime!AD$23","v":"2022-09-30"},{"$f":" ConTime!AE$23","v":"2022-10-31"},{"$f":" ConTime!AF$23","v":"2022-11-30"},{"$f":" ConTime!AG$23","v":"2022-12-31"},{"$f":" ConTime!AH$23","v":"2023-01-31"},{"$f":" ConTime!AI$23","v":"2023-02-28"},{"$f":" ConTime!AJ$23","v":"2023-03-31"},{"$f":" ConTime!AK$23","v":"2023-04-30"},{"$f":" ConTime!AL$23","v":"2023-05-31"},{"$f":" ConTime!AM$23","v":"2023-06-30"},{"$f":" ConTime!AN$23","v":"2023-07-31"},{"$f":" ConTime!AO$23","v":"2023-08-31"},{"$f":" ConTime!AP$23","v":"2023-09-30"},{"$f":" ConTime!AQ$23","v":"2023-10-31"},{"$f":" ConTime!AR$23","v":"2023-11-30"},{"$f":" ConTime!AS$23","v":"2023-12-31"},{"$f":" ConTime!AT$23","v":"2024-01-31"},{"$f":" ConTime!AU$23","v":"2024-02-29"},{"$f":" ConTime!AV$23","v":"2024-03-31"},{"$f":" ConTime!AW$23","v":"2024-04-30"},{"$f":" ConTime!AX$23","v":"2024-05-31"},{"$f":" ConTime!AY$23","v":"2024-06-30"},{"$f":" ConTime!AZ$23","v":"2024-07-31"},{"$f":" ConTime!BA$23","v":"2024-08-31"},{"$f":" ConTime!BB$23","v":"2024-09-30"},{"$f":" ConTime!BC$23","v":"2024-10-31"},{"$f":" ConTime!BD$23","v":"2024-11-30"},{"$f":" ConTime!BE$23","v":"2024-12-31"},{"$f":" ConTime!BF$23","v":"00:00:00"},{"$f":" ConTime!BG$23","v":"00:00:00"},{"$f":" ConTime!BH$23","v":"00:00:00"},{"$f":" ConTime!BI$23","v":"00:00:00"},{"$f":" ConTime!BJ$23","v":"00:00:00"},{"$f":" ConTime!BK$23","v":"00:00:00"},{"$f":" ConTime!BL$23","v":"00:00:00"},{"$f":" ConTime!BM$23","v":"00:00:00"},{"$f":" ConTime!BN$23","v":"00:00:00"},{"$f":" ConTime!BO$23","v":"00:00:00"},{"$f":" ConTime!BP$23","v":"00:00:00"},{"$f":" ConTime!BQ$23","v":"00:00:00"},{"$f":" ConTime!BR$23","v":"00:00:00"},{"$f":" ConTime!BS$23","v":"00:00:00"},{"$f":" ConTime!BT$23","v":"00:00:00"},{"$f":" ConTime!BU$23","v":"00:00:00"},{"$f":" ConTime!BV$23","v":"00:00:00"},{"$f":" ConTime!BW$23","v":"00:00:00"},{"$f":" ConTime!BX$23","v":"00:00:00"},{"$f":" ConTime!BY$23","v":"00:00:00"},{"$f":" ConTime!BZ$23","v":"00:00:00"},{"$f":" ConTime!CA$23","v":"00:00:00"},{"$f":" ConTime!CB$23","v":"00:00:00"},{"$f":" ConTime!CC$23","v":"00:00:00"},{"$f":" ConTime!CD$23","v":"00:00:00"},{"$f":" ConTime!CE$23","v":"00:00:00"},{"$f":" ConTime!CF$23","v":"00:00:00"},{"$f":" ConTime!CG$23","v":"00:00:00"},{"$f":" ConTime!CH$23","v":"00:00:00"},{"$f":" ConTime!CI$23","v":"00:00:00"},{"$f":" ConTime!CJ$23","v":"00:00:00"},{"$f":" ConTime!CK$23","v":"00:00:00"},{"$f":" ConTime!CL$23","v":"00:00:00"},{"$f":" ConTime!CM$23","v":"00:00:00"},{"$f":" ConTime!CN$23","v":"00:00:00"},{"$f":" ConTime!CO$23","v":"00:00:00"},{"$f":" ConTime!CP$23","v":"00:00:00"},{"$f":" ConTime!CQ$23","v":"00:00:00"},{"$f":" ConTime!CR$23","v":"00:00:00"},{"$f":" ConTime!CS$23","v":"00:00:00"},{"$f":" ConTime!CT$23","v":"00:00:00"},{"$f":" ConTime!CU$23","v":"00:00:00"},{"$f":" ConTime!CV$23","v":"00:00:00"},{"$f":" ConTime!CW$23","v":"00:00:00"},{"$f":" ConTime!CX$23","v":"00:00:00"},{"$f":" ConTime!CY$23","v":"00:00:00"},{"$f":" ConTime!CZ$23","v":"00:00:00"},{"$f":" ConTime!DA$23","v":"00:00:00"},{"$f":" ConTime!DB$23","v":"00:00:00"},{"$f":" ConTime!DC$23","v":"00:00:00"},{"$f":" ConTime!DD$23","v":"00:00:00"},{"$f":" ConTime!DE$23","v":"00:00:00"},{"$f":" ConTime!DF$23","v":"00:00:00"},{"$f":" ConTime!DG$23","v":"00:00:00"},{"$f":" ConTime!DH$23","v":"00:00:00"},{"$f":" ConTime!DI$23","v":"00:00:00"},{"$f":" ConTime!DJ$23","v":"00:00:00"},{"$f":" ConTime!DK$23","v":"00:00:00"},{"$f":" ConTime!DL$23","v":"00:00:00"},{"$f":" ConTime!DM$23","v":"00:00:00"},{"$f":" ConTime!DN$23","v":"00:00:00"},{"$f":" ConTime!DO$23","v":"00:00:00"},{"$f":" ConTime!DP$23","v":"00:00:00"},{"$f":" ConTime!DQ$23","v":"00:00:00"},{"$f":" ConTime!DR$23","v":"00:00:00"},{"$f":" ConTime!DS$23","v":"00:00:00"},{"$f":" ConTime!DT$23","v":"00:00:00"},{"$f":" ConTime!DU$23","v":"00:00:00"},{"$f":" ConTime!DV$23","v":"00:00:00"},{"$f":" ConTime!DW$23","v":"00:00:00"},{"$f":" ConTime!DX$23","v":"00:00:00"},{"$f":" ConTime!DY$23","v":"00:00:00"},{"$f":" ConTime!DZ$23","v":"00:00:00"},{"$f":" ConTime!EA$23","v":"00:00:00"},{"$f":" ConTime!EB$23","v":"00:00:00"},{"$f":" ConTime!EC$23","v":"00:00:00"},{"$f":" ConTime!ED$23","v":"00:00:00"},{"$f":" ConTime!EE$23","v":"00:00:00"},{"$f":" ConTime!EF$23","v":"00:00:00"},{"$f":" ConTime!EG$23","v":"00:00:00"},{"$f":" ConTime!EH$23","v":"00:00:00"},{"$f":" ConTime!EI$23","v":"00:00:00"},{"$f":" ConTime!EJ$23","v":"00:00:00"},{"$f":" ConTime!EK$23","v":"00:00:00"},{"$f":" ConTime!EL$23","v":"00:00:00"},{"$f":" ConTime!EM$23","v":"00:00:00"},{"$f":" ConTime!EN$23","v":"00:00:00"},{"$f":" ConTime!EO$23","v":"00:00:00"},{"$f":" ConTime!EP$23","v":"00:00:00"},{"$f":" ConTime!EQ$23","v":"00:00:00"},{"$f":" ConTime!ER$23","v":"00:00:00"},{"$f":" ConTime!ES$23","v":"00:00:00"},{"$f":" ConTime!ET$23","v":"00:00:00"},{"$f":" ConTime!EU$23","v":"00:00:00"},{"$f":" ConTime!EV$23","v":"00:00:00"},{"$f":" ConTime!EW$23","v":"00:00:00"},{"$f":" ConTime!EX$23","v":"00:00:00"},{"$f":" ConTime!EY$23","v":"00:00:00"},{"$f":" ConTime!EZ$23","v":"00:00:00"},{"$f":" ConTime!FA$23","v":"00:00:00"},{"$f":" ConTime!FB$23","v":"00:00:00"},{"$f":" ConTime!FC$23","v":"00:00:00"},{"$f":" ConTime!FD$23","v":"00:00:00"},{"$f":" ConTime!FE$23","v":"00:00:00"},{"$f":" ConTime!FF$23","v":"00:00:00"},{"$f":" ConTime!FG$23","v":"00:00:00"},{"$f":" ConTime!FH$23","v":"00:00:00"},{"$f":" ConTime!FI$23","v":"00:00:00"},{"$f":" ConTime!FJ$23","v":"00:00:00"},{"$f":" ConTime!FK$23","v":"00:00:00"},{"$f":" ConTime!FL$23","v":"00:00:00"},{"$f":" ConTime!FM$23","v":"00:00:00"},{"$f":" ConTime!FN$23","v":"00:00:00"},{"$f":" ConTime!FO$23","v":"00:00:00"},{"$f":" ConTime!FP$23","v":"00:00:00"},{"$f":" ConTime!FQ$23","v":"00:00:00"},{"$f":" ConTime!FR$23","v":"00:00:00"},{"$f":" ConTime!FS$23","v":"00:00:00"},{"$f":" ConTime!FT$23","v":"00:00:00"},{"$f":" ConTime!FU$23","v":"00:00:00"},{"$f":" ConTime!FV$23","v":"00:00:00"},{"$f":" ConTime!FW$23","v":"00:00:00"},{"$f":" ConTime!FX$23","v":"00:00:00"},{"$f":" ConTime!FY$23","v":"00:00:00"},{"$f":" ConTime!FZ$23","v":"00:00:00"},{"$f":" ConTime!GA$23","v":"00:00:00"},{"$f":" ConTime!GB$23","v":"00:00:00"},{"$f":" ConTime!GC$23","v":"00:00:00"},{"$f":" ConTime!GD$23","v":"00:00:00"},{"$f":" ConTime!GE$23","v":"00:00:00"},{"$f":" ConTime!GF$23","v":"00:00:00"},{"$f":" ConTime!GG$23","v":"00:00:00"},{"$f":" ConTime!GH$23","v":"00:00:00"},{"$f":" ConTime!GI$23","v":"00:00:00"},{"$f":" ConTime!GJ$23","v":"00:00:00"}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Time!F$25","v":"00:00:00"},{"$f":" Time!G$25","v":"date"},{"$f":" Time!H$25","v":"00:00:00"},{"$f":" Time!I$25","v":"00:00:00"},{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,"Average cost of debt",{"$f":" XIRR(J148:GJ149, J150:GJ151)","v":5.9916564822196955E-2},"% p.a."]
[]
["AVERAGE COST OF SENIOR DEBT T1"]
[]
[null,null,null,null,{"$f":" InpC!E$286","v":"Small negative value for IRR"},{"$f":" InpC!F$286","v":-9.9999999999999994E-12},{"$f":" InpC!G$286","v":"$ 000s"}]
[null,null,null,null,{"$f":" Time!E$14","v":"First model column flag"},{"$f":" Time!F$14","v":0},{"$f":" Time!G$14","v":"flag"},{"$f":" Time!H$14","v":1},{"$f":" Time!I$14","v":0},{"$f":" Time!J$14","v":1},{"$f":" Time!K$14","v":0},{"$f":" Time!L$14","v":0},{"$f":" Time!M$14","v":0},{"$f":" Time!N$14","v":0},{"$f":" Time!O$14","v":0},{"$f":" Time!P$14","v":0},{"$f":" Time!Q$14","v":0},{"$f":" Time!R$14","v":0},{"$f":" Time!S$14","v":0},{"$f":" Time!T$14","v":0},{"$f":" Time!U$14","v":0},{"$f":" Time!V$14","v":0},{"$f":" Time!W$14","v":0},{"$f":" Time!X$14","v":0},{"$f":" Time!Y$14","v":0},{"$f":" Time!Z$14","v":0},{"$f":" Time!AA$14","v":0},{"$f":" Time!AB$14","v":0},{"$f":" Time!AC$14","v":0},{"$f":" Time!AD$14","v":0},{"$f":" Time!AE$14","v":0},{"$f":" Time!AF$14","v":0},{"$f":" Time!AG$14","v":0},{"$f":" Time!AH$14","v":0},{"$f":" Time!AI$14","v":0},{"$f":" Time!AJ$14","v":0},{"$f":" Time!AK$14","v":0},{"$f":" Time!AL$14","v":0},{"$f":" Time!AM$14","v":0},{"$f":" Time!AN$14","v":0},{"$f":" Time!AO$14","v":0},{"$f":" Time!AP$14","v":0},{"$f":" Time!AQ$14","v":0},{"$f":" Time!AR$14","v":0},{"$f":" Time!AS$14","v":0},{"$f":" Time!AT$14","v":0},{"$f":" Time!AU$14","v":0},{"$f":" Time!AV$14","v":0},{"$f":" Time!AW$14","v":0},{"$f":" Time!AX$14","v":0},{"$f":" Time!AY$14","v":0},{"$f":" Time!AZ$14","v":0},{"$f":" Time!BA$14","v":0},{"$f":" Time!BB$14","v":0},{"$f":" Time!BC$14","v":0},{"$f":" Time!BD$14","v":0},{"$f":" Time!BE$14","v":0},{"$f":" Time!BF$14","v":0},{"$f":" Time!BG$14","v":0},{"$f":" Time!BH$14","v":0},{"$f":" Time!BI$14","v":0},{"$f":" Time!BJ$14","v":0},{"$f":" Time!BK$14","v":0},{"$f":" Time!BL$14","v":0},{"$f":" Time!BM$14","v":0},{"$f":" Time!BN$14","v":0},{"$f":" Time!BO$14","v":0},{"$f":" Time!BP$14","v":0},{"$f":" Time!BQ$14","v":0},{"$f":" Time!BR$14","v":0},{"$f":" Time!BS$14","v":0},{"$f":" Time!BT$14","v":0},{"$f":" Time!BU$14","v":0},{"$f":" Time!BV$14","v":0},{"$f":" Time!BW$14","v":0},{"$f":" Time!BX$14","v":0},{"$f":" Time!BY$14","v":0},{"$f":" Time!BZ$14","v":0},{"$f":" Time!CA$14","v":0},{"$f":" Time!CB$14","v":0},{"$f":" Time!CC$14","v":0},{"$f":" Time!CD$14","v":0},{"$f":" Time!CE$14","v":0},{"$f":" Time!CF$14","v":0},{"$f":" Time!CG$14","v":0},{"$f":" Time!CH$14","v":0},{"$f":" Time!CI$14","v":0},{"$f":" Time!CJ$14","v":0},{"$f":" Time!CK$14","v":0},{"$f":" Time!CL$14","v":0},{"$f":" Time!CM$14","v":0},{"$f":" Time!CN$14","v":0},{"$f":" Time!CO$14","v":0},{"$f":" Time!CP$14","v":0},{"$f":" Time!CQ$14","v":0},{"$f":" Time!CR$14","v":0},{"$f":" Time!CS$14","v":0},{"$f":" Time!CT$14","v":0},{"$f":" Time!CU$14","v":0},{"$f":" Time!CV$14","v":0},{"$f":" Time!CW$14","v":0},{"$f":" Time!CX$14","v":0},{"$f":" Time!CY$14","v":0},{"$f":" Time!CZ$14","v":0},{"$f":" Time!DA$14","v":0},{"$f":" Time!DB$14","v":0},{"$f":" Time!DC$14","v":0},{"$f":" Time!DD$14","v":0},{"$f":" Time!DE$14","v":0},{"$f":" Time!DF$14","v":0},{"$f":" Time!DG$14","v":0},{"$f":" Time!DH$14","v":0},{"$f":" Time!DI$14","v":0},{"$f":" Time!DJ$14","v":0},{"$f":" Time!DK$14","v":0},{"$f":" Time!DL$14","v":0},{"$f":" Time!DM$14","v":0},{"$f":" Time!DN$14","v":0},{"$f":" Time!DO$14","v":0},{"$f":" Time!DP$14","v":0},{"$f":" Time!DQ$14","v":0},{"$f":" Time!DR$14","v":0},{"$f":" Time!DS$14","v":0},{"$f":" Time!DT$14","v":0},{"$f":" Time!DU$14","v":0},{"$f":" Time!DV$14","v":0},{"$f":" Time!DW$14","v":0},{"$f":" Time!DX$14","v":0},{"$f":" Time!DY$14","v":0},{"$f":" Time!DZ$14","v":0},{"$f":" Time!EA$14","v":0},{"$f":" Time!EB$14","v":0},{"$f":" Time!EC$14","v":0},{"$f":" Time!ED$14","v":0},{"$f":" Time!EE$14","v":0},{"$f":" Time!EF$14","v":0},{"$f":" Time!EG$14","v":0},{"$f":" Time!EH$14","v":0},{"$f":" Time!EI$14","v":0},{"$f":" Time!EJ$14","v":0},{"$f":" Time!EK$14","v":0},{"$f":" Time!EL$14","v":0},{"$f":" Time!EM$14","v":0},{"$f":" Time!EN$14","v":0},{"$f":" Time!EO$14","v":0},{"$f":" Time!EP$14","v":0},{"$f":" Time!EQ$14","v":0},{"$f":" Time!ER$14","v":0},{"$f":" Time!ES$14","v":0},{"$f":" Time!ET$14","v":0},{"$f":" Time!EU$14","v":0},{"$f":" Time!EV$14","v":0},{"$f":" Time!EW$14","v":0},{"$f":" Time!EX$14","v":0},{"$f":" Time!EY$14","v":0},{"$f":" Time!EZ$14","v":0},{"$f":" Time!FA$14","v":0},{"$f":" Time!FB$14","v":0},{"$f":" Time!FC$14","v":0},{"$f":" Time!FD$14","v":0},{"$f":" Time!FE$14","v":0},{"$f":" Time!FF$14","v":0},{"$f":" Time!FG$14","v":0},{"$f":" Time!FH$14","v":0},{"$f":" Time!FI$14","v":0},{"$f":" Time!FJ$14","v":0},{"$f":" Time!FK$14","v":0},{"$f":" Time!FL$14","v":0},{"$f":" Time!FM$14","v":0},{"$f":" Time!FN$14","v":0},{"$f":" Time!FO$14","v":0},{"$f":" Time!FP$14","v":0},{"$f":" Time!FQ$14","v":0},{"$f":" Time!FR$14","v":0},{"$f":" Time!FS$14","v":0},{"$f":" Time!FT$14","v":0},{"$f":" Time!FU$14","v":0},{"$f":" Time!FV$14","v":0},{"$f":" Time!FW$14","v":0},{"$f":" Time!FX$14","v":0},{"$f":" Time!FY$14","v":0},{"$f":" Time!FZ$14","v":0},{"$f":" Time!GA$14","v":0},{"$f":" Time!GB$14","v":0},{"$f":" Time!GC$14","v":0},{"$f":" Time!GD$14","v":0},{"$f":" Time!GE$14","v":0},{"$f":" Time!GF$14","v":0},{"$f":" Time!GG$14","v":0},{"$f":" Time!GH$14","v":0},{"$f":" Time!GI$14","v":0},{"$f":" Time!GJ$14","v":0}]
[null,null,null,null,{"$f":" ConFin!E$401","v":"Construction debt drawdown - T1 - m"},{"$f":" ConFin!F$401","v":0},{"$f":" ConFin!G$401","v":"$ 000s"},{"$f":" ConFin!H$401","v":112688.48196989263},{"$f":" ConFin!I$401","v":0},{"$f":" ConFin!J$401","v":0},{"$f":" ConFin!K$401","v":0},{"$f":" ConFin!L$401","v":0},{"$f":" ConFin!M$401","v":0},{"$f":" ConFin!N$401","v":0},{"$f":" ConFin!O$401","v":0},{"$f":" ConFin!P$401","v":0},{"$f":" ConFin!Q$401","v":0},{"$f":" ConFin!R$401","v":0},{"$f":" ConFin!S$401","v":0},{"$f":" ConFin!T$401","v":0},{"$f":" ConFin!U$401","v":0},{"$f":" ConFin!V$401","v":0},{"$f":" ConFin!W$401","v":0},{"$f":" ConFin!X$401","v":0},{"$f":" ConFin!Y$401","v":0},{"$f":" ConFin!Z$401","v":0},{"$f":" ConFin!AA$401","v":0},{"$f":" ConFin!AB$401","v":0},{"$f":" ConFin!AC$401","v":0},{"$f":" ConFin!AD$401","v":0},{"$f":" ConFin!AE$401","v":0},{"$f":" ConFin!AF$401","v":0},{"$f":" ConFin!AG$401","v":0},{"$f":" ConFin!AH$401","v":574.65490077329741},{"$f":" ConFin!AI$401","v":6071.7452011543028},{"$f":" ConFin!AJ$401","v":6098.3165943666991},{"$f":" ConFin!AK$401","v":6111.4699680221438},{"$f":" ConFin!AL$401","v":6133.487562891205},{"$f":" ConFin!AM$401","v":6145.3476838677743},{"$f":" ConFin!AN$401","v":6168.8574299879692},{"$f":" ConFin!AO$401","v":6186.6271665353761},{"$f":" ConFin!AP$401","v":6196.5333198605249},{"$f":" ConFin!AQ$401","v":6222.2975482821821},{"$f":" ConFin!AR$401","v":6230.8920852747624},{"$f":" ConFin!AS$401","v":6258.1696528788907},{"$f":" ConFin!AT$401","v":6276.1966582473997},{"$f":" ConFin!AU$401","v":6271.3430089775575},{"$f":" ConFin!AV$401","v":5789.0336107607272},{"$f":" ConFin!AW$401","v":5826.6311472021671},{"$f":" ConFin!AX$401","v":5822.4931784787195},{"$f":" ConFin!AY$401","v":14304.385252330938},{"$f":" ConFin!AZ$401","v":0},{"$f":" ConFin!BA$401","v":0},{"$f":" ConFin!BB$401","v":0},{"$f":" ConFin!BC$401","v":0},{"$f":" ConFin!BD$401","v":0},{"$f":" ConFin!BE$401","v":0},{"$f":" ConFin!BF$401","v":0},{"$f":" ConFin!BG$401","v":0},{"$f":" ConFin!BH$401","v":0},{"$f":" ConFin!BI$401","v":0},{"$f":" ConFin!BJ$401","v":0},{"$f":" ConFin!BK$401","v":0},{"$f":" ConFin!BL$401","v":0},{"$f":" ConFin!BM$401","v":0},{"$f":" ConFin!BN$401","v":0},{"$f":" ConFin!BO$401","v":0},{"$f":" ConFin!BP$401","v":0},{"$f":" ConFin!BQ$401","v":0},{"$f":" ConFin!BR$401","v":0},{"$f":" ConFin!BS$401","v":0},{"$f":" ConFin!BT$401","v":0},{"$f":" ConFin!BU$401","v":0},{"$f":" ConFin!BV$401","v":0},{"$f":" ConFin!BW$401","v":0},{"$f":" ConFin!BX$401","v":0},{"$f":" ConFin!BY$401","v":0},{"$f":" ConFin!BZ$401","v":0},{"$f":" ConFin!CA$401","v":0},{"$f":" ConFin!CB$401","v":0},{"$f":" ConFin!CC$401","v":0},{"$f":" ConFin!CD$401","v":0},{"$f":" ConFin!CE$401","v":0},{"$f":" ConFin!CF$401","v":0},{"$f":" ConFin!CG$401","v":0},{"$f":" ConFin!CH$401","v":0},{"$f":" ConFin!CI$401","v":0},{"$f":" ConFin!CJ$401","v":0},{"$f":" ConFin!CK$401","v":0},{"$f":" ConFin!CL$401","v":0},{"$f":" ConFin!CM$401","v":0},{"$f":" ConFin!CN$401","v":0},{"$f":" ConFin!CO$401","v":0},{"$f":" ConFin!CP$401","v":0},{"$f":" ConFin!CQ$401","v":0},{"$f":" ConFin!CR$401","v":0},{"$f":" ConFin!CS$401","v":0},{"$f":" ConFin!CT$401","v":0},{"$f":" ConFin!CU$401","v":0},{"$f":" ConFin!CV$401","v":0},{"$f":" ConFin!CW$401","v":0},{"$f":" ConFin!CX$401","v":0},{"$f":" ConFin!CY$401","v":0},{"$f":" ConFin!CZ$401","v":0},{"$f":" ConFin!DA$401","v":0},{"$f":" ConFin!DB$401","v":0},{"$f":" ConFin!DC$401","v":0},{"$f":" ConFin!DD$401","v":0},{"$f":" ConFin!DE$401","v":0},{"$f":" ConFin!DF$401","v":0},{"$f":" ConFin!DG$401","v":0},{"$f":" ConFin!DH$401","v":0},{"$f":" ConFin!DI$401","v":0},{"$f":" ConFin!DJ$401","v":0},{"$f":" ConFin!DK$401","v":0},{"$f":" ConFin!DL$401","v":0},{"$f":" ConFin!DM$401","v":0},{"$f":" ConFin!DN$401","v":0},{"$f":" ConFin!DO$401","v":0},{"$f":" ConFin!DP$401","v":0},{"$f":" ConFin!DQ$401","v":0},{"$f":" ConFin!DR$401","v":0},{"$f":" ConFin!DS$401","v":0},{"$f":" ConFin!DT$401","v":0},{"$f":" ConFin!DU$401","v":0},{"$f":" ConFin!DV$401","v":0},{"$f":" ConFin!DW$401","v":0},{"$f":" ConFin!DX$401","v":0},{"$f":" ConFin!DY$401","v":0},{"$f":" ConFin!DZ$401","v":0},{"$f":" ConFin!EA$401","v":0},{"$f":" ConFin!EB$401","v":0},{"$f":" ConFin!EC$401","v":0},{"$f":" ConFin!ED$401","v":0},{"$f":" ConFin!EE$401","v":0},{"$f":" ConFin!EF$401","v":0},{"$f":" ConFin!EG$401","v":0},{"$f":" ConFin!EH$401","v":0},{"$f":" ConFin!EI$401","v":0},{"$f":" ConFin!EJ$401","v":0},{"$f":" ConFin!EK$401","v":0},{"$f":" ConFin!EL$401","v":0},{"$f":" ConFin!EM$401","v":0},{"$f":" ConFin!EN$401","v":0},{"$f":" ConFin!EO$401","v":0},{"$f":" ConFin!EP$401","v":0},{"$f":" ConFin!EQ$401","v":0},{"$f":" ConFin!ER$401","v":0},{"$f":" ConFin!ES$401","v":0},{"$f":" ConFin!ET$401","v":0},{"$f":" ConFin!EU$401","v":0},{"$f":" ConFin!EV$401","v":0},{"$f":" ConFin!EW$401","v":0},{"$f":" ConFin!EX$401","v":0},{"$f":" ConFin!EY$401","v":0},{"$f":" ConFin!EZ$401","v":0},{"$f":" ConFin!FA$401","v":0},{"$f":" ConFin!FB$401","v":0},{"$f":" ConFin!FC$401","v":0},{"$f":" ConFin!FD$401","v":0},{"$f":" ConFin!FE$401","v":0},{"$f":" ConFin!FF$401","v":0},{"$f":" ConFin!FG$401","v":0},{"$f":" ConFin!FH$401","v":0},{"$f":" ConFin!FI$401","v":0},{"$f":" ConFin!FJ$401","v":0},{"$f":" ConFin!FK$401","v":0},{"$f":" ConFin!FL$401","v":0},{"$f":" ConFin!FM$401","v":0},{"$f":" ConFin!FN$401","v":0},{"$f":" ConFin!FO$401","v":0},{"$f":" ConFin!FP$401","v":0},{"$f":" ConFin!FQ$401","v":0},{"$f":" ConFin!FR$401","v":0},{"$f":" ConFin!FS$401","v":0},{"$f":" ConFin!FT$401","v":0},{"$f":" ConFin!FU$401","v":0},{"$f":" ConFin!FV$401","v":0},{"$f":" ConFin!FW$401","v":0},{"$f":" ConFin!FX$401","v":0},{"$f":" ConFin!FY$401","v":0},{"$f":" ConFin!FZ$401","v":0},{"$f":" ConFin!GA$401","v":0},{"$f":" ConFin!GB$401","v":0},{"$f":" ConFin!GC$401","v":0},{"$f":" ConFin!GD$401","v":0},{"$f":" ConFin!GE$401","v":0},{"$f":" ConFin!GF$401","v":0},{"$f":" ConFin!GG$401","v":0},{"$f":" ConFin!GH$401","v":0},{"$f":" ConFin!GI$401","v":0},{"$f":" ConFin!GJ$401","v":0}]
[null,null,null,null,"Debt drawdown T1 - neg for cost of debt",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J159:GJ159)","v":-112688.48196989263},null,{"$f":" IF(J157 = 1, $F156, -1 * J158)","v":-9.9999999999999994E-12},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-574.65490077329741,-6071.7452011543028,-6098.3165943666991,-6111.4699680221438,-6133.487562891205,-6145.3476838677743,-6168.8574299879692,-6186.6271665353761,-6196.5333198605249,-6222.2975482821821,-6230.8920852747624,-6258.1696528788907,-6276.1966582473997,-6271.3430089775575,-5789.0336107607272,-5826.6311472021671,-5822.4931784787195,-14304.385252330938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BV157 = 1, $F156, -1 * BV158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(EH157 = 1, $F156, -1 * EH158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$159","v":"Debt drawdown T1 - neg for cost of debt"},0,"$ 000s",-112688.48196989263,0,-9.9999999999999994E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-574.65490077329741,-6071.7452011543028,-6098.3165943666991,{"$f":" AK$159","v":-6111.4699680221438},-6133.487562891205,-6145.3476838677743,-6168.8574299879692,-6186.6271665353761,-6196.5333198605249,-6222.2975482821821,-6230.8920852747624,-6258.1696528788907,-6276.1966582473997,-6271.3430089775575,-5789.0336107607272,-5826.6311472021671,-5822.4931784787195,-14304.385252330938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConFin!E$522","v":"Construction debt financing costs T1 - m"},{"$f":" ConFin!F$522","v":0},{"$f":" ConFin!G$522","v":"$ 000s"},{"$f":" ConFin!H$522","v":7394.2284520175208},{"$f":" ConFin!I$522","v":0},{"$f":" ConFin!J$522","v":0},{"$f":" ConFin!K$522","v":0},{"$f":" ConFin!L$522","v":0},{"$f":" ConFin!M$522","v":0},{"$f":" ConFin!N$522","v":0},{"$f":" ConFin!O$522","v":0},{"$f":" ConFin!P$522","v":0},{"$f":" ConFin!Q$522","v":0},{"$f":" ConFin!R$522","v":0},{"$f":" ConFin!S$522","v":0},{"$f":" ConFin!T$522","v":0},{"$f":" ConFin!U$522","v":0},{"$f":" ConFin!V$522","v":0},{"$f":" ConFin!W$522","v":0},{"$f":" ConFin!X$522","v":0},{"$f":" ConFin!Y$522","v":2793.8703279735091},{"$f":" ConFin!Z$522","v":87.30844774917216},{"$f":" ConFin!AA$522","v":87.30844774917216},{"$f":" ConFin!AB$522","v":87.30844774917216},{"$f":" ConFin!AC$522","v":87.30844774917216},{"$f":" ConFin!AD$522","v":87.30844774917216},{"$f":" ConFin!AE$522","v":87.30844774917216},{"$f":" ConFin!AF$522","v":87.30844774917216},{"$f":" ConFin!AG$522","v":87.30844774917216},{"$f":" ConFin!AH$522","v":87.30844774917216},{"$f":" ConFin!AI$522","v":88.737103683039095},{"$f":" ConFin!AJ$522","v":106.04760359210691},{"$f":" ConFin!AK$522","v":121.82538880163588},{"$f":" ConFin!AL$522","v":140.47241848328656},{"$f":" ConFin!AM$522","v":154.98881544785954},{"$f":" ConFin!AN$522","v":175.09191230400978},{"$f":" ConFin!AO$522","v":192.48466311355924},{"$f":" ConFin!AP$522","v":205.09523620725219},{"$f":" ConFin!AQ$522","v":227.39829615159212},{"$f":" ConFin!AR$522","v":238.72956980847204},{"$f":" ConFin!AS$522","v":262.50937247953738},{"$f":" ConFin!AT$522","v":280.1539341397376},{"$f":" ConFin!AU$522","v":281.25496732404235},{"$f":" ConFin!AV$522","v":315.53102514594127},{"$f":" ConFin!AW$522","v":322.21566464384938},{"$f":" ConFin!AX$522","v":348.28074661630887},{"$f":" ConFin!AY$522","v":353.76537635923512},{"$f":" ConFin!AZ$522","v":0},{"$f":" ConFin!BA$522","v":0},{"$f":" ConFin!BB$522","v":0},{"$f":" ConFin!BC$522","v":0},{"$f":" ConFin!BD$522","v":0},{"$f":" ConFin!BE$522","v":0},{"$f":" ConFin!BF$522","v":0},{"$f":" ConFin!BG$522","v":0},{"$f":" ConFin!BH$522","v":0},{"$f":" ConFin!BI$522","v":0},{"$f":" ConFin!BJ$522","v":0},{"$f":" ConFin!BK$522","v":0},{"$f":" ConFin!BL$522","v":0},{"$f":" ConFin!BM$522","v":0},{"$f":" ConFin!BN$522","v":0},{"$f":" ConFin!BO$522","v":0},{"$f":" ConFin!BP$522","v":0},{"$f":" ConFin!BQ$522","v":0},{"$f":" ConFin!BR$522","v":0},{"$f":" ConFin!BS$522","v":0},{"$f":" ConFin!BT$522","v":0},{"$f":" ConFin!BU$522","v":0},{"$f":" ConFin!BV$522","v":0},{"$f":" ConFin!BW$522","v":0},{"$f":" ConFin!BX$522","v":0},{"$f":" ConFin!BY$522","v":0},{"$f":" ConFin!BZ$522","v":0},{"$f":" ConFin!CA$522","v":0},{"$f":" ConFin!CB$522","v":0},{"$f":" ConFin!CC$522","v":0},{"$f":" ConFin!CD$522","v":0},{"$f":" ConFin!CE$522","v":0},{"$f":" ConFin!CF$522","v":0},{"$f":" ConFin!CG$522","v":0},{"$f":" ConFin!CH$522","v":0},{"$f":" ConFin!CI$522","v":0},{"$f":" ConFin!CJ$522","v":0},{"$f":" ConFin!CK$522","v":0},{"$f":" ConFin!CL$522","v":0},{"$f":" ConFin!CM$522","v":0},{"$f":" ConFin!CN$522","v":0},{"$f":" ConFin!CO$522","v":0},{"$f":" ConFin!CP$522","v":0},{"$f":" ConFin!CQ$522","v":0},{"$f":" ConFin!CR$522","v":0},{"$f":" ConFin!CS$522","v":0},{"$f":" ConFin!CT$522","v":0},{"$f":" ConFin!CU$522","v":0},{"$f":" ConFin!CV$522","v":0},{"$f":" ConFin!CW$522","v":0},{"$f":" ConFin!CX$522","v":0},{"$f":" ConFin!CY$522","v":0},{"$f":" ConFin!CZ$522","v":0},{"$f":" ConFin!DA$522","v":0},{"$f":" ConFin!DB$522","v":0},{"$f":" ConFin!DC$522","v":0},{"$f":" ConFin!DD$522","v":0},{"$f":" ConFin!DE$522","v":0},{"$f":" ConFin!DF$522","v":0},{"$f":" ConFin!DG$522","v":0},{"$f":" ConFin!DH$522","v":0},{"$f":" ConFin!DI$522","v":0},{"$f":" ConFin!DJ$522","v":0},{"$f":" ConFin!DK$522","v":0},{"$f":" ConFin!DL$522","v":0},{"$f":" ConFin!DM$522","v":0},{"$f":" ConFin!DN$522","v":0},{"$f":" ConFin!DO$522","v":0},{"$f":" ConFin!DP$522","v":0},{"$f":" ConFin!DQ$522","v":0},{"$f":" ConFin!DR$522","v":0},{"$f":" ConFin!DS$522","v":0},{"$f":" ConFin!DT$522","v":0},{"$f":" ConFin!DU$522","v":0},{"$f":" ConFin!DV$522","v":0},{"$f":" ConFin!DW$522","v":0},{"$f":" ConFin!DX$522","v":0},{"$f":" ConFin!DY$522","v":0},{"$f":" ConFin!DZ$522","v":0},{"$f":" ConFin!EA$522","v":0},{"$f":" ConFin!EB$522","v":0},{"$f":" ConFin!EC$522","v":0},{"$f":" ConFin!ED$522","v":0},{"$f":" ConFin!EE$522","v":0},{"$f":" ConFin!EF$522","v":0},{"$f":" ConFin!EG$522","v":0},{"$f":" ConFin!EH$522","v":0},{"$f":" ConFin!EI$522","v":0},{"$f":" ConFin!EJ$522","v":0},{"$f":" ConFin!EK$522","v":0},{"$f":" ConFin!EL$522","v":0},{"$f":" ConFin!EM$522","v":0},{"$f":" ConFin!EN$522","v":0},{"$f":" ConFin!EO$522","v":0},{"$f":" ConFin!EP$522","v":0},{"$f":" ConFin!EQ$522","v":0},{"$f":" ConFin!ER$522","v":0},{"$f":" ConFin!ES$522","v":0},{"$f":" ConFin!ET$522","v":0},{"$f":" ConFin!EU$522","v":0},{"$f":" ConFin!EV$522","v":0},{"$f":" ConFin!EW$522","v":0},{"$f":" ConFin!EX$522","v":0},{"$f":" ConFin!EY$522","v":0},{"$f":" ConFin!EZ$522","v":0},{"$f":" ConFin!FA$522","v":0},{"$f":" ConFin!FB$522","v":0},{"$f":" ConFin!FC$522","v":0},{"$f":" ConFin!FD$522","v":0},{"$f":" ConFin!FE$522","v":0},{"$f":" ConFin!FF$522","v":0},{"$f":" ConFin!FG$522","v":0},{"$f":" ConFin!FH$522","v":0},{"$f":" ConFin!FI$522","v":0},{"$f":" ConFin!FJ$522","v":0},{"$f":" ConFin!FK$522","v":0},{"$f":" ConFin!FL$522","v":0},{"$f":" ConFin!FM$522","v":0},{"$f":" ConFin!FN$522","v":0},{"$f":" ConFin!FO$522","v":0},{"$f":" ConFin!FP$522","v":0},{"$f":" ConFin!FQ$522","v":0},{"$f":" ConFin!FR$522","v":0},{"$f":" ConFin!FS$522","v":0},{"$f":" ConFin!FT$522","v":0},{"$f":" ConFin!FU$522","v":0},{"$f":" ConFin!FV$522","v":0},{"$f":" ConFin!FW$522","v":0},{"$f":" ConFin!FX$522","v":0},{"$f":" ConFin!FY$522","v":0},{"$f":" ConFin!FZ$522","v":0},{"$f":" ConFin!GA$522","v":0},{"$f":" ConFin!GB$522","v":0},{"$f":" ConFin!GC$522","v":0},{"$f":" ConFin!GD$522","v":0},{"$f":" ConFin!GE$522","v":0},{"$f":" ConFin!GF$522","v":0},{"$f":" ConFin!GG$522","v":0},{"$f":" ConFin!GH$522","v":0},{"$f":" ConFin!GI$522","v":0},{"$f":" ConFin!GJ$522","v":0}]
[null,null,null,null,"Debt cashflow during construction T1",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J163:GJ163)","v":-105294.25351787513},null,{"$f":"SUM(J161:J162)","v":-9.9999999999999994E-12},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2793.8703279735091,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,-487.34645302412525,-5983.0080974712637,-5992.2689907745926,-5989.6445792205077,-5993.0151444079183,-5990.3588684199149,{"$f":"SUM(AN161:AN162)","v":-5993.7655176839598},-5994.1425034218173,-5991.4380836532728,-5994.89925213059,-5992.1625154662906,-5995.6602803993537,-5996.0427241076623,-5990.0880416535147,-5473.5025856147859,-5504.4154825583173,-5474.212431862411,-13950.619875971703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CZ161:CZ162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FL161:FL162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Debt!E$245","v":"Senior debt interest - T1 POS"},{"$f":" Debt!F$245","v":0},{"$f":" Debt!G$245","v":"$ 000s"},{"$f":" SUM(J165:GJ165)","v":41486.927400469496},{"$f":" Debt!I$245","v":0},{"$f":" Debt!J$245","v":0},{"$f":" Debt!K$245","v":0},{"$f":" Debt!L$245","v":0},{"$f":" Debt!M$245","v":0},{"$f":" Debt!N$245","v":0},{"$f":" Debt!O$245","v":0},{"$f":" Debt!P$245","v":0},{"$f":" Debt!Q$245","v":2419.046079620362},{"$f":" Debt!R$245","v":2320.2440046735301},{"$f":" Debt!S$245","v":2289.1053321915429},{"$f":" Debt!T$245","v":2187.379727457534},{"$f":" Debt!U$245","v":2152.7116371799825},{"$f":" Debt!V$245","v":2051.1073293200848},{"$f":" Debt!W$245","v":2013.3148249451212},{"$f":" Debt!X$245","v":1922.715360235117},{"$f":" Debt!Y$245","v":1870.6867489327356},{"$f":" Debt!Z$245","v":1770.3838670551038},{"$f":" Debt!AA$245","v":1807.0841258487803},{"$f":" Debt!AB$245","v":1703.7568683620952},{"$f":" Debt!AC$245","v":1653.0261874919511},{"$f":" Debt!AD$245","v":1550.3982505707356},{"$f":" Debt!AE$245","v":1495.2999538432375},{"$f":" Debt!AF$245","v":1401.1036067435707},{"$f":" Debt!AG$245","v":1333.8083742141994},{"$f":" Debt!AH$245","v":1232.8432510892196},{"$f":" Debt!AI$245","v":1168.7607589832535},{"$f":" Debt!AJ$245","v":1068.4479110000939},{"$f":" Debt!AK$245","v":1045.190382168385},{"$f":" Debt!AL$245","v":942.00775723133404},{"$f":" Debt!AM$245","v":866.02420429034646},{"$f":" Debt!AN$245","v":767.8487130438042},{"$f":" Debt!AO$245","v":682.44430134831907},{"$f":" Debt!AP$245","v":581.05172409075146},{"$f":" Debt!AQ$245","v":494.75743242512692},{"$f":" Debt!AR$245","v":393.76637769968966},{"$f":" Debt!AS$245","v":301.5682045488449},{"$f":" Debt!AT$245","v":200.89359897900619},{"$f":" Debt!AU$245","v":102.61481990647177},{"$f":" Debt!AV$245","v":2.2781925548761515},{"$f":" Debt!AW$245","v":-102.44487160127035},{"$f":" Debt!AX$245","v":-202.29763597442869},{"$f":" Debt!AY$245","v":0},{"$f":" Debt!AZ$245","v":0},{"$f":" Debt!BA$245","v":0},{"$f":" Debt!BB$245","v":0},{"$f":" Debt!BC$245","v":0},{"$f":" Debt!BD$245","v":0},{"$f":" Debt!BE$245","v":0},{"$f":" Debt!BF$245","v":0},{"$f":" Debt!BG$245","v":0},{"$f":" Debt!BH$245","v":0},{"$f":" Debt!BI$245","v":0},{"$f":" Debt!BJ$245","v":0},{"$f":" Debt!BK$245","v":0},{"$f":" Debt!BL$245","v":0},{"$f":" Debt!BM$245","v":0},{"$f":" Debt!BN$245","v":0},{"$f":" Debt!BO$245","v":0},{"$f":" Debt!BP$245","v":0},{"$f":" Debt!BQ$245","v":0},{"$f":" Debt!BR$245","v":0},{"$f":" Debt!BS$245","v":0},{"$f":" Debt!BT$245","v":0},{"$f":" Debt!BU$245","v":0},{"$f":" Debt!BV$245","v":0},{"$f":" Debt!BW$245","v":0},{"$f":" Debt!BX$245","v":0},{"$f":" Debt!BY$245","v":0},{"$f":" Debt!BZ$245","v":0},{"$f":" Debt!CA$245","v":0},{"$f":" Debt!CB$245","v":0},{"$f":" Debt!CC$245","v":0},{"$f":" Debt!CD$245","v":0},{"$f":" Debt!CE$245","v":0},{"$f":" Debt!CF$245","v":0},{"$f":" Debt!CG$245","v":0},{"$f":" Debt!CH$245","v":0},{"$f":" Debt!CI$245","v":0},{"$f":" Debt!CJ$245","v":0},{"$f":" Debt!CK$245","v":0},{"$f":" Debt!CL$245","v":0},{"$f":" Debt!CM$245","v":0},{"$f":" Debt!CN$245","v":0},{"$f":" Debt!CO$245","v":0},{"$f":" Debt!CP$245","v":0},{"$f":" Debt!CQ$245","v":0},{"$f":" Debt!CR$245","v":0},{"$f":" Debt!CS$245","v":0},{"$f":" Debt!CT$245","v":0},{"$f":" Debt!CU$245","v":0},{"$f":" Debt!CV$245","v":0},{"$f":" Debt!CW$245","v":0},{"$f":" Debt!CX$245","v":0},{"$f":" Debt!CY$245","v":0},{"$f":" Debt!CZ$245","v":0},{"$f":" Debt!DA$245","v":0},{"$f":" Debt!DB$245","v":0},{"$f":" Debt!DC$245","v":0},{"$f":" Debt!DD$245","v":0},{"$f":" Debt!DE$245","v":0},{"$f":" Debt!DF$245","v":0},{"$f":" Debt!DG$245","v":0},{"$f":" Debt!DH$245","v":0},{"$f":" Debt!DI$245","v":0},{"$f":" Debt!DJ$245","v":0},{"$f":" Debt!DK$245","v":0},{"$f":" Debt!DL$245","v":0},{"$f":" Debt!DM$245","v":0},{"$f":" Debt!DN$245","v":0},{"$f":" Debt!DO$245","v":0},{"$f":" Debt!DP$245","v":0},{"$f":" Debt!DQ$245","v":0},{"$f":" Debt!DR$245","v":0},{"$f":" Debt!DS$245","v":0},{"$f":" Debt!DT$245","v":0},{"$f":" Debt!DU$245","v":0},{"$f":" Debt!DV$245","v":0},{"$f":" Debt!DW$245","v":0},{"$f":" Debt!DX$245","v":0},{"$f":" Debt!DY$245","v":0},{"$f":" Debt!DZ$245","v":0},{"$f":" Debt!EA$245","v":0},{"$f":" Debt!EB$245","v":0},{"$f":" Debt!EC$245","v":0},{"$f":" Debt!ED$245","v":0},{"$f":" Debt!EE$245","v":0},{"$f":" Debt!EF$245","v":0},{"$f":" Debt!EG$245","v":0},{"$f":" Debt!EH$245","v":0},{"$f":" Debt!EI$245","v":0},{"$f":" Debt!EJ$245","v":0},{"$f":" Debt!EK$245","v":0},{"$f":" Debt!EL$245","v":0},{"$f":" Debt!EM$245","v":0},{"$f":" Debt!EN$245","v":0},{"$f":" Debt!EO$245","v":0},{"$f":" Debt!EP$245","v":0},{"$f":" Debt!EQ$245","v":0},{"$f":" Debt!ER$245","v":0},{"$f":" Debt!ES$245","v":0},{"$f":" Debt!ET$245","v":0},{"$f":" Debt!EU$245","v":0},{"$f":" Debt!EV$245","v":0},{"$f":" Debt!EW$245","v":0},{"$f":" Debt!EX$245","v":0},{"$f":" Debt!EY$245","v":0},{"$f":" Debt!EZ$245","v":0},{"$f":" Debt!FA$245","v":0},{"$f":" Debt!FB$245","v":0},{"$f":" Debt!FC$245","v":0},{"$f":" Debt!FD$245","v":0},{"$f":" Debt!FE$245","v":0},{"$f":" Debt!FF$245","v":0},{"$f":" Debt!FG$245","v":0},{"$f":" Debt!FH$245","v":0},{"$f":" Debt!FI$245","v":0},{"$f":" Debt!FJ$245","v":0},{"$f":" Debt!FK$245","v":0},{"$f":" Debt!FL$245","v":0},{"$f":" Debt!FM$245","v":0},{"$f":" Debt!FN$245","v":0},{"$f":" Debt!FO$245","v":0},{"$f":" Debt!FP$245","v":0},{"$f":" Debt!FQ$245","v":0},{"$f":" Debt!FR$245","v":0},{"$f":" Debt!FS$245","v":0},{"$f":" Debt!FT$245","v":0},{"$f":" Debt!FU$245","v":0},{"$f":" Debt!FV$245","v":0},{"$f":" Debt!FW$245","v":0},{"$f":" Debt!FX$245","v":0},{"$f":" Debt!FY$245","v":0},{"$f":" Debt!FZ$245","v":0},{"$f":" Debt!GA$245","v":0},{"$f":" Debt!GB$245","v":0},{"$f":" Debt!GC$245","v":0},{"$f":" Debt!GD$245","v":0},{"$f":" Debt!GE$245","v":0},{"$f":" Debt!GF$245","v":0},{"$f":" Debt!GG$245","v":0},{"$f":" Debt!GH$245","v":0},{"$f":" Debt!GI$245","v":0},{"$f":" Debt!GJ$245","v":0}]
[null,null,null,null,{"$f":" Debt!E$186","v":"Senior debt principal repayment - T1 POS"},{"$f":" Debt!F$186","v":0},{"$f":" Debt!G$186","v":"$ 000s"},{"$f":" SUM(J166:GJ166)","v":126013.60995020178},{"$f":" Debt!I$186","v":0},{"$f":" Debt!J$186","v":0},{"$f":" Debt!K$186","v":0},{"$f":" Debt!L$186","v":0},{"$f":" Debt!M$186","v":0},{"$f":" Debt!N$186","v":0},{"$f":" Debt!O$186","v":0},{"$f":" Debt!P$186","v":0},{"$f":" Debt!Q$186","v":2811.1021116355032},{"$f":" Debt!R$186","v":3242.0382965393019},{"$f":" Debt!S$186","v":3049.876962308178},{"$f":" Debt!T$186","v":3303.8665941309773},{"$f":" Debt!U$186","v":3149.4434991973244},{"$f":" Debt!V$186","v":3344.1968223024091},{"$f":" Debt!W$186","v":3236.2138736478501},{"$f":" Debt!X$186","v":3407.9511579850277},{"$f":" Debt!Y$186","v":3305.5669036802319},{"$f":" Debt!Z$186","v":3483.6944607236273},{"$f":" Debt!AA$186","v":3338.9018791090703},{"$f":" Debt!AB$186","v":3511.5005181807796},{"$f":" Debt!AC$186","v":3420.8327822825008},{"$f":" Debt!AD$186","v":3592.6855123737382},{"$f":" Debt!AE$186","v":3503.934967963286},{"$f":" Debt!AF$186","v":3677.0147190986881},{"$f":" Debt!AG$186","v":3580.9353446810355},{"$f":" Debt!AH$186","v":3758.1384551139954},{"$f":" Debt!AI$186","v":3673.0923876892862},{"$f":" Debt!AJ$186","v":3842.3272377174017},{"$f":" Debt!AK$186","v":3724.5894624802927},{"$f":" Debt!AL$186","v":3895.9001448086856},{"$f":" Debt!AM$186","v":3816.8163502318289},{"$f":" Debt!AN$186","v":3991.4025839753867},{"$f":" Debt!AO$186","v":3902.9157433009059},{"$f":" Debt!AP$186","v":4079.9851088197461},{"$f":" Debt!AQ$186","v":4017.8679659799504},{"$f":" Debt!AR$186","v":4199.0651667541633},{"$f":" Debt!AS$186","v":4140.3775835996748},{"$f":" Debt!AT$186","v":4321.7228974086347},{"$f":" Debt!AU$186","v":4266.5611078316406},{"$f":" Debt!AV$186","v":4455.259419435275},{"$f":" Debt!AW$186","v":4389.6591435728969},{"$f":" Debt!AX$186","v":4578.1727856424495},{"$f":" Debt!AY$186","v":0},{"$f":" Debt!AZ$186","v":0},{"$f":" Debt!BA$186","v":0},{"$f":" Debt!BB$186","v":0},{"$f":" Debt!BC$186","v":0},{"$f":" Debt!BD$186","v":0},{"$f":" Debt!BE$186","v":0},{"$f":" Debt!BF$186","v":0},{"$f":" Debt!BG$186","v":0},{"$f":" Debt!BH$186","v":0},{"$f":" Debt!BI$186","v":0},{"$f":" Debt!BJ$186","v":0},{"$f":" Debt!BK$186","v":0},{"$f":" Debt!BL$186","v":0},{"$f":" Debt!BM$186","v":0},{"$f":" Debt!BN$186","v":0},{"$f":" Debt!BO$186","v":0},{"$f":" Debt!BP$186","v":0},{"$f":" Debt!BQ$186","v":0},{"$f":" Debt!BR$186","v":0},{"$f":" Debt!BS$186","v":0},{"$f":" Debt!BT$186","v":0},{"$f":" Debt!BU$186","v":0},{"$f":" Debt!BV$186","v":0},{"$f":" Debt!BW$186","v":0},{"$f":" Debt!BX$186","v":0},{"$f":" Debt!BY$186","v":0},{"$f":" Debt!BZ$186","v":0},{"$f":" Debt!CA$186","v":0},{"$f":" Debt!CB$186","v":0},{"$f":" Debt!CC$186","v":0},{"$f":" Debt!CD$186","v":0},{"$f":" Debt!CE$186","v":0},{"$f":" Debt!CF$186","v":0},{"$f":" Debt!CG$186","v":0},{"$f":" Debt!CH$186","v":0},{"$f":" Debt!CI$186","v":0},{"$f":" Debt!CJ$186","v":0},{"$f":" Debt!CK$186","v":0},{"$f":" Debt!CL$186","v":0},{"$f":" Debt!CM$186","v":0},{"$f":" Debt!CN$186","v":0},{"$f":" Debt!CO$186","v":0},{"$f":" Debt!CP$186","v":0},{"$f":" Debt!CQ$186","v":0},{"$f":" Debt!CR$186","v":0},{"$f":" Debt!CS$186","v":0},{"$f":" Debt!CT$186","v":0},{"$f":" Debt!CU$186","v":0},{"$f":" Debt!CV$186","v":0},{"$f":" Debt!CW$186","v":0},{"$f":" Debt!CX$186","v":0},{"$f":" Debt!CY$186","v":0},{"$f":" Debt!CZ$186","v":0},{"$f":" Debt!DA$186","v":0},{"$f":" Debt!DB$186","v":0},{"$f":" Debt!DC$186","v":0},{"$f":" Debt!DD$186","v":0},{"$f":" Debt!DE$186","v":0},{"$f":" Debt!DF$186","v":0},{"$f":" Debt!DG$186","v":0},{"$f":" Debt!DH$186","v":0},{"$f":" Debt!DI$186","v":0},{"$f":" Debt!DJ$186","v":0},{"$f":" Debt!DK$186","v":0},{"$f":" Debt!DL$186","v":0},{"$f":" Debt!DM$186","v":0},{"$f":" Debt!DN$186","v":0},{"$f":" Debt!DO$186","v":0},{"$f":" Debt!DP$186","v":0},{"$f":" Debt!DQ$186","v":0},{"$f":" Debt!DR$186","v":0},{"$f":" Debt!DS$186","v":0},{"$f":" Debt!DT$186","v":0},{"$f":" Debt!DU$186","v":0},{"$f":" Debt!DV$186","v":0},{"$f":" Debt!DW$186","v":0},{"$f":" Debt!DX$186","v":0},{"$f":" Debt!DY$186","v":0},{"$f":" Debt!DZ$186","v":0},{"$f":" Debt!EA$186","v":0},{"$f":" Debt!EB$186","v":0},{"$f":" Debt!EC$186","v":0},{"$f":" Debt!ED$186","v":0},{"$f":" Debt!EE$186","v":0},{"$f":" Debt!EF$186","v":0},{"$f":" Debt!EG$186","v":0},{"$f":" Debt!EH$186","v":0},{"$f":" Debt!EI$186","v":0},{"$f":" Debt!EJ$186","v":0},{"$f":" Debt!EK$186","v":0},{"$f":" Debt!EL$186","v":0},{"$f":" Debt!EM$186","v":0},{"$f":" Debt!EN$186","v":0},{"$f":" Debt!EO$186","v":0},{"$f":" Debt!EP$186","v":0},{"$f":" Debt!EQ$186","v":0},{"$f":" Debt!ER$186","v":0},{"$f":" Debt!ES$186","v":0},{"$f":" Debt!ET$186","v":0},{"$f":" Debt!EU$186","v":0},{"$f":" Debt!EV$186","v":0},{"$f":" Debt!EW$186","v":0},{"$f":" Debt!EX$186","v":0},{"$f":" Debt!EY$186","v":0},{"$f":" Debt!EZ$186","v":0},{"$f":" Debt!FA$186","v":0},{"$f":" Debt!FB$186","v":0},{"$f":" Debt!FC$186","v":0},{"$f":" Debt!FD$186","v":0},{"$f":" Debt!FE$186","v":0},{"$f":" Debt!FF$186","v":0},{"$f":" Debt!FG$186","v":0},{"$f":" Debt!FH$186","v":0},{"$f":" Debt!FI$186","v":0},{"$f":" Debt!FJ$186","v":0},{"$f":" Debt!FK$186","v":0},{"$f":" Debt!FL$186","v":0},{"$f":" Debt!FM$186","v":0},{"$f":" Debt!FN$186","v":0},{"$f":" Debt!FO$186","v":0},{"$f":" Debt!FP$186","v":0},{"$f":" Debt!FQ$186","v":0},{"$f":" Debt!FR$186","v":0},{"$f":" Debt!FS$186","v":0},{"$f":" Debt!FT$186","v":0},{"$f":" Debt!FU$186","v":0},{"$f":" Debt!FV$186","v":0},{"$f":" Debt!FW$186","v":0},{"$f":" Debt!FX$186","v":0},{"$f":" Debt!FY$186","v":0},{"$f":" Debt!FZ$186","v":0},{"$f":" Debt!GA$186","v":0},{"$f":" Debt!GB$186","v":0},{"$f":" Debt!GC$186","v":0},{"$f":" Debt!GD$186","v":0},{"$f":" Debt!GE$186","v":0},{"$f":" Debt!GF$186","v":0},{"$f":" Debt!GG$186","v":0},{"$f":" Debt!GH$186","v":0},{"$f":" Debt!GI$186","v":0},{"$f":" Debt!GJ$186","v":0}]
[null,null,null,null,"Senior debt service T1",{"$f":" Debt!F$364","v":0},{"$f":" Debt!G$364","v":"$ 000s"},{"$f":" SUM(J167:GJ167)","v":167500.53735067125},{"$f":" Debt!I$364","v":0},{"$f":"SUM(J165:J166)","v":0},0,0,0,0,0,0,5230.1481912558647,5562.282301212832,5338.9822944997213,5491.2463215885109,5302.1551363773069,5395.3041516224939,5249.5286985929715,5330.666518220145,5176.2536526129679,5254.0783277787314,5145.986004957851,5215.2573865428749,5073.8589697744519,5143.0837629444741,4999.2349218065237,5078.1183258422589,4914.7437188952354,4990.9817062032153,4841.8531466725399,4910.7751487174955,4769.7798446486777,4837.9079020400195,4682.8405545221758,4759.251297019191,4585.3600446492246,{"$f":"SUM(AP165:AP166)","v":4661.0368329104977},4512.6253984050772,4592.831544453853,4441.9457881485196,4522.6164963876408,4369.1759277381125,4457.5376119901512,4287.2142719716267,4375.8751496680206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV165:BV166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB165:DB166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH165:EH166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN165:FN166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$163","v":"Debt cashflow during construction T1"},0,"$ 000s",-105294.25351787513,0,-9.9999999999999994E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2793.8703279735091,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,87.30844774917216,-487.34645302412525,-5983.0080974712637,-5992.2689907745926,{"$f":" AK$163","v":-5989.6445792205077},-5993.0151444079183,-5990.3588684199149,-5993.7655176839598,-5994.1425034218173,-5991.4380836532728,-5994.89925213059,-5992.1625154662906,-5995.6602803993537,-5996.0427241076623,-5990.0880416535147,-5473.5025856147859,-5504.4154825583173,-5474.212431862411,-13950.619875971703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$167","v":"Senior debt service T1"},{"$f":" F$167","v":0},{"$f":" G$167","v":"$ 000s"},167500.53735067125,0,0,0,0,0,0,0,0,5230.1481912558647,5562.282301212832,5338.9822944997213,5491.2463215885109,5302.1551363773069,5395.3041516224939,5249.5286985929715,5330.666518220145,5176.2536526129679,5254.0783277787314,5145.986004957851,5215.2573865428749,5073.8589697744519,5143.0837629444741,4999.2349218065237,5078.1183258422589,4914.7437188952354,4990.9817062032153,4841.8531466725399,4910.7751487174955,4769.7798446486777,4837.9079020400195,{"$f":" AM$167","v":4682.8405545221758},4759.251297019191,4585.3600446492246,4661.0368329104977,4512.6253984050772,4592.831544453853,4441.9457881485196,4522.6164963876408,4369.1759277381125,4457.5376119901512,4287.2142719716267,4375.8751496680206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BS$167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CY$167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EE$167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FK$167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConTime!E$23","v":"Model period ending - m"},{"$f":" ConTime!F$23","v":"00:00:00"},{"$f":" ConTime!G$23","v":"date"},{"$f":" ConTime!H$23","v":"00:00:00"},{"$f":" ConTime!I$23","v":"00:00:00"},{"$f":" ConTime!J$23","v":"2021-01-31"},{"$f":" ConTime!K$23","v":"2021-02-28"},{"$f":" ConTime!L$23","v":"2021-03-31"},{"$f":" ConTime!M$23","v":"2021-04-30"},{"$f":" ConTime!N$23","v":"2021-05-31"},{"$f":" ConTime!O$23","v":"2021-06-30"},{"$f":" ConTime!P$23","v":"2021-07-31"},{"$f":" ConTime!Q$23","v":"2021-08-31"},{"$f":" ConTime!R$23","v":"2021-09-30"},{"$f":" ConTime!S$23","v":"2021-10-31"},{"$f":" ConTime!T$23","v":"2021-11-30"},{"$f":" ConTime!U$23","v":"2021-12-31"},{"$f":" ConTime!V$23","v":"2022-01-31"},{"$f":" ConTime!W$23","v":"2022-02-28"},{"$f":" ConTime!X$23","v":"2022-03-31"},{"$f":" ConTime!Y$23","v":"2022-04-30"},{"$f":" ConTime!Z$23","v":"2022-05-31"},{"$f":" ConTime!AA$23","v":"2022-06-30"},{"$f":" ConTime!AB$23","v":"2022-07-31"},{"$f":" ConTime!AC$23","v":"2022-08-31"},{"$f":" ConTime!AD$23","v":"2022-09-30"},{"$f":" ConTime!AE$23","v":"2022-10-31"},{"$f":" ConTime!AF$23","v":"2022-11-30"},{"$f":" ConTime!AG$23","v":"2022-12-31"},{"$f":" ConTime!AH$23","v":"2023-01-31"},{"$f":" ConTime!AI$23","v":"2023-02-28"},{"$f":" ConTime!AJ$23","v":"2023-03-31"},{"$f":" ConTime!AK$23","v":"2023-04-30"},{"$f":" ConTime!AL$23","v":"2023-05-31"},{"$f":" ConTime!AM$23","v":"2023-06-30"},{"$f":" ConTime!AN$23","v":"2023-07-31"},{"$f":" ConTime!AO$23","v":"2023-08-31"},{"$f":" ConTime!AP$23","v":"2023-09-30"},{"$f":" ConTime!AQ$23","v":"2023-10-31"},{"$f":" ConTime!AR$23","v":"2023-11-30"},{"$f":" ConTime!AS$23","v":"2023-12-31"},{"$f":" ConTime!AT$23","v":"2024-01-31"},{"$f":" ConTime!AU$23","v":"2024-02-29"},{"$f":" ConTime!AV$23","v":"2024-03-31"},{"$f":" ConTime!AW$23","v":"2024-04-30"},{"$f":" ConTime!AX$23","v":"2024-05-31"},{"$f":" ConTime!AY$23","v":"2024-06-30"},{"$f":" ConTime!AZ$23","v":"2024-07-31"},{"$f":" ConTime!BA$23","v":"2024-08-31"},{"$f":" ConTime!BB$23","v":"2024-09-30"},{"$f":" ConTime!BC$23","v":"2024-10-31"},{"$f":" ConTime!BD$23","v":"2024-11-30"},{"$f":" ConTime!BE$23","v":"2024-12-31"},{"$f":" ConTime!BF$23","v":"00:00:00"},{"$f":" ConTime!BG$23","v":"00:00:00"},{"$f":" ConTime!BH$23","v":"00:00:00"},{"$f":" ConTime!BI$23","v":"00:00:00"},{"$f":" ConTime!BJ$23","v":"00:00:00"},{"$f":" ConTime!BK$23","v":"00:00:00"},{"$f":" ConTime!BL$23","v":"00:00:00"},{"$f":" ConTime!BM$23","v":"00:00:00"},{"$f":" ConTime!BN$23","v":"00:00:00"},{"$f":" ConTime!BO$23","v":"00:00:00"},{"$f":" ConTime!BP$23","v":"00:00:00"},{"$f":" ConTime!BQ$23","v":"00:00:00"},{"$f":" ConTime!BR$23","v":"00:00:00"},{"$f":" ConTime!BS$23","v":"00:00:00"},{"$f":" ConTime!BT$23","v":"00:00:00"},{"$f":" ConTime!BU$23","v":"00:00:00"},{"$f":" ConTime!BV$23","v":"00:00:00"},{"$f":" ConTime!BW$23","v":"00:00:00"},{"$f":" ConTime!BX$23","v":"00:00:00"},{"$f":" ConTime!BY$23","v":"00:00:00"},{"$f":" ConTime!BZ$23","v":"00:00:00"},{"$f":" ConTime!CA$23","v":"00:00:00"},{"$f":" ConTime!CB$23","v":"00:00:00"},{"$f":" ConTime!CC$23","v":"00:00:00"},{"$f":" ConTime!CD$23","v":"00:00:00"},{"$f":" ConTime!CE$23","v":"00:00:00"},{"$f":" ConTime!CF$23","v":"00:00:00"},{"$f":" ConTime!CG$23","v":"00:00:00"},{"$f":" ConTime!CH$23","v":"00:00:00"},{"$f":" ConTime!CI$23","v":"00:00:00"},{"$f":" ConTime!CJ$23","v":"00:00:00"},{"$f":" ConTime!CK$23","v":"00:00:00"},{"$f":" ConTime!CL$23","v":"00:00:00"},{"$f":" ConTime!CM$23","v":"00:00:00"},{"$f":" ConTime!CN$23","v":"00:00:00"},{"$f":" ConTime!CO$23","v":"00:00:00"},{"$f":" ConTime!CP$23","v":"00:00:00"},{"$f":" ConTime!CQ$23","v":"00:00:00"},{"$f":" ConTime!CR$23","v":"00:00:00"},{"$f":" ConTime!CS$23","v":"00:00:00"},{"$f":" ConTime!CT$23","v":"00:00:00"},{"$f":" ConTime!CU$23","v":"00:00:00"},{"$f":" ConTime!CV$23","v":"00:00:00"},{"$f":" ConTime!CW$23","v":"00:00:00"},{"$f":" ConTime!CX$23","v":"00:00:00"},{"$f":" ConTime!CY$23","v":"00:00:00"},{"$f":" ConTime!CZ$23","v":"00:00:00"},{"$f":" ConTime!DA$23","v":"00:00:00"},{"$f":" ConTime!DB$23","v":"00:00:00"},{"$f":" ConTime!DC$23","v":"00:00:00"},{"$f":" ConTime!DD$23","v":"00:00:00"},{"$f":" ConTime!DE$23","v":"00:00:00"},{"$f":" ConTime!DF$23","v":"00:00:00"},{"$f":" ConTime!DG$23","v":"00:00:00"},{"$f":" ConTime!DH$23","v":"00:00:00"},{"$f":" ConTime!DI$23","v":"00:00:00"},{"$f":" ConTime!DJ$23","v":"00:00:00"},{"$f":" ConTime!DK$23","v":"00:00:00"},{"$f":" ConTime!DL$23","v":"00:00:00"},{"$f":" ConTime!DM$23","v":"00:00:00"},{"$f":" ConTime!DN$23","v":"00:00:00"},{"$f":" ConTime!DO$23","v":"00:00:00"},{"$f":" ConTime!DP$23","v":"00:00:00"},{"$f":" ConTime!DQ$23","v":"00:00:00"},{"$f":" ConTime!DR$23","v":"00:00:00"},{"$f":" ConTime!DS$23","v":"00:00:00"},{"$f":" ConTime!DT$23","v":"00:00:00"},{"$f":" ConTime!DU$23","v":"00:00:00"},{"$f":" ConTime!DV$23","v":"00:00:00"},{"$f":" ConTime!DW$23","v":"00:00:00"},{"$f":" ConTime!DX$23","v":"00:00:00"},{"$f":" ConTime!DY$23","v":"00:00:00"},{"$f":" ConTime!DZ$23","v":"00:00:00"},{"$f":" ConTime!EA$23","v":"00:00:00"},{"$f":" ConTime!EB$23","v":"00:00:00"},{"$f":" ConTime!EC$23","v":"00:00:00"},{"$f":" ConTime!ED$23","v":"00:00:00"},{"$f":" ConTime!EE$23","v":"00:00:00"},{"$f":" ConTime!EF$23","v":"00:00:00"},{"$f":" ConTime!EG$23","v":"00:00:00"},{"$f":" ConTime!EH$23","v":"00:00:00"},{"$f":" ConTime!EI$23","v":"00:00:00"},{"$f":" ConTime!EJ$23","v":"00:00:00"},{"$f":" ConTime!EK$23","v":"00:00:00"},{"$f":" ConTime!EL$23","v":"00:00:00"},{"$f":" ConTime!EM$23","v":"00:00:00"},{"$f":" ConTime!EN$23","v":"00:00:00"},{"$f":" ConTime!EO$23","v":"00:00:00"},{"$f":" ConTime!EP$23","v":"00:00:00"},{"$f":" ConTime!EQ$23","v":"00:00:00"},{"$f":" ConTime!ER$23","v":"00:00:00"},{"$f":" ConTime!ES$23","v":"00:00:00"},{"$f":" ConTime!ET$23","v":"00:00:00"},{"$f":" ConTime!EU$23","v":"00:00:00"},{"$f":" ConTime!EV$23","v":"00:00:00"},{"$f":" ConTime!EW$23","v":"00:00:00"},{"$f":" ConTime!EX$23","v":"00:00:00"},{"$f":" ConTime!EY$23","v":"00:00:00"},{"$f":" ConTime!EZ$23","v":"00:00:00"},{"$f":" ConTime!FA$23","v":"00:00:00"},{"$f":" ConTime!FB$23","v":"00:00:00"},{"$f":" ConTime!FC$23","v":"00:00:00"},{"$f":" ConTime!FD$23","v":"00:00:00"},{"$f":" ConTime!FE$23","v":"00:00:00"},{"$f":" ConTime!FF$23","v":"00:00:00"},{"$f":" ConTime!FG$23","v":"00:00:00"},{"$f":" ConTime!FH$23","v":"00:00:00"},{"$f":" ConTime!FI$23","v":"00:00:00"},{"$f":" ConTime!FJ$23","v":"00:00:00"},{"$f":" ConTime!FK$23","v":"00:00:00"},{"$f":" ConTime!FL$23","v":"00:00:00"},{"$f":" ConTime!FM$23","v":"00:00:00"},{"$f":" ConTime!FN$23","v":"00:00:00"},{"$f":" ConTime!FO$23","v":"00:00:00"},{"$f":" ConTime!FP$23","v":"00:00:00"},{"$f":" ConTime!FQ$23","v":"00:00:00"},{"$f":" ConTime!FR$23","v":"00:00:00"},{"$f":" ConTime!FS$23","v":"00:00:00"},{"$f":" ConTime!FT$23","v":"00:00:00"},{"$f":" ConTime!FU$23","v":"00:00:00"},{"$f":" ConTime!FV$23","v":"00:00:00"},{"$f":" ConTime!FW$23","v":"00:00:00"},{"$f":" ConTime!FX$23","v":"00:00:00"},{"$f":" ConTime!FY$23","v":"00:00:00"},{"$f":" ConTime!FZ$23","v":"00:00:00"},{"$f":" ConTime!GA$23","v":"00:00:00"},{"$f":" ConTime!GB$23","v":"00:00:00"},{"$f":" ConTime!GC$23","v":"00:00:00"},{"$f":" ConTime!GD$23","v":"00:00:00"},{"$f":" ConTime!GE$23","v":"00:00:00"},{"$f":" ConTime!GF$23","v":"00:00:00"},{"$f":" ConTime!GG$23","v":"00:00:00"},{"$f":" ConTime!GH$23","v":"00:00:00"},{"$f":" ConTime!GI$23","v":"00:00:00"},{"$f":" ConTime!GJ$23","v":"00:00:00"}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Time!F$25","v":"00:00:00"},{"$f":" Time!G$25","v":"date"},{"$f":" Time!H$25","v":"00:00:00"},{"$f":" Time!I$25","v":"00:00:00"},{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,"Average cost of debt T1",{"$f":" XIRR(J169:GJ170, J171:GJ172)","v":5.7217946648597723E-2},"% p.a."]
[]
["AVERAGE COST OF SENIOR DEBT T2"]
[]
[null,null,null,null,{"$f":" InpC!E$286","v":"Small negative value for IRR"},{"$f":" InpC!F$286","v":-9.9999999999999994E-12},{"$f":" InpC!G$286","v":"$ 000s"}]
[null,null,null,null,{"$f":" Time!E$14","v":"First model column flag"},{"$f":" Time!F$14","v":0},{"$f":" Time!G$14","v":"flag"},{"$f":" Time!H$14","v":1},{"$f":" Time!I$14","v":0},{"$f":" Time!J$14","v":1},{"$f":" Time!K$14","v":0},{"$f":" Time!L$14","v":0},{"$f":" Time!M$14","v":0},{"$f":" Time!N$14","v":0},{"$f":" Time!O$14","v":0},{"$f":" Time!P$14","v":0},{"$f":" Time!Q$14","v":0},{"$f":" Time!R$14","v":0},{"$f":" Time!S$14","v":0},{"$f":" Time!T$14","v":0},{"$f":" Time!U$14","v":0},{"$f":" Time!V$14","v":0},{"$f":" Time!W$14","v":0},{"$f":" Time!X$14","v":0},{"$f":" Time!Y$14","v":0},{"$f":" Time!Z$14","v":0},{"$f":" Time!AA$14","v":0},{"$f":" Time!AB$14","v":0},{"$f":" Time!AC$14","v":0},{"$f":" Time!AD$14","v":0},{"$f":" Time!AE$14","v":0},{"$f":" Time!AF$14","v":0},{"$f":" Time!AG$14","v":0},{"$f":" Time!AH$14","v":0},{"$f":" Time!AI$14","v":0},{"$f":" Time!AJ$14","v":0},{"$f":" Time!AK$14","v":0},{"$f":" Time!AL$14","v":0},{"$f":" Time!AM$14","v":0},{"$f":" Time!AN$14","v":0},{"$f":" Time!AO$14","v":0},{"$f":" Time!AP$14","v":0},{"$f":" Time!AQ$14","v":0},{"$f":" Time!AR$14","v":0},{"$f":" Time!AS$14","v":0},{"$f":" Time!AT$14","v":0},{"$f":" Time!AU$14","v":0},{"$f":" Time!AV$14","v":0},{"$f":" Time!AW$14","v":0},{"$f":" Time!AX$14","v":0},{"$f":" Time!AY$14","v":0},{"$f":" Time!AZ$14","v":0},{"$f":" Time!BA$14","v":0},{"$f":" Time!BB$14","v":0},{"$f":" Time!BC$14","v":0},{"$f":" Time!BD$14","v":0},{"$f":" Time!BE$14","v":0},{"$f":" Time!BF$14","v":0},{"$f":" Time!BG$14","v":0},{"$f":" Time!BH$14","v":0},{"$f":" Time!BI$14","v":0},{"$f":" Time!BJ$14","v":0},{"$f":" Time!BK$14","v":0},{"$f":" Time!BL$14","v":0},{"$f":" Time!BM$14","v":0},{"$f":" Time!BN$14","v":0},{"$f":" Time!BO$14","v":0},{"$f":" Time!BP$14","v":0},{"$f":" Time!BQ$14","v":0},{"$f":" Time!BR$14","v":0},{"$f":" Time!BS$14","v":0},{"$f":" Time!BT$14","v":0},{"$f":" Time!BU$14","v":0},{"$f":" Time!BV$14","v":0},{"$f":" Time!BW$14","v":0},{"$f":" Time!BX$14","v":0},{"$f":" Time!BY$14","v":0},{"$f":" Time!BZ$14","v":0},{"$f":" Time!CA$14","v":0},{"$f":" Time!CB$14","v":0},{"$f":" Time!CC$14","v":0},{"$f":" Time!CD$14","v":0},{"$f":" Time!CE$14","v":0},{"$f":" Time!CF$14","v":0},{"$f":" Time!CG$14","v":0},{"$f":" Time!CH$14","v":0},{"$f":" Time!CI$14","v":0},{"$f":" Time!CJ$14","v":0},{"$f":" Time!CK$14","v":0},{"$f":" Time!CL$14","v":0},{"$f":" Time!CM$14","v":0},{"$f":" Time!CN$14","v":0},{"$f":" Time!CO$14","v":0},{"$f":" Time!CP$14","v":0},{"$f":" Time!CQ$14","v":0},{"$f":" Time!CR$14","v":0},{"$f":" Time!CS$14","v":0},{"$f":" Time!CT$14","v":0},{"$f":" Time!CU$14","v":0},{"$f":" Time!CV$14","v":0},{"$f":" Time!CW$14","v":0},{"$f":" Time!CX$14","v":0},{"$f":" Time!CY$14","v":0},{"$f":" Time!CZ$14","v":0},{"$f":" Time!DA$14","v":0},{"$f":" Time!DB$14","v":0},{"$f":" Time!DC$14","v":0},{"$f":" Time!DD$14","v":0},{"$f":" Time!DE$14","v":0},{"$f":" Time!DF$14","v":0},{"$f":" Time!DG$14","v":0},{"$f":" Time!DH$14","v":0},{"$f":" Time!DI$14","v":0},{"$f":" Time!DJ$14","v":0},{"$f":" Time!DK$14","v":0},{"$f":" Time!DL$14","v":0},{"$f":" Time!DM$14","v":0},{"$f":" Time!DN$14","v":0},{"$f":" Time!DO$14","v":0},{"$f":" Time!DP$14","v":0},{"$f":" Time!DQ$14","v":0},{"$f":" Time!DR$14","v":0},{"$f":" Time!DS$14","v":0},{"$f":" Time!DT$14","v":0},{"$f":" Time!DU$14","v":0},{"$f":" Time!DV$14","v":0},{"$f":" Time!DW$14","v":0},{"$f":" Time!DX$14","v":0},{"$f":" Time!DY$14","v":0},{"$f":" Time!DZ$14","v":0},{"$f":" Time!EA$14","v":0},{"$f":" Time!EB$14","v":0},{"$f":" Time!EC$14","v":0},{"$f":" Time!ED$14","v":0},{"$f":" Time!EE$14","v":0},{"$f":" Time!EF$14","v":0},{"$f":" Time!EG$14","v":0},{"$f":" Time!EH$14","v":0},{"$f":" Time!EI$14","v":0},{"$f":" Time!EJ$14","v":0},{"$f":" Time!EK$14","v":0},{"$f":" Time!EL$14","v":0},{"$f":" Time!EM$14","v":0},{"$f":" Time!EN$14","v":0},{"$f":" Time!EO$14","v":0},{"$f":" Time!EP$14","v":0},{"$f":" Time!EQ$14","v":0},{"$f":" Time!ER$14","v":0},{"$f":" Time!ES$14","v":0},{"$f":" Time!ET$14","v":0},{"$f":" Time!EU$14","v":0},{"$f":" Time!EV$14","v":0},{"$f":" Time!EW$14","v":0},{"$f":" Time!EX$14","v":0},{"$f":" Time!EY$14","v":0},{"$f":" Time!EZ$14","v":0},{"$f":" Time!FA$14","v":0},{"$f":" Time!FB$14","v":0},{"$f":" Time!FC$14","v":0},{"$f":" Time!FD$14","v":0},{"$f":" Time!FE$14","v":0},{"$f":" Time!FF$14","v":0},{"$f":" Time!FG$14","v":0},{"$f":" Time!FH$14","v":0},{"$f":" Time!FI$14","v":0},{"$f":" Time!FJ$14","v":0},{"$f":" Time!FK$14","v":0},{"$f":" Time!FL$14","v":0},{"$f":" Time!FM$14","v":0},{"$f":" Time!FN$14","v":0},{"$f":" Time!FO$14","v":0},{"$f":" Time!FP$14","v":0},{"$f":" Time!FQ$14","v":0},{"$f":" Time!FR$14","v":0},{"$f":" Time!FS$14","v":0},{"$f":" Time!FT$14","v":0},{"$f":" Time!FU$14","v":0},{"$f":" Time!FV$14","v":0},{"$f":" Time!FW$14","v":0},{"$f":" Time!FX$14","v":0},{"$f":" Time!FY$14","v":0},{"$f":" Time!FZ$14","v":0},{"$f":" Time!GA$14","v":0},{"$f":" Time!GB$14","v":0},{"$f":" Time!GC$14","v":0},{"$f":" Time!GD$14","v":0},{"$f":" Time!GE$14","v":0},{"$f":" Time!GF$14","v":0},{"$f":" Time!GG$14","v":0},{"$f":" Time!GH$14","v":0},{"$f":" Time!GI$14","v":0},{"$f":" Time!GJ$14","v":0}]
[null,null,null,null,{"$f":" ConFin!E$419","v":"Construction debt drawdown - T2 - m"},{"$f":" ConFin!F$419","v":0},{"$f":" ConFin!G$419","v":"$ 000s"},{"$f":" ConFin!H$419","v":112688.48196989263},{"$f":" ConFin!I$419","v":0},{"$f":" ConFin!J$419","v":0},{"$f":" ConFin!K$419","v":0},{"$f":" ConFin!L$419","v":0},{"$f":" ConFin!M$419","v":0},{"$f":" ConFin!N$419","v":0},{"$f":" ConFin!O$419","v":0},{"$f":" ConFin!P$419","v":0},{"$f":" ConFin!Q$419","v":0},{"$f":" ConFin!R$419","v":0},{"$f":" ConFin!S$419","v":0},{"$f":" ConFin!T$419","v":0},{"$f":" ConFin!U$419","v":0},{"$f":" ConFin!V$419","v":0},{"$f":" ConFin!W$419","v":0},{"$f":" ConFin!X$419","v":0},{"$f":" ConFin!Y$419","v":0},{"$f":" ConFin!Z$419","v":0},{"$f":" ConFin!AA$419","v":0},{"$f":" ConFin!AB$419","v":0},{"$f":" ConFin!AC$419","v":0},{"$f":" ConFin!AD$419","v":0},{"$f":" ConFin!AE$419","v":0},{"$f":" ConFin!AF$419","v":0},{"$f":" ConFin!AG$419","v":0},{"$f":" ConFin!AH$419","v":574.65490077329741},{"$f":" ConFin!AI$419","v":6071.7452011543028},{"$f":" ConFin!AJ$419","v":6098.3165943666991},{"$f":" ConFin!AK$419","v":6111.4699680221438},{"$f":" ConFin!AL$419","v":6133.487562891205},{"$f":" ConFin!AM$419","v":6145.3476838677743},{"$f":" ConFin!AN$419","v":6168.8574299879692},{"$f":" ConFin!AO$419","v":6186.6271665353761},{"$f":" ConFin!AP$419","v":6196.5333198605249},{"$f":" ConFin!AQ$419","v":6222.2975482821821},{"$f":" ConFin!AR$419","v":6230.8920852747624},{"$f":" ConFin!AS$419","v":6258.1696528788907},{"$f":" ConFin!AT$419","v":6276.1966582473997},{"$f":" ConFin!AU$419","v":6271.3430089775575},{"$f":" ConFin!AV$419","v":5789.0336107607272},{"$f":" ConFin!AW$419","v":5826.6311472021671},{"$f":" ConFin!AX$419","v":5822.4931784787195},{"$f":" ConFin!AY$419","v":14304.385252330938},{"$f":" ConFin!AZ$419","v":0},{"$f":" ConFin!BA$419","v":0},{"$f":" ConFin!BB$419","v":0},{"$f":" ConFin!BC$419","v":0},{"$f":" ConFin!BD$419","v":0},{"$f":" ConFin!BE$419","v":0},{"$f":" ConFin!BF$419","v":0},{"$f":" ConFin!BG$419","v":0},{"$f":" ConFin!BH$419","v":0},{"$f":" ConFin!BI$419","v":0},{"$f":" ConFin!BJ$419","v":0},{"$f":" ConFin!BK$419","v":0},{"$f":" ConFin!BL$419","v":0},{"$f":" ConFin!BM$419","v":0},{"$f":" ConFin!BN$419","v":0},{"$f":" ConFin!BO$419","v":0},{"$f":" ConFin!BP$419","v":0},{"$f":" ConFin!BQ$419","v":0},{"$f":" ConFin!BR$419","v":0},{"$f":" ConFin!BS$419","v":0},{"$f":" ConFin!BT$419","v":0},{"$f":" ConFin!BU$419","v":0},{"$f":" ConFin!BV$419","v":0},{"$f":" ConFin!BW$419","v":0},{"$f":" ConFin!BX$419","v":0},{"$f":" ConFin!BY$419","v":0},{"$f":" ConFin!BZ$419","v":0},{"$f":" ConFin!CA$419","v":0},{"$f":" ConFin!CB$419","v":0},{"$f":" ConFin!CC$419","v":0},{"$f":" ConFin!CD$419","v":0},{"$f":" ConFin!CE$419","v":0},{"$f":" ConFin!CF$419","v":0},{"$f":" ConFin!CG$419","v":0},{"$f":" ConFin!CH$419","v":0},{"$f":" ConFin!CI$419","v":0},{"$f":" ConFin!CJ$419","v":0},{"$f":" ConFin!CK$419","v":0},{"$f":" ConFin!CL$419","v":0},{"$f":" ConFin!CM$419","v":0},{"$f":" ConFin!CN$419","v":0},{"$f":" ConFin!CO$419","v":0},{"$f":" ConFin!CP$419","v":0},{"$f":" ConFin!CQ$419","v":0},{"$f":" ConFin!CR$419","v":0},{"$f":" ConFin!CS$419","v":0},{"$f":" ConFin!CT$419","v":0},{"$f":" ConFin!CU$419","v":0},{"$f":" ConFin!CV$419","v":0},{"$f":" ConFin!CW$419","v":0},{"$f":" ConFin!CX$419","v":0},{"$f":" ConFin!CY$419","v":0},{"$f":" ConFin!CZ$419","v":0},{"$f":" ConFin!DA$419","v":0},{"$f":" ConFin!DB$419","v":0},{"$f":" ConFin!DC$419","v":0},{"$f":" ConFin!DD$419","v":0},{"$f":" ConFin!DE$419","v":0},{"$f":" ConFin!DF$419","v":0},{"$f":" ConFin!DG$419","v":0},{"$f":" ConFin!DH$419","v":0},{"$f":" ConFin!DI$419","v":0},{"$f":" ConFin!DJ$419","v":0},{"$f":" ConFin!DK$419","v":0},{"$f":" ConFin!DL$419","v":0},{"$f":" ConFin!DM$419","v":0},{"$f":" ConFin!DN$419","v":0},{"$f":" ConFin!DO$419","v":0},{"$f":" ConFin!DP$419","v":0},{"$f":" ConFin!DQ$419","v":0},{"$f":" ConFin!DR$419","v":0},{"$f":" ConFin!DS$419","v":0},{"$f":" ConFin!DT$419","v":0},{"$f":" ConFin!DU$419","v":0},{"$f":" ConFin!DV$419","v":0},{"$f":" ConFin!DW$419","v":0},{"$f":" ConFin!DX$419","v":0},{"$f":" ConFin!DY$419","v":0},{"$f":" ConFin!DZ$419","v":0},{"$f":" ConFin!EA$419","v":0},{"$f":" ConFin!EB$419","v":0},{"$f":" ConFin!EC$419","v":0},{"$f":" ConFin!ED$419","v":0},{"$f":" ConFin!EE$419","v":0},{"$f":" ConFin!EF$419","v":0},{"$f":" ConFin!EG$419","v":0},{"$f":" ConFin!EH$419","v":0},{"$f":" ConFin!EI$419","v":0},{"$f":" ConFin!EJ$419","v":0},{"$f":" ConFin!EK$419","v":0},{"$f":" ConFin!EL$419","v":0},{"$f":" ConFin!EM$419","v":0},{"$f":" ConFin!EN$419","v":0},{"$f":" ConFin!EO$419","v":0},{"$f":" ConFin!EP$419","v":0},{"$f":" ConFin!EQ$419","v":0},{"$f":" ConFin!ER$419","v":0},{"$f":" ConFin!ES$419","v":0},{"$f":" ConFin!ET$419","v":0},{"$f":" ConFin!EU$419","v":0},{"$f":" ConFin!EV$419","v":0},{"$f":" ConFin!EW$419","v":0},{"$f":" ConFin!EX$419","v":0},{"$f":" ConFin!EY$419","v":0},{"$f":" ConFin!EZ$419","v":0},{"$f":" ConFin!FA$419","v":0},{"$f":" ConFin!FB$419","v":0},{"$f":" ConFin!FC$419","v":0},{"$f":" ConFin!FD$419","v":0},{"$f":" ConFin!FE$419","v":0},{"$f":" ConFin!FF$419","v":0},{"$f":" ConFin!FG$419","v":0},{"$f":" ConFin!FH$419","v":0},{"$f":" ConFin!FI$419","v":0},{"$f":" ConFin!FJ$419","v":0},{"$f":" ConFin!FK$419","v":0},{"$f":" ConFin!FL$419","v":0},{"$f":" ConFin!FM$419","v":0},{"$f":" ConFin!FN$419","v":0},{"$f":" ConFin!FO$419","v":0},{"$f":" ConFin!FP$419","v":0},{"$f":" ConFin!FQ$419","v":0},{"$f":" ConFin!FR$419","v":0},{"$f":" ConFin!FS$419","v":0},{"$f":" ConFin!FT$419","v":0},{"$f":" ConFin!FU$419","v":0},{"$f":" ConFin!FV$419","v":0},{"$f":" ConFin!FW$419","v":0},{"$f":" ConFin!FX$419","v":0},{"$f":" ConFin!FY$419","v":0},{"$f":" ConFin!FZ$419","v":0},{"$f":" ConFin!GA$419","v":0},{"$f":" ConFin!GB$419","v":0},{"$f":" ConFin!GC$419","v":0},{"$f":" ConFin!GD$419","v":0},{"$f":" ConFin!GE$419","v":0},{"$f":" ConFin!GF$419","v":0},{"$f":" ConFin!GG$419","v":0},{"$f":" ConFin!GH$419","v":0},{"$f":" ConFin!GI$419","v":0},{"$f":" ConFin!GJ$419","v":0}]
[null,null,null,null,"Debt drawdown T2 - neg for cost of debt",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J180:GJ180)","v":-112688.48196989263},null,{"$f":" IF(J178 = 1, $F177, -1 * J179)","v":-9.9999999999999994E-12},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-574.65490077329741,-6071.7452011543028,-6098.3165943666991,-6111.4699680221438,-6133.487562891205,-6145.3476838677743,-6168.8574299879692,-6186.6271665353761,-6196.5333198605249,-6222.2975482821821,-6230.8920852747624,-6258.1696528788907,-6276.1966582473997,-6271.3430089775575,-5789.0336107607272,-5826.6311472021671,-5822.4931784787195,-14304.385252330938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BV178 = 1, $F177, -1 * BV179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(EH178 = 1, $F177, -1 * EH179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$180","v":"Debt drawdown T2 - neg for cost of debt"},0,"$ 000s",-112688.48196989263,0,-9.9999999999999994E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-574.65490077329741,-6071.7452011543028,-6098.3165943666991,{"$f":" AK$180","v":-6111.4699680221438},-6133.487562891205,-6145.3476838677743,-6168.8574299879692,-6186.6271665353761,-6196.5333198605249,-6222.2975482821821,-6230.8920852747624,-6258.1696528788907,-6276.1966582473997,-6271.3430089775575,-5789.0336107607272,-5826.6311472021671,-5822.4931784787195,-14304.385252330938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConFin!E$527","v":"Construction debt financing costs T2 - m"},{"$f":" ConFin!F$527","v":0},{"$f":" ConFin!G$527","v":"$ 000s"},{"$f":" ConFin!H$527","v":7955.8869067614878},{"$f":" ConFin!I$527","v":0},{"$f":" ConFin!J$527","v":0},{"$f":" ConFin!K$527","v":0},{"$f":" ConFin!L$527","v":0},{"$f":" ConFin!M$527","v":0},{"$f":" ConFin!N$527","v":0},{"$f":" ConFin!O$527","v":0},{"$f":" ConFin!P$527","v":0},{"$f":" ConFin!Q$527","v":0},{"$f":" ConFin!R$527","v":0},{"$f":" ConFin!S$527","v":0},{"$f":" ConFin!T$527","v":0},{"$f":" ConFin!U$527","v":0},{"$f":" ConFin!V$527","v":0},{"$f":" ConFin!W$527","v":0},{"$f":" ConFin!X$527","v":0},{"$f":" ConFin!Y$527","v":3073.2573607708596},{"$f":" ConFin!Z$527","v":94.293123569105916},{"$f":" ConFin!AA$527","v":94.293123569105916},{"$f":" ConFin!AB$527","v":94.293123569105916},{"$f":" ConFin!AC$527","v":94.293123569105916},{"$f":" ConFin!AD$527","v":94.293123569105916},{"$f":" ConFin!AE$527","v":94.293123569105916},{"$f":" ConFin!AF$527","v":94.293123569105916},{"$f":" ConFin!AG$527","v":94.293123569105916},{"$f":" ConFin!AH$527","v":94.293123569105916},{"$f":" ConFin!AI$527","v":95.782437520276702},{"$f":" ConFin!AJ$527","v":113.84461720227627},{"$f":" ConFin!AK$527","v":130.29694823613733},{"$f":" ConFin!AL$527","v":149.76173933997012},{"$f":" ConFin!AM$527","v":164.88895326096753},{"$f":" ConFin!AN$527","v":185.88197969085275},{"$f":" ConFin!AO$527","v":204.02870196406741},{"$f":" ConFin!AP$527","v":217.15380445307244},{"$f":" ConFin!AQ$527","v":240.45583239488198},{"$f":" ConFin!AR$527","v":252.23700165557557},{"$f":" ConFin!AS$527","v":277.08896523359533},{"$f":" ConFin!AT$527","v":295.49841429581409},{"$f":" ConFin!AU$527","v":296.53682045199196},{"$f":" ConFin!AV$527","v":332.40909348356746},{"$f":" ConFin!AW$527","v":339.31942057616919},{"$f":" ConFin!AX$527","v":366.57850731324163},{"$f":" ConFin!AY$527","v":372.22819679621767},{"$f":" ConFin!AZ$527","v":0},{"$f":" ConFin!BA$527","v":0},{"$f":" ConFin!BB$527","v":0},{"$f":" ConFin!BC$527","v":0},{"$f":" ConFin!BD$527","v":0},{"$f":" ConFin!BE$527","v":0},{"$f":" ConFin!BF$527","v":0},{"$f":" ConFin!BG$527","v":0},{"$f":" ConFin!BH$527","v":0},{"$f":" ConFin!BI$527","v":0},{"$f":" ConFin!BJ$527","v":0},{"$f":" ConFin!BK$527","v":0},{"$f":" ConFin!BL$527","v":0},{"$f":" ConFin!BM$527","v":0},{"$f":" ConFin!BN$527","v":0},{"$f":" ConFin!BO$527","v":0},{"$f":" ConFin!BP$527","v":0},{"$f":" ConFin!BQ$527","v":0},{"$f":" ConFin!BR$527","v":0},{"$f":" ConFin!BS$527","v":0},{"$f":" ConFin!BT$527","v":0},{"$f":" ConFin!BU$527","v":0},{"$f":" ConFin!BV$527","v":0},{"$f":" ConFin!BW$527","v":0},{"$f":" ConFin!BX$527","v":0},{"$f":" ConFin!BY$527","v":0},{"$f":" ConFin!BZ$527","v":0},{"$f":" ConFin!CA$527","v":0},{"$f":" ConFin!CB$527","v":0},{"$f":" ConFin!CC$527","v":0},{"$f":" ConFin!CD$527","v":0},{"$f":" ConFin!CE$527","v":0},{"$f":" ConFin!CF$527","v":0},{"$f":" ConFin!CG$527","v":0},{"$f":" ConFin!CH$527","v":0},{"$f":" ConFin!CI$527","v":0},{"$f":" ConFin!CJ$527","v":0},{"$f":" ConFin!CK$527","v":0},{"$f":" ConFin!CL$527","v":0},{"$f":" ConFin!CM$527","v":0},{"$f":" ConFin!CN$527","v":0},{"$f":" ConFin!CO$527","v":0},{"$f":" ConFin!CP$527","v":0},{"$f":" ConFin!CQ$527","v":0},{"$f":" ConFin!CR$527","v":0},{"$f":" ConFin!CS$527","v":0},{"$f":" ConFin!CT$527","v":0},{"$f":" ConFin!CU$527","v":0},{"$f":" ConFin!CV$527","v":0},{"$f":" ConFin!CW$527","v":0},{"$f":" ConFin!CX$527","v":0},{"$f":" ConFin!CY$527","v":0},{"$f":" ConFin!CZ$527","v":0},{"$f":" ConFin!DA$527","v":0},{"$f":" ConFin!DB$527","v":0},{"$f":" ConFin!DC$527","v":0},{"$f":" ConFin!DD$527","v":0},{"$f":" ConFin!DE$527","v":0},{"$f":" ConFin!DF$527","v":0},{"$f":" ConFin!DG$527","v":0},{"$f":" ConFin!DH$527","v":0},{"$f":" ConFin!DI$527","v":0},{"$f":" ConFin!DJ$527","v":0},{"$f":" ConFin!DK$527","v":0},{"$f":" ConFin!DL$527","v":0},{"$f":" ConFin!DM$527","v":0},{"$f":" ConFin!DN$527","v":0},{"$f":" ConFin!DO$527","v":0},{"$f":" ConFin!DP$527","v":0},{"$f":" ConFin!DQ$527","v":0},{"$f":" ConFin!DR$527","v":0},{"$f":" ConFin!DS$527","v":0},{"$f":" ConFin!DT$527","v":0},{"$f":" ConFin!DU$527","v":0},{"$f":" ConFin!DV$527","v":0},{"$f":" ConFin!DW$527","v":0},{"$f":" ConFin!DX$527","v":0},{"$f":" ConFin!DY$527","v":0},{"$f":" ConFin!DZ$527","v":0},{"$f":" ConFin!EA$527","v":0},{"$f":" ConFin!EB$527","v":0},{"$f":" ConFin!EC$527","v":0},{"$f":" ConFin!ED$527","v":0},{"$f":" ConFin!EE$527","v":0},{"$f":" ConFin!EF$527","v":0},{"$f":" ConFin!EG$527","v":0},{"$f":" ConFin!EH$527","v":0},{"$f":" ConFin!EI$527","v":0},{"$f":" ConFin!EJ$527","v":0},{"$f":" ConFin!EK$527","v":0},{"$f":" ConFin!EL$527","v":0},{"$f":" ConFin!EM$527","v":0},{"$f":" ConFin!EN$527","v":0},{"$f":" ConFin!EO$527","v":0},{"$f":" ConFin!EP$527","v":0},{"$f":" ConFin!EQ$527","v":0},{"$f":" ConFin!ER$527","v":0},{"$f":" ConFin!ES$527","v":0},{"$f":" ConFin!ET$527","v":0},{"$f":" ConFin!EU$527","v":0},{"$f":" ConFin!EV$527","v":0},{"$f":" ConFin!EW$527","v":0},{"$f":" ConFin!EX$527","v":0},{"$f":" ConFin!EY$527","v":0},{"$f":" ConFin!EZ$527","v":0},{"$f":" ConFin!FA$527","v":0},{"$f":" ConFin!FB$527","v":0},{"$f":" ConFin!FC$527","v":0},{"$f":" ConFin!FD$527","v":0},{"$f":" ConFin!FE$527","v":0},{"$f":" ConFin!FF$527","v":0},{"$f":" ConFin!FG$527","v":0},{"$f":" ConFin!FH$527","v":0},{"$f":" ConFin!FI$527","v":0},{"$f":" ConFin!FJ$527","v":0},{"$f":" ConFin!FK$527","v":0},{"$f":" ConFin!FL$527","v":0},{"$f":" ConFin!FM$527","v":0},{"$f":" ConFin!FN$527","v":0},{"$f":" ConFin!FO$527","v":0},{"$f":" ConFin!FP$527","v":0},{"$f":" ConFin!FQ$527","v":0},{"$f":" ConFin!FR$527","v":0},{"$f":" ConFin!FS$527","v":0},{"$f":" ConFin!FT$527","v":0},{"$f":" ConFin!FU$527","v":0},{"$f":" ConFin!FV$527","v":0},{"$f":" ConFin!FW$527","v":0},{"$f":" ConFin!FX$527","v":0},{"$f":" ConFin!FY$527","v":0},{"$f":" ConFin!FZ$527","v":0},{"$f":" ConFin!GA$527","v":0},{"$f":" ConFin!GB$527","v":0},{"$f":" ConFin!GC$527","v":0},{"$f":" ConFin!GD$527","v":0},{"$f":" ConFin!GE$527","v":0},{"$f":" ConFin!GF$527","v":0},{"$f":" ConFin!GG$527","v":0},{"$f":" ConFin!GH$527","v":0},{"$f":" ConFin!GI$527","v":0},{"$f":" ConFin!GJ$527","v":0}]
[null,null,null,null,"Debt cashflow during construction T2",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J184:GJ184)","v":-104732.59506313116},null,{"$f":"SUM(J182:J183)","v":-9.9999999999999994E-12},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3073.2573607708596,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,-480.36177720419153,-5975.9627636340265,-5984.4719771644232,-5981.1730197860061,-5983.7258235512345,-5980.458730606807,{"$f":"SUM(AN182:AN183)","v":-5982.9754502971164},-5982.5984645713088,-5979.3795154074523,-5981.8417158872999,-5978.6550836191873,-5981.0806876452953,-5980.6982439515859,-5974.8061885255656,-5456.6245172771596,-5487.3117266259978,-5455.9146711654776,-13932.157055534721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CZ182:CZ183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FL182:FL183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Debt!E$350","v":"Senior debt interest - T2 POS"},{"$f":" Debt!F$350","v":0},{"$f":" Debt!G$350","v":"$ 000s"},{"$f":" Debt!H$350","v":46417.031655580708},{"$f":" Debt!I$350","v":0},{"$f":" Debt!J$350","v":0},{"$f":" Debt!K$350","v":0},{"$f":" Debt!L$350","v":0},{"$f":" Debt!M$350","v":0},{"$f":" Debt!N$350","v":0},{"$f":" Debt!O$350","v":0},{"$f":" Debt!P$350","v":0},{"$f":" Debt!Q$350","v":2707.0277557656432},{"$f":" Debt!R$350","v":2596.4635290394258},{"$f":" Debt!S$350","v":2561.6178717381549},{"$f":" Debt!T$350","v":2447.7820759643828},{"$f":" Debt!U$350","v":2408.9868320823612},{"$f":" Debt!V$350","v":2295.2867732867612},{"$f":" Debt!W$350","v":2252.9951612481118},{"$f":" Debt!X$350","v":2151.6100459773925},{"$f":" Debt!Y$350","v":2093.3875523771089},{"$f":" Debt!Z$350","v":1981.14385122833},{"$f":" Debt!AA$350","v":2012.434594695233},{"$f":" Debt!AB$350","v":1897.3656034032431},{"$f":" Debt!AC$350","v":1840.8700724342186},{"$f":" Debt!AD$350","v":1726.5798699537743},{"$f":" Debt!AE$350","v":1665.2204031436058},{"$f":" Debt!AF$350","v":1560.3199256917042},{"$f":" Debt!AG$350","v":1485.3775076476315},{"$f":" Debt!AH$350","v":1372.9390750766313},{"$f":" Debt!AI$350","v":1301.574481594987},{"$f":" Debt!AJ$350","v":1189.862446341014},{"$f":" Debt!AK$350","v":1181.5195624512182},{"$f":" Debt!AL$350","v":1064.8783342615084},{"$f":" Debt!AM$350","v":978.9838831108267},{"$f":" Debt!AN$350","v":868.0028930060397},{"$f":" Debt!AO$350","v":771.45877543723043},{"$f":" Debt!AP$350","v":656.84107940693673},{"$f":" Debt!AQ$350","v":559.29101056753484},{"$f":" Debt!AR$350","v":445.12720957356237},{"$f":" Debt!AS$350","v":340.9031877508682},{"$f":" Debt!AT$350","v":227.09711188931141},{"$f":" Debt!AU$350","v":115.9993616334029},{"$f":" Debt!AV$350","v":2.5753481055121719},{"$f":" Debt!AW$350","v":-115.80724615795781},{"$f":" Debt!AX$350","v":-228.68428414500642},{"$f":" Debt!AY$350","v":0},{"$f":" Debt!AZ$350","v":0},{"$f":" Debt!BA$350","v":0},{"$f":" Debt!BB$350","v":0},{"$f":" Debt!BC$350","v":0},{"$f":" Debt!BD$350","v":0},{"$f":" Debt!BE$350","v":0},{"$f":" Debt!BF$350","v":0},{"$f":" Debt!BG$350","v":0},{"$f":" Debt!BH$350","v":0},{"$f":" Debt!BI$350","v":0},{"$f":" Debt!BJ$350","v":0},{"$f":" Debt!BK$350","v":0},{"$f":" Debt!BL$350","v":0},{"$f":" Debt!BM$350","v":0},{"$f":" Debt!BN$350","v":0},{"$f":" Debt!BO$350","v":0},{"$f":" Debt!BP$350","v":0},{"$f":" Debt!BQ$350","v":0},{"$f":" Debt!BR$350","v":0},{"$f":" Debt!BS$350","v":0},{"$f":" Debt!BT$350","v":0},{"$f":" Debt!BU$350","v":0},{"$f":" Debt!BV$350","v":0},{"$f":" Debt!BW$350","v":0},{"$f":" Debt!BX$350","v":0},{"$f":" Debt!BY$350","v":0},{"$f":" Debt!BZ$350","v":0},{"$f":" Debt!CA$350","v":0},{"$f":" Debt!CB$350","v":0},{"$f":" Debt!CC$350","v":0},{"$f":" Debt!CD$350","v":0},{"$f":" Debt!CE$350","v":0},{"$f":" Debt!CF$350","v":0},{"$f":" Debt!CG$350","v":0},{"$f":" Debt!CH$350","v":0},{"$f":" Debt!CI$350","v":0},{"$f":" Debt!CJ$350","v":0},{"$f":" Debt!CK$350","v":0},{"$f":" Debt!CL$350","v":0},{"$f":" Debt!CM$350","v":0},{"$f":" Debt!CN$350","v":0},{"$f":" Debt!CO$350","v":0},{"$f":" Debt!CP$350","v":0},{"$f":" Debt!CQ$350","v":0},{"$f":" Debt!CR$350","v":0},{"$f":" Debt!CS$350","v":0},{"$f":" Debt!CT$350","v":0},{"$f":" Debt!CU$350","v":0},{"$f":" Debt!CV$350","v":0},{"$f":" Debt!CW$350","v":0},{"$f":" Debt!CX$350","v":0},{"$f":" Debt!CY$350","v":0},{"$f":" Debt!CZ$350","v":0},{"$f":" Debt!DA$350","v":0},{"$f":" Debt!DB$350","v":0},{"$f":" Debt!DC$350","v":0},{"$f":" Debt!DD$350","v":0},{"$f":" Debt!DE$350","v":0},{"$f":" Debt!DF$350","v":0},{"$f":" Debt!DG$350","v":0},{"$f":" Debt!DH$350","v":0},{"$f":" Debt!DI$350","v":0},{"$f":" Debt!DJ$350","v":0},{"$f":" Debt!DK$350","v":0},{"$f":" Debt!DL$350","v":0},{"$f":" Debt!DM$350","v":0},{"$f":" Debt!DN$350","v":0},{"$f":" Debt!DO$350","v":0},{"$f":" Debt!DP$350","v":0},{"$f":" Debt!DQ$350","v":0},{"$f":" Debt!DR$350","v":0},{"$f":" Debt!DS$350","v":0},{"$f":" Debt!DT$350","v":0},{"$f":" Debt!DU$350","v":0},{"$f":" Debt!DV$350","v":0},{"$f":" Debt!DW$350","v":0},{"$f":" Debt!DX$350","v":0},{"$f":" Debt!DY$350","v":0},{"$f":" Debt!DZ$350","v":0},{"$f":" Debt!EA$350","v":0},{"$f":" Debt!EB$350","v":0},{"$f":" Debt!EC$350","v":0},{"$f":" Debt!ED$350","v":0},{"$f":" Debt!EE$350","v":0},{"$f":" Debt!EF$350","v":0},{"$f":" Debt!EG$350","v":0},{"$f":" Debt!EH$350","v":0},{"$f":" Debt!EI$350","v":0},{"$f":" Debt!EJ$350","v":0},{"$f":" Debt!EK$350","v":0},{"$f":" Debt!EL$350","v":0},{"$f":" Debt!EM$350","v":0},{"$f":" Debt!EN$350","v":0},{"$f":" Debt!EO$350","v":0},{"$f":" Debt!EP$350","v":0},{"$f":" Debt!EQ$350","v":0},{"$f":" Debt!ER$350","v":0},{"$f":" Debt!ES$350","v":0},{"$f":" Debt!ET$350","v":0},{"$f":" Debt!EU$350","v":0},{"$f":" Debt!EV$350","v":0},{"$f":" Debt!EW$350","v":0},{"$f":" Debt!EX$350","v":0},{"$f":" Debt!EY$350","v":0},{"$f":" Debt!EZ$350","v":0},{"$f":" Debt!FA$350","v":0},{"$f":" Debt!FB$350","v":0},{"$f":" Debt!FC$350","v":0},{"$f":" Debt!FD$350","v":0},{"$f":" Debt!FE$350","v":0},{"$f":" Debt!FF$350","v":0},{"$f":" Debt!FG$350","v":0},{"$f":" Debt!FH$350","v":0},{"$f":" Debt!FI$350","v":0},{"$f":" Debt!FJ$350","v":0},{"$f":" Debt!FK$350","v":0},{"$f":" Debt!FL$350","v":0},{"$f":" Debt!FM$350","v":0},{"$f":" Debt!FN$350","v":0},{"$f":" Debt!FO$350","v":0},{"$f":" Debt!FP$350","v":0},{"$f":" Debt!FQ$350","v":0},{"$f":" Debt!FR$350","v":0},{"$f":" Debt!FS$350","v":0},{"$f":" Debt!FT$350","v":0},{"$f":" Debt!FU$350","v":0},{"$f":" Debt!FV$350","v":0},{"$f":" Debt!FW$350","v":0},{"$f":" Debt!FX$350","v":0},{"$f":" Debt!FY$350","v":0},{"$f":" Debt!FZ$350","v":0},{"$f":" Debt!GA$350","v":0},{"$f":" Debt!GB$350","v":0},{"$f":" Debt!GC$350","v":0},{"$f":" Debt!GD$350","v":0},{"$f":" Debt!GE$350","v":0},{"$f":" Debt!GF$350","v":0},{"$f":" Debt!GG$350","v":0},{"$f":" Debt!GH$350","v":0},{"$f":" Debt!GI$350","v":0},{"$f":" Debt!GJ$350","v":0}]
[null,null,null,null,{"$f":" Debt!E$291","v":"Senior debt principal repayment - T2 POS"},{"$f":" Debt!F$291","v":0},{"$f":" Debt!G$291","v":"$ 000s"},{"$f":" Debt!H$291","v":126013.60995020178},{"$f":" Debt!I$291","v":0},{"$f":" Debt!J$291","v":0},{"$f":" Debt!K$291","v":0},{"$f":" Debt!L$291","v":0},{"$f":" Debt!M$291","v":0},{"$f":" Debt!N$291","v":0},{"$f":" Debt!O$291","v":0},{"$f":" Debt!P$291","v":0},{"$f":" Debt!Q$291","v":2811.1021116355032},{"$f":" Debt!R$291","v":3242.0382965393019},{"$f":" Debt!S$291","v":3049.876962308178},{"$f":" Debt!T$291","v":3303.8665941309773},{"$f":" Debt!U$291","v":3149.4434991973244},{"$f":" Debt!V$291","v":3344.1968223024091},{"$f":" Debt!W$291","v":3236.2138736478501},{"$f":" Debt!X$291","v":3407.9511579850277},{"$f":" Debt!Y$291","v":3305.5669036802319},{"$f":" Debt!Z$291","v":3483.6944607236273},{"$f":" Debt!AA$291","v":3338.9018791090703},{"$f":" Debt!AB$291","v":3511.5005181807796},{"$f":" Debt!AC$291","v":3420.8327822825008},{"$f":" Debt!AD$291","v":3592.6855123737382},{"$f":" Debt!AE$291","v":3503.934967963286},{"$f":" Debt!AF$291","v":3677.0147190986881},{"$f":" Debt!AG$291","v":3580.9353446810355},{"$f":" Debt!AH$291","v":3758.1384551139954},{"$f":" Debt!AI$291","v":3673.0923876892862},{"$f":" Debt!AJ$291","v":3842.3272377174017},{"$f":" Debt!AK$291","v":3724.5894624802927},{"$f":" Debt!AL$291","v":3895.9001448086856},{"$f":" Debt!AM$291","v":3816.8163502318289},{"$f":" Debt!AN$291","v":3991.4025839753867},{"$f":" Debt!AO$291","v":3902.9157433009059},{"$f":" Debt!AP$291","v":4079.9851088197461},{"$f":" Debt!AQ$291","v":4017.8679659799504},{"$f":" Debt!AR$291","v":4199.0651667541633},{"$f":" Debt!AS$291","v":4140.3775835996748},{"$f":" Debt!AT$291","v":4321.7228974086347},{"$f":" Debt!AU$291","v":4266.5611078316406},{"$f":" Debt!AV$291","v":4455.259419435275},{"$f":" Debt!AW$291","v":4389.6591435728969},{"$f":" Debt!AX$291","v":4578.1727856424495},{"$f":" Debt!AY$291","v":0},{"$f":" Debt!AZ$291","v":0},{"$f":" Debt!BA$291","v":0},{"$f":" Debt!BB$291","v":0},{"$f":" Debt!BC$291","v":0},{"$f":" Debt!BD$291","v":0},{"$f":" Debt!BE$291","v":0},{"$f":" Debt!BF$291","v":0},{"$f":" Debt!BG$291","v":0},{"$f":" Debt!BH$291","v":0},{"$f":" Debt!BI$291","v":0},{"$f":" Debt!BJ$291","v":0},{"$f":" Debt!BK$291","v":0},{"$f":" Debt!BL$291","v":0},{"$f":" Debt!BM$291","v":0},{"$f":" Debt!BN$291","v":0},{"$f":" Debt!BO$291","v":0},{"$f":" Debt!BP$291","v":0},{"$f":" Debt!BQ$291","v":0},{"$f":" Debt!BR$291","v":0},{"$f":" Debt!BS$291","v":0},{"$f":" Debt!BT$291","v":0},{"$f":" Debt!BU$291","v":0},{"$f":" Debt!BV$291","v":0},{"$f":" Debt!BW$291","v":0},{"$f":" Debt!BX$291","v":0},{"$f":" Debt!BY$291","v":0},{"$f":" Debt!BZ$291","v":0},{"$f":" Debt!CA$291","v":0},{"$f":" Debt!CB$291","v":0},{"$f":" Debt!CC$291","v":0},{"$f":" Debt!CD$291","v":0},{"$f":" Debt!CE$291","v":0},{"$f":" Debt!CF$291","v":0},{"$f":" Debt!CG$291","v":0},{"$f":" Debt!CH$291","v":0},{"$f":" Debt!CI$291","v":0},{"$f":" Debt!CJ$291","v":0},{"$f":" Debt!CK$291","v":0},{"$f":" Debt!CL$291","v":0},{"$f":" Debt!CM$291","v":0},{"$f":" Debt!CN$291","v":0},{"$f":" Debt!CO$291","v":0},{"$f":" Debt!CP$291","v":0},{"$f":" Debt!CQ$291","v":0},{"$f":" Debt!CR$291","v":0},{"$f":" Debt!CS$291","v":0},{"$f":" Debt!CT$291","v":0},{"$f":" Debt!CU$291","v":0},{"$f":" Debt!CV$291","v":0},{"$f":" Debt!CW$291","v":0},{"$f":" Debt!CX$291","v":0},{"$f":" Debt!CY$291","v":0},{"$f":" Debt!CZ$291","v":0},{"$f":" Debt!DA$291","v":0},{"$f":" Debt!DB$291","v":0},{"$f":" Debt!DC$291","v":0},{"$f":" Debt!DD$291","v":0},{"$f":" Debt!DE$291","v":0},{"$f":" Debt!DF$291","v":0},{"$f":" Debt!DG$291","v":0},{"$f":" Debt!DH$291","v":0},{"$f":" Debt!DI$291","v":0},{"$f":" Debt!DJ$291","v":0},{"$f":" Debt!DK$291","v":0},{"$f":" Debt!DL$291","v":0},{"$f":" Debt!DM$291","v":0},{"$f":" Debt!DN$291","v":0},{"$f":" Debt!DO$291","v":0},{"$f":" Debt!DP$291","v":0},{"$f":" Debt!DQ$291","v":0},{"$f":" Debt!DR$291","v":0},{"$f":" Debt!DS$291","v":0},{"$f":" Debt!DT$291","v":0},{"$f":" Debt!DU$291","v":0},{"$f":" Debt!DV$291","v":0},{"$f":" Debt!DW$291","v":0},{"$f":" Debt!DX$291","v":0},{"$f":" Debt!DY$291","v":0},{"$f":" Debt!DZ$291","v":0},{"$f":" Debt!EA$291","v":0},{"$f":" Debt!EB$291","v":0},{"$f":" Debt!EC$291","v":0},{"$f":" Debt!ED$291","v":0},{"$f":" Debt!EE$291","v":0},{"$f":" Debt!EF$291","v":0},{"$f":" Debt!EG$291","v":0},{"$f":" Debt!EH$291","v":0},{"$f":" Debt!EI$291","v":0},{"$f":" Debt!EJ$291","v":0},{"$f":" Debt!EK$291","v":0},{"$f":" Debt!EL$291","v":0},{"$f":" Debt!EM$291","v":0},{"$f":" Debt!EN$291","v":0},{"$f":" Debt!EO$291","v":0},{"$f":" Debt!EP$291","v":0},{"$f":" Debt!EQ$291","v":0},{"$f":" Debt!ER$291","v":0},{"$f":" Debt!ES$291","v":0},{"$f":" Debt!ET$291","v":0},{"$f":" Debt!EU$291","v":0},{"$f":" Debt!EV$291","v":0},{"$f":" Debt!EW$291","v":0},{"$f":" Debt!EX$291","v":0},{"$f":" Debt!EY$291","v":0},{"$f":" Debt!EZ$291","v":0},{"$f":" Debt!FA$291","v":0},{"$f":" Debt!FB$291","v":0},{"$f":" Debt!FC$291","v":0},{"$f":" Debt!FD$291","v":0},{"$f":" Debt!FE$291","v":0},{"$f":" Debt!FF$291","v":0},{"$f":" Debt!FG$291","v":0},{"$f":" Debt!FH$291","v":0},{"$f":" Debt!FI$291","v":0},{"$f":" Debt!FJ$291","v":0},{"$f":" Debt!FK$291","v":0},{"$f":" Debt!FL$291","v":0},{"$f":" Debt!FM$291","v":0},{"$f":" Debt!FN$291","v":0},{"$f":" Debt!FO$291","v":0},{"$f":" Debt!FP$291","v":0},{"$f":" Debt!FQ$291","v":0},{"$f":" Debt!FR$291","v":0},{"$f":" Debt!FS$291","v":0},{"$f":" Debt!FT$291","v":0},{"$f":" Debt!FU$291","v":0},{"$f":" Debt!FV$291","v":0},{"$f":" Debt!FW$291","v":0},{"$f":" Debt!FX$291","v":0},{"$f":" Debt!FY$291","v":0},{"$f":" Debt!FZ$291","v":0},{"$f":" Debt!GA$291","v":0},{"$f":" Debt!GB$291","v":0},{"$f":" Debt!GC$291","v":0},{"$f":" Debt!GD$291","v":0},{"$f":" Debt!GE$291","v":0},{"$f":" Debt!GF$291","v":0},{"$f":" Debt!GG$291","v":0},{"$f":" Debt!GH$291","v":0},{"$f":" Debt!GI$291","v":0},{"$f":" Debt!GJ$291","v":0}]
[null,null,null,null,"Senior debt service T2",{"$f":" Debt!F$364","v":0},{"$f":" Debt!G$364","v":"$ 000s"},{"$f":" SUM(J188:GJ188)","v":172430.64160578253},{"$f":" Debt!I$364","v":0},{"$f":"SUM(J186:J187)","v":0},0,0,0,0,0,0,5518.1298674011468,5838.5018255787272,5611.4948340463325,5751.6486700953601,5558.4303312796856,5639.4835955891704,5489.2090348959618,5559.5612039624202,5398.9544560573413,5464.8383119519576,5351.3364738043038,5408.8661215840229,5261.7028547167192,5319.2653823275123,5169.1553711068918,5237.3346447903923,5066.3128523286668,5131.0775301906269,4974.6668692842732,5032.1896840584159,4906.1090249315112,4960.7784790701935,4795.8002333426557,4859.4054769814265,4674.3745187381364,{"$f":"SUM(AP186:AP187)","v":4736.8261882266825},4577.1589765474855,4644.1923763277255,4481.2807713505426,4548.8200092979459,4382.5604694650438,4457.8347675407877,4273.8518974149392,4349.4885014974434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV186:BV187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB186:DB187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH186:EH187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN186:FN187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$184","v":"Debt cashflow during construction T2"},0,"$ 000s",-104732.59506313116,0,-9.9999999999999994E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3073.2573607708596,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,94.293123569105916,-480.36177720419153,-5975.9627636340265,-5984.4719771644232,{"$f":" AK$184","v":-5981.1730197860061},-5983.7258235512345,-5980.458730606807,-5982.9754502971164,-5982.5984645713088,-5979.3795154074523,-5981.8417158872999,-5978.6550836191873,-5981.0806876452953,-5980.6982439515859,-5974.8061885255656,-5456.6245172771596,-5487.3117266259978,-5455.9146711654776,-13932.157055534721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$188","v":"Senior debt service T2"},{"$f":" F$188","v":0},{"$f":" G$188","v":"$ 000s"},172430.64160578253,0,0,0,0,0,0,0,0,5518.1298674011468,5838.5018255787272,5611.4948340463325,5751.6486700953601,5558.4303312796856,5639.4835955891704,5489.2090348959618,5559.5612039624202,5398.9544560573413,5464.8383119519576,5351.3364738043038,5408.8661215840229,5261.7028547167192,5319.2653823275123,5169.1553711068918,5237.3346447903923,5066.3128523286668,5131.0775301906269,4974.6668692842732,5032.1896840584159,4906.1090249315112,4960.7784790701935,{"$f":" AM$188","v":4795.8002333426557},4859.4054769814265,4674.3745187381364,4736.8261882266825,4577.1589765474855,4644.1923763277255,4481.2807713505426,4548.8200092979459,4382.5604694650438,4457.8347675407877,4273.8518974149392,4349.4885014974434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BS$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CY$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EE$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FK$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConTime!E$23","v":"Model period ending - m"},{"$f":" ConTime!F$23","v":"00:00:00"},{"$f":" ConTime!G$23","v":"date"},{"$f":" ConTime!H$23","v":"00:00:00"},{"$f":" ConTime!I$23","v":"00:00:00"},{"$f":" ConTime!J$23","v":"2021-01-31"},{"$f":" ConTime!K$23","v":"2021-02-28"},{"$f":" ConTime!L$23","v":"2021-03-31"},{"$f":" ConTime!M$23","v":"2021-04-30"},{"$f":" ConTime!N$23","v":"2021-05-31"},{"$f":" ConTime!O$23","v":"2021-06-30"},{"$f":" ConTime!P$23","v":"2021-07-31"},{"$f":" ConTime!Q$23","v":"2021-08-31"},{"$f":" ConTime!R$23","v":"2021-09-30"},{"$f":" ConTime!S$23","v":"2021-10-31"},{"$f":" ConTime!T$23","v":"2021-11-30"},{"$f":" ConTime!U$23","v":"2021-12-31"},{"$f":" ConTime!V$23","v":"2022-01-31"},{"$f":" ConTime!W$23","v":"2022-02-28"},{"$f":" ConTime!X$23","v":"2022-03-31"},{"$f":" ConTime!Y$23","v":"2022-04-30"},{"$f":" ConTime!Z$23","v":"2022-05-31"},{"$f":" ConTime!AA$23","v":"2022-06-30"},{"$f":" ConTime!AB$23","v":"2022-07-31"},{"$f":" ConTime!AC$23","v":"2022-08-31"},{"$f":" ConTime!AD$23","v":"2022-09-30"},{"$f":" ConTime!AE$23","v":"2022-10-31"},{"$f":" ConTime!AF$23","v":"2022-11-30"},{"$f":" ConTime!AG$23","v":"2022-12-31"},{"$f":" ConTime!AH$23","v":"2023-01-31"},{"$f":" ConTime!AI$23","v":"2023-02-28"},{"$f":" ConTime!AJ$23","v":"2023-03-31"},{"$f":" ConTime!AK$23","v":"2023-04-30"},{"$f":" ConTime!AL$23","v":"2023-05-31"},{"$f":" ConTime!AM$23","v":"2023-06-30"},{"$f":" ConTime!AN$23","v":"2023-07-31"},{"$f":" ConTime!AO$23","v":"2023-08-31"},{"$f":" ConTime!AP$23","v":"2023-09-30"},{"$f":" ConTime!AQ$23","v":"2023-10-31"},{"$f":" ConTime!AR$23","v":"2023-11-30"},{"$f":" ConTime!AS$23","v":"2023-12-31"},{"$f":" ConTime!AT$23","v":"2024-01-31"},{"$f":" ConTime!AU$23","v":"2024-02-29"},{"$f":" ConTime!AV$23","v":"2024-03-31"},{"$f":" ConTime!AW$23","v":"2024-04-30"},{"$f":" ConTime!AX$23","v":"2024-05-31"},{"$f":" ConTime!AY$23","v":"2024-06-30"},{"$f":" ConTime!AZ$23","v":"2024-07-31"},{"$f":" ConTime!BA$23","v":"2024-08-31"},{"$f":" ConTime!BB$23","v":"2024-09-30"},{"$f":" ConTime!BC$23","v":"2024-10-31"},{"$f":" ConTime!BD$23","v":"2024-11-30"},{"$f":" ConTime!BE$23","v":"2024-12-31"},{"$f":" ConTime!BF$23","v":"00:00:00"},{"$f":" ConTime!BG$23","v":"00:00:00"},{"$f":" ConTime!BH$23","v":"00:00:00"},{"$f":" ConTime!BI$23","v":"00:00:00"},{"$f":" ConTime!BJ$23","v":"00:00:00"},{"$f":" ConTime!BK$23","v":"00:00:00"},{"$f":" ConTime!BL$23","v":"00:00:00"},{"$f":" ConTime!BM$23","v":"00:00:00"},{"$f":" ConTime!BN$23","v":"00:00:00"},{"$f":" ConTime!BO$23","v":"00:00:00"},{"$f":" ConTime!BP$23","v":"00:00:00"},{"$f":" ConTime!BQ$23","v":"00:00:00"},{"$f":" ConTime!BR$23","v":"00:00:00"},{"$f":" ConTime!BS$23","v":"00:00:00"},{"$f":" ConTime!BT$23","v":"00:00:00"},{"$f":" ConTime!BU$23","v":"00:00:00"},{"$f":" ConTime!BV$23","v":"00:00:00"},{"$f":" ConTime!BW$23","v":"00:00:00"},{"$f":" ConTime!BX$23","v":"00:00:00"},{"$f":" ConTime!BY$23","v":"00:00:00"},{"$f":" ConTime!BZ$23","v":"00:00:00"},{"$f":" ConTime!CA$23","v":"00:00:00"},{"$f":" ConTime!CB$23","v":"00:00:00"},{"$f":" ConTime!CC$23","v":"00:00:00"},{"$f":" ConTime!CD$23","v":"00:00:00"},{"$f":" ConTime!CE$23","v":"00:00:00"},{"$f":" ConTime!CF$23","v":"00:00:00"},{"$f":" ConTime!CG$23","v":"00:00:00"},{"$f":" ConTime!CH$23","v":"00:00:00"},{"$f":" ConTime!CI$23","v":"00:00:00"},{"$f":" ConTime!CJ$23","v":"00:00:00"},{"$f":" ConTime!CK$23","v":"00:00:00"},{"$f":" ConTime!CL$23","v":"00:00:00"},{"$f":" ConTime!CM$23","v":"00:00:00"},{"$f":" ConTime!CN$23","v":"00:00:00"},{"$f":" ConTime!CO$23","v":"00:00:00"},{"$f":" ConTime!CP$23","v":"00:00:00"},{"$f":" ConTime!CQ$23","v":"00:00:00"},{"$f":" ConTime!CR$23","v":"00:00:00"},{"$f":" ConTime!CS$23","v":"00:00:00"},{"$f":" ConTime!CT$23","v":"00:00:00"},{"$f":" ConTime!CU$23","v":"00:00:00"},{"$f":" ConTime!CV$23","v":"00:00:00"},{"$f":" ConTime!CW$23","v":"00:00:00"},{"$f":" ConTime!CX$23","v":"00:00:00"},{"$f":" ConTime!CY$23","v":"00:00:00"},{"$f":" ConTime!CZ$23","v":"00:00:00"},{"$f":" ConTime!DA$23","v":"00:00:00"},{"$f":" ConTime!DB$23","v":"00:00:00"},{"$f":" ConTime!DC$23","v":"00:00:00"},{"$f":" ConTime!DD$23","v":"00:00:00"},{"$f":" ConTime!DE$23","v":"00:00:00"},{"$f":" ConTime!DF$23","v":"00:00:00"},{"$f":" ConTime!DG$23","v":"00:00:00"},{"$f":" ConTime!DH$23","v":"00:00:00"},{"$f":" ConTime!DI$23","v":"00:00:00"},{"$f":" ConTime!DJ$23","v":"00:00:00"},{"$f":" ConTime!DK$23","v":"00:00:00"},{"$f":" ConTime!DL$23","v":"00:00:00"},{"$f":" ConTime!DM$23","v":"00:00:00"},{"$f":" ConTime!DN$23","v":"00:00:00"},{"$f":" ConTime!DO$23","v":"00:00:00"},{"$f":" ConTime!DP$23","v":"00:00:00"},{"$f":" ConTime!DQ$23","v":"00:00:00"},{"$f":" ConTime!DR$23","v":"00:00:00"},{"$f":" ConTime!DS$23","v":"00:00:00"},{"$f":" ConTime!DT$23","v":"00:00:00"},{"$f":" ConTime!DU$23","v":"00:00:00"},{"$f":" ConTime!DV$23","v":"00:00:00"},{"$f":" ConTime!DW$23","v":"00:00:00"},{"$f":" ConTime!DX$23","v":"00:00:00"},{"$f":" ConTime!DY$23","v":"00:00:00"},{"$f":" ConTime!DZ$23","v":"00:00:00"},{"$f":" ConTime!EA$23","v":"00:00:00"},{"$f":" ConTime!EB$23","v":"00:00:00"},{"$f":" ConTime!EC$23","v":"00:00:00"},{"$f":" ConTime!ED$23","v":"00:00:00"},{"$f":" ConTime!EE$23","v":"00:00:00"},{"$f":" ConTime!EF$23","v":"00:00:00"},{"$f":" ConTime!EG$23","v":"00:00:00"},{"$f":" ConTime!EH$23","v":"00:00:00"},{"$f":" ConTime!EI$23","v":"00:00:00"},{"$f":" ConTime!EJ$23","v":"00:00:00"},{"$f":" ConTime!EK$23","v":"00:00:00"},{"$f":" ConTime!EL$23","v":"00:00:00"},{"$f":" ConTime!EM$23","v":"00:00:00"},{"$f":" ConTime!EN$23","v":"00:00:00"},{"$f":" ConTime!EO$23","v":"00:00:00"},{"$f":" ConTime!EP$23","v":"00:00:00"},{"$f":" ConTime!EQ$23","v":"00:00:00"},{"$f":" ConTime!ER$23","v":"00:00:00"},{"$f":" ConTime!ES$23","v":"00:00:00"},{"$f":" ConTime!ET$23","v":"00:00:00"},{"$f":" ConTime!EU$23","v":"00:00:00"},{"$f":" ConTime!EV$23","v":"00:00:00"},{"$f":" ConTime!EW$23","v":"00:00:00"},{"$f":" ConTime!EX$23","v":"00:00:00"},{"$f":" ConTime!EY$23","v":"00:00:00"},{"$f":" ConTime!EZ$23","v":"00:00:00"},{"$f":" ConTime!FA$23","v":"00:00:00"},{"$f":" ConTime!FB$23","v":"00:00:00"},{"$f":" ConTime!FC$23","v":"00:00:00"},{"$f":" ConTime!FD$23","v":"00:00:00"},{"$f":" ConTime!FE$23","v":"00:00:00"},{"$f":" ConTime!FF$23","v":"00:00:00"},{"$f":" ConTime!FG$23","v":"00:00:00"},{"$f":" ConTime!FH$23","v":"00:00:00"},{"$f":" ConTime!FI$23","v":"00:00:00"},{"$f":" ConTime!FJ$23","v":"00:00:00"},{"$f":" ConTime!FK$23","v":"00:00:00"},{"$f":" ConTime!FL$23","v":"00:00:00"},{"$f":" ConTime!FM$23","v":"00:00:00"},{"$f":" ConTime!FN$23","v":"00:00:00"},{"$f":" ConTime!FO$23","v":"00:00:00"},{"$f":" ConTime!FP$23","v":"00:00:00"},{"$f":" ConTime!FQ$23","v":"00:00:00"},{"$f":" ConTime!FR$23","v":"00:00:00"},{"$f":" ConTime!FS$23","v":"00:00:00"},{"$f":" ConTime!FT$23","v":"00:00:00"},{"$f":" ConTime!FU$23","v":"00:00:00"},{"$f":" ConTime!FV$23","v":"00:00:00"},{"$f":" ConTime!FW$23","v":"00:00:00"},{"$f":" ConTime!FX$23","v":"00:00:00"},{"$f":" ConTime!FY$23","v":"00:00:00"},{"$f":" ConTime!FZ$23","v":"00:00:00"},{"$f":" ConTime!GA$23","v":"00:00:00"},{"$f":" ConTime!GB$23","v":"00:00:00"},{"$f":" ConTime!GC$23","v":"00:00:00"},{"$f":" ConTime!GD$23","v":"00:00:00"},{"$f":" ConTime!GE$23","v":"00:00:00"},{"$f":" ConTime!GF$23","v":"00:00:00"},{"$f":" ConTime!GG$23","v":"00:00:00"},{"$f":" ConTime!GH$23","v":"00:00:00"},{"$f":" ConTime!GI$23","v":"00:00:00"},{"$f":" ConTime!GJ$23","v":"00:00:00"}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Time!F$25","v":"00:00:00"},{"$f":" Time!G$25","v":"date"},{"$f":" Time!H$25","v":"00:00:00"},{"$f":" Time!I$25","v":"00:00:00"},{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,"Average cost of debt T2",{"$f":" XIRR(J190:GJ191, J192:GJ193)","v":6.2630912661552449E-2},"% p.a."]
[]
["WEIGHTED AVERAGE LIFE OF LOAN"]
[]
[null,null,null,null,{"$f":" InpC!E$22","v":"Construction period length"},{"$f":" InpC!F$22","v":26},{"$f":" InpC!G$22","v":"months"}]
[null,null,null,null,{"$f":" InpC!E$279","v":"Months in year"},{"$f":" InpC!F$279","v":12},{"$f":" InpC!G$279","v":"months"}]
[null,null,null,null,"Length of construction period",{"$f":" F198 / F199","v":2.1666666666666665},"years"]
[]
[null,null,null,null,{"$f":" E$200","v":"Length of construction period"},{"$f":" F$200","v":2.1666666666666665},{"$f":" G$200","v":"years"}]
[null,null,null,null,{"$f":" InpC!E$16","v":"Length of operating period"},{"$f":" InpC!F$16","v":6},{"$f":" InpC!G$16","v":"months"}]
[null,null,null,null,{"$f":" InpC!E$279","v":"Months in year"},{"$f":" InpC!F$279","v":12},{"$f":" InpC!G$279","v":"months"}]
[null,null,null,null,{"$f":" Time!E$151","v":"Senior debt repayment period flag - T1"},{"$f":" Time!F$151","v":0},{"$f":" Time!G$151","v":"flag"},{"$f":" Time!H$151","v":34},{"$f":" Time!I$151","v":0},{"$f":" Time!J$151","v":0},{"$f":" Time!K$151","v":0},{"$f":" Time!L$151","v":0},{"$f":" Time!M$151","v":0},{"$f":" Time!N$151","v":0},{"$f":" Time!O$151","v":0},{"$f":" Time!P$151","v":0},{"$f":" Time!Q$151","v":1},{"$f":" Time!R$151","v":1},{"$f":" Time!S$151","v":1},{"$f":" Time!T$151","v":1},{"$f":" Time!U$151","v":1},{"$f":" Time!V$151","v":1},{"$f":" Time!W$151","v":1},{"$f":" Time!X$151","v":1},{"$f":" Time!Y$151","v":1},{"$f":" Time!Z$151","v":1},{"$f":" Time!AA$151","v":1},{"$f":" Time!AB$151","v":1},{"$f":" Time!AC$151","v":1},{"$f":" Time!AD$151","v":1},{"$f":" Time!AE$151","v":1},{"$f":" Time!AF$151","v":1},{"$f":" Time!AG$151","v":1},{"$f":" Time!AH$151","v":1},{"$f":" Time!AI$151","v":1},{"$f":" Time!AJ$151","v":1},{"$f":" Time!AK$151","v":1},{"$f":" Time!AL$151","v":1},{"$f":" Time!AM$151","v":1},{"$f":" Time!AN$151","v":1},{"$f":" Time!AO$151","v":1},{"$f":" Time!AP$151","v":1},{"$f":" Time!AQ$151","v":1},{"$f":" Time!AR$151","v":1},{"$f":" Time!AS$151","v":1},{"$f":" Time!AT$151","v":1},{"$f":" Time!AU$151","v":1},{"$f":" Time!AV$151","v":1},{"$f":" Time!AW$151","v":1},{"$f":" Time!AX$151","v":1},{"$f":" Time!AY$151","v":0},{"$f":" Time!AZ$151","v":0},{"$f":" Time!BA$151","v":0},{"$f":" Time!BB$151","v":0},{"$f":" Time!BC$151","v":0},{"$f":" Time!BD$151","v":0},{"$f":" Time!BE$151","v":0},{"$f":" Time!BF$151","v":0},{"$f":" Time!BG$151","v":0},{"$f":" Time!BH$151","v":0},{"$f":" Time!BI$151","v":0},{"$f":" Time!BJ$151","v":0},{"$f":" Time!BK$151","v":0},{"$f":" Time!BL$151","v":0},{"$f":" Time!BM$151","v":0},{"$f":" Time!BN$151","v":0},{"$f":" Time!BO$151","v":0},{"$f":" Time!BP$151","v":0},{"$f":" Time!BQ$151","v":0},{"$f":" Time!BR$151","v":0},{"$f":" Time!BS$151","v":0},{"$f":" Time!BT$151","v":0},{"$f":" Time!BU$151","v":0},{"$f":" Time!BV$151","v":0},{"$f":" Time!BW$151","v":0},{"$f":" Time!BX$151","v":0},{"$f":" Time!BY$151","v":0},{"$f":" Time!BZ$151","v":0},{"$f":" Time!CA$151","v":0},{"$f":" Time!CB$151","v":0},{"$f":" Time!CC$151","v":0},{"$f":" Time!CD$151","v":0},{"$f":" Time!CE$151","v":0},{"$f":" Time!CF$151","v":0},{"$f":" Time!CG$151","v":0},{"$f":" Time!CH$151","v":0},{"$f":" Time!CI$151","v":0},{"$f":" Time!CJ$151","v":0},{"$f":" Time!CK$151","v":0},{"$f":" Time!CL$151","v":0},{"$f":" Time!CM$151","v":0},{"$f":" Time!CN$151","v":0},{"$f":" Time!CO$151","v":0},{"$f":" Time!CP$151","v":0},{"$f":" Time!CQ$151","v":0},{"$f":" Time!CR$151","v":0},{"$f":" Time!CS$151","v":0},{"$f":" Time!CT$151","v":0},{"$f":" Time!CU$151","v":0},{"$f":" Time!CV$151","v":0},{"$f":" Time!CW$151","v":0},{"$f":" Time!CX$151","v":0},{"$f":" Time!CY$151","v":0},{"$f":" Time!CZ$151","v":0},{"$f":" Time!DA$151","v":0},{"$f":" Time!DB$151","v":0},{"$f":" Time!DC$151","v":0},{"$f":" Time!DD$151","v":0},{"$f":" Time!DE$151","v":0},{"$f":" Time!DF$151","v":0},{"$f":" Time!DG$151","v":0},{"$f":" Time!DH$151","v":0},{"$f":" Time!DI$151","v":0},{"$f":" Time!DJ$151","v":0},{"$f":" Time!DK$151","v":0},{"$f":" Time!DL$151","v":0},{"$f":" Time!DM$151","v":0},{"$f":" Time!DN$151","v":0},{"$f":" Time!DO$151","v":0},{"$f":" Time!DP$151","v":0},{"$f":" Time!DQ$151","v":0},{"$f":" Time!DR$151","v":0},{"$f":" Time!DS$151","v":0},{"$f":" Time!DT$151","v":0},{"$f":" Time!DU$151","v":0},{"$f":" Time!DV$151","v":0},{"$f":" Time!DW$151","v":0},{"$f":" Time!DX$151","v":0},{"$f":" Time!DY$151","v":0},{"$f":" Time!DZ$151","v":0},{"$f":" Time!EA$151","v":0},{"$f":" Time!EB$151","v":0},{"$f":" Time!EC$151","v":0},{"$f":" Time!ED$151","v":0},{"$f":" Time!EE$151","v":0},{"$f":" Time!EF$151","v":0},{"$f":" Time!EG$151","v":0},{"$f":" Time!EH$151","v":0},{"$f":" Time!EI$151","v":0},{"$f":" Time!EJ$151","v":0},{"$f":" Time!EK$151","v":0},{"$f":" Time!EL$151","v":0},{"$f":" Time!EM$151","v":0},{"$f":" Time!EN$151","v":0},{"$f":" Time!EO$151","v":0},{"$f":" Time!EP$151","v":0},{"$f":" Time!EQ$151","v":0},{"$f":" Time!ER$151","v":0},{"$f":" Time!ES$151","v":0},{"$f":" Time!ET$151","v":0},{"$f":" Time!EU$151","v":0},{"$f":" Time!EV$151","v":0},{"$f":" Time!EW$151","v":0},{"$f":" Time!EX$151","v":0},{"$f":" Time!EY$151","v":0},{"$f":" Time!EZ$151","v":0},{"$f":" Time!FA$151","v":0},{"$f":" Time!FB$151","v":0},{"$f":" Time!FC$151","v":0},{"$f":" Time!FD$151","v":0},{"$f":" Time!FE$151","v":0},{"$f":" Time!FF$151","v":0},{"$f":" Time!FG$151","v":0},{"$f":" Time!FH$151","v":0},{"$f":" Time!FI$151","v":0},{"$f":" Time!FJ$151","v":0},{"$f":" Time!FK$151","v":0},{"$f":" Time!FL$151","v":0},{"$f":" Time!FM$151","v":0},{"$f":" Time!FN$151","v":0},{"$f":" Time!FO$151","v":0},{"$f":" Time!FP$151","v":0},{"$f":" Time!FQ$151","v":0},{"$f":" Time!FR$151","v":0},{"$f":" Time!FS$151","v":0},{"$f":" Time!FT$151","v":0},{"$f":" Time!FU$151","v":0},{"$f":" Time!FV$151","v":0},{"$f":" Time!FW$151","v":0},{"$f":" Time!FX$151","v":0},{"$f":" Time!FY$151","v":0},{"$f":" Time!FZ$151","v":0},{"$f":" Time!GA$151","v":0},{"$f":" Time!GB$151","v":0},{"$f":" Time!GC$151","v":0},{"$f":" Time!GD$151","v":0},{"$f":" Time!GE$151","v":0},{"$f":" Time!GF$151","v":0},{"$f":" Time!GG$151","v":0},{"$f":" Time!GH$151","v":0},{"$f":" Time!GI$151","v":0},{"$f":" Time!GJ$151","v":0}]
[null,null,null,null,"Years from FC - counter",null,"years",null,null,{"$f":" ($F202 + (SUM($J205:J205) * ($F203 / $F204))) * J205","v":0},{"$f":" ($F202 + (SUM($J205:K205) * ($F203 / $F204))) * K205","v":0},{"$f":" ($F202 + (SUM($J205:L205) * ($F203 / $F204))) * L205","v":0},{"$f":" ($F202 + (SUM($J205:M205) * ($F203 / $F204))) * M205","v":0},{"$f":" ($F202 + (SUM($J205:N205) * ($F203 / $F204))) * N205","v":0},{"$f":" ($F202 + (SUM($J205:O205) * ($F203 / $F204))) * O205","v":0},{"$f":" ($F202 + (SUM($J205:P205) * ($F203 / $F204))) * P205","v":0},{"$f":" ($F202 + (SUM($J205:Q205) * ($F203 / $F204))) * Q205","v":2.6666666666666665},{"$f":" ($F202 + (SUM($J205:R205) * ($F203 / $F204))) * R205","v":3.1666666666666665},{"$f":" ($F202 + (SUM($J205:S205) * ($F203 / $F204))) * S205","v":3.6666666666666665},{"$f":" ($F202 + (SUM($J205:T205) * ($F203 / $F204))) * T205","v":4.1666666666666661},{"$f":" ($F202 + (SUM($J205:U205) * ($F203 / $F204))) * U205","v":4.6666666666666661},{"$f":" ($F202 + (SUM($J205:V205) * ($F203 / $F204))) * V205","v":5.1666666666666661},{"$f":" ($F202 + (SUM($J205:W205) * ($F203 / $F204))) * W205","v":5.6666666666666661},{"$f":" ($F202 + (SUM($J205:X205) * ($F203 / $F204))) * X205","v":6.1666666666666661},{"$f":" ($F202 + (SUM($J205:Y205) * ($F203 / $F204))) * Y205","v":6.6666666666666661},{"$f":" ($F202 + (SUM($J205:Z205) * ($F203 / $F204))) * Z205","v":7.1666666666666661},{"$f":" ($F202 + (SUM($J205:AA205) * ($F203 / $F204))) * AA205","v":7.6666666666666661},{"$f":" ($F202 + (SUM($J205:AB205) * ($F203 / $F204))) * AB205","v":8.1666666666666661},{"$f":" ($F202 + (SUM($J205:AC205) * ($F203 / $F204))) * AC205","v":8.6666666666666661},{"$f":" ($F202 + (SUM($J205:AD205) * ($F203 / $F204))) * AD205","v":9.1666666666666661},{"$f":" ($F202 + (SUM($J205:AE205) * ($F203 / $F204))) * AE205","v":9.6666666666666661},{"$f":" ($F202 + (SUM($J205:AF205) * ($F203 / $F204))) * AF205","v":10.166666666666666},{"$f":" ($F202 + (SUM($J205:AG205) * ($F203 / $F204))) * AG205","v":10.666666666666666},{"$f":" ($F202 + (SUM($J205:AH205) * ($F203 / $F204))) * AH205","v":11.166666666666666},{"$f":" ($F202 + (SUM($J205:AI205) * ($F203 / $F204))) * AI205","v":11.666666666666666},{"$f":" ($F202 + (SUM($J205:AJ205) * ($F203 / $F204))) * AJ205","v":12.166666666666666},{"$f":" ($F202 + (SUM($J205:AK205) * ($F203 / $F204))) * AK205","v":12.666666666666666},{"$f":" ($F202 + (SUM($J205:AL205) * ($F203 / $F204))) * AL205","v":13.166666666666666},{"$f":" ($F202 + (SUM($J205:AM205) * ($F203 / $F204))) * AM205","v":13.666666666666666},{"$f":" ($F202 + (SUM($J205:AN205) * ($F203 / $F204))) * AN205","v":14.166666666666666},{"$f":" ($F202 + (SUM($J205:AO205) * ($F203 / $F204))) * AO205","v":14.666666666666666},{"$f":" ($F202 + (SUM($J205:AP205) * ($F203 / $F204))) * AP205","v":15.166666666666666},{"$f":" ($F202 + (SUM($J205:AQ205) * ($F203 / $F204))) * AQ205","v":15.666666666666666},{"$f":" ($F202 + (SUM($J205:AR205) * ($F203 / $F204))) * AR205","v":16.166666666666668},{"$f":" ($F202 + (SUM($J205:AS205) * ($F203 / $F204))) * AS205","v":16.666666666666668},{"$f":" ($F202 + (SUM($J205:AT205) * ($F203 / $F204))) * AT205","v":17.166666666666668},{"$f":" ($F202 + (SUM($J205:AU205) * ($F203 / $F204))) * AU205","v":17.666666666666668},{"$f":" ($F202 + (SUM($J205:AV205) * ($F203 / $F204))) * AV205","v":18.166666666666668},{"$f":" ($F202 + (SUM($J205:AW205) * ($F203 / $F204))) * AW205","v":18.666666666666668},{"$f":" ($F202 + (SUM($J205:AX205) * ($F203 / $F204))) * AX205","v":19.166666666666668},{"$f":" ($F202 + (SUM($J205:AY205) * ($F203 / $F204))) * AY205","v":0},{"$f":" ($F202 + (SUM($J205:AZ205) * ($F203 / $F204))) * AZ205","v":0},{"$f":" ($F202 + (SUM($J205:BA205) * ($F203 / $F204))) * BA205","v":0},{"$f":" ($F202 + (SUM($J205:BB205) * ($F203 / $F204))) * BB205","v":0},{"$f":" ($F202 + (SUM($J205:BC205) * ($F203 / $F204))) * BC205","v":0},{"$f":" ($F202 + (SUM($J205:BD205) * ($F203 / $F204))) * BD205","v":0},{"$f":" ($F202 + (SUM($J205:BE205) * ($F203 / $F204))) * BE205","v":0},{"$f":" ($F202 + (SUM($J205:BF205) * ($F203 / $F204))) * BF205","v":0},{"$f":" ($F202 + (SUM($J205:BG205) * ($F203 / $F204))) * BG205","v":0},{"$f":" ($F202 + (SUM($J205:BH205) * ($F203 / $F204))) * BH205","v":0},{"$f":" ($F202 + (SUM($J205:BI205) * ($F203 / $F204))) * BI205","v":0},{"$f":" ($F202 + (SUM($J205:BJ205) * ($F203 / $F204))) * BJ205","v":0},{"$f":" ($F202 + (SUM($J205:BK205) * ($F203 / $F204))) * BK205","v":0},{"$f":" ($F202 + (SUM($J205:BL205) * ($F203 / $F204))) * BL205","v":0},{"$f":" ($F202 + (SUM($J205:BM205) * ($F203 / $F204))) * BM205","v":0},{"$f":" ($F202 + (SUM($J205:BN205) * ($F203 / $F204))) * BN205","v":0},{"$f":" ($F202 + (SUM($J205:BO205) * ($F203 / $F204))) * BO205","v":0},{"$f":" ($F202 + (SUM($J205:BP205) * ($F203 / $F204))) * BP205","v":0},{"$f":" ($F202 + (SUM($J205:BQ205) * ($F203 / $F204))) * BQ205","v":0},{"$f":" ($F202 + (SUM($J205:BR205) * ($F203 / $F204))) * BR205","v":0},{"$f":" ($F202 + (SUM($J205:BS205) * ($F203 / $F204))) * BS205","v":0},{"$f":" ($F202 + (SUM($J205:BT205) * ($F203 / $F204))) * BT205","v":0},{"$f":" ($F202 + (SUM($J205:BU205) * ($F203 / $F204))) * BU205","v":0},{"$f":" ($F202 + (SUM($J205:BV205) * ($F203 / $F204))) * BV205","v":0},{"$f":" ($F202 + (SUM($J205:BW205) * ($F203 / $F204))) * BW205","v":0},{"$f":" ($F202 + (SUM($J205:BX205) * ($F203 / $F204))) * BX205","v":0},{"$f":" ($F202 + (SUM($J205:BY205) * ($F203 / $F204))) * BY205","v":0},{"$f":" ($F202 + (SUM($J205:BZ205) * ($F203 / $F204))) * BZ205","v":0},{"$f":" ($F202 + (SUM($J205:CA205) * ($F203 / $F204))) * CA205","v":0},{"$f":" ($F202 + (SUM($J205:CB205) * ($F203 / $F204))) * CB205","v":0},{"$f":" ($F202 + (SUM($J205:CC205) * ($F203 / $F204))) * CC205","v":0},{"$f":" ($F202 + (SUM($J205:CD205) * ($F203 / $F204))) * CD205","v":0},{"$f":" ($F202 + (SUM($J205:CE205) * ($F203 / $F204))) * CE205","v":0},{"$f":" ($F202 + (SUM($J205:CF205) * ($F203 / $F204))) * CF205","v":0},{"$f":" ($F202 + (SUM($J205:CG205) * ($F203 / $F204))) * CG205","v":0},{"$f":" ($F202 + (SUM($J205:CH205) * ($F203 / $F204))) * CH205","v":0},{"$f":" ($F202 + (SUM($J205:CI205) * ($F203 / $F204))) * CI205","v":0},{"$f":" ($F202 + (SUM($J205:CJ205) * ($F203 / $F204))) * CJ205","v":0},{"$f":" ($F202 + (SUM($J205:CK205) * ($F203 / $F204))) * CK205","v":0},{"$f":" ($F202 + (SUM($J205:CL205) * ($F203 / $F204))) * CL205","v":0},{"$f":" ($F202 + (SUM($J205:CM205) * ($F203 / $F204))) * CM205","v":0},{"$f":" ($F202 + (SUM($J205:CN205) * ($F203 / $F204))) * CN205","v":0},{"$f":" ($F202 + (SUM($J205:CO205) * ($F203 / $F204))) * CO205","v":0},{"$f":" ($F202 + (SUM($J205:CP205) * ($F203 / $F204))) * CP205","v":0},{"$f":" ($F202 + (SUM($J205:CQ205) * ($F203 / $F204))) * CQ205","v":0},{"$f":" ($F202 + (SUM($J205:CR205) * ($F203 / $F204))) * CR205","v":0},{"$f":" ($F202 + (SUM($J205:CS205) * ($F203 / $F204))) * CS205","v":0},{"$f":" ($F202 + (SUM($J205:CT205) * ($F203 / $F204))) * CT205","v":0},{"$f":" ($F202 + (SUM($J205:CU205) * ($F203 / $F204))) * CU205","v":0},{"$f":" ($F202 + (SUM($J205:CV205) * ($F203 / $F204))) * CV205","v":0},{"$f":" ($F202 + (SUM($J205:CW205) * ($F203 / $F204))) * CW205","v":0},{"$f":" ($F202 + (SUM($J205:CX205) * ($F203 / $F204))) * CX205","v":0},{"$f":" ($F202 + (SUM($J205:CY205) * ($F203 / $F204))) * CY205","v":0},{"$f":" ($F202 + (SUM($J205:CZ205) * ($F203 / $F204))) * CZ205","v":0},{"$f":" ($F202 + (SUM($J205:DA205) * ($F203 / $F204))) * DA205","v":0},{"$f":" ($F202 + (SUM($J205:DB205) * ($F203 / $F204))) * DB205","v":0},{"$f":" ($F202 + (SUM($J205:DC205) * ($F203 / $F204))) * DC205","v":0},{"$f":" ($F202 + (SUM($J205:DD205) * ($F203 / $F204))) * DD205","v":0},{"$f":" ($F202 + (SUM($J205:DE205) * ($F203 / $F204))) * DE205","v":0},{"$f":" ($F202 + (SUM($J205:DF205) * ($F203 / $F204))) * DF205","v":0},{"$f":" ($F202 + (SUM($J205:DG205) * ($F203 / $F204))) * DG205","v":0},{"$f":" ($F202 + (SUM($J205:DH205) * ($F203 / $F204))) * DH205","v":0},{"$f":" ($F202 + (SUM($J205:DI205) * ($F203 / $F204))) * DI205","v":0},{"$f":" ($F202 + (SUM($J205:DJ205) * ($F203 / $F204))) * DJ205","v":0},{"$f":" ($F202 + (SUM($J205:DK205) * ($F203 / $F204))) * DK205","v":0},{"$f":" ($F202 + (SUM($J205:DL205) * ($F203 / $F204))) * DL205","v":0},{"$f":" ($F202 + (SUM($J205:DM205) * ($F203 / $F204))) * DM205","v":0},{"$f":" ($F202 + (SUM($J205:DN205) * ($F203 / $F204))) * DN205","v":0},{"$f":" ($F202 + (SUM($J205:DO205) * ($F203 / $F204))) * DO205","v":0},{"$f":" ($F202 + (SUM($J205:DP205) * ($F203 / $F204))) * DP205","v":0},{"$f":" ($F202 + (SUM($J205:DQ205) * ($F203 / $F204))) * DQ205","v":0},{"$f":" ($F202 + (SUM($J205:DR205) * ($F203 / $F204))) * DR205","v":0},{"$f":" ($F202 + (SUM($J205:DS205) * ($F203 / $F204))) * DS205","v":0},{"$f":" ($F202 + (SUM($J205:DT205) * ($F203 / $F204))) * DT205","v":0},{"$f":" ($F202 + (SUM($J205:DU205) * ($F203 / $F204))) * DU205","v":0},{"$f":" ($F202 + (SUM($J205:DV205) * ($F203 / $F204))) * DV205","v":0},{"$f":" ($F202 + (SUM($J205:DW205) * ($F203 / $F204))) * DW205","v":0},{"$f":" ($F202 + (SUM($J205:DX205) * ($F203 / $F204))) * DX205","v":0},{"$f":" ($F202 + (SUM($J205:DY205) * ($F203 / $F204))) * DY205","v":0},{"$f":" ($F202 + (SUM($J205:DZ205) * ($F203 / $F204))) * DZ205","v":0},{"$f":" ($F202 + (SUM($J205:EA205) * ($F203 / $F204))) * EA205","v":0},{"$f":" ($F202 + (SUM($J205:EB205) * ($F203 / $F204))) * EB205","v":0},{"$f":" ($F202 + (SUM($J205:EC205) * ($F203 / $F204))) * EC205","v":0},{"$f":" ($F202 + (SUM($J205:ED205) * ($F203 / $F204))) * ED205","v":0},{"$f":" ($F202 + (SUM($J205:EE205) * ($F203 / $F204))) * EE205","v":0},{"$f":" ($F202 + (SUM($J205:EF205) * ($F203 / $F204))) * EF205","v":0},{"$f":" ($F202 + (SUM($J205:EG205) * ($F203 / $F204))) * EG205","v":0},{"$f":" ($F202 + (SUM($J205:EH205) * ($F203 / $F204))) * EH205","v":0},{"$f":" ($F202 + (SUM($J205:EI205) * ($F203 / $F204))) * EI205","v":0},{"$f":" ($F202 + (SUM($J205:EJ205) * ($F203 / $F204))) * EJ205","v":0},{"$f":" ($F202 + (SUM($J205:EK205) * ($F203 / $F204))) * EK205","v":0},{"$f":" ($F202 + (SUM($J205:EL205) * ($F203 / $F204))) * EL205","v":0},{"$f":" ($F202 + (SUM($J205:EM205) * ($F203 / $F204))) * EM205","v":0},{"$f":" ($F202 + (SUM($J205:EN205) * ($F203 / $F204))) * EN205","v":0},{"$f":" ($F202 + (SUM($J205:EO205) * ($F203 / $F204))) * EO205","v":0},{"$f":" ($F202 + (SUM($J205:EP205) * ($F203 / $F204))) * EP205","v":0},{"$f":" ($F202 + (SUM($J205:EQ205) * ($F203 / $F204))) * EQ205","v":0},{"$f":" ($F202 + (SUM($J205:ER205) * ($F203 / $F204))) * ER205","v":0},{"$f":" ($F202 + (SUM($J205:ES205) * ($F203 / $F204))) * ES205","v":0},{"$f":" ($F202 + (SUM($J205:ET205) * ($F203 / $F204))) * ET205","v":0},{"$f":" ($F202 + (SUM($J205:EU205) * ($F203 / $F204))) * EU205","v":0},{"$f":" ($F202 + (SUM($J205:EV205) * ($F203 / $F204))) * EV205","v":0},{"$f":" ($F202 + (SUM($J205:EW205) * ($F203 / $F204))) * EW205","v":0},{"$f":" ($F202 + (SUM($J205:EX205) * ($F203 / $F204))) * EX205","v":0},{"$f":" ($F202 + (SUM($J205:EY205) * ($F203 / $F204))) * EY205","v":0},{"$f":" ($F202 + (SUM($J205:EZ205) * ($F203 / $F204))) * EZ205","v":0},{"$f":" ($F202 + (SUM($J205:FA205) * ($F203 / $F204))) * FA205","v":0},{"$f":" ($F202 + (SUM($J205:FB205) * ($F203 / $F204))) * FB205","v":0},{"$f":" ($F202 + (SUM($J205:FC205) * ($F203 / $F204))) * FC205","v":0},{"$f":" ($F202 + (SUM($J205:FD205) * ($F203 / $F204))) * FD205","v":0},{"$f":" ($F202 + (SUM($J205:FE205) * ($F203 / $F204))) * FE205","v":0},{"$f":" ($F202 + (SUM($J205:FF205) * ($F203 / $F204))) * FF205","v":0},{"$f":" ($F202 + (SUM($J205:FG205) * ($F203 / $F204))) * FG205","v":0},{"$f":" ($F202 + (SUM($J205:FH205) * ($F203 / $F204))) * FH205","v":0},{"$f":" ($F202 + (SUM($J205:FI205) * ($F203 / $F204))) * FI205","v":0},{"$f":" ($F202 + (SUM($J205:FJ205) * ($F203 / $F204))) * FJ205","v":0},{"$f":" ($F202 + (SUM($J205:FK205) * ($F203 / $F204))) * FK205","v":0},{"$f":" ($F202 + (SUM($J205:FL205) * ($F203 / $F204))) * FL205","v":0},{"$f":" ($F202 + (SUM($J205:FM205) * ($F203 / $F204))) * FM205","v":0},{"$f":" ($F202 + (SUM($J205:FN205) * ($F203 / $F204))) * FN205","v":0},{"$f":" ($F202 + (SUM($J205:FO205) * ($F203 / $F204))) * FO205","v":0},{"$f":" ($F202 + (SUM($J205:FP205) * ($F203 / $F204))) * FP205","v":0},{"$f":" ($F202 + (SUM($J205:FQ205) * ($F203 / $F204))) * FQ205","v":0},{"$f":" ($F202 + (SUM($J205:FR205) * ($F203 / $F204))) * FR205","v":0},{"$f":" ($F202 + (SUM($J205:FS205) * ($F203 / $F204))) * FS205","v":0},{"$f":" ($F202 + (SUM($J205:FT205) * ($F203 / $F204))) * FT205","v":0},{"$f":" ($F202 + (SUM($J205:FU205) * ($F203 / $F204))) * FU205","v":0},{"$f":" ($F202 + (SUM($J205:FV205) * ($F203 / $F204))) * FV205","v":0},{"$f":" ($F202 + (SUM($J205:FW205) * ($F203 / $F204))) * FW205","v":0},{"$f":" ($F202 + (SUM($J205:FX205) * ($F203 / $F204))) * FX205","v":0},{"$f":" ($F202 + (SUM($J205:FY205) * ($F203 / $F204))) * FY205","v":0},{"$f":" ($F202 + (SUM($J205:FZ205) * ($F203 / $F204))) * FZ205","v":0},{"$f":" ($F202 + (SUM($J205:GA205) * ($F203 / $F204))) * GA205","v":0},{"$f":" ($F202 + (SUM($J205:GB205) * ($F203 / $F204))) * GB205","v":0},{"$f":" ($F202 + (SUM($J205:GC205) * ($F203 / $F204))) * GC205","v":0},{"$f":" ($F202 + (SUM($J205:GD205) * ($F203 / $F204))) * GD205","v":0},{"$f":" ($F202 + (SUM($J205:GE205) * ($F203 / $F204))) * GE205","v":0},{"$f":" ($F202 + (SUM($J205:GF205) * ($F203 / $F204))) * GF205","v":0},{"$f":" ($F202 + (SUM($J205:GG205) * ($F203 / $F204))) * GG205","v":0},{"$f":" ($F202 + (SUM($J205:GH205) * ($F203 / $F204))) * GH205","v":0},{"$f":" ($F202 + (SUM($J205:GI205) * ($F203 / $F204))) * GI205","v":0},{"$f":" ($F202 + (SUM($J205:GJ205) * ($F203 / $F204))) * GJ205","v":0}]
[]
[null,null,null,null,{"$f":" ConFin!E$431","v":"Sum of construction debt drawdown - m"},{"$f":" ConFin!F$431","v":225376.96393978526},{"$f":" ConFin!G$431","v":"$ 000s"}]
[null,null,null,null,{"$f":" Debt!E$186","v":"Senior debt principal repayment - T1 POS"},{"$f":" Debt!F$186","v":0},{"$f":" Debt!G$186","v":"$ 000s"},{"$f":" Debt!H$186","v":126013.60995020178},{"$f":" Debt!I$186","v":0},{"$f":" Debt!J$186","v":0},{"$f":" Debt!K$186","v":0},{"$f":" Debt!L$186","v":0},{"$f":" Debt!M$186","v":0},{"$f":" Debt!N$186","v":0},{"$f":" Debt!O$186","v":0},{"$f":" Debt!P$186","v":0},{"$f":" Debt!Q$186","v":2811.1021116355032},{"$f":" Debt!R$186","v":3242.0382965393019},{"$f":" Debt!S$186","v":3049.876962308178},{"$f":" Debt!T$186","v":3303.8665941309773},{"$f":" Debt!U$186","v":3149.4434991973244},{"$f":" Debt!V$186","v":3344.1968223024091},{"$f":" Debt!W$186","v":3236.2138736478501},{"$f":" Debt!X$186","v":3407.9511579850277},{"$f":" Debt!Y$186","v":3305.5669036802319},{"$f":" Debt!Z$186","v":3483.6944607236273},{"$f":" Debt!AA$186","v":3338.9018791090703},{"$f":" Debt!AB$186","v":3511.5005181807796},{"$f":" Debt!AC$186","v":3420.8327822825008},{"$f":" Debt!AD$186","v":3592.6855123737382},{"$f":" Debt!AE$186","v":3503.934967963286},{"$f":" Debt!AF$186","v":3677.0147190986881},{"$f":" Debt!AG$186","v":3580.9353446810355},{"$f":" Debt!AH$186","v":3758.1384551139954},{"$f":" Debt!AI$186","v":3673.0923876892862},{"$f":" Debt!AJ$186","v":3842.3272377174017},{"$f":" Debt!AK$186","v":3724.5894624802927},{"$f":" Debt!AL$186","v":3895.9001448086856},{"$f":" Debt!AM$186","v":3816.8163502318289},{"$f":" Debt!AN$186","v":3991.4025839753867},{"$f":" Debt!AO$186","v":3902.9157433009059},{"$f":" Debt!AP$186","v":4079.9851088197461},{"$f":" Debt!AQ$186","v":4017.8679659799504},{"$f":" Debt!AR$186","v":4199.0651667541633},{"$f":" Debt!AS$186","v":4140.3775835996748},{"$f":" Debt!AT$186","v":4321.7228974086347},{"$f":" Debt!AU$186","v":4266.5611078316406},{"$f":" Debt!AV$186","v":4455.259419435275},{"$f":" Debt!AW$186","v":4389.6591435728969},{"$f":" Debt!AX$186","v":4578.1727856424495},{"$f":" Debt!AY$186","v":0},{"$f":" Debt!AZ$186","v":0},{"$f":" Debt!BA$186","v":0},{"$f":" Debt!BB$186","v":0},{"$f":" Debt!BC$186","v":0},{"$f":" Debt!BD$186","v":0},{"$f":" Debt!BE$186","v":0},{"$f":" Debt!BF$186","v":0},{"$f":" Debt!BG$186","v":0},{"$f":" Debt!BH$186","v":0},{"$f":" Debt!BI$186","v":0},{"$f":" Debt!BJ$186","v":0},{"$f":" Debt!BK$186","v":0},{"$f":" Debt!BL$186","v":0},{"$f":" Debt!BM$186","v":0},{"$f":" Debt!BN$186","v":0},{"$f":" Debt!BO$186","v":0},{"$f":" Debt!BP$186","v":0},{"$f":" Debt!BQ$186","v":0},{"$f":" Debt!BR$186","v":0},{"$f":" Debt!BS$186","v":0},{"$f":" Debt!BT$186","v":0},{"$f":" Debt!BU$186","v":0},{"$f":" Debt!BV$186","v":0},{"$f":" Debt!BW$186","v":0},{"$f":" Debt!BX$186","v":0},{"$f":" Debt!BY$186","v":0},{"$f":" Debt!BZ$186","v":0},{"$f":" Debt!CA$186","v":0},{"$f":" Debt!CB$186","v":0},{"$f":" Debt!CC$186","v":0},{"$f":" Debt!CD$186","v":0},{"$f":" Debt!CE$186","v":0},{"$f":" Debt!CF$186","v":0},{"$f":" Debt!CG$186","v":0},{"$f":" Debt!CH$186","v":0},{"$f":" Debt!CI$186","v":0},{"$f":" Debt!CJ$186","v":0},{"$f":" Debt!CK$186","v":0},{"$f":" Debt!CL$186","v":0},{"$f":" Debt!CM$186","v":0},{"$f":" Debt!CN$186","v":0},{"$f":" Debt!CO$186","v":0},{"$f":" Debt!CP$186","v":0},{"$f":" Debt!CQ$186","v":0},{"$f":" Debt!CR$186","v":0},{"$f":" Debt!CS$186","v":0},{"$f":" Debt!CT$186","v":0},{"$f":" Debt!CU$186","v":0},{"$f":" Debt!CV$186","v":0},{"$f":" Debt!CW$186","v":0},{"$f":" Debt!CX$186","v":0},{"$f":" Debt!CY$186","v":0},{"$f":" Debt!CZ$186","v":0},{"$f":" Debt!DA$186","v":0},{"$f":" Debt!DB$186","v":0},{"$f":" Debt!DC$186","v":0},{"$f":" Debt!DD$186","v":0},{"$f":" Debt!DE$186","v":0},{"$f":" Debt!DF$186","v":0},{"$f":" Debt!DG$186","v":0},{"$f":" Debt!DH$186","v":0},{"$f":" Debt!DI$186","v":0},{"$f":" Debt!DJ$186","v":0},{"$f":" Debt!DK$186","v":0},{"$f":" Debt!DL$186","v":0},{"$f":" Debt!DM$186","v":0},{"$f":" Debt!DN$186","v":0},{"$f":" Debt!DO$186","v":0},{"$f":" Debt!DP$186","v":0},{"$f":" Debt!DQ$186","v":0},{"$f":" Debt!DR$186","v":0},{"$f":" Debt!DS$186","v":0},{"$f":" Debt!DT$186","v":0},{"$f":" Debt!DU$186","v":0},{"$f":" Debt!DV$186","v":0},{"$f":" Debt!DW$186","v":0},{"$f":" Debt!DX$186","v":0},{"$f":" Debt!DY$186","v":0},{"$f":" Debt!DZ$186","v":0},{"$f":" Debt!EA$186","v":0},{"$f":" Debt!EB$186","v":0},{"$f":" Debt!EC$186","v":0},{"$f":" Debt!ED$186","v":0},{"$f":" Debt!EE$186","v":0},{"$f":" Debt!EF$186","v":0},{"$f":" Debt!EG$186","v":0},{"$f":" Debt!EH$186","v":0},{"$f":" Debt!EI$186","v":0},{"$f":" Debt!EJ$186","v":0},{"$f":" Debt!EK$186","v":0},{"$f":" Debt!EL$186","v":0},{"$f":" Debt!EM$186","v":0},{"$f":" Debt!EN$186","v":0},{"$f":" Debt!EO$186","v":0},{"$f":" Debt!EP$186","v":0},{"$f":" Debt!EQ$186","v":0},{"$f":" Debt!ER$186","v":0},{"$f":" Debt!ES$186","v":0},{"$f":" Debt!ET$186","v":0},{"$f":" Debt!EU$186","v":0},{"$f":" Debt!EV$186","v":0},{"$f":" Debt!EW$186","v":0},{"$f":" Debt!EX$186","v":0},{"$f":" Debt!EY$186","v":0},{"$f":" Debt!EZ$186","v":0},{"$f":" Debt!FA$186","v":0},{"$f":" Debt!FB$186","v":0},{"$f":" Debt!FC$186","v":0},{"$f":" Debt!FD$186","v":0},{"$f":" Debt!FE$186","v":0},{"$f":" Debt!FF$186","v":0},{"$f":" Debt!FG$186","v":0},{"$f":" Debt!FH$186","v":0},{"$f":" Debt!FI$186","v":0},{"$f":" Debt!FJ$186","v":0},{"$f":" Debt!FK$186","v":0},{"$f":" Debt!FL$186","v":0},{"$f":" Debt!FM$186","v":0},{"$f":" Debt!FN$186","v":0},{"$f":" Debt!FO$186","v":0},{"$f":" Debt!FP$186","v":0},{"$f":" Debt!FQ$186","v":0},{"$f":" Debt!FR$186","v":0},{"$f":" Debt!FS$186","v":0},{"$f":" Debt!FT$186","v":0},{"$f":" Debt!FU$186","v":0},{"$f":" Debt!FV$186","v":0},{"$f":" Debt!FW$186","v":0},{"$f":" Debt!FX$186","v":0},{"$f":" Debt!FY$186","v":0},{"$f":" Debt!FZ$186","v":0},{"$f":" Debt!GA$186","v":0},{"$f":" Debt!GB$186","v":0},{"$f":" Debt!GC$186","v":0},{"$f":" Debt!GD$186","v":0},{"$f":" Debt!GE$186","v":0},{"$f":" Debt!GF$186","v":0},{"$f":" Debt!GG$186","v":0},{"$f":" Debt!GH$186","v":0},{"$f":" Debt!GI$186","v":0},{"$f":" Debt!GJ$186","v":0}]
[null,null,null,null,{"$f":" Debt!E$291","v":"Senior debt principal repayment - T2 POS"},{"$f":" Debt!F$291","v":0},{"$f":" Debt!G$291","v":"$ 000s"},{"$f":" Debt!H$291","v":126013.60995020178},{"$f":" Debt!I$291","v":0},{"$f":" Debt!J$291","v":0},{"$f":" Debt!K$291","v":0},{"$f":" Debt!L$291","v":0},{"$f":" Debt!M$291","v":0},{"$f":" Debt!N$291","v":0},{"$f":" Debt!O$291","v":0},{"$f":" Debt!P$291","v":0},{"$f":" Debt!Q$291","v":2811.1021116355032},{"$f":" Debt!R$291","v":3242.0382965393019},{"$f":" Debt!S$291","v":3049.876962308178},{"$f":" Debt!T$291","v":3303.8665941309773},{"$f":" Debt!U$291","v":3149.4434991973244},{"$f":" Debt!V$291","v":3344.1968223024091},{"$f":" Debt!W$291","v":3236.2138736478501},{"$f":" Debt!X$291","v":3407.9511579850277},{"$f":" Debt!Y$291","v":3305.5669036802319},{"$f":" Debt!Z$291","v":3483.6944607236273},{"$f":" Debt!AA$291","v":3338.9018791090703},{"$f":" Debt!AB$291","v":3511.5005181807796},{"$f":" Debt!AC$291","v":3420.8327822825008},{"$f":" Debt!AD$291","v":3592.6855123737382},{"$f":" Debt!AE$291","v":3503.934967963286},{"$f":" Debt!AF$291","v":3677.0147190986881},{"$f":" Debt!AG$291","v":3580.9353446810355},{"$f":" Debt!AH$291","v":3758.1384551139954},{"$f":" Debt!AI$291","v":3673.0923876892862},{"$f":" Debt!AJ$291","v":3842.3272377174017},{"$f":" Debt!AK$291","v":3724.5894624802927},{"$f":" Debt!AL$291","v":3895.9001448086856},{"$f":" Debt!AM$291","v":3816.8163502318289},{"$f":" Debt!AN$291","v":3991.4025839753867},{"$f":" Debt!AO$291","v":3902.9157433009059},{"$f":" Debt!AP$291","v":4079.9851088197461},{"$f":" Debt!AQ$291","v":4017.8679659799504},{"$f":" Debt!AR$291","v":4199.0651667541633},{"$f":" Debt!AS$291","v":4140.3775835996748},{"$f":" Debt!AT$291","v":4321.7228974086347},{"$f":" Debt!AU$291","v":4266.5611078316406},{"$f":" Debt!AV$291","v":4455.259419435275},{"$f":" Debt!AW$291","v":4389.6591435728969},{"$f":" Debt!AX$291","v":4578.1727856424495},{"$f":" Debt!AY$291","v":0},{"$f":" Debt!AZ$291","v":0},{"$f":" Debt!BA$291","v":0},{"$f":" Debt!BB$291","v":0},{"$f":" Debt!BC$291","v":0},{"$f":" Debt!BD$291","v":0},{"$f":" Debt!BE$291","v":0},{"$f":" Debt!BF$291","v":0},{"$f":" Debt!BG$291","v":0},{"$f":" Debt!BH$291","v":0},{"$f":" Debt!BI$291","v":0},{"$f":" Debt!BJ$291","v":0},{"$f":" Debt!BK$291","v":0},{"$f":" Debt!BL$291","v":0},{"$f":" Debt!BM$291","v":0},{"$f":" Debt!BN$291","v":0},{"$f":" Debt!BO$291","v":0},{"$f":" Debt!BP$291","v":0},{"$f":" Debt!BQ$291","v":0},{"$f":" Debt!BR$291","v":0},{"$f":" Debt!BS$291","v":0},{"$f":" Debt!BT$291","v":0},{"$f":" Debt!BU$291","v":0},{"$f":" Debt!BV$291","v":0},{"$f":" Debt!BW$291","v":0},{"$f":" Debt!BX$291","v":0},{"$f":" Debt!BY$291","v":0},{"$f":" Debt!BZ$291","v":0},{"$f":" Debt!CA$291","v":0},{"$f":" Debt!CB$291","v":0},{"$f":" Debt!CC$291","v":0},{"$f":" Debt!CD$291","v":0},{"$f":" Debt!CE$291","v":0},{"$f":" Debt!CF$291","v":0},{"$f":" Debt!CG$291","v":0},{"$f":" Debt!CH$291","v":0},{"$f":" Debt!CI$291","v":0},{"$f":" Debt!CJ$291","v":0},{"$f":" Debt!CK$291","v":0},{"$f":" Debt!CL$291","v":0},{"$f":" Debt!CM$291","v":0},{"$f":" Debt!CN$291","v":0},{"$f":" Debt!CO$291","v":0},{"$f":" Debt!CP$291","v":0},{"$f":" Debt!CQ$291","v":0},{"$f":" Debt!CR$291","v":0},{"$f":" Debt!CS$291","v":0},{"$f":" Debt!CT$291","v":0},{"$f":" Debt!CU$291","v":0},{"$f":" Debt!CV$291","v":0},{"$f":" Debt!CW$291","v":0},{"$f":" Debt!CX$291","v":0},{"$f":" Debt!CY$291","v":0},{"$f":" Debt!CZ$291","v":0},{"$f":" Debt!DA$291","v":0},{"$f":" Debt!DB$291","v":0},{"$f":" Debt!DC$291","v":0},{"$f":" Debt!DD$291","v":0},{"$f":" Debt!DE$291","v":0},{"$f":" Debt!DF$291","v":0},{"$f":" Debt!DG$291","v":0},{"$f":" Debt!DH$291","v":0},{"$f":" Debt!DI$291","v":0},{"$f":" Debt!DJ$291","v":0},{"$f":" Debt!DK$291","v":0},{"$f":" Debt!DL$291","v":0},{"$f":" Debt!DM$291","v":0},{"$f":" Debt!DN$291","v":0},{"$f":" Debt!DO$291","v":0},{"$f":" Debt!DP$291","v":0},{"$f":" Debt!DQ$291","v":0},{"$f":" Debt!DR$291","v":0},{"$f":" Debt!DS$291","v":0},{"$f":" Debt!DT$291","v":0},{"$f":" Debt!DU$291","v":0},{"$f":" Debt!DV$291","v":0},{"$f":" Debt!DW$291","v":0},{"$f":" Debt!DX$291","v":0},{"$f":" Debt!DY$291","v":0},{"$f":" Debt!DZ$291","v":0},{"$f":" Debt!EA$291","v":0},{"$f":" Debt!EB$291","v":0},{"$f":" Debt!EC$291","v":0},{"$f":" Debt!ED$291","v":0},{"$f":" Debt!EE$291","v":0},{"$f":" Debt!EF$291","v":0},{"$f":" Debt!EG$291","v":0},{"$f":" Debt!EH$291","v":0},{"$f":" Debt!EI$291","v":0},{"$f":" Debt!EJ$291","v":0},{"$f":" Debt!EK$291","v":0},{"$f":" Debt!EL$291","v":0},{"$f":" Debt!EM$291","v":0},{"$f":" Debt!EN$291","v":0},{"$f":" Debt!EO$291","v":0},{"$f":" Debt!EP$291","v":0},{"$f":" Debt!EQ$291","v":0},{"$f":" Debt!ER$291","v":0},{"$f":" Debt!ES$291","v":0},{"$f":" Debt!ET$291","v":0},{"$f":" Debt!EU$291","v":0},{"$f":" Debt!EV$291","v":0},{"$f":" Debt!EW$291","v":0},{"$f":" Debt!EX$291","v":0},{"$f":" Debt!EY$291","v":0},{"$f":" Debt!EZ$291","v":0},{"$f":" Debt!FA$291","v":0},{"$f":" Debt!FB$291","v":0},{"$f":" Debt!FC$291","v":0},{"$f":" Debt!FD$291","v":0},{"$f":" Debt!FE$291","v":0},{"$f":" Debt!FF$291","v":0},{"$f":" Debt!FG$291","v":0},{"$f":" Debt!FH$291","v":0},{"$f":" Debt!FI$291","v":0},{"$f":" Debt!FJ$291","v":0},{"$f":" Debt!FK$291","v":0},{"$f":" Debt!FL$291","v":0},{"$f":" Debt!FM$291","v":0},{"$f":" Debt!FN$291","v":0},{"$f":" Debt!FO$291","v":0},{"$f":" Debt!FP$291","v":0},{"$f":" Debt!FQ$291","v":0},{"$f":" Debt!FR$291","v":0},{"$f":" Debt!FS$291","v":0},{"$f":" Debt!FT$291","v":0},{"$f":" Debt!FU$291","v":0},{"$f":" Debt!FV$291","v":0},{"$f":" Debt!FW$291","v":0},{"$f":" Debt!FX$291","v":0},{"$f":" Debt!FY$291","v":0},{"$f":" Debt!FZ$291","v":0},{"$f":" Debt!GA$291","v":0},{"$f":" Debt!GB$291","v":0},{"$f":" Debt!GC$291","v":0},{"$f":" Debt!GD$291","v":0},{"$f":" Debt!GE$291","v":0},{"$f":" Debt!GF$291","v":0},{"$f":" Debt!GG$291","v":0},{"$f":" Debt!GH$291","v":0},{"$f":" Debt!GI$291","v":0},{"$f":" Debt!GJ$291","v":0}]
[null,null,null,null,{"$f":" Time!E$172","v":"Senior debt repayment flag"},{"$f":" Time!F$172","v":0},{"$f":" Time!G$172","v":"flag"},{"$f":" Time!H$172","v":34},{"$f":" Time!I$172","v":0},{"$f":" Time!J$172","v":0},{"$f":" Time!K$172","v":0},{"$f":" Time!L$172","v":0},{"$f":" Time!M$172","v":0},{"$f":" Time!N$172","v":0},{"$f":" Time!O$172","v":0},{"$f":" Time!P$172","v":0},{"$f":" Time!Q$172","v":1},{"$f":" Time!R$172","v":1},{"$f":" Time!S$172","v":1},{"$f":" Time!T$172","v":1},{"$f":" Time!U$172","v":1},{"$f":" Time!V$172","v":1},{"$f":" Time!W$172","v":1},{"$f":" Time!X$172","v":1},{"$f":" Time!Y$172","v":1},{"$f":" Time!Z$172","v":1},{"$f":" Time!AA$172","v":1},{"$f":" Time!AB$172","v":1},{"$f":" Time!AC$172","v":1},{"$f":" Time!AD$172","v":1},{"$f":" Time!AE$172","v":1},{"$f":" Time!AF$172","v":1},{"$f":" Time!AG$172","v":1},{"$f":" Time!AH$172","v":1},{"$f":" Time!AI$172","v":1},{"$f":" Time!AJ$172","v":1},{"$f":" Time!AK$172","v":1},{"$f":" Time!AL$172","v":1},{"$f":" Time!AM$172","v":1},{"$f":" Time!AN$172","v":1},{"$f":" Time!AO$172","v":1},{"$f":" Time!AP$172","v":1},{"$f":" Time!AQ$172","v":1},{"$f":" Time!AR$172","v":1},{"$f":" Time!AS$172","v":1},{"$f":" Time!AT$172","v":1},{"$f":" Time!AU$172","v":1},{"$f":" Time!AV$172","v":1},{"$f":" Time!AW$172","v":1},{"$f":" Time!AX$172","v":1},{"$f":" Time!AY$172","v":0},{"$f":" Time!AZ$172","v":0},{"$f":" Time!BA$172","v":0},{"$f":" Time!BB$172","v":0},{"$f":" Time!BC$172","v":0},{"$f":" Time!BD$172","v":0},{"$f":" Time!BE$172","v":0},{"$f":" Time!BF$172","v":0},{"$f":" Time!BG$172","v":0},{"$f":" Time!BH$172","v":0},{"$f":" Time!BI$172","v":0},{"$f":" Time!BJ$172","v":0},{"$f":" Time!BK$172","v":0},{"$f":" Time!BL$172","v":0},{"$f":" Time!BM$172","v":0},{"$f":" Time!BN$172","v":0},{"$f":" Time!BO$172","v":0},{"$f":" Time!BP$172","v":0},{"$f":" Time!BQ$172","v":0},{"$f":" Time!BR$172","v":0},{"$f":" Time!BS$172","v":0},{"$f":" Time!BT$172","v":0},{"$f":" Time!BU$172","v":0},{"$f":" Time!BV$172","v":0},{"$f":" Time!BW$172","v":0},{"$f":" Time!BX$172","v":0},{"$f":" Time!BY$172","v":0},{"$f":" Time!BZ$172","v":0},{"$f":" Time!CA$172","v":0},{"$f":" Time!CB$172","v":0},{"$f":" Time!CC$172","v":0},{"$f":" Time!CD$172","v":0},{"$f":" Time!CE$172","v":0},{"$f":" Time!CF$172","v":0},{"$f":" Time!CG$172","v":0},{"$f":" Time!CH$172","v":0},{"$f":" Time!CI$172","v":0},{"$f":" Time!CJ$172","v":0},{"$f":" Time!CK$172","v":0},{"$f":" Time!CL$172","v":0},{"$f":" Time!CM$172","v":0},{"$f":" Time!CN$172","v":0},{"$f":" Time!CO$172","v":0},{"$f":" Time!CP$172","v":0},{"$f":" Time!CQ$172","v":0},{"$f":" Time!CR$172","v":0},{"$f":" Time!CS$172","v":0},{"$f":" Time!CT$172","v":0},{"$f":" Time!CU$172","v":0},{"$f":" Time!CV$172","v":0},{"$f":" Time!CW$172","v":0},{"$f":" Time!CX$172","v":0},{"$f":" Time!CY$172","v":0},{"$f":" Time!CZ$172","v":0},{"$f":" Time!DA$172","v":0},{"$f":" Time!DB$172","v":0},{"$f":" Time!DC$172","v":0},{"$f":" Time!DD$172","v":0},{"$f":" Time!DE$172","v":0},{"$f":" Time!DF$172","v":0},{"$f":" Time!DG$172","v":0},{"$f":" Time!DH$172","v":0},{"$f":" Time!DI$172","v":0},{"$f":" Time!DJ$172","v":0},{"$f":" Time!DK$172","v":0},{"$f":" Time!DL$172","v":0},{"$f":" Time!DM$172","v":0},{"$f":" Time!DN$172","v":0},{"$f":" Time!DO$172","v":0},{"$f":" Time!DP$172","v":0},{"$f":" Time!DQ$172","v":0},{"$f":" Time!DR$172","v":0},{"$f":" Time!DS$172","v":0},{"$f":" Time!DT$172","v":0},{"$f":" Time!DU$172","v":0},{"$f":" Time!DV$172","v":0},{"$f":" Time!DW$172","v":0},{"$f":" Time!DX$172","v":0},{"$f":" Time!DY$172","v":0},{"$f":" Time!DZ$172","v":0},{"$f":" Time!EA$172","v":0},{"$f":" Time!EB$172","v":0},{"$f":" Time!EC$172","v":0},{"$f":" Time!ED$172","v":0},{"$f":" Time!EE$172","v":0},{"$f":" Time!EF$172","v":0},{"$f":" Time!EG$172","v":0},{"$f":" Time!EH$172","v":0},{"$f":" Time!EI$172","v":0},{"$f":" Time!EJ$172","v":0},{"$f":" Time!EK$172","v":0},{"$f":" Time!EL$172","v":0},{"$f":" Time!EM$172","v":0},{"$f":" Time!EN$172","v":0},{"$f":" Time!EO$172","v":0},{"$f":" Time!EP$172","v":0},{"$f":" Time!EQ$172","v":0},{"$f":" Time!ER$172","v":0},{"$f":" Time!ES$172","v":0},{"$f":" Time!ET$172","v":0},{"$f":" Time!EU$172","v":0},{"$f":" Time!EV$172","v":0},{"$f":" Time!EW$172","v":0},{"$f":" Time!EX$172","v":0},{"$f":" Time!EY$172","v":0},{"$f":" Time!EZ$172","v":0},{"$f":" Time!FA$172","v":0},{"$f":" Time!FB$172","v":0},{"$f":" Time!FC$172","v":0},{"$f":" Time!FD$172","v":0},{"$f":" Time!FE$172","v":0},{"$f":" Time!FF$172","v":0},{"$f":" Time!FG$172","v":0},{"$f":" Time!FH$172","v":0},{"$f":" Time!FI$172","v":0},{"$f":" Time!FJ$172","v":0},{"$f":" Time!FK$172","v":0},{"$f":" Time!FL$172","v":0},{"$f":" Time!FM$172","v":0},{"$f":" Time!FN$172","v":0},{"$f":" Time!FO$172","v":0},{"$f":" Time!FP$172","v":0},{"$f":" Time!FQ$172","v":0},{"$f":" Time!FR$172","v":0},{"$f":" Time!FS$172","v":0},{"$f":" Time!FT$172","v":0},{"$f":" Time!FU$172","v":0},{"$f":" Time!FV$172","v":0},{"$f":" Time!FW$172","v":0},{"$f":" Time!FX$172","v":0},{"$f":" Time!FY$172","v":0},{"$f":" Time!FZ$172","v":0},{"$f":" Time!GA$172","v":0},{"$f":" Time!GB$172","v":0},{"$f":" Time!GC$172","v":0},{"$f":" Time!GD$172","v":0},{"$f":" Time!GE$172","v":0},{"$f":" Time!GF$172","v":0},{"$f":" Time!GG$172","v":0},{"$f":" Time!GH$172","v":0},{"$f":" Time!GI$172","v":0},{"$f":" Time!GJ$172","v":0}]
[null,null,null,null,"Senior debt repayment as % of total",null,"%",{"$f":" SUM(J212:GJ212)","v":1.1182474707918175},null,{"$f":" IF($F208 > CHK_TOL, (J209 + J210) / $F208, 0) * J211","v":0},0,0,0,0,0,0,2.4945780282909082E-2,2.8769917207736355E-2,2.706467341642799E-2,2.9318582843397275E-2,2.7948228995034047E-2,2.9676474151066209E-2,2.871823115438258E-2,3.0242231489954242E-2,2.9333671426715922E-2,3.0914379179004099E-2,2.9629486711881842E-2,3.1161130727796648E-2,3.0356543299575697E-2,3.1881568103238875E-2,3.1093993873299707E-2,3.2629907287961238E-2,3.1777296863735961E-2,3.3349801057024356E-2,3.2595100435114911E-2,3.4096894115087727E-2,3.3052086578603521E-2,3.4572301238821962E-2,3.3870509953728728E-2,3.5419791927286622E-2,3.4634557809942471E-2,{"$f":" IF($F208 > CHK_TOL, (AP209 + AP210) / $F208, 0) * AP211","v":3.6205875148001457E-2},3.56546462934288E-2,3.726259412986007E-2,3.6741799261311138E-2,3.8351061455981668E-2,3.7861554555074693E-2,3.9536067409494453E-2,3.8953929157956868E-2,4.0626803250980129E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF($F208 > CHK_TOL, (BV209 + BV210) / $F208, 0) * BV211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF($F208 > CHK_TOL, (DB209 + DB210) / $F208, 0) * DB211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF($F208 > CHK_TOL, (EH209 + EH210) / $F208, 0) * EH211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF($F208 > CHK_TOL, (FN209 + FN210) / $F208, 0) * FN211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$212","v":"Senior debt repayment as % of total"},0,"%",1.1182474707918175,0,0,0,0,0,0,0,0,2.4945780282909082E-2,2.8769917207736355E-2,2.706467341642799E-2,2.9318582843397275E-2,2.7948228995034047E-2,2.9676474151066209E-2,2.871823115438258E-2,3.0242231489954242E-2,2.9333671426715922E-2,3.0914379179004099E-2,2.9629486711881842E-2,3.1161130727796648E-2,3.0356543299575697E-2,3.1881568103238875E-2,3.1093993873299707E-2,3.2629907287961238E-2,3.1777296863735961E-2,3.3349801057024356E-2,3.2595100435114911E-2,3.4096894115087727E-2,{"$f":" AK$212","v":3.3052086578603521E-2},3.4572301238821962E-2,3.3870509953728728E-2,3.5419791927286622E-2,3.4634557809942471E-2,3.6205875148001457E-2,3.56546462934288E-2,3.726259412986007E-2,3.6741799261311138E-2,3.8351061455981668E-2,3.7861554555074693E-2,3.9536067409494453E-2,3.8953929157956868E-2,4.0626803250980129E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$206","v":"Years from FC - counter"},0,"years",0,0,0,0,0,0,0,0,0,2.6666666666666665,3.1666666666666665,3.6666666666666665,4.1666666666666661,4.6666666666666661,5.1666666666666661,5.6666666666666661,6.1666666666666661,6.6666666666666661,7.1666666666666661,7.6666666666666661,8.1666666666666661,8.6666666666666661,9.1666666666666661,9.6666666666666661,10.166666666666666,10.666666666666666,11.166666666666666,11.666666666666666,12.166666666666666,{"$f":" AK$206","v":12.666666666666666},13.166666666666666,13.666666666666666,14.166666666666666,14.666666666666666,15.166666666666666,15.666666666666666,16.166666666666668,16.666666666666668,17.166666666666668,17.666666666666668,18.166666666666668,18.666666666666668,19.166666666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Weighted average life of loan",{"$f":" SUMPRODUCT(J214:GJ214, J215:GJ215)","v":12.825203614693256},"years"]
[]
[]
["EQUITY SELL DOWN"]
[]
[null,null,null,null,{"$f":" InpC!E$260","v":"Investor's stake"},{"$f":" InpC!F$260","v":0.25},{"$f":" InpC!G$260","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$261","v":"Incoming investor years after COD"},{"$f":" InpC!F$261","v":2},{"$f":" InpC!G$261","v":"years"}]
[null,null,null,null,{"$f":" InpC!E$262","v":"Incoming investor equity IRR "},{"$f":" InpC!F$262","v":0.08},{"$f":" InpC!G$262","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$281","v":"Number of periods in a year"},{"$f":" InpC!F$281","v":2},{"$f":" InpC!G$281","v":"periods"}]
[null,null,null,null,"Period discount rate",{"$f":"((1+F223)^(1/F224)-1)","v":3.9230484541326494E-2},"%"]
[null,null,null,null,{"$f":" Time!E$100","v":"Sell down flag"},{"$f":" Time!F$100","v":0},{"$f":" Time!G$100","v":"flag"},{"$f":" Time!H$100","v":1},{"$f":" Time!I$100","v":0},{"$f":" Time!J$100","v":0},{"$f":" Time!K$100","v":0},{"$f":" Time!L$100","v":0},{"$f":" Time!M$100","v":0},{"$f":" Time!N$100","v":0},{"$f":" Time!O$100","v":0},{"$f":" Time!P$100","v":0},{"$f":" Time!Q$100","v":0},{"$f":" Time!R$100","v":0},{"$f":" Time!S$100","v":0},{"$f":" Time!T$100","v":1},{"$f":" Time!U$100","v":0},{"$f":" Time!V$100","v":0},{"$f":" Time!W$100","v":0},{"$f":" Time!X$100","v":0},{"$f":" Time!Y$100","v":0},{"$f":" Time!Z$100","v":0},{"$f":" Time!AA$100","v":0},{"$f":" Time!AB$100","v":0},{"$f":" Time!AC$100","v":0},{"$f":" Time!AD$100","v":0},{"$f":" Time!AE$100","v":0},{"$f":" Time!AF$100","v":0},{"$f":" Time!AG$100","v":0},{"$f":" Time!AH$100","v":0},{"$f":" Time!AI$100","v":0},{"$f":" Time!AJ$100","v":0},{"$f":" Time!AK$100","v":0},{"$f":" Time!AL$100","v":0},{"$f":" Time!AM$100","v":0},{"$f":" Time!AN$100","v":0},{"$f":" Time!AO$100","v":0},{"$f":" Time!AP$100","v":0},{"$f":" Time!AQ$100","v":0},{"$f":" Time!AR$100","v":0},{"$f":" Time!AS$100","v":0},{"$f":" Time!AT$100","v":0},{"$f":" Time!AU$100","v":0},{"$f":" Time!AV$100","v":0},{"$f":" Time!AW$100","v":0},{"$f":" Time!AX$100","v":0},{"$f":" Time!AY$100","v":0},{"$f":" Time!AZ$100","v":0},{"$f":" Time!BA$100","v":0},{"$f":" Time!BB$100","v":0},{"$f":" Time!BC$100","v":0},{"$f":" Time!BD$100","v":0},{"$f":" Time!BE$100","v":0},{"$f":" Time!BF$100","v":0},{"$f":" Time!BG$100","v":0},{"$f":" Time!BH$100","v":0},{"$f":" Time!BI$100","v":0},{"$f":" Time!BJ$100","v":0},{"$f":" Time!BK$100","v":0},{"$f":" Time!BL$100","v":0},{"$f":" Time!BM$100","v":0},{"$f":" Time!BN$100","v":0},{"$f":" Time!BO$100","v":0},{"$f":" Time!BP$100","v":0},{"$f":" Time!BQ$100","v":0},{"$f":" Time!BR$100","v":0},{"$f":" Time!BS$100","v":0},{"$f":" Time!BT$100","v":0},{"$f":" Time!BU$100","v":0},{"$f":" Time!BV$100","v":0},{"$f":" Time!BW$100","v":0},{"$f":" Time!BX$100","v":0},{"$f":" Time!BY$100","v":0},{"$f":" Time!BZ$100","v":0},{"$f":" Time!CA$100","v":0},{"$f":" Time!CB$100","v":0},{"$f":" Time!CC$100","v":0},{"$f":" Time!CD$100","v":0},{"$f":" Time!CE$100","v":0},{"$f":" Time!CF$100","v":0},{"$f":" Time!CG$100","v":0},{"$f":" Time!CH$100","v":0},{"$f":" Time!CI$100","v":0},{"$f":" Time!CJ$100","v":0},{"$f":" Time!CK$100","v":0},{"$f":" Time!CL$100","v":0},{"$f":" Time!CM$100","v":0},{"$f":" Time!CN$100","v":0},{"$f":" Time!CO$100","v":0},{"$f":" Time!CP$100","v":0},{"$f":" Time!CQ$100","v":0},{"$f":" Time!CR$100","v":0},{"$f":" Time!CS$100","v":0},{"$f":" Time!CT$100","v":0},{"$f":" Time!CU$100","v":0},{"$f":" Time!CV$100","v":0},{"$f":" Time!CW$100","v":0},{"$f":" Time!CX$100","v":0},{"$f":" Time!CY$100","v":0},{"$f":" Time!CZ$100","v":0},{"$f":" Time!DA$100","v":0},{"$f":" Time!DB$100","v":0},{"$f":" Time!DC$100","v":0},{"$f":" Time!DD$100","v":0},{"$f":" Time!DE$100","v":0},{"$f":" Time!DF$100","v":0},{"$f":" Time!DG$100","v":0},{"$f":" Time!DH$100","v":0},{"$f":" Time!DI$100","v":0},{"$f":" Time!DJ$100","v":0},{"$f":" Time!DK$100","v":0},{"$f":" Time!DL$100","v":0},{"$f":" Time!DM$100","v":0},{"$f":" Time!DN$100","v":0},{"$f":" Time!DO$100","v":0},{"$f":" Time!DP$100","v":0},{"$f":" Time!DQ$100","v":0},{"$f":" Time!DR$100","v":0},{"$f":" Time!DS$100","v":0},{"$f":" Time!DT$100","v":0},{"$f":" Time!DU$100","v":0},{"$f":" Time!DV$100","v":0},{"$f":" Time!DW$100","v":0},{"$f":" Time!DX$100","v":0},{"$f":" Time!DY$100","v":0},{"$f":" Time!DZ$100","v":0},{"$f":" Time!EA$100","v":0},{"$f":" Time!EB$100","v":0},{"$f":" Time!EC$100","v":0},{"$f":" Time!ED$100","v":0},{"$f":" Time!EE$100","v":0},{"$f":" Time!EF$100","v":0},{"$f":" Time!EG$100","v":0},{"$f":" Time!EH$100","v":0},{"$f":" Time!EI$100","v":0},{"$f":" Time!EJ$100","v":0},{"$f":" Time!EK$100","v":0},{"$f":" Time!EL$100","v":0},{"$f":" Time!EM$100","v":0},{"$f":" Time!EN$100","v":0},{"$f":" Time!EO$100","v":0},{"$f":" Time!EP$100","v":0},{"$f":" Time!EQ$100","v":0},{"$f":" Time!ER$100","v":0},{"$f":" Time!ES$100","v":0},{"$f":" Time!ET$100","v":0},{"$f":" Time!EU$100","v":0},{"$f":" Time!EV$100","v":0},{"$f":" Time!EW$100","v":0},{"$f":" Time!EX$100","v":0},{"$f":" Time!EY$100","v":0},{"$f":" Time!EZ$100","v":0},{"$f":" Time!FA$100","v":0},{"$f":" Time!FB$100","v":0},{"$f":" Time!FC$100","v":0},{"$f":" Time!FD$100","v":0},{"$f":" Time!FE$100","v":0},{"$f":" Time!FF$100","v":0},{"$f":" Time!FG$100","v":0},{"$f":" Time!FH$100","v":0},{"$f":" Time!FI$100","v":0},{"$f":" Time!FJ$100","v":0},{"$f":" Time!FK$100","v":0},{"$f":" Time!FL$100","v":0},{"$f":" Time!FM$100","v":0},{"$f":" Time!FN$100","v":0},{"$f":" Time!FO$100","v":0},{"$f":" Time!FP$100","v":0},{"$f":" Time!FQ$100","v":0},{"$f":" Time!FR$100","v":0},{"$f":" Time!FS$100","v":0},{"$f":" Time!FT$100","v":0},{"$f":" Time!FU$100","v":0},{"$f":" Time!FV$100","v":0},{"$f":" Time!FW$100","v":0},{"$f":" Time!FX$100","v":0},{"$f":" Time!FY$100","v":0},{"$f":" Time!FZ$100","v":0},{"$f":" Time!GA$100","v":0},{"$f":" Time!GB$100","v":0},{"$f":" Time!GC$100","v":0},{"$f":" Time!GD$100","v":0},{"$f":" Time!GE$100","v":0},{"$f":" Time!GF$100","v":0},{"$f":" Time!GG$100","v":0},{"$f":" Time!GH$100","v":0},{"$f":" Time!GI$100","v":0},{"$f":" Time!GJ$100","v":0}]
[null,null,null,null,"Incoming investor discount factor",null,"%",null,null,{"$f":"IF(J226=1,1,I227/(1+$F225))","v":0},0,0,0,0,0,0,0,0,0,1,0.96225044864937614,0.92592592592592571,0.89097263763831103,0.85733882030178288,0.82497466447991752,0.79383224102016925,0.76386543007399754,0.73502985279645283,0.70728280562407164,0.68058319703375247,0.65489148668895514,0.63016962688310407,0.6063810061934769,0.58349039526213331,0.56146389462358959,0.54026888450197519,0.51987397650332356,0.50024896713145839,0.48136479305863289,0.46319348808468364,0.4457081417209563,0.42888285933766995,0.41269272381570021,0.39711375864599063,0.38212289242194458,0.36769792467221346,0.35381749298328191,0.34046104136316052,0.32760878979933505,0.31524170496588932,0.30334147203642126,0.29189046756100856,0.28087173336705668,0.27026895144537827,0.26006641978431172,0.25024902911609093,0.24080224054102931,0.23171206399638045,0.22296503753799005,0.21454820740405592,0.20644910883147222,0.19865574759634802,0.19115658225136312,0.18394050703365553,0.17699683541792877,0.17031528429042175,0.16388595872030437,0.15769933730594601,0.15174625807435585,0.14601790491291294,0.14050579451329243,0.13520176380825269,0.13009795788267814,{"$f":"IF(BV226=1,1,BU227/(1+$F225))","v":0.12518681834097467},0.12046107211359083,0.11591372068608763,0.1115380297348063,0.10732751915378481,0.10327595345815395,9.9377332549800731E-2,9.5625882831624001E-2,9.2016048657222876E-2,8.8542484103355537E-2,8.5200045052984119E-2,8.1983781577181031E-2,7.888893060461491E-2,7.5910908867760196E-2,7.3045306115384151E-2,7.0287878581259414E-2,6.7634542699429742E-2,6.5081369056721655E-2,6.2624576573546045E-2,6.0260526904371892E-2,5.7985719049579658E-2,5.5796784170714701E-2,5.3690480601462628E-2,5.166368904695804E-2,4.9713407964317238E-2,4.7836749117553735E-2,4.603093330029373E-2,4.4293286219957151E-2,4.2621234537308997E-2,4.101230205551587E-2,3.9464106053063878E-2,3.7974353755107278E-2,3.6540838938022104E-2,3.5161438662136363E-2,3.3834110127798238E-2,3.2556887650126258E-2,3.1327879747961328E-2,3.0145266342709493E-2,2.9007296062927148E-2,2.7912283650656931E-2,2.6858607465673277E-2,2.5844707083941595E-2,2.4869080986734508E-2,2.3930284336982952E-2,2.3026926839568983E-2,2.2157670682391616E-2,2.132122855515646E-2,2.0516361742955194E-2,1.9741878291811534E-2,1.899663124347703E-2,1.8279516936862528E-2,1.7589473373589837E-2,1.6925478645243078E-2,1.6286549419990588E-2,1.567173948633618E-2,1.5080138351843133E-2,1.4510869894755718E-2,1.3963091066521416E-2,1.3435990643292329E-2,1.2928788024556864E-2,1.2440732077122523E-2,1.1971100022737833E-2,1.1519196367706036E-2,1.1084351872905398E-2,{"$f":"IF(EH226=1,1,EG227/(1+$F225))","v":1.0665922562690772E-2},1.02632887712087E-2,9.8758542247136764E-3,9.503045158526572E-3,9.1443094673274751E-3,8.7991158875246004E-3,8.4669532104884003E-3,8.1473295254857383E-3,7.8397714911929602E-3,7.5438236347090144E-3,7.259047677030517E-3,6.9850218839898268E-3,6.7213404416949212E-3,6.4676128555461341E-3,6.2234633719397406E-3,5.988530421801975E-3,5.7624660851293887E-3,5.5449355757425682E-3,5.3356167454901736E-3,5.1341996071690441E-3,4.9403858754538633E-3,4.7538885251565211E-3,4.5744313661609838E-3,4.401748634404185E-3,4.2355845982972058E-3,4.0756931800038738E-3,3.9218375910159298E-3,3.7737899814850673E-3,3.6313311027925269E-3,3.4942499828565427E-3,3.3623436136967833E-3,3.2354166507930944E-3,3.113281123793317E-3,2.9957561581417532E-3,2.8826677072160333E-3,2.7738482945756965E-3,2.6691367659407708E-3,2.5683780505330518E-3,2.4714229314266394E-3,2.3781278245676401E-3,2.2883545661357765E-3,2.2019702079329995E-3,2.1188468204960888E-3,2.0388613036416655E-3,1.9618952041630445E-3,1.8878345404089491E-3,1.8165696334843E-3,1.7479949448231005E-3,1.68200891989287E-3,1.6185138377991669E-3,1.5574156665674719E-3,1.4986239238881172E-3,1.4420515431180292E-3,1.3876147443408488E-3,1.3352329102944713E-3]
[]
[null,null,null,null,{"$f":" Time!E$103","v":"Incoming investor operating period flag"},{"$f":" Time!F$103","v":0},{"$f":" Time!G$103","v":"flag"},{"$f":" Time!H$103","v":36},{"$f":" Time!I$103","v":0},{"$f":" Time!J$103","v":0},{"$f":" Time!K$103","v":0},{"$f":" Time!L$103","v":0},{"$f":" Time!M$103","v":0},{"$f":" Time!N$103","v":0},{"$f":" Time!O$103","v":0},{"$f":" Time!P$103","v":0},{"$f":" Time!Q$103","v":0},{"$f":" Time!R$103","v":0},{"$f":" Time!S$103","v":0},{"$f":" Time!T$103","v":0},{"$f":" Time!U$103","v":1},{"$f":" Time!V$103","v":1},{"$f":" Time!W$103","v":1},{"$f":" Time!X$103","v":1},{"$f":" Time!Y$103","v":1},{"$f":" Time!Z$103","v":1},{"$f":" Time!AA$103","v":1},{"$f":" Time!AB$103","v":1},{"$f":" Time!AC$103","v":1},{"$f":" Time!AD$103","v":1},{"$f":" Time!AE$103","v":1},{"$f":" Time!AF$103","v":1},{"$f":" Time!AG$103","v":1},{"$f":" Time!AH$103","v":1},{"$f":" Time!AI$103","v":1},{"$f":" Time!AJ$103","v":1},{"$f":" Time!AK$103","v":1},{"$f":" Time!AL$103","v":1},{"$f":" Time!AM$103","v":1},{"$f":" Time!AN$103","v":1},{"$f":" Time!AO$103","v":1},{"$f":" Time!AP$103","v":1},{"$f":" Time!AQ$103","v":1},{"$f":" Time!AR$103","v":1},{"$f":" Time!AS$103","v":1},{"$f":" Time!AT$103","v":1},{"$f":" Time!AU$103","v":1},{"$f":" Time!AV$103","v":1},{"$f":" Time!AW$103","v":1},{"$f":" Time!AX$103","v":1},{"$f":" Time!AY$103","v":1},{"$f":" Time!AZ$103","v":1},{"$f":" Time!BA$103","v":1},{"$f":" Time!BB$103","v":1},{"$f":" Time!BC$103","v":1},{"$f":" Time!BD$103","v":1},{"$f":" Time!BE$103","v":0},{"$f":" Time!BF$103","v":0},{"$f":" Time!BG$103","v":0},{"$f":" Time!BH$103","v":0},{"$f":" Time!BI$103","v":0},{"$f":" Time!BJ$103","v":0},{"$f":" Time!BK$103","v":0},{"$f":" Time!BL$103","v":0},{"$f":" Time!BM$103","v":0},{"$f":" Time!BN$103","v":0},{"$f":" Time!BO$103","v":0},{"$f":" Time!BP$103","v":0},{"$f":" Time!BQ$103","v":0},{"$f":" Time!BR$103","v":0},{"$f":" Time!BS$103","v":0},{"$f":" Time!BT$103","v":0},{"$f":" Time!BU$103","v":0},{"$f":" Time!BV$103","v":0},{"$f":" Time!BW$103","v":0},{"$f":" Time!BX$103","v":0},{"$f":" Time!BY$103","v":0},{"$f":" Time!BZ$103","v":0},{"$f":" Time!CA$103","v":0},{"$f":" Time!CB$103","v":0},{"$f":" Time!CC$103","v":0},{"$f":" Time!CD$103","v":0},{"$f":" Time!CE$103","v":0},{"$f":" Time!CF$103","v":0},{"$f":" Time!CG$103","v":0},{"$f":" Time!CH$103","v":0},{"$f":" Time!CI$103","v":0},{"$f":" Time!CJ$103","v":0},{"$f":" Time!CK$103","v":0},{"$f":" Time!CL$103","v":0},{"$f":" Time!CM$103","v":0},{"$f":" Time!CN$103","v":0},{"$f":" Time!CO$103","v":0},{"$f":" Time!CP$103","v":0},{"$f":" Time!CQ$103","v":0},{"$f":" Time!CR$103","v":0},{"$f":" Time!CS$103","v":0},{"$f":" Time!CT$103","v":0},{"$f":" Time!CU$103","v":0},{"$f":" Time!CV$103","v":0},{"$f":" Time!CW$103","v":0},{"$f":" Time!CX$103","v":0},{"$f":" Time!CY$103","v":0},{"$f":" Time!CZ$103","v":0},{"$f":" Time!DA$103","v":0},{"$f":" Time!DB$103","v":0},{"$f":" Time!DC$103","v":0},{"$f":" Time!DD$103","v":0},{"$f":" Time!DE$103","v":0},{"$f":" Time!DF$103","v":0},{"$f":" Time!DG$103","v":0},{"$f":" Time!DH$103","v":0},{"$f":" Time!DI$103","v":0},{"$f":" Time!DJ$103","v":0},{"$f":" Time!DK$103","v":0},{"$f":" Time!DL$103","v":0},{"$f":" Time!DM$103","v":0},{"$f":" Time!DN$103","v":0},{"$f":" Time!DO$103","v":0},{"$f":" Time!DP$103","v":0},{"$f":" Time!DQ$103","v":0},{"$f":" Time!DR$103","v":0},{"$f":" Time!DS$103","v":0},{"$f":" Time!DT$103","v":0},{"$f":" Time!DU$103","v":0},{"$f":" Time!DV$103","v":0},{"$f":" Time!DW$103","v":0},{"$f":" Time!DX$103","v":0},{"$f":" Time!DY$103","v":0},{"$f":" Time!DZ$103","v":0},{"$f":" Time!EA$103","v":0},{"$f":" Time!EB$103","v":0},{"$f":" Time!EC$103","v":0},{"$f":" Time!ED$103","v":0},{"$f":" Time!EE$103","v":0},{"$f":" Time!EF$103","v":0},{"$f":" Time!EG$103","v":0},{"$f":" Time!EH$103","v":0},{"$f":" Time!EI$103","v":0},{"$f":" Time!EJ$103","v":0},{"$f":" Time!EK$103","v":0},{"$f":" Time!EL$103","v":0},{"$f":" Time!EM$103","v":0},{"$f":" Time!EN$103","v":0},{"$f":" Time!EO$103","v":0},{"$f":" Time!EP$103","v":0},{"$f":" Time!EQ$103","v":0},{"$f":" Time!ER$103","v":0},{"$f":" Time!ES$103","v":0},{"$f":" Time!ET$103","v":0},{"$f":" Time!EU$103","v":0},{"$f":" Time!EV$103","v":0},{"$f":" Time!EW$103","v":0},{"$f":" Time!EX$103","v":0},{"$f":" Time!EY$103","v":0},{"$f":" Time!EZ$103","v":0},{"$f":" Time!FA$103","v":0},{"$f":" Time!FB$103","v":0},{"$f":" Time!FC$103","v":0},{"$f":" Time!FD$103","v":0},{"$f":" Time!FE$103","v":0},{"$f":" Time!FF$103","v":0},{"$f":" Time!FG$103","v":0},{"$f":" Time!FH$103","v":0},{"$f":" Time!FI$103","v":0},{"$f":" Time!FJ$103","v":0},{"$f":" Time!FK$103","v":0},{"$f":" Time!FL$103","v":0},{"$f":" Time!FM$103","v":0},{"$f":" Time!FN$103","v":0},{"$f":" Time!FO$103","v":0},{"$f":" Time!FP$103","v":0},{"$f":" Time!FQ$103","v":0},{"$f":" Time!FR$103","v":0},{"$f":" Time!FS$103","v":0},{"$f":" Time!FT$103","v":0},{"$f":" Time!FU$103","v":0},{"$f":" Time!FV$103","v":0},{"$f":" Time!FW$103","v":0},{"$f":" Time!FX$103","v":0},{"$f":" Time!FY$103","v":0},{"$f":" Time!FZ$103","v":0},{"$f":" Time!GA$103","v":0},{"$f":" Time!GB$103","v":0},{"$f":" Time!GC$103","v":0},{"$f":" Time!GD$103","v":0},{"$f":" Time!GE$103","v":0},{"$f":" Time!GF$103","v":0},{"$f":" Time!GG$103","v":0},{"$f":" Time!GH$103","v":0},{"$f":" Time!GI$103","v":0},{"$f":" Time!GJ$103","v":0}]
[null,null,null,null,{"$f":" Time!E$123","v":"First post operating period flag"},{"$f":" Time!F$123","v":0},{"$f":" Time!G$123","v":"flag"},{"$f":" Time!H$123","v":1},{"$f":" Time!I$123","v":0},{"$f":" Time!J$123","v":0},{"$f":" Time!K$123","v":0},{"$f":" Time!L$123","v":0},{"$f":" Time!M$123","v":0},{"$f":" Time!N$123","v":0},{"$f":" Time!O$123","v":0},{"$f":" Time!P$123","v":0},{"$f":" Time!Q$123","v":0},{"$f":" Time!R$123","v":0},{"$f":" Time!S$123","v":0},{"$f":" Time!T$123","v":0},{"$f":" Time!U$123","v":0},{"$f":" Time!V$123","v":0},{"$f":" Time!W$123","v":0},{"$f":" Time!X$123","v":0},{"$f":" Time!Y$123","v":0},{"$f":" Time!Z$123","v":0},{"$f":" Time!AA$123","v":0},{"$f":" Time!AB$123","v":0},{"$f":" Time!AC$123","v":0},{"$f":" Time!AD$123","v":0},{"$f":" Time!AE$123","v":0},{"$f":" Time!AF$123","v":0},{"$f":" Time!AG$123","v":0},{"$f":" Time!AH$123","v":0},{"$f":" Time!AI$123","v":0},{"$f":" Time!AJ$123","v":0},{"$f":" Time!AK$123","v":0},{"$f":" Time!AL$123","v":0},{"$f":" Time!AM$123","v":0},{"$f":" Time!AN$123","v":0},{"$f":" Time!AO$123","v":0},{"$f":" Time!AP$123","v":0},{"$f":" Time!AQ$123","v":0},{"$f":" Time!AR$123","v":0},{"$f":" Time!AS$123","v":0},{"$f":" Time!AT$123","v":0},{"$f":" Time!AU$123","v":0},{"$f":" Time!AV$123","v":0},{"$f":" Time!AW$123","v":0},{"$f":" Time!AX$123","v":0},{"$f":" Time!AY$123","v":0},{"$f":" Time!AZ$123","v":0},{"$f":" Time!BA$123","v":0},{"$f":" Time!BB$123","v":0},{"$f":" Time!BC$123","v":0},{"$f":" Time!BD$123","v":0},{"$f":" Time!BE$123","v":1},{"$f":" Time!BF$123","v":0},{"$f":" Time!BG$123","v":0},{"$f":" Time!BH$123","v":0},{"$f":" Time!BI$123","v":0},{"$f":" Time!BJ$123","v":0},{"$f":" Time!BK$123","v":0},{"$f":" Time!BL$123","v":0},{"$f":" Time!BM$123","v":0},{"$f":" Time!BN$123","v":0},{"$f":" Time!BO$123","v":0},{"$f":" Time!BP$123","v":0},{"$f":" Time!BQ$123","v":0},{"$f":" Time!BR$123","v":0},{"$f":" Time!BS$123","v":0},{"$f":" Time!BT$123","v":0},{"$f":" Time!BU$123","v":0},{"$f":" Time!BV$123","v":0},{"$f":" Time!BW$123","v":0},{"$f":" Time!BX$123","v":0},{"$f":" Time!BY$123","v":0},{"$f":" Time!BZ$123","v":0},{"$f":" Time!CA$123","v":0},{"$f":" Time!CB$123","v":0},{"$f":" Time!CC$123","v":0},{"$f":" Time!CD$123","v":0},{"$f":" Time!CE$123","v":0},{"$f":" Time!CF$123","v":0},{"$f":" Time!CG$123","v":0},{"$f":" Time!CH$123","v":0},{"$f":" Time!CI$123","v":0},{"$f":" Time!CJ$123","v":0},{"$f":" Time!CK$123","v":0},{"$f":" Time!CL$123","v":0},{"$f":" Time!CM$123","v":0},{"$f":" Time!CN$123","v":0},{"$f":" Time!CO$123","v":0},{"$f":" Time!CP$123","v":0},{"$f":" Time!CQ$123","v":0},{"$f":" Time!CR$123","v":0},{"$f":" Time!CS$123","v":0},{"$f":" Time!CT$123","v":0},{"$f":" Time!CU$123","v":0},{"$f":" Time!CV$123","v":0},{"$f":" Time!CW$123","v":0},{"$f":" Time!CX$123","v":0},{"$f":" Time!CY$123","v":0},{"$f":" Time!CZ$123","v":0},{"$f":" Time!DA$123","v":0},{"$f":" Time!DB$123","v":0},{"$f":" Time!DC$123","v":0},{"$f":" Time!DD$123","v":0},{"$f":" Time!DE$123","v":0},{"$f":" Time!DF$123","v":0},{"$f":" Time!DG$123","v":0},{"$f":" Time!DH$123","v":0},{"$f":" Time!DI$123","v":0},{"$f":" Time!DJ$123","v":0},{"$f":" Time!DK$123","v":0},{"$f":" Time!DL$123","v":0},{"$f":" Time!DM$123","v":0},{"$f":" Time!DN$123","v":0},{"$f":" Time!DO$123","v":0},{"$f":" Time!DP$123","v":0},{"$f":" Time!DQ$123","v":0},{"$f":" Time!DR$123","v":0},{"$f":" Time!DS$123","v":0},{"$f":" Time!DT$123","v":0},{"$f":" Time!DU$123","v":0},{"$f":" Time!DV$123","v":0},{"$f":" Time!DW$123","v":0},{"$f":" Time!DX$123","v":0},{"$f":" Time!DY$123","v":0},{"$f":" Time!DZ$123","v":0},{"$f":" Time!EA$123","v":0},{"$f":" Time!EB$123","v":0},{"$f":" Time!EC$123","v":0},{"$f":" Time!ED$123","v":0},{"$f":" Time!EE$123","v":0},{"$f":" Time!EF$123","v":0},{"$f":" Time!EG$123","v":0},{"$f":" Time!EH$123","v":0},{"$f":" Time!EI$123","v":0},{"$f":" Time!EJ$123","v":0},{"$f":" Time!EK$123","v":0},{"$f":" Time!EL$123","v":0},{"$f":" Time!EM$123","v":0},{"$f":" Time!EN$123","v":0},{"$f":" Time!EO$123","v":0},{"$f":" Time!EP$123","v":0},{"$f":" Time!EQ$123","v":0},{"$f":" Time!ER$123","v":0},{"$f":" Time!ES$123","v":0},{"$f":" Time!ET$123","v":0},{"$f":" Time!EU$123","v":0},{"$f":" Time!EV$123","v":0},{"$f":" Time!EW$123","v":0},{"$f":" Time!EX$123","v":0},{"$f":" Time!EY$123","v":0},{"$f":" Time!EZ$123","v":0},{"$f":" Time!FA$123","v":0},{"$f":" Time!FB$123","v":0},{"$f":" Time!FC$123","v":0},{"$f":" Time!FD$123","v":0},{"$f":" Time!FE$123","v":0},{"$f":" Time!FF$123","v":0},{"$f":" Time!FG$123","v":0},{"$f":" Time!FH$123","v":0},{"$f":" Time!FI$123","v":0},{"$f":" Time!FJ$123","v":0},{"$f":" Time!FK$123","v":0},{"$f":" Time!FL$123","v":0},{"$f":" Time!FM$123","v":0},{"$f":" Time!FN$123","v":0},{"$f":" Time!FO$123","v":0},{"$f":" Time!FP$123","v":0},{"$f":" Time!FQ$123","v":0},{"$f":" Time!FR$123","v":0},{"$f":" Time!FS$123","v":0},{"$f":" Time!FT$123","v":0},{"$f":" Time!FU$123","v":0},{"$f":" Time!FV$123","v":0},{"$f":" Time!FW$123","v":0},{"$f":" Time!FX$123","v":0},{"$f":" Time!FY$123","v":0},{"$f":" Time!FZ$123","v":0},{"$f":" Time!GA$123","v":0},{"$f":" Time!GB$123","v":0},{"$f":" Time!GC$123","v":0},{"$f":" Time!GD$123","v":0},{"$f":" Time!GE$123","v":0},{"$f":" Time!GF$123","v":0},{"$f":" Time!GG$123","v":0},{"$f":" Time!GH$123","v":0},{"$f":" Time!GI$123","v":0},{"$f":" Time!GJ$123","v":0}]
[null,null,null,null,{"$f":" E$23","v":"Net cashflow to equity during operations less equity withholding tax"},0,"$ 000s",361575.81363622955,0,0,0,0,144.09016867786704,837.66945718094212,887.060608644475,2164.9488839840214,9436.8238437272357,6734.601070184628,7267.2689753918658,6880.1214335691966,7335.2966088325084,7018.9070652712908,7440.0472447619195,7163.4526905187086,7497.9979481303308,7234.4665682610539,7601.0514618510297,7321.6730243621514,7727.464658089435,7438.2234296212173,7866.5600936317496,7341.6169139784979,7590.5092525934215,7259.976363520178,7616.9780757212102,7269.1243079083997,7649.473367694507,7290.930247157743,7689.9372592718591,7347.1275348206727,7684.0772033922203,7333.7285382101709,7692.6480505422187,7310.1156893718799,7668.7438924899598,7275.0653484605355,7647.5737647182177,7266.5591244584612,11786.856441355005,11446.656292603355,15823.284774578686,15288.20410152749,15120.594119066052,14972.012451508414,15082.591435642295,14960.300016632444,4163.4038343139682,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cashflow to equity during operations less equity withholding tax for incoming investor",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J232:GJ232)","v":81805.807298717336},null,{"$f":"$F221*J231*(J229 + J230)","v":0},0,0,0,0,0,0,0,0,0,0,1833.8241522081271,1754.7267663178227,1860.0118111904799,1790.8631726296771,1874.4994870325827,1808.6166420652635,1900.2628654627574,1830.4182560905379,1931.8661645223588,1859.5558574053043,1966.6400234079374,1835.4042284946245,1897.6273131483554,1814.9940908800445,1904.2445189303025,1817.2810769770999,1912.3683419236268,1822.7325617894357,1922.4843148179648,1836.7818837051682,1921.0193008480551,{"$f":"$F221*AP231*(AP229 + AP230)","v":1833.4321345525427},1923.1620126355547,1827.52892234297,1917.1859731224899,1818.7663371151339,1911.8934411795544,1816.6397811146153,2946.7141103387512,2861.6640731508387,3955.8211936446714,3822.0510253818725,3780.1485297665131,3743.0031128771034,3770.6478589105736,3740.0750041581109,1040.8509585784921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F221*BV231*(BV229 + BV230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F221*DB231*(DB229 + DB230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F221*EH231*(EH229 + EH230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F221*FN231*(FN229 + FN230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$227","v":"Incoming investor discount factor"},0,"%",0,0,0,0,0,0,0,0,0,0,0,0,1,0.96225044864937614,0.92592592592592571,0.89097263763831103,0.85733882030178288,0.82497466447991752,0.79383224102016925,0.76386543007399754,0.73502985279645283,0.70728280562407164,0.68058319703375247,0.65489148668895514,0.63016962688310407,0.6063810061934769,0.58349039526213331,0.56146389462358959,0.54026888450197519,{"$f":" AK$227","v":0.51987397650332356},0.50024896713145839,0.48136479305863289,0.46319348808468364,0.4457081417209563,0.42888285933766995,0.41269272381570021,0.39711375864599063,0.38212289242194458,0.36769792467221346,0.35381749298328191,0.34046104136316052,0.32760878979933505,0.31524170496588932,0.30334147203642126,0.29189046756100856,0.28087173336705668,0.27026895144537827,0.26006641978431172,0.25024902911609093,0.24080224054102931,0.23171206399638045,0.22296503753799005,0.21454820740405592,0.20644910883147222,0.19865574759634802,0.19115658225136312,0.18394050703365553,0.17699683541792877,0.17031528429042175,0.16388595872030437,0.15769933730594601,{"$f":" BQ$227","v":0.15174625807435585},0.14601790491291294,0.14050579451329243,0.13520176380825269,0.13009795788267814,0.12518681834097467,0.12046107211359083,0.11591372068608763,0.1115380297348063,0.10732751915378481,0.10327595345815395,9.9377332549800731E-2,9.5625882831624001E-2,9.2016048657222876E-2,8.8542484103355537E-2,8.5200045052984119E-2,8.1983781577181031E-2,7.888893060461491E-2,7.5910908867760196E-2,7.3045306115384151E-2,7.0287878581259414E-2,6.7634542699429742E-2,6.5081369056721655E-2,6.2624576573546045E-2,6.0260526904371892E-2,5.7985719049579658E-2,5.5796784170714701E-2,5.3690480601462628E-2,5.166368904695804E-2,4.9713407964317238E-2,4.7836749117553735E-2,4.603093330029373E-2,{"$f":" CW$227","v":4.4293286219957151E-2},4.2621234537308997E-2,4.101230205551587E-2,3.9464106053063878E-2,3.7974353755107278E-2,3.6540838938022104E-2,3.5161438662136363E-2,3.3834110127798238E-2,3.2556887650126258E-2,3.1327879747961328E-2,3.0145266342709493E-2,2.9007296062927148E-2,2.7912283650656931E-2,2.6858607465673277E-2,2.5844707083941595E-2,2.4869080986734508E-2,2.3930284336982952E-2,2.3026926839568983E-2,2.2157670682391616E-2,2.132122855515646E-2,2.0516361742955194E-2,1.9741878291811534E-2,1.899663124347703E-2,1.8279516936862528E-2,1.7589473373589837E-2,1.6925478645243078E-2,1.6286549419990588E-2,1.567173948633618E-2,1.5080138351843133E-2,1.4510869894755718E-2,1.3963091066521416E-2,1.3435990643292329E-2,{"$f":" EC$227","v":1.2928788024556864E-2},1.2440732077122523E-2,1.1971100022737833E-2,1.1519196367706036E-2,1.1084351872905398E-2,1.0665922562690772E-2,1.02632887712087E-2,9.8758542247136764E-3,9.503045158526572E-3,9.1443094673274751E-3,8.7991158875246004E-3,8.4669532104884003E-3,8.1473295254857383E-3,7.8397714911929602E-3,7.5438236347090144E-3,7.259047677030517E-3,6.9850218839898268E-3,6.7213404416949212E-3,6.4676128555461341E-3,6.2234633719397406E-3,5.988530421801975E-3,5.7624660851293887E-3,5.5449355757425682E-3,5.3356167454901736E-3,5.1341996071690441E-3,4.9403858754538633E-3,4.7538885251565211E-3,4.5744313661609838E-3,4.401748634404185E-3,4.2355845982972058E-3,4.0756931800038738E-3,3.9218375910159298E-3,{"$f":" FI$227","v":3.7737899814850673E-3},3.6313311027925269E-3,3.4942499828565427E-3,3.3623436136967833E-3,3.2354166507930944E-3,3.113281123793317E-3,2.9957561581417532E-3,2.8826677072160333E-3,2.7738482945756965E-3,2.6691367659407708E-3,2.5683780505330518E-3,2.4714229314266394E-3,2.3781278245676401E-3,2.2883545661357765E-3,2.2019702079329995E-3,2.1188468204960888E-3,2.0388613036416655E-3,1.9618952041630445E-3,1.8878345404089491E-3,1.8165696334843E-3,1.7479949448231005E-3,1.68200891989287E-3,1.6185138377991669E-3,1.5574156665674719E-3,1.4986239238881172E-3,1.4420515431180292E-3,1.3876147443408488E-3,1.3352329102944713E-3]
[null,null,null,null,{"$f":" E$232","v":"Net cashflow to equity during operations less equity withholding tax for incoming investor"},0,"$ 000s",81805.807298717336,0,0,0,0,0,0,0,0,0,0,0,0,1833.8241522081271,1754.7267663178227,1860.0118111904799,1790.8631726296771,1874.4994870325827,1808.6166420652635,1900.2628654627574,1830.4182560905379,1931.8661645223588,1859.5558574053043,1966.6400234079374,1835.4042284946245,1897.6273131483554,1814.9940908800445,1904.2445189303025,1817.2810769770999,{"$f":" AK$232","v":1912.3683419236268},1822.7325617894357,1922.4843148179648,1836.7818837051682,1921.0193008480551,1833.4321345525427,1923.1620126355547,1827.52892234297,1917.1859731224899,1818.7663371151339,1911.8934411795544,1816.6397811146153,2946.7141103387512,2861.6640731508387,3955.8211936446714,3822.0510253818725,3780.1485297665131,3743.0031128771034,3770.6478589105736,3740.0750041581109,1040.8509585784921,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Incoming investor purchase price",{"$f":"SUMPRODUCT(J234:GJ234,J235:GJ235)","v":39662.375194491971},{"$f":"SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" E$236","v":"Incoming investor purchase price"},39662.375194491971,"$ 000s"]
[null,null,null,null,{"$f":" Time!E$100","v":"Sell down flag"},{"$f":" Time!F$100","v":0},{"$f":" Time!G$100","v":"flag"},{"$f":" Time!H$100","v":1},{"$f":" Time!I$100","v":0},{"$f":" Time!J$100","v":0},{"$f":" Time!K$100","v":0},{"$f":" Time!L$100","v":0},{"$f":" Time!M$100","v":0},{"$f":" Time!N$100","v":0},{"$f":" Time!O$100","v":0},{"$f":" Time!P$100","v":0},{"$f":" Time!Q$100","v":0},{"$f":" Time!R$100","v":0},{"$f":" Time!S$100","v":0},{"$f":" Time!T$100","v":1},{"$f":" Time!U$100","v":0},{"$f":" Time!V$100","v":0},{"$f":" Time!W$100","v":0},{"$f":" Time!X$100","v":0},{"$f":" Time!Y$100","v":0},{"$f":" Time!Z$100","v":0},{"$f":" Time!AA$100","v":0},{"$f":" Time!AB$100","v":0},{"$f":" Time!AC$100","v":0},{"$f":" Time!AD$100","v":0},{"$f":" Time!AE$100","v":0},{"$f":" Time!AF$100","v":0},{"$f":" Time!AG$100","v":0},{"$f":" Time!AH$100","v":0},{"$f":" Time!AI$100","v":0},{"$f":" Time!AJ$100","v":0},{"$f":" Time!AK$100","v":0},{"$f":" Time!AL$100","v":0},{"$f":" Time!AM$100","v":0},{"$f":" Time!AN$100","v":0},{"$f":" Time!AO$100","v":0},{"$f":" Time!AP$100","v":0},{"$f":" Time!AQ$100","v":0},{"$f":" Time!AR$100","v":0},{"$f":" Time!AS$100","v":0},{"$f":" Time!AT$100","v":0},{"$f":" Time!AU$100","v":0},{"$f":" Time!AV$100","v":0},{"$f":" Time!AW$100","v":0},{"$f":" Time!AX$100","v":0},{"$f":" Time!AY$100","v":0},{"$f":" Time!AZ$100","v":0},{"$f":" Time!BA$100","v":0},{"$f":" Time!BB$100","v":0},{"$f":" Time!BC$100","v":0},{"$f":" Time!BD$100","v":0},{"$f":" Time!BE$100","v":0},{"$f":" Time!BF$100","v":0},{"$f":" Time!BG$100","v":0},{"$f":" Time!BH$100","v":0},{"$f":" Time!BI$100","v":0},{"$f":" Time!BJ$100","v":0},{"$f":" Time!BK$100","v":0},{"$f":" Time!BL$100","v":0},{"$f":" Time!BM$100","v":0},{"$f":" Time!BN$100","v":0},{"$f":" Time!BO$100","v":0},{"$f":" Time!BP$100","v":0},{"$f":" Time!BQ$100","v":0},{"$f":" Time!BR$100","v":0},{"$f":" Time!BS$100","v":0},{"$f":" Time!BT$100","v":0},{"$f":" Time!BU$100","v":0},{"$f":" Time!BV$100","v":0},{"$f":" Time!BW$100","v":0},{"$f":" Time!BX$100","v":0},{"$f":" Time!BY$100","v":0},{"$f":" Time!BZ$100","v":0},{"$f":" Time!CA$100","v":0},{"$f":" Time!CB$100","v":0},{"$f":" Time!CC$100","v":0},{"$f":" Time!CD$100","v":0},{"$f":" Time!CE$100","v":0},{"$f":" Time!CF$100","v":0},{"$f":" Time!CG$100","v":0},{"$f":" Time!CH$100","v":0},{"$f":" Time!CI$100","v":0},{"$f":" Time!CJ$100","v":0},{"$f":" Time!CK$100","v":0},{"$f":" Time!CL$100","v":0},{"$f":" Time!CM$100","v":0},{"$f":" Time!CN$100","v":0},{"$f":" Time!CO$100","v":0},{"$f":" Time!CP$100","v":0},{"$f":" Time!CQ$100","v":0},{"$f":" Time!CR$100","v":0},{"$f":" Time!CS$100","v":0},{"$f":" Time!CT$100","v":0},{"$f":" Time!CU$100","v":0},{"$f":" Time!CV$100","v":0},{"$f":" Time!CW$100","v":0},{"$f":" Time!CX$100","v":0},{"$f":" Time!CY$100","v":0},{"$f":" Time!CZ$100","v":0},{"$f":" Time!DA$100","v":0},{"$f":" Time!DB$100","v":0},{"$f":" Time!DC$100","v":0},{"$f":" Time!DD$100","v":0},{"$f":" Time!DE$100","v":0},{"$f":" Time!DF$100","v":0},{"$f":" Time!DG$100","v":0},{"$f":" Time!DH$100","v":0},{"$f":" Time!DI$100","v":0},{"$f":" Time!DJ$100","v":0},{"$f":" Time!DK$100","v":0},{"$f":" Time!DL$100","v":0},{"$f":" Time!DM$100","v":0},{"$f":" Time!DN$100","v":0},{"$f":" Time!DO$100","v":0},{"$f":" Time!DP$100","v":0},{"$f":" Time!DQ$100","v":0},{"$f":" Time!DR$100","v":0},{"$f":" Time!DS$100","v":0},{"$f":" Time!DT$100","v":0},{"$f":" Time!DU$100","v":0},{"$f":" Time!DV$100","v":0},{"$f":" Time!DW$100","v":0},{"$f":" Time!DX$100","v":0},{"$f":" Time!DY$100","v":0},{"$f":" Time!DZ$100","v":0},{"$f":" Time!EA$100","v":0},{"$f":" Time!EB$100","v":0},{"$f":" Time!EC$100","v":0},{"$f":" Time!ED$100","v":0},{"$f":" Time!EE$100","v":0},{"$f":" Time!EF$100","v":0},{"$f":" Time!EG$100","v":0},{"$f":" Time!EH$100","v":0},{"$f":" Time!EI$100","v":0},{"$f":" Time!EJ$100","v":0},{"$f":" Time!EK$100","v":0},{"$f":" Time!EL$100","v":0},{"$f":" Time!EM$100","v":0},{"$f":" Time!EN$100","v":0},{"$f":" Time!EO$100","v":0},{"$f":" Time!EP$100","v":0},{"$f":" Time!EQ$100","v":0},{"$f":" Time!ER$100","v":0},{"$f":" Time!ES$100","v":0},{"$f":" Time!ET$100","v":0},{"$f":" Time!EU$100","v":0},{"$f":" Time!EV$100","v":0},{"$f":" Time!EW$100","v":0},{"$f":" Time!EX$100","v":0},{"$f":" Time!EY$100","v":0},{"$f":" Time!EZ$100","v":0},{"$f":" Time!FA$100","v":0},{"$f":" Time!FB$100","v":0},{"$f":" Time!FC$100","v":0},{"$f":" Time!FD$100","v":0},{"$f":" Time!FE$100","v":0},{"$f":" Time!FF$100","v":0},{"$f":" Time!FG$100","v":0},{"$f":" Time!FH$100","v":0},{"$f":" Time!FI$100","v":0},{"$f":" Time!FJ$100","v":0},{"$f":" Time!FK$100","v":0},{"$f":" Time!FL$100","v":0},{"$f":" Time!FM$100","v":0},{"$f":" Time!FN$100","v":0},{"$f":" Time!FO$100","v":0},{"$f":" Time!FP$100","v":0},{"$f":" Time!FQ$100","v":0},{"$f":" Time!FR$100","v":0},{"$f":" Time!FS$100","v":0},{"$f":" Time!FT$100","v":0},{"$f":" Time!FU$100","v":0},{"$f":" Time!FV$100","v":0},{"$f":" Time!FW$100","v":0},{"$f":" Time!FX$100","v":0},{"$f":" Time!FY$100","v":0},{"$f":" Time!FZ$100","v":0},{"$f":" Time!GA$100","v":0},{"$f":" Time!GB$100","v":0},{"$f":" Time!GC$100","v":0},{"$f":" Time!GD$100","v":0},{"$f":" Time!GE$100","v":0},{"$f":" Time!GF$100","v":0},{"$f":" Time!GG$100","v":0},{"$f":" Time!GH$100","v":0},{"$f":" Time!GI$100","v":0},{"$f":" Time!GJ$100","v":0}]
[null,null,null,null,"Cash flow to sponsor form sell down",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J240:GJ240)","v":39662.375194491971},null,{"$f":"$F$238*J239","v":0},0,0,0,0,0,0,0,0,0,39662.375194491971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$238*AP239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$238*BV239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$238*DB239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$238*EH239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$238*FN239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":" E$14","v":"Net cashflow to equity during operations"},0,"$ 000s",363809.37216145516,0,0,0,0,144.09016867786704,837.66945718094212,887.060608644475,2164.9488839840214,9436.8238437272357,6734.601070184628,7267.2689753918658,6880.1214335691966,7335.2966088325084,7018.9070652712908,7440.0472447619195,7163.4526905187086,7497.9979481303308,7234.4665682610539,7601.0514618510297,7321.6730243621514,7727.464658089435,7438.2234296212173,7866.5600936317496,7341.6169139784979,7590.5092525934215,7259.976363520178,7616.9780757212102,7269.1243079083997,7649.473367694507,7290.930247157743,7689.9372592718591,7347.1275348206727,7684.0772033922203,7333.7285382101709,7692.6480505422187,7310.1156893718799,7668.7438924899598,7275.0653484605355,7647.5737647182177,7266.5591244584612,11786.856441355005,11446.656292603355,15823.284774578686,15536.229579624389,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,4292.1689013546065,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$19","v":"Equity cash flows withholding tax"},0,"$ 000s",-2233.5585252256578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-248.02547809689977,-467.64724079585727,-463.0519314899509,-466.47190007141114,-459.59690773090028,-128.7650670406382,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$232","v":"Net cashflow to equity during operations less equity withholding tax for incoming investor"},0,"$ 000s",81805.807298717336,0,0,0,0,0,0,0,0,0,0,0,0,1833.8241522081271,1754.7267663178227,1860.0118111904799,1790.8631726296771,1874.4994870325827,1808.6166420652635,1900.2628654627574,1830.4182560905379,1931.8661645223588,1859.5558574053043,1966.6400234079374,1835.4042284946245,1897.6273131483554,1814.9940908800445,1904.2445189303025,1817.2810769770999,{"$f":" AK$232","v":1912.3683419236268},1822.7325617894357,1922.4843148179648,1836.7818837051682,1921.0193008480551,1833.4321345525427,1923.1620126355547,1827.52892234297,1917.1859731224899,1818.7663371151339,1911.8934411795544,1816.6397811146153,2946.7141103387512,2861.6640731508387,3955.8211936446714,3822.0510253818725,3780.1485297665131,3743.0031128771034,3770.6478589105736,3740.0750041581109,1040.8509585784921,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$240","v":"Cash flow to sponsor form sell down"},0,"$ 000s",39662.375194491971,0,0,0,0,0,0,0,0,0,0,0,39662.375194491971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cashflow to sponsor during operations less equity withholding tax",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J247:GJ247)","v":319432.38153200404},null,{"$f":"+J243+J244-J245+J246","v":0},0,0,144.09016867786704,837.66945718094212,887.060608644475,2164.9488839840214,9436.8238437272357,6734.601070184628,7267.2689753918658,46542.49662806117,5501.4724566243813,5264.1802989534681,5580.0354335714401,5372.5895178890314,5623.4984610977481,5425.8499261957904,5700.7885963882727,5491.254768271614,5795.5984935670767,5578.6675722159125,5899.9200702238122,5506.2126854838734,5692.8819394450657,5444.9822726401335,5712.7335567909076,5451.8432309312993,5737.1050257708803,5468.1976853683072,5767.4529444538948,5510.3456511155046,5763.0579025441657,{"$f":"+AP243+AP244-AP245+AP246","v":5500.2964036576286},5769.486037906664,5482.5867670289099,5751.5579193674694,5456.2990113454016,5735.6803235386633,5449.9193433438459,8840.1423310162536,8584.992219452517,11867.463580934014,11466.153076145618,11340.445589299539,11229.009338631309,11311.943576731721,11220.225012474333,3122.5528757354759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BV243+BV244-BV245+BV246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DB243+DB244-DB245+DB246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EH243+EH244-EH245+EH246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+FN243+FN244-FN245+FN246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" ConFin!E$376","v":"Net cashflow from equity during construction - NEG for IRR"},{"$f":" ConFin!F$376","v":0},{"$f":" ConFin!G$376","v":"$ 000s"},{"$f":" ConFin!H$376","v":-119356.8267368075},{"$f":" ConFin!I$376","v":0},{"$f":" ConFin!J$376","v":-9.9999999999999994E-12},{"$f":" ConFin!K$376","v":0},{"$f":" ConFin!L$376","v":0},{"$f":" ConFin!M$376","v":0},{"$f":" ConFin!N$376","v":0},{"$f":" ConFin!O$376","v":0},{"$f":" ConFin!P$376","v":0},{"$f":" ConFin!Q$376","v":0},{"$f":" ConFin!R$376","v":0},{"$f":" ConFin!S$376","v":0},{"$f":" ConFin!T$376","v":0},{"$f":" ConFin!U$376","v":0},{"$f":" ConFin!V$376","v":0},{"$f":" ConFin!W$376","v":0},{"$f":" ConFin!X$376","v":0},{"$f":" ConFin!Y$376","v":-12167.12764026852},{"$f":" ConFin!Z$376","v":-12008.524646740912},{"$f":" ConFin!AA$376","v":-12008.524646740912},{"$f":" ConFin!AB$376","v":-12008.524646745011},{"$f":" ConFin!AC$376","v":-12008.524646761165},{"$f":" ConFin!AD$376","v":-12008.524646775923},{"$f":" ConFin!AE$376","v":-12022.532767910463},{"$f":" ConFin!AF$376","v":-12055.24126771991},{"$f":" ConFin!AG$376","v":-12091.890133690271},{"$f":" ConFin!AH$376","v":-10977.4116934544},{"$f":" ConFin!AI$376","v":0},{"$f":" ConFin!AJ$376","v":0},{"$f":" ConFin!AK$376","v":0},{"$f":" ConFin!AL$376","v":0},{"$f":" ConFin!AM$376","v":0},{"$f":" ConFin!AN$376","v":0},{"$f":" ConFin!AO$376","v":0},{"$f":" ConFin!AP$376","v":0},{"$f":" ConFin!AQ$376","v":0},{"$f":" ConFin!AR$376","v":0},{"$f":" ConFin!AS$376","v":0},{"$f":" ConFin!AT$376","v":0},{"$f":" ConFin!AU$376","v":0},{"$f":" ConFin!AV$376","v":0},{"$f":" ConFin!AW$376","v":0},{"$f":" ConFin!AX$376","v":0},{"$f":" ConFin!AY$376","v":0},{"$f":" ConFin!AZ$376","v":0},{"$f":" ConFin!BA$376","v":0},{"$f":" ConFin!BB$376","v":0},{"$f":" ConFin!BC$376","v":0},{"$f":" ConFin!BD$376","v":0},{"$f":" ConFin!BE$376","v":0},{"$f":" ConFin!BF$376","v":0},{"$f":" ConFin!BG$376","v":0},{"$f":" ConFin!BH$376","v":0},{"$f":" ConFin!BI$376","v":0},{"$f":" ConFin!BJ$376","v":0},{"$f":" ConFin!BK$376","v":0},{"$f":" ConFin!BL$376","v":0},{"$f":" ConFin!BM$376","v":0},{"$f":" ConFin!BN$376","v":0},{"$f":" ConFin!BO$376","v":0},{"$f":" ConFin!BP$376","v":0},{"$f":" ConFin!BQ$376","v":0},{"$f":" ConFin!BR$376","v":0},{"$f":" ConFin!BS$376","v":0},{"$f":" ConFin!BT$376","v":0},{"$f":" ConFin!BU$376","v":0},{"$f":" ConFin!BV$376","v":0},{"$f":" ConFin!BW$376","v":0},{"$f":" ConFin!BX$376","v":0},{"$f":" ConFin!BY$376","v":0},{"$f":" ConFin!BZ$376","v":0},{"$f":" ConFin!CA$376","v":0},{"$f":" ConFin!CB$376","v":0},{"$f":" ConFin!CC$376","v":0},{"$f":" ConFin!CD$376","v":0},{"$f":" ConFin!CE$376","v":0},{"$f":" ConFin!CF$376","v":0},{"$f":" ConFin!CG$376","v":0},{"$f":" ConFin!CH$376","v":0},{"$f":" ConFin!CI$376","v":0},{"$f":" ConFin!CJ$376","v":0},{"$f":" ConFin!CK$376","v":0},{"$f":" ConFin!CL$376","v":0},{"$f":" ConFin!CM$376","v":0},{"$f":" ConFin!CN$376","v":0},{"$f":" ConFin!CO$376","v":0},{"$f":" ConFin!CP$376","v":0},{"$f":" ConFin!CQ$376","v":0},{"$f":" ConFin!CR$376","v":0},{"$f":" ConFin!CS$376","v":0},{"$f":" ConFin!CT$376","v":0},{"$f":" ConFin!CU$376","v":0},{"$f":" ConFin!CV$376","v":0},{"$f":" ConFin!CW$376","v":0},{"$f":" ConFin!CX$376","v":0},{"$f":" ConFin!CY$376","v":0},{"$f":" ConFin!CZ$376","v":0},{"$f":" ConFin!DA$376","v":0},{"$f":" ConFin!DB$376","v":0},{"$f":" ConFin!DC$376","v":0},{"$f":" ConFin!DD$376","v":0},{"$f":" ConFin!DE$376","v":0},{"$f":" ConFin!DF$376","v":0},{"$f":" ConFin!DG$376","v":0},{"$f":" ConFin!DH$376","v":0},{"$f":" ConFin!DI$376","v":0},{"$f":" ConFin!DJ$376","v":0},{"$f":" ConFin!DK$376","v":0},{"$f":" ConFin!DL$376","v":0},{"$f":" ConFin!DM$376","v":0},{"$f":" ConFin!DN$376","v":0},{"$f":" ConFin!DO$376","v":0},{"$f":" ConFin!DP$376","v":0},{"$f":" ConFin!DQ$376","v":0},{"$f":" ConFin!DR$376","v":0},{"$f":" ConFin!DS$376","v":0},{"$f":" ConFin!DT$376","v":0},{"$f":" ConFin!DU$376","v":0},{"$f":" ConFin!DV$376","v":0},{"$f":" ConFin!DW$376","v":0},{"$f":" ConFin!DX$376","v":0},{"$f":" ConFin!DY$376","v":0},{"$f":" ConFin!DZ$376","v":0},{"$f":" ConFin!EA$376","v":0},{"$f":" ConFin!EB$376","v":0},{"$f":" ConFin!EC$376","v":0},{"$f":" ConFin!ED$376","v":0},{"$f":" ConFin!EE$376","v":0},{"$f":" ConFin!EF$376","v":0},{"$f":" ConFin!EG$376","v":0},{"$f":" ConFin!EH$376","v":0},{"$f":" ConFin!EI$376","v":0},{"$f":" ConFin!EJ$376","v":0},{"$f":" ConFin!EK$376","v":0},{"$f":" ConFin!EL$376","v":0},{"$f":" ConFin!EM$376","v":0},{"$f":" ConFin!EN$376","v":0},{"$f":" ConFin!EO$376","v":0},{"$f":" ConFin!EP$376","v":0},{"$f":" ConFin!EQ$376","v":0},{"$f":" ConFin!ER$376","v":0},{"$f":" ConFin!ES$376","v":0},{"$f":" ConFin!ET$376","v":0},{"$f":" ConFin!EU$376","v":0},{"$f":" ConFin!EV$376","v":0},{"$f":" ConFin!EW$376","v":0},{"$f":" ConFin!EX$376","v":0},{"$f":" ConFin!EY$376","v":0},{"$f":" ConFin!EZ$376","v":0},{"$f":" ConFin!FA$376","v":0},{"$f":" ConFin!FB$376","v":0},{"$f":" ConFin!FC$376","v":0},{"$f":" ConFin!FD$376","v":0},{"$f":" ConFin!FE$376","v":0},{"$f":" ConFin!FF$376","v":0},{"$f":" ConFin!FG$376","v":0},{"$f":" ConFin!FH$376","v":0},{"$f":" ConFin!FI$376","v":0},{"$f":" ConFin!FJ$376","v":0},{"$f":" ConFin!FK$376","v":0},{"$f":" ConFin!FL$376","v":0},{"$f":" ConFin!FM$376","v":0},{"$f":" ConFin!FN$376","v":0},{"$f":" ConFin!FO$376","v":0},{"$f":" ConFin!FP$376","v":0},{"$f":" ConFin!FQ$376","v":0},{"$f":" ConFin!FR$376","v":0},{"$f":" ConFin!FS$376","v":0},{"$f":" ConFin!FT$376","v":0},{"$f":" ConFin!FU$376","v":0},{"$f":" ConFin!FV$376","v":0},{"$f":" ConFin!FW$376","v":0},{"$f":" ConFin!FX$376","v":0},{"$f":" ConFin!FY$376","v":0},{"$f":" ConFin!FZ$376","v":0},{"$f":" ConFin!GA$376","v":0},{"$f":" ConFin!GB$376","v":0},{"$f":" ConFin!GC$376","v":0},{"$f":" ConFin!GD$376","v":0},{"$f":" ConFin!GE$376","v":0},{"$f":" ConFin!GF$376","v":0},{"$f":" ConFin!GG$376","v":0},{"$f":" ConFin!GH$376","v":0},{"$f":" ConFin!GI$376","v":0},{"$f":" ConFin!GJ$376","v":0}]
[null,null,null,null,{"$f":" E$247","v":"Net cashflow to sponsor during operations less equity withholding tax"},0,"$ 000s",319432.38153200404,0,0,0,0,144.09016867786704,837.66945718094212,887.060608644475,2164.9488839840214,9436.8238437272357,6734.601070184628,7267.2689753918658,46542.49662806117,5501.4724566243813,5264.1802989534681,5580.0354335714401,5372.5895178890314,5623.4984610977481,5425.8499261957904,5700.7885963882727,5491.254768271614,5795.5984935670767,5578.6675722159125,5899.9200702238122,5506.2126854838734,5692.8819394450657,5444.9822726401335,5712.7335567909076,5451.8432309312993,{"$f":" AK$247","v":5737.1050257708803},5468.1976853683072,5767.4529444538948,5510.3456511155046,5763.0579025441657,5500.2964036576286,5769.486037906664,5482.5867670289099,5751.5579193674694,5456.2990113454016,5735.6803235386633,5449.9193433438459,8840.1423310162536,8584.992219452517,11867.463580934014,11466.153076145618,11340.445589299539,11229.009338631309,11311.943576731721,11220.225012474333,3122.5528757354759,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" CW$247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ConTime!E$23","v":"Model period ending - m"},{"$f":" ConTime!F$23","v":"00:00:00"},{"$f":" ConTime!G$23","v":"date"},{"$f":" ConTime!H$23","v":"00:00:00"},{"$f":" ConTime!I$23","v":"00:00:00"},{"$f":" ConTime!J$23","v":"2021-01-31"},{"$f":" ConTime!K$23","v":"2021-02-28"},{"$f":" ConTime!L$23","v":"2021-03-31"},{"$f":" ConTime!M$23","v":"2021-04-30"},{"$f":" ConTime!N$23","v":"2021-05-31"},{"$f":" ConTime!O$23","v":"2021-06-30"},{"$f":" ConTime!P$23","v":"2021-07-31"},{"$f":" ConTime!Q$23","v":"2021-08-31"},{"$f":" ConTime!R$23","v":"2021-09-30"},{"$f":" ConTime!S$23","v":"2021-10-31"},{"$f":" ConTime!T$23","v":"2021-11-30"},{"$f":" ConTime!U$23","v":"2021-12-31"},{"$f":" ConTime!V$23","v":"2022-01-31"},{"$f":" ConTime!W$23","v":"2022-02-28"},{"$f":" ConTime!X$23","v":"2022-03-31"},{"$f":" ConTime!Y$23","v":"2022-04-30"},{"$f":" ConTime!Z$23","v":"2022-05-31"},{"$f":" ConTime!AA$23","v":"2022-06-30"},{"$f":" ConTime!AB$23","v":"2022-07-31"},{"$f":" ConTime!AC$23","v":"2022-08-31"},{"$f":" ConTime!AD$23","v":"2022-09-30"},{"$f":" ConTime!AE$23","v":"2022-10-31"},{"$f":" ConTime!AF$23","v":"2022-11-30"},{"$f":" ConTime!AG$23","v":"2022-12-31"},{"$f":" ConTime!AH$23","v":"2023-01-31"},{"$f":" ConTime!AI$23","v":"2023-02-28"},{"$f":" ConTime!AJ$23","v":"2023-03-31"},{"$f":" ConTime!AK$23","v":"2023-04-30"},{"$f":" ConTime!AL$23","v":"2023-05-31"},{"$f":" ConTime!AM$23","v":"2023-06-30"},{"$f":" ConTime!AN$23","v":"2023-07-31"},{"$f":" ConTime!AO$23","v":"2023-08-31"},{"$f":" ConTime!AP$23","v":"2023-09-30"},{"$f":" ConTime!AQ$23","v":"2023-10-31"},{"$f":" ConTime!AR$23","v":"2023-11-30"},{"$f":" ConTime!AS$23","v":"2023-12-31"},{"$f":" ConTime!AT$23","v":"2024-01-31"},{"$f":" ConTime!AU$23","v":"2024-02-29"},{"$f":" ConTime!AV$23","v":"2024-03-31"},{"$f":" ConTime!AW$23","v":"2024-04-30"},{"$f":" ConTime!AX$23","v":"2024-05-31"},{"$f":" ConTime!AY$23","v":"2024-06-30"},{"$f":" ConTime!AZ$23","v":"2024-07-31"},{"$f":" ConTime!BA$23","v":"2024-08-31"},{"$f":" ConTime!BB$23","v":"2024-09-30"},{"$f":" ConTime!BC$23","v":"2024-10-31"},{"$f":" ConTime!BD$23","v":"2024-11-30"},{"$f":" ConTime!BE$23","v":"2024-12-31"},{"$f":" ConTime!BF$23","v":"00:00:00"},{"$f":" ConTime!BG$23","v":"00:00:00"},{"$f":" ConTime!BH$23","v":"00:00:00"},{"$f":" ConTime!BI$23","v":"00:00:00"},{"$f":" ConTime!BJ$23","v":"00:00:00"},{"$f":" ConTime!BK$23","v":"00:00:00"},{"$f":" ConTime!BL$23","v":"00:00:00"},{"$f":" ConTime!BM$23","v":"00:00:00"},{"$f":" ConTime!BN$23","v":"00:00:00"},{"$f":" ConTime!BO$23","v":"00:00:00"},{"$f":" ConTime!BP$23","v":"00:00:00"},{"$f":" ConTime!BQ$23","v":"00:00:00"},{"$f":" ConTime!BR$23","v":"00:00:00"},{"$f":" ConTime!BS$23","v":"00:00:00"},{"$f":" ConTime!BT$23","v":"00:00:00"},{"$f":" ConTime!BU$23","v":"00:00:00"},{"$f":" ConTime!BV$23","v":"00:00:00"},{"$f":" ConTime!BW$23","v":"00:00:00"},{"$f":" ConTime!BX$23","v":"00:00:00"},{"$f":" ConTime!BY$23","v":"00:00:00"},{"$f":" ConTime!BZ$23","v":"00:00:00"},{"$f":" ConTime!CA$23","v":"00:00:00"},{"$f":" ConTime!CB$23","v":"00:00:00"},{"$f":" ConTime!CC$23","v":"00:00:00"},{"$f":" ConTime!CD$23","v":"00:00:00"},{"$f":" ConTime!CE$23","v":"00:00:00"},{"$f":" ConTime!CF$23","v":"00:00:00"},{"$f":" ConTime!CG$23","v":"00:00:00"},{"$f":" ConTime!CH$23","v":"00:00:00"},{"$f":" ConTime!CI$23","v":"00:00:00"},{"$f":" ConTime!CJ$23","v":"00:00:00"},{"$f":" ConTime!CK$23","v":"00:00:00"},{"$f":" ConTime!CL$23","v":"00:00:00"},{"$f":" ConTime!CM$23","v":"00:00:00"},{"$f":" ConTime!CN$23","v":"00:00:00"},{"$f":" ConTime!CO$23","v":"00:00:00"},{"$f":" ConTime!CP$23","v":"00:00:00"},{"$f":" ConTime!CQ$23","v":"00:00:00"},{"$f":" ConTime!CR$23","v":"00:00:00"},{"$f":" ConTime!CS$23","v":"00:00:00"},{"$f":" ConTime!CT$23","v":"00:00:00"},{"$f":" ConTime!CU$23","v":"00:00:00"},{"$f":" ConTime!CV$23","v":"00:00:00"},{"$f":" ConTime!CW$23","v":"00:00:00"},{"$f":" ConTime!CX$23","v":"00:00:00"},{"$f":" ConTime!CY$23","v":"00:00:00"},{"$f":" ConTime!CZ$23","v":"00:00:00"},{"$f":" ConTime!DA$23","v":"00:00:00"},{"$f":" ConTime!DB$23","v":"00:00:00"},{"$f":" ConTime!DC$23","v":"00:00:00"},{"$f":" ConTime!DD$23","v":"00:00:00"},{"$f":" ConTime!DE$23","v":"00:00:00"},{"$f":" ConTime!DF$23","v":"00:00:00"},{"$f":" ConTime!DG$23","v":"00:00:00"},{"$f":" ConTime!DH$23","v":"00:00:00"},{"$f":" ConTime!DI$23","v":"00:00:00"},{"$f":" ConTime!DJ$23","v":"00:00:00"},{"$f":" ConTime!DK$23","v":"00:00:00"},{"$f":" ConTime!DL$23","v":"00:00:00"},{"$f":" ConTime!DM$23","v":"00:00:00"},{"$f":" ConTime!DN$23","v":"00:00:00"},{"$f":" ConTime!DO$23","v":"00:00:00"},{"$f":" ConTime!DP$23","v":"00:00:00"},{"$f":" ConTime!DQ$23","v":"00:00:00"},{"$f":" ConTime!DR$23","v":"00:00:00"},{"$f":" ConTime!DS$23","v":"00:00:00"},{"$f":" ConTime!DT$23","v":"00:00:00"},{"$f":" ConTime!DU$23","v":"00:00:00"},{"$f":" ConTime!DV$23","v":"00:00:00"},{"$f":" ConTime!DW$23","v":"00:00:00"},{"$f":" ConTime!DX$23","v":"00:00:00"},{"$f":" ConTime!DY$23","v":"00:00:00"},{"$f":" ConTime!DZ$23","v":"00:00:00"},{"$f":" ConTime!EA$23","v":"00:00:00"},{"$f":" ConTime!EB$23","v":"00:00:00"},{"$f":" ConTime!EC$23","v":"00:00:00"},{"$f":" ConTime!ED$23","v":"00:00:00"},{"$f":" ConTime!EE$23","v":"00:00:00"},{"$f":" ConTime!EF$23","v":"00:00:00"},{"$f":" ConTime!EG$23","v":"00:00:00"},{"$f":" ConTime!EH$23","v":"00:00:00"},{"$f":" ConTime!EI$23","v":"00:00:00"},{"$f":" ConTime!EJ$23","v":"00:00:00"},{"$f":" ConTime!EK$23","v":"00:00:00"},{"$f":" ConTime!EL$23","v":"00:00:00"},{"$f":" ConTime!EM$23","v":"00:00:00"},{"$f":" ConTime!EN$23","v":"00:00:00"},{"$f":" ConTime!EO$23","v":"00:00:00"},{"$f":" ConTime!EP$23","v":"00:00:00"},{"$f":" ConTime!EQ$23","v":"00:00:00"},{"$f":" ConTime!ER$23","v":"00:00:00"},{"$f":" ConTime!ES$23","v":"00:00:00"},{"$f":" ConTime!ET$23","v":"00:00:00"},{"$f":" ConTime!EU$23","v":"00:00:00"},{"$f":" ConTime!EV$23","v":"00:00:00"},{"$f":" ConTime!EW$23","v":"00:00:00"},{"$f":" ConTime!EX$23","v":"00:00:00"},{"$f":" ConTime!EY$23","v":"00:00:00"},{"$f":" ConTime!EZ$23","v":"00:00:00"},{"$f":" ConTime!FA$23","v":"00:00:00"},{"$f":" ConTime!FB$23","v":"00:00:00"},{"$f":" ConTime!FC$23","v":"00:00:00"},{"$f":" ConTime!FD$23","v":"00:00:00"},{"$f":" ConTime!FE$23","v":"00:00:00"},{"$f":" ConTime!FF$23","v":"00:00:00"},{"$f":" ConTime!FG$23","v":"00:00:00"},{"$f":" ConTime!FH$23","v":"00:00:00"},{"$f":" ConTime!FI$23","v":"00:00:00"},{"$f":" ConTime!FJ$23","v":"00:00:00"},{"$f":" ConTime!FK$23","v":"00:00:00"},{"$f":" ConTime!FL$23","v":"00:00:00"},{"$f":" ConTime!FM$23","v":"00:00:00"},{"$f":" ConTime!FN$23","v":"00:00:00"},{"$f":" ConTime!FO$23","v":"00:00:00"},{"$f":" ConTime!FP$23","v":"00:00:00"},{"$f":" ConTime!FQ$23","v":"00:00:00"},{"$f":" ConTime!FR$23","v":"00:00:00"},{"$f":" ConTime!FS$23","v":"00:00:00"},{"$f":" ConTime!FT$23","v":"00:00:00"},{"$f":" ConTime!FU$23","v":"00:00:00"},{"$f":" ConTime!FV$23","v":"00:00:00"},{"$f":" ConTime!FW$23","v":"00:00:00"},{"$f":" ConTime!FX$23","v":"00:00:00"},{"$f":" ConTime!FY$23","v":"00:00:00"},{"$f":" ConTime!FZ$23","v":"00:00:00"},{"$f":" ConTime!GA$23","v":"00:00:00"},{"$f":" ConTime!GB$23","v":"00:00:00"},{"$f":" ConTime!GC$23","v":"00:00:00"},{"$f":" ConTime!GD$23","v":"00:00:00"},{"$f":" ConTime!GE$23","v":"00:00:00"},{"$f":" ConTime!GF$23","v":"00:00:00"},{"$f":" ConTime!GG$23","v":"00:00:00"},{"$f":" ConTime!GH$23","v":"00:00:00"},{"$f":" ConTime!GI$23","v":"00:00:00"},{"$f":" ConTime!GJ$23","v":"00:00:00"}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},{"$f":" Time!F$25","v":"00:00:00"},{"$f":" Time!G$25","v":"date"},{"$f":" Time!H$25","v":"00:00:00"},{"$f":" Time!I$25","v":"00:00:00"},{"$f":" Time!J$25","v":"2021-06-30"},{"$f":" Time!K$25","v":"2021-12-31"},{"$f":" Time!L$25","v":"2022-06-30"},{"$f":" Time!M$25","v":"2022-12-31"},{"$f":" Time!N$25","v":"2023-06-30"},{"$f":" Time!O$25","v":"2023-12-31"},{"$f":" Time!P$25","v":"2024-06-30"},{"$f":" Time!Q$25","v":"2024-12-31"},{"$f":" Time!R$25","v":"2025-06-30"},{"$f":" Time!S$25","v":"2025-12-31"},{"$f":" Time!T$25","v":"2026-06-30"},{"$f":" Time!U$25","v":"2026-12-31"},{"$f":" Time!V$25","v":"2027-06-30"},{"$f":" Time!W$25","v":"2027-12-31"},{"$f":" Time!X$25","v":"2028-06-30"},{"$f":" Time!Y$25","v":"2028-12-31"},{"$f":" Time!Z$25","v":"2029-06-30"},{"$f":" Time!AA$25","v":"2029-12-31"},{"$f":" Time!AB$25","v":"2030-06-30"},{"$f":" Time!AC$25","v":"2030-12-31"},{"$f":" Time!AD$25","v":"2031-06-30"},{"$f":" Time!AE$25","v":"2031-12-31"},{"$f":" Time!AF$25","v":"2032-06-30"},{"$f":" Time!AG$25","v":"2032-12-31"},{"$f":" Time!AH$25","v":"2033-06-30"},{"$f":" Time!AI$25","v":"2033-12-31"},{"$f":" Time!AJ$25","v":"2034-06-30"},{"$f":" Time!AK$25","v":"2034-12-31"},{"$f":" Time!AL$25","v":"2035-06-30"},{"$f":" Time!AM$25","v":"2035-12-31"},{"$f":" Time!AN$25","v":"2036-06-30"},{"$f":" Time!AO$25","v":"2036-12-31"},{"$f":" Time!AP$25","v":"2037-06-30"},{"$f":" Time!AQ$25","v":"2037-12-31"},{"$f":" Time!AR$25","v":"2038-06-30"},{"$f":" Time!AS$25","v":"2038-12-31"},{"$f":" Time!AT$25","v":"2039-06-30"},{"$f":" Time!AU$25","v":"2039-12-31"},{"$f":" Time!AV$25","v":"2040-06-30"},{"$f":" Time!AW$25","v":"2040-12-31"},{"$f":" Time!AX$25","v":"2041-06-30"},{"$f":" Time!AY$25","v":"2041-12-31"},{"$f":" Time!AZ$25","v":"2042-06-30"},{"$f":" Time!BA$25","v":"2042-12-31"},{"$f":" Time!BB$25","v":"2043-06-30"},{"$f":" Time!BC$25","v":"2043-12-31"},{"$f":" Time!BD$25","v":"2044-06-30"},{"$f":" Time!BE$25","v":"2044-12-31"},{"$f":" Time!BF$25","v":"2045-06-30"},{"$f":" Time!BG$25","v":"2045-12-31"},{"$f":" Time!BH$25","v":"2046-06-30"},{"$f":" Time!BI$25","v":"2046-12-31"},{"$f":" Time!BJ$25","v":"2047-06-30"},{"$f":" Time!BK$25","v":"2047-12-31"},{"$f":" Time!BL$25","v":"2048-06-30"},{"$f":" Time!BM$25","v":"2048-12-31"},{"$f":" Time!BN$25","v":"2049-06-30"},{"$f":" Time!BO$25","v":"2049-12-31"},{"$f":" Time!BP$25","v":"2050-06-30"},{"$f":" Time!BQ$25","v":"2050-12-31"},{"$f":" Time!BR$25","v":"2051-06-30"},{"$f":" Time!BS$25","v":"2051-12-31"},{"$f":" Time!BT$25","v":"2052-06-30"},{"$f":" Time!BU$25","v":"2052-12-31"},{"$f":" Time!BV$25","v":"2053-06-30"},{"$f":" Time!BW$25","v":"2053-12-31"},{"$f":" Time!BX$25","v":"2054-06-30"},{"$f":" Time!BY$25","v":"2054-12-31"},{"$f":" Time!BZ$25","v":"2055-06-30"},{"$f":" Time!CA$25","v":"2055-12-31"},{"$f":" Time!CB$25","v":"2056-06-30"},{"$f":" Time!CC$25","v":"2056-12-31"},{"$f":" Time!CD$25","v":"2057-06-30"},{"$f":" Time!CE$25","v":"2057-12-31"},{"$f":" Time!CF$25","v":"2058-06-30"},{"$f":" Time!CG$25","v":"2058-12-31"},{"$f":" Time!CH$25","v":"2059-06-30"},{"$f":" Time!CI$25","v":"2059-12-31"},{"$f":" Time!CJ$25","v":"2060-06-30"},{"$f":" Time!CK$25","v":"2060-12-31"},{"$f":" Time!CL$25","v":"2061-06-30"},{"$f":" Time!CM$25","v":"2061-12-31"},{"$f":" Time!CN$25","v":"2062-06-30"},{"$f":" Time!CO$25","v":"2062-12-31"},{"$f":" Time!CP$25","v":"2063-06-30"},{"$f":" Time!CQ$25","v":"2063-12-31"},{"$f":" Time!CR$25","v":"2064-06-30"},{"$f":" Time!CS$25","v":"2064-12-31"},{"$f":" Time!CT$25","v":"2065-06-30"},{"$f":" Time!CU$25","v":"2065-12-31"},{"$f":" Time!CV$25","v":"2066-06-30"},{"$f":" Time!CW$25","v":"2066-12-31"},{"$f":" Time!CX$25","v":"2067-06-30"},{"$f":" Time!CY$25","v":"2067-12-31"},{"$f":" Time!CZ$25","v":"2068-06-30"},{"$f":" Time!DA$25","v":"2068-12-31"},{"$f":" Time!DB$25","v":"2069-06-30"},{"$f":" Time!DC$25","v":"2069-12-31"},{"$f":" Time!DD$25","v":"2070-06-30"},{"$f":" Time!DE$25","v":"2070-12-31"},{"$f":" Time!DF$25","v":"2071-06-30"},{"$f":" Time!DG$25","v":"2071-12-31"},{"$f":" Time!DH$25","v":"2072-06-30"},{"$f":" Time!DI$25","v":"2072-12-31"},{"$f":" Time!DJ$25","v":"2073-06-30"},{"$f":" Time!DK$25","v":"2073-12-31"},{"$f":" Time!DL$25","v":"2074-06-30"},{"$f":" Time!DM$25","v":"2074-12-31"},{"$f":" Time!DN$25","v":"2075-06-30"},{"$f":" Time!DO$25","v":"2075-12-31"},{"$f":" Time!DP$25","v":"2076-06-30"},{"$f":" Time!DQ$25","v":"2076-12-31"},{"$f":" Time!DR$25","v":"2077-06-30"},{"$f":" Time!DS$25","v":"2077-12-31"},{"$f":" Time!DT$25","v":"2078-06-30"},{"$f":" Time!DU$25","v":"2078-12-31"},{"$f":" Time!DV$25","v":"2079-06-30"},{"$f":" Time!DW$25","v":"2079-12-31"},{"$f":" Time!DX$25","v":"2080-06-30"},{"$f":" Time!DY$25","v":"2080-12-31"},{"$f":" Time!DZ$25","v":"2081-06-30"},{"$f":" Time!EA$25","v":"2081-12-31"},{"$f":" Time!EB$25","v":"2082-06-30"},{"$f":" Time!EC$25","v":"2082-12-31"},{"$f":" Time!ED$25","v":"2083-06-30"},{"$f":" Time!EE$25","v":"2083-12-31"},{"$f":" Time!EF$25","v":"2084-06-30"},{"$f":" Time!EG$25","v":"2084-12-31"},{"$f":" Time!EH$25","v":"2085-06-30"},{"$f":" Time!EI$25","v":"2085-12-31"},{"$f":" Time!EJ$25","v":"2086-06-30"},{"$f":" Time!EK$25","v":"2086-12-31"},{"$f":" Time!EL$25","v":"2087-06-30"},{"$f":" Time!EM$25","v":"2087-12-31"},{"$f":" Time!EN$25","v":"2088-06-30"},{"$f":" Time!EO$25","v":"2088-12-31"},{"$f":" Time!EP$25","v":"2089-06-30"},{"$f":" Time!EQ$25","v":"2089-12-31"},{"$f":" Time!ER$25","v":"2090-06-30"},{"$f":" Time!ES$25","v":"2090-12-31"},{"$f":" Time!ET$25","v":"2091-06-30"},{"$f":" Time!EU$25","v":"2091-12-31"},{"$f":" Time!EV$25","v":"2092-06-30"},{"$f":" Time!EW$25","v":"2092-12-31"},{"$f":" Time!EX$25","v":"2093-06-30"},{"$f":" Time!EY$25","v":"2093-12-31"},{"$f":" Time!EZ$25","v":"2094-06-30"},{"$f":" Time!FA$25","v":"2094-12-31"},{"$f":" Time!FB$25","v":"2095-06-30"},{"$f":" Time!FC$25","v":"2095-12-31"},{"$f":" Time!FD$25","v":"2096-06-30"},{"$f":" Time!FE$25","v":"2096-12-31"},{"$f":" Time!FF$25","v":"2097-06-30"},{"$f":" Time!FG$25","v":"2097-12-31"},{"$f":" Time!FH$25","v":"2098-06-30"},{"$f":" Time!FI$25","v":"2098-12-31"},{"$f":" Time!FJ$25","v":"2099-06-30"},{"$f":" Time!FK$25","v":"2099-12-31"},{"$f":" Time!FL$25","v":"2100-06-30"},{"$f":" Time!FM$25","v":"2100-12-31"},{"$f":" Time!FN$25","v":"2101-06-30"},{"$f":" Time!FO$25","v":"2101-12-31"},{"$f":" Time!FP$25","v":"2102-06-30"},{"$f":" Time!FQ$25","v":"2102-12-31"},{"$f":" Time!FR$25","v":"2103-06-30"},{"$f":" Time!FS$25","v":"2103-12-31"},{"$f":" Time!FT$25","v":"2104-06-30"},{"$f":" Time!FU$25","v":"2104-12-31"},{"$f":" Time!FV$25","v":"2105-06-30"},{"$f":" Time!FW$25","v":"2105-12-31"},{"$f":" Time!FX$25","v":"2106-06-30"},{"$f":" Time!FY$25","v":"2106-12-31"},{"$f":" Time!FZ$25","v":"2107-06-30"},{"$f":" Time!GA$25","v":"2107-12-31"},{"$f":" Time!GB$25","v":"2108-06-30"},{"$f":" Time!GC$25","v":"2108-12-31"},{"$f":" Time!GD$25","v":"2109-06-30"},{"$f":" Time!GE$25","v":"2109-12-31"},{"$f":" Time!GF$25","v":"2110-06-30"},{"$f":" Time!GG$25","v":"2110-12-31"},{"$f":" Time!GH$25","v":"2111-06-30"},{"$f":" Time!GI$25","v":"2111-12-31"},{"$f":" Time!GJ$25","v":"2112-06-30"}]
[null,null,null,null,"Blended sponsor sell down equity IRR",{"$f":" XIRR(J249:GJ250, J251:GJ252)","v":0.10705749392509459},"%"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BF239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CL239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DR239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EX239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GD239","v":0},0,0,0,0,0,0]
["END"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null," "]

{"sheet":"S&U","index":24,"n_rows":45,"n_cols":306,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"S&U - Seasonal - Leverage Method"}]
[null,null,null,null,{"$f":" ConTime!E$23","v":"Model period ending - m"},{"$f":" Check!$F$9","v":4},"Error chks",null,null,{"$f":" ConTime!J$23","v":"2021-01-31"},{"$f":" ConTime!K$23","v":"2021-02-28"},{"$f":" ConTime!L$23","v":"2021-03-31"},{"$f":" ConTime!M$23","v":"2021-04-30"},{"$f":" ConTime!N$23","v":"2021-05-31"},{"$f":" ConTime!O$23","v":"2021-06-30"},{"$f":" ConTime!P$23","v":"2021-07-31"},{"$f":" ConTime!Q$23","v":"2021-08-31"},{"$f":" ConTime!R$23","v":"2021-09-30"},{"$f":" ConTime!S$23","v":"2021-10-31"},{"$f":" ConTime!T$23","v":"2021-11-30"},{"$f":" ConTime!U$23","v":"2021-12-31"},{"$f":" ConTime!V$23","v":"2022-01-31"},{"$f":" ConTime!W$23","v":"2022-02-28"},{"$f":" ConTime!X$23","v":"2022-03-31"},{"$f":" ConTime!Y$23","v":"2022-04-30"},{"$f":" ConTime!Z$23","v":"2022-05-31"},{"$f":" ConTime!AA$23","v":"2022-06-30"},{"$f":" ConTime!AB$23","v":"2022-07-31"},{"$f":" ConTime!AC$23","v":"2022-08-31"},{"$f":" ConTime!AD$23","v":"2022-09-30"},{"$f":" ConTime!AE$23","v":"2022-10-31"},{"$f":" ConTime!AF$23","v":"2022-11-30"},{"$f":" ConTime!AG$23","v":"2022-12-31"},{"$f":" ConTime!AH$23","v":"2023-01-31"},{"$f":" ConTime!AI$23","v":"2023-02-28"},{"$f":" ConTime!AJ$23","v":"2023-03-31"},{"$f":" ConTime!AK$23","v":"2023-04-30"},{"$f":" ConTime!AL$23","v":"2023-05-31"},{"$f":" ConTime!AM$23","v":"2023-06-30"},{"$f":" ConTime!AN$23","v":"2023-07-31"},{"$f":" ConTime!AO$23","v":"2023-08-31"},{"$f":" ConTime!AP$23","v":"2023-09-30"},{"$f":" ConTime!AQ$23","v":"2023-10-31"},{"$f":" ConTime!AR$23","v":"2023-11-30"},{"$f":" ConTime!AS$23","v":"2023-12-31"},{"$f":" ConTime!AT$23","v":"2024-01-31"},{"$f":" ConTime!AU$23","v":"2024-02-29"},{"$f":" ConTime!AV$23","v":"2024-03-31"},{"$f":" ConTime!AW$23","v":"2024-04-30"},{"$f":" ConTime!AX$23","v":"2024-05-31"},{"$f":" ConTime!AY$23","v":"2024-06-30"},{"$f":" ConTime!AZ$23","v":"2024-07-31"},{"$f":" ConTime!BA$23","v":"2024-08-31"},{"$f":" ConTime!BB$23","v":"2024-09-30"},{"$f":" ConTime!BC$23","v":"2024-10-31"},{"$f":" ConTime!BD$23","v":"2024-11-30"},{"$f":" ConTime!BE$23","v":"2024-12-31"}]
[null,null,null,null,{"$f":" ConTime!E$50","v":"Timeline label - m"},{"$f":" Output!J2","v":55},"Track chgs",null,null,{"$f":" ConTime!J$50","v":"Pre-fcst"},{"$f":" ConTime!K$50","v":"Pre-fcst"},{"$f":" ConTime!L$50","v":"Pre-fcst"},{"$f":" ConTime!M$50","v":"Pre-fcst"},{"$f":" ConTime!N$50","v":"Pre-fcst"},{"$f":" ConTime!O$50","v":"Pre-fcst"},{"$f":" ConTime!P$50","v":"Pre-fcst"},{"$f":" ConTime!Q$50","v":"Pre-fcst"},{"$f":" ConTime!R$50","v":"Pre-fcst"},{"$f":" ConTime!S$50","v":"Pre-fcst"},{"$f":" ConTime!T$50","v":"Pre-fcst"},{"$f":" ConTime!U$50","v":"Pre-fcst"},{"$f":" ConTime!V$50","v":"Pre-fcst"},{"$f":" ConTime!W$50","v":"Pre-fcst"},{"$f":" ConTime!X$50","v":"Pre-fcst"},{"$f":" ConTime!Y$50","v":"Fin Close"},{"$f":" ConTime!Z$50","v":"Construction"},{"$f":" ConTime!AA$50","v":"Construction"},{"$f":" ConTime!AB$50","v":"Construction"},{"$f":" ConTime!AC$50","v":"Construction"},{"$f":" ConTime!AD$50","v":"Construction"},{"$f":" ConTime!AE$50","v":"Construction"},{"$f":" ConTime!AF$50","v":"Construction"},{"$f":" ConTime!AG$50","v":"Construction"},{"$f":" ConTime!AH$50","v":"Construction"},{"$f":" ConTime!AI$50","v":"Construction"},{"$f":" ConTime!AJ$50","v":"Construction"},{"$f":" ConTime!AK$50","v":"Construction"},{"$f":" ConTime!AL$50","v":"Construction"},{"$f":" ConTime!AM$50","v":"Construction"},{"$f":" ConTime!AN$50","v":"Construction"},{"$f":" ConTime!AO$50","v":"Construction"},{"$f":" ConTime!AP$50","v":"Construction"},{"$f":" ConTime!AQ$50","v":"Construction"},{"$f":" ConTime!AR$50","v":"Construction"},{"$f":" ConTime!AS$50","v":"Construction"},{"$f":" ConTime!AT$50","v":"Construction"},{"$f":" ConTime!AU$50","v":"Construction"},{"$f":" ConTime!AV$50","v":"Construction"},{"$f":" ConTime!AW$50","v":"Construction"},{"$f":" ConTime!AX$50","v":"Construction"},{"$f":" ConTime!AY$50","v":"Construction"},{"$f":" ConTime!AZ$50","v":"Operations"},{"$f":" ConTime!BA$50","v":"Operations"},{"$f":" ConTime!BB$50","v":"Operations"},{"$f":" ConTime!BC$50","v":"Operations"},{"$f":" ConTime!BD$50","v":"Operations"},{"$f":" ConTime!BE$50","v":"Operations"}]
[null,null,null,null,{"$f":" Time!E$39","v":"Financial year"},{"$f":" Check!$F$28","v":0},"Alerts",null,null,{"$f":" Time!J$39","v":2021},{"$f":" Time!K$39","v":2021},{"$f":" Time!L$39","v":2022},{"$f":" Time!M$39","v":2022},{"$f":" Time!N$39","v":2023},{"$f":" Time!O$39","v":2023},{"$f":" Time!P$39","v":2024},{"$f":" Time!Q$39","v":2024},{"$f":" Time!R$39","v":2025},{"$f":" Time!S$39","v":2025},{"$f":" Time!T$39","v":2026},{"$f":" Time!U$39","v":2026},{"$f":" Time!V$39","v":2027},{"$f":" Time!W$39","v":2027},{"$f":" Time!X$39","v":2028},{"$f":" Time!Y$39","v":2028},{"$f":" Time!Z$39","v":2029},{"$f":" Time!AA$39","v":2029},{"$f":" Time!AB$39","v":2030},{"$f":" Time!AC$39","v":2030},{"$f":" Time!AD$39","v":2031},{"$f":" Time!AE$39","v":2031},{"$f":" Time!AF$39","v":2032},{"$f":" Time!AG$39","v":2032},{"$f":" Time!AH$39","v":2033},{"$f":" Time!AI$39","v":2033},{"$f":" Time!AJ$39","v":2034},{"$f":" Time!AK$39","v":2034},{"$f":" Time!AL$39","v":2035},{"$f":" Time!AM$39","v":2035},{"$f":" Time!AN$39","v":2036},{"$f":" Time!AO$39","v":2036},{"$f":" Time!AP$39","v":2037},{"$f":" Time!AQ$39","v":2037},{"$f":" Time!AR$39","v":2038},{"$f":" Time!AS$39","v":2038},{"$f":" Time!AT$39","v":2039},{"$f":" Time!AU$39","v":2039},{"$f":" Time!AV$39","v":2040},{"$f":" Time!AW$39","v":2040},{"$f":" Time!AX$39","v":2041},{"$f":" Time!AY$39","v":2041},{"$f":" Time!AZ$39","v":2042},{"$f":" Time!BA$39","v":2042},{"$f":" Time!BB$39","v":2043},{"$f":" Time!BC$39","v":2043},{"$f":" Time!BD$39","v":2044},{"$f":" Time!BE$39","v":2044}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11},{"$f":" Time!U$10","v":12},{"$f":" Time!V$10","v":13},{"$f":" Time!W$10","v":14},{"$f":" Time!X$10","v":15},{"$f":" Time!Y$10","v":16},{"$f":" Time!Z$10","v":17},{"$f":" Time!AA$10","v":18},{"$f":" Time!AB$10","v":19},{"$f":" Time!AC$10","v":20},{"$f":" Time!AD$10","v":21},{"$f":" Time!AE$10","v":22},{"$f":" Time!AF$10","v":23},{"$f":" Time!AG$10","v":24},{"$f":" Time!AH$10","v":25},{"$f":" Time!AI$10","v":26},{"$f":" Time!AJ$10","v":27},{"$f":" Time!AK$10","v":28},{"$f":" Time!AL$10","v":29},{"$f":" Time!AM$10","v":30},{"$f":" Time!AN$10","v":31},{"$f":" Time!AO$10","v":32},{"$f":" Time!AP$10","v":33},{"$f":" Time!AQ$10","v":34},{"$f":" Time!AR$10","v":35},{"$f":" Time!AS$10","v":36},{"$f":" Time!AT$10","v":37},{"$f":" Time!AU$10","v":38},{"$f":" Time!AV$10","v":39},{"$f":" Time!AW$10","v":40},{"$f":" Time!AX$10","v":41},{"$f":" Time!AY$10","v":42},{"$f":" Time!AZ$10","v":43},{"$f":" Time!BA$10","v":44},{"$f":" Time!BB$10","v":45},{"$f":" Time!BC$10","v":46},{"$f":" Time!BD$10","v":47},{"$f":" Time!BE$10","v":48}]
[]
["SOURCES OF CASH"]
[]
[null,null,null,null,{"$f":" ConFin!E$182","v":"Share capital drawdown - m"},{"$f":" ConFin!F$182","v":0},{"$f":" ConFin!G$182","v":"$ 000s"},{"$f":" ConFin!H$182","v":100},{"$f":" ConFin!I$182","v":0},null,{"$f":" ConFin!K$182","v":0},{"$f":" ConFin!L$182","v":0},{"$f":" ConFin!M$182","v":0},{"$f":" ConFin!N$182","v":0},{"$f":" ConFin!O$182","v":0},{"$f":" ConFin!P$182","v":0},{"$f":" ConFin!Q$182","v":0},{"$f":" ConFin!R$182","v":0},{"$f":" ConFin!S$182","v":0},{"$f":" ConFin!T$182","v":0},{"$f":" ConFin!U$182","v":0},{"$f":" ConFin!V$182","v":0},{"$f":" ConFin!W$182","v":0},{"$f":" ConFin!X$182","v":0},{"$f":" ConFin!Y$182","v":100},{"$f":" ConFin!Z$182","v":0},{"$f":" ConFin!AA$182","v":0},{"$f":" ConFin!AB$182","v":0},{"$f":" ConFin!AC$182","v":0},{"$f":" ConFin!AD$182","v":0},{"$f":" ConFin!AE$182","v":0},{"$f":" ConFin!AF$182","v":0},{"$f":" ConFin!AG$182","v":0},{"$f":" ConFin!AH$182","v":0},{"$f":" ConFin!AI$182","v":0},{"$f":" ConFin!AJ$182","v":0},{"$f":" ConFin!AK$182","v":0},{"$f":" ConFin!AL$182","v":0},{"$f":" ConFin!AM$182","v":0},{"$f":" ConFin!AN$182","v":0},{"$f":" ConFin!AO$182","v":0},{"$f":" ConFin!AP$182","v":0},{"$f":" ConFin!AQ$182","v":0},{"$f":" ConFin!AR$182","v":0},{"$f":" ConFin!AS$182","v":0},{"$f":" ConFin!AT$182","v":0},{"$f":" ConFin!AU$182","v":0},{"$f":" ConFin!AV$182","v":0},{"$f":" ConFin!AW$182","v":0},{"$f":" ConFin!AX$182","v":0},{"$f":" ConFin!AY$182","v":0},{"$f":" ConFin!AZ$182","v":0},{"$f":" ConFin!BA$182","v":0},{"$f":" ConFin!BB$182","v":0},{"$f":" ConFin!BC$182","v":0},{"$f":" ConFin!BD$182","v":0},{"$f":" ConFin!BE$182","v":0}]
[null,null,null,null,{"$f":" ConFin!E$245","v":"Equity bridge drawdown - m"},{"$f":" ConFin!F$245","v":0},{"$f":" ConFin!G$245","v":"$ 000s"},{"$f":" ConFin!H$245","v":0},{"$f":" ConFin!I$245","v":0},{"$f":" ConFin!J$245","v":0},{"$f":" ConFin!K$245","v":0},{"$f":" ConFin!L$245","v":0},{"$f":" ConFin!M$245","v":0},{"$f":" ConFin!N$245","v":0},{"$f":" ConFin!O$245","v":0},{"$f":" ConFin!P$245","v":0},{"$f":" ConFin!Q$245","v":0},{"$f":" ConFin!R$245","v":0},{"$f":" ConFin!S$245","v":0},{"$f":" ConFin!T$245","v":0},{"$f":" ConFin!U$245","v":0},{"$f":" ConFin!V$245","v":0},{"$f":" ConFin!W$245","v":0},{"$f":" ConFin!X$245","v":0},{"$f":" ConFin!Y$245","v":0},{"$f":" ConFin!Z$245","v":0},{"$f":" ConFin!AA$245","v":0},{"$f":" ConFin!AB$245","v":0},{"$f":" ConFin!AC$245","v":0},{"$f":" ConFin!AD$245","v":0},{"$f":" ConFin!AE$245","v":0},{"$f":" ConFin!AF$245","v":0},{"$f":" ConFin!AG$245","v":0},{"$f":" ConFin!AH$245","v":0},{"$f":" ConFin!AI$245","v":0},{"$f":" ConFin!AJ$245","v":0},{"$f":" ConFin!AK$245","v":0},{"$f":" ConFin!AL$245","v":0},{"$f":" ConFin!AM$245","v":0},{"$f":" ConFin!AN$245","v":0},{"$f":" ConFin!AO$245","v":0},{"$f":" ConFin!AP$245","v":0},{"$f":" ConFin!AQ$245","v":0},{"$f":" ConFin!AR$245","v":0},{"$f":" ConFin!AS$245","v":0},{"$f":" ConFin!AT$245","v":0},{"$f":" ConFin!AU$245","v":0},{"$f":" ConFin!AV$245","v":0},{"$f":" ConFin!AW$245","v":0},{"$f":" ConFin!AX$245","v":0},{"$f":" ConFin!AY$245","v":0},{"$f":" ConFin!AZ$245","v":0},{"$f":" ConFin!BA$245","v":0},{"$f":" ConFin!BB$245","v":0},{"$f":" ConFin!BC$245","v":0},{"$f":" ConFin!BD$245","v":0},{"$f":" ConFin!BE$245","v":0}]
[null,null,null,null,{"$f":" ConFin!E$430","v":"Construction debt drawdown - m"},{"$f":" ConFin!F$430","v":0},{"$f":" ConFin!G$430","v":"$ 000s"},{"$f":" ConFin!H$430","v":225376.96393978526},{"$f":" ConFin!I$430","v":0},{"$f":" ConFin!J$430","v":0},{"$f":" ConFin!K$430","v":0},{"$f":" ConFin!L$430","v":0},{"$f":" ConFin!M$430","v":0},{"$f":" ConFin!N$430","v":0},{"$f":" ConFin!O$430","v":0},{"$f":" ConFin!P$430","v":0},{"$f":" ConFin!Q$430","v":0},{"$f":" ConFin!R$430","v":0},{"$f":" ConFin!S$430","v":0},{"$f":" ConFin!T$430","v":0},{"$f":" ConFin!U$430","v":0},{"$f":" ConFin!V$430","v":0},{"$f":" ConFin!W$430","v":0},{"$f":" ConFin!X$430","v":0},{"$f":" ConFin!Y$430","v":0},{"$f":" ConFin!Z$430","v":0},{"$f":" ConFin!AA$430","v":0},{"$f":" ConFin!AB$430","v":0},{"$f":" ConFin!AC$430","v":0},{"$f":" ConFin!AD$430","v":0},{"$f":" ConFin!AE$430","v":0},{"$f":" ConFin!AF$430","v":0},{"$f":" ConFin!AG$430","v":0},{"$f":" ConFin!AH$430","v":1149.3098015465948},{"$f":" ConFin!AI$430","v":12143.490402308606},{"$f":" ConFin!AJ$430","v":12196.633188733398},{"$f":" ConFin!AK$430","v":12222.939936044288},{"$f":" ConFin!AL$430","v":12266.97512578241},{"$f":" ConFin!AM$430","v":12290.695367735549},{"$f":" ConFin!AN$430","v":12337.714859975938},{"$f":" ConFin!AO$430","v":12373.254333070752},{"$f":" ConFin!AP$430","v":12393.06663972105},{"$f":" ConFin!AQ$430","v":12444.595096564364},{"$f":" ConFin!AR$430","v":12461.784170549525},{"$f":" ConFin!AS$430","v":12516.339305757781},{"$f":" ConFin!AT$430","v":12552.393316494799},{"$f":" ConFin!AU$430","v":12542.686017955115},{"$f":" ConFin!AV$430","v":11578.067221521454},{"$f":" ConFin!AW$430","v":11653.262294404334},{"$f":" ConFin!AX$430","v":11644.986356957439},{"$f":" ConFin!AY$430","v":28608.770504661876},{"$f":" ConFin!AZ$430","v":0},{"$f":" ConFin!BA$430","v":0},{"$f":" ConFin!BB$430","v":0},{"$f":" ConFin!BC$430","v":0},{"$f":" ConFin!BD$430","v":0},{"$f":" ConFin!BE$430","v":0}]
[null,null,null,null,{"$f":" ConFin!E$29","v":"Cash received from EGRs - m P50"},{"$f":" ConFin!F$29","v":0},{"$f":" ConFin!G$29","v":"$ 000s"},{"$f":" ConFin!H$29","v":7389.9249711446046},{"$f":" ConFin!I$29","v":0},{"$f":" ConFin!J$29","v":0},{"$f":" ConFin!K$29","v":0},{"$f":" ConFin!L$29","v":0},{"$f":" ConFin!M$29","v":0},{"$f":" ConFin!N$29","v":0},{"$f":" ConFin!O$29","v":0},{"$f":" ConFin!P$29","v":0},{"$f":" ConFin!Q$29","v":0},{"$f":" ConFin!R$29","v":0},{"$f":" ConFin!S$29","v":0},{"$f":" ConFin!T$29","v":0},{"$f":" ConFin!U$29","v":0},{"$f":" ConFin!V$29","v":0},{"$f":" ConFin!W$29","v":0},{"$f":" ConFin!X$29","v":0},{"$f":" ConFin!Y$29","v":0},{"$f":" ConFin!Z$29","v":0},{"$f":" ConFin!AA$29","v":0},{"$f":" ConFin!AB$29","v":0},{"$f":" ConFin!AC$29","v":0},{"$f":" ConFin!AD$29","v":0},{"$f":" ConFin!AE$29","v":0},{"$f":" ConFin!AF$29","v":0},{"$f":" ConFin!AG$29","v":0},{"$f":" ConFin!AH$29","v":0},{"$f":" ConFin!AI$29","v":0},{"$f":" ConFin!AJ$29","v":0},{"$f":" ConFin!AK$29","v":0},{"$f":" ConFin!AL$29","v":0},{"$f":" ConFin!AM$29","v":0},{"$f":" ConFin!AN$29","v":0},{"$f":" ConFin!AO$29","v":0},{"$f":" ConFin!AP$29","v":0},{"$f":" ConFin!AQ$29","v":0},{"$f":" ConFin!AR$29","v":0},{"$f":" ConFin!AS$29","v":0},{"$f":" ConFin!AT$29","v":0},{"$f":" ConFin!AU$29","v":0},{"$f":" ConFin!AV$29","v":1258.7234840960593},{"$f":" ConFin!AW$29","v":1177.5155173801843},{"$f":" ConFin!AX$29","v":1258.7234840960593},{"$f":" ConFin!AY$29","v":1218.1195007381216},{"$f":" ConFin!AZ$29","v":1258.7234840960593},{"$f":" ConFin!BA$29","v":1218.1195007381216},{"$f":" ConFin!BB$29","v":0},{"$f":" ConFin!BC$29","v":0},{"$f":" ConFin!BD$29","v":0},{"$f":" ConFin!BE$29","v":0}]
[null,null,null,null,{"$f":" ConFin!E$215","v":"Shareholder drawdown - m"},{"$f":" ConFin!F$215","v":0},{"$f":" ConFin!G$215","v":"$ 000s"},{"$f":" ConFin!H$215","v":121256.8267368075},{"$f":" ConFin!I$215","v":0},{"$f":" ConFin!J$215","v":0},{"$f":" ConFin!K$215","v":0},{"$f":" ConFin!L$215","v":0},{"$f":" ConFin!M$215","v":0},{"$f":" ConFin!N$215","v":0},{"$f":" ConFin!O$215","v":0},{"$f":" ConFin!P$215","v":0},{"$f":" ConFin!Q$215","v":0},{"$f":" ConFin!R$215","v":0},{"$f":" ConFin!S$215","v":0},{"$f":" ConFin!T$215","v":0},{"$f":" ConFin!U$215","v":0},{"$f":" ConFin!V$215","v":0},{"$f":" ConFin!W$215","v":0},{"$f":" ConFin!X$215","v":0},{"$f":" ConFin!Y$215","v":14067.12764026852},{"$f":" ConFin!Z$215","v":12008.524646740912},{"$f":" ConFin!AA$215","v":12008.524646740912},{"$f":" ConFin!AB$215","v":12008.524646745011},{"$f":" ConFin!AC$215","v":12008.524646761165},{"$f":" ConFin!AD$215","v":12008.524646775923},{"$f":" ConFin!AE$215","v":12022.532767910463},{"$f":" ConFin!AF$215","v":12055.24126771991},{"$f":" ConFin!AG$215","v":12091.890133690271},{"$f":" ConFin!AH$215","v":10977.4116934544},{"$f":" ConFin!AI$215","v":0},{"$f":" ConFin!AJ$215","v":0},{"$f":" ConFin!AK$215","v":0},{"$f":" ConFin!AL$215","v":0},{"$f":" ConFin!AM$215","v":0},{"$f":" ConFin!AN$215","v":0},{"$f":" ConFin!AO$215","v":0},{"$f":" ConFin!AP$215","v":0},{"$f":" ConFin!AQ$215","v":0},{"$f":" ConFin!AR$215","v":0},{"$f":" ConFin!AS$215","v":0},{"$f":" ConFin!AT$215","v":0},{"$f":" ConFin!AU$215","v":0},{"$f":" ConFin!AV$215","v":0},{"$f":" ConFin!AW$215","v":0},{"$f":" ConFin!AX$215","v":0},{"$f":" ConFin!AY$215","v":0},{"$f":" ConFin!AZ$215","v":0},{"$f":" ConFin!BA$215","v":0},{"$f":" ConFin!BB$215","v":0},{"$f":" ConFin!BC$215","v":0},{"$f":" ConFin!BD$215","v":0},{"$f":" ConFin!BE$215","v":0}]
[null,null,null,null,"Sources of cash",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J14:BE14)","v":354123.71564773744},null,{"$f":"SUM(J9:J13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,14167.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,12126.721495000995,12143.490402308606,12196.633188733398,12222.939936044288,12266.97512578241,12290.695367735549,12337.714859975938,12373.254333070752,12393.06663972105,12444.595096564364,12461.784170549525,12516.339305757781,12552.393316494799,12542.686017955115,12836.790705617514,12830.777811784519,12903.709841053498,29826.890005399997,1258.7234840960593,1218.1195007381216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV9:BV13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH9:EH13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GT9:GT13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JF9:JF13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["USES OF CASH"]
[]
[null,null,null,null,{"$f":" ConCost!E$11","v":"EPC base cost"},{"$f":" ConCost!F$11","v":0},{"$f":" ConCost!G$11","v":"$ 000s"},{"$f":" ConCost!H$11","v":300000},{"$f":" ConCost!I$11","v":0},{"$f":" ConCost!J$11","v":0},{"$f":" ConCost!K$11","v":0},{"$f":" ConCost!L$11","v":0},{"$f":" ConCost!M$11","v":0},{"$f":" ConCost!N$11","v":0},{"$f":" ConCost!O$11","v":0},{"$f":" ConCost!P$11","v":0},{"$f":" ConCost!Q$11","v":0},{"$f":" ConCost!R$11","v":0},{"$f":" ConCost!S$11","v":0},{"$f":" ConCost!T$11","v":0},{"$f":" ConCost!U$11","v":0},{"$f":" ConCost!V$11","v":0},{"$f":" ConCost!W$11","v":0},{"$f":" ConCost!X$11","v":0},{"$f":" ConCost!Y$11","v":0},{"$f":" ConCost!Z$11","v":11538.461538461539},{"$f":" ConCost!AA$11","v":11538.461538461539},{"$f":" ConCost!AB$11","v":11538.461538461539},{"$f":" ConCost!AC$11","v":11538.461538461539},{"$f":" ConCost!AD$11","v":11538.461538461539},{"$f":" ConCost!AE$11","v":11538.461538461539},{"$f":" ConCost!AF$11","v":11538.461538461539},{"$f":" ConCost!AG$11","v":11538.461538461539},{"$f":" ConCost!AH$11","v":11538.461538461539},{"$f":" ConCost!AI$11","v":11538.461538461539},{"$f":" ConCost!AJ$11","v":11538.461538461539},{"$f":" ConCost!AK$11","v":11538.461538461539},{"$f":" ConCost!AL$11","v":11538.461538461539},{"$f":" ConCost!AM$11","v":11538.461538461539},{"$f":" ConCost!AN$11","v":11538.461538461539},{"$f":" ConCost!AO$11","v":11538.461538461539},{"$f":" ConCost!AP$11","v":11538.461538461539},{"$f":" ConCost!AQ$11","v":11538.461538461539},{"$f":" ConCost!AR$11","v":11538.461538461539},{"$f":" ConCost!AS$11","v":11538.461538461539},{"$f":" ConCost!AT$11","v":11538.461538461539},{"$f":" ConCost!AU$11","v":11538.461538461539},{"$f":" ConCost!AV$11","v":11538.461538461539},{"$f":" ConCost!AW$11","v":11538.461538461539},{"$f":" ConCost!AX$11","v":11538.461538461539},{"$f":" ConCost!AY$11","v":11538.461538461539},{"$f":" ConCost!AZ$11","v":0},{"$f":" ConCost!BA$11","v":0},{"$f":" ConCost!BB$11","v":0},{"$f":" ConCost!BC$11","v":0},{"$f":" ConCost!BD$11","v":0},{"$f":" ConCost!BE$11","v":0}]
[null,null,null,null,{"$f":" ConCost!E$15","v":"EPC contingency"},{"$f":" ConCost!F$15","v":0},{"$f":" ConCost!G$15","v":"$ 000s"},{"$f":" ConCost!H$15","v":5999.9999999999991},{"$f":" ConCost!I$15","v":0},{"$f":" ConCost!J$15","v":0},{"$f":" ConCost!K$15","v":0},{"$f":" ConCost!L$15","v":0},{"$f":" ConCost!M$15","v":0},{"$f":" ConCost!N$15","v":0},{"$f":" ConCost!O$15","v":0},{"$f":" ConCost!P$15","v":0},{"$f":" ConCost!Q$15","v":0},{"$f":" ConCost!R$15","v":0},{"$f":" ConCost!S$15","v":0},{"$f":" ConCost!T$15","v":0},{"$f":" ConCost!U$15","v":0},{"$f":" ConCost!V$15","v":0},{"$f":" ConCost!W$15","v":0},{"$f":" ConCost!X$15","v":0},{"$f":" ConCost!Y$15","v":0},{"$f":" ConCost!Z$15","v":230.76923076923077},{"$f":" ConCost!AA$15","v":230.76923076923077},{"$f":" ConCost!AB$15","v":230.76923076923077},{"$f":" ConCost!AC$15","v":230.76923076923077},{"$f":" ConCost!AD$15","v":230.76923076923077},{"$f":" ConCost!AE$15","v":230.76923076923077},{"$f":" ConCost!AF$15","v":230.76923076923077},{"$f":" ConCost!AG$15","v":230.76923076923077},{"$f":" ConCost!AH$15","v":230.76923076923077},{"$f":" ConCost!AI$15","v":230.76923076923077},{"$f":" ConCost!AJ$15","v":230.76923076923077},{"$f":" ConCost!AK$15","v":230.76923076923077},{"$f":" ConCost!AL$15","v":230.76923076923077},{"$f":" ConCost!AM$15","v":230.76923076923077},{"$f":" ConCost!AN$15","v":230.76923076923077},{"$f":" ConCost!AO$15","v":230.76923076923077},{"$f":" ConCost!AP$15","v":230.76923076923077},{"$f":" ConCost!AQ$15","v":230.76923076923077},{"$f":" ConCost!AR$15","v":230.76923076923077},{"$f":" ConCost!AS$15","v":230.76923076923077},{"$f":" ConCost!AT$15","v":230.76923076923077},{"$f":" ConCost!AU$15","v":230.76923076923077},{"$f":" ConCost!AV$15","v":230.76923076923077},{"$f":" ConCost!AW$15","v":230.76923076923077},{"$f":" ConCost!AX$15","v":230.76923076923077},{"$f":" ConCost!AY$15","v":230.76923076923077},{"$f":" ConCost!AZ$15","v":0},{"$f":" ConCost!BA$15","v":0},{"$f":" ConCost!BB$15","v":0},{"$f":" ConCost!BC$15","v":0},{"$f":" ConCost!BD$15","v":0},{"$f":" ConCost!BE$15","v":0}]
[null,null,null,null,{"$f":" ConCost!E$24","v":"SPV costs during construction"},{"$f":" ConCost!F$24","v":0},{"$f":" ConCost!G$24","v":"$ 000s"},{"$f":" ConCost!H$24","v":1499.9999999999998},{"$f":" ConCost!I$24","v":0},{"$f":" ConCost!J$24","v":0},{"$f":" ConCost!K$24","v":0},{"$f":" ConCost!L$24","v":0},{"$f":" ConCost!M$24","v":0},{"$f":" ConCost!N$24","v":0},{"$f":" ConCost!O$24","v":0},{"$f":" ConCost!P$24","v":0},{"$f":" ConCost!Q$24","v":0},{"$f":" ConCost!R$24","v":0},{"$f":" ConCost!S$24","v":0},{"$f":" ConCost!T$24","v":0},{"$f":" ConCost!U$24","v":0},{"$f":" ConCost!V$24","v":0},{"$f":" ConCost!W$24","v":0},{"$f":" ConCost!X$24","v":0},{"$f":" ConCost!Y$24","v":0},{"$f":" ConCost!Z$24","v":57.692307692307693},{"$f":" ConCost!AA$24","v":57.692307692307693},{"$f":" ConCost!AB$24","v":57.692307692307693},{"$f":" ConCost!AC$24","v":57.692307692307693},{"$f":" ConCost!AD$24","v":57.692307692307693},{"$f":" ConCost!AE$24","v":57.692307692307693},{"$f":" ConCost!AF$24","v":57.692307692307693},{"$f":" ConCost!AG$24","v":57.692307692307693},{"$f":" ConCost!AH$24","v":57.692307692307693},{"$f":" ConCost!AI$24","v":57.692307692307693},{"$f":" ConCost!AJ$24","v":57.692307692307693},{"$f":" ConCost!AK$24","v":57.692307692307693},{"$f":" ConCost!AL$24","v":57.692307692307693},{"$f":" ConCost!AM$24","v":57.692307692307693},{"$f":" ConCost!AN$24","v":57.692307692307693},{"$f":" ConCost!AO$24","v":57.692307692307693},{"$f":" ConCost!AP$24","v":57.692307692307693},{"$f":" ConCost!AQ$24","v":57.692307692307693},{"$f":" ConCost!AR$24","v":57.692307692307693},{"$f":" ConCost!AS$24","v":57.692307692307693},{"$f":" ConCost!AT$24","v":57.692307692307693},{"$f":" ConCost!AU$24","v":57.692307692307693},{"$f":" ConCost!AV$24","v":57.692307692307693},{"$f":" ConCost!AW$24","v":57.692307692307693},{"$f":" ConCost!AX$24","v":57.692307692307693},{"$f":" ConCost!AY$24","v":57.692307692307693},{"$f":" ConCost!AZ$24","v":0},{"$f":" ConCost!BA$24","v":0},{"$f":" ConCost!BB$24","v":0},{"$f":" ConCost!BC$24","v":0},{"$f":" ConCost!BD$24","v":0},{"$f":" ConCost!BE$24","v":0}]
[null,null,null,null,{"$f":" ConCost!E$29","v":"Construction insurance cost"},{"$f":" ConCost!F$29","v":0},{"$f":" ConCost!G$29","v":"$ 000s"},{"$f":" ConCost!H$29","v":1300},{"$f":" ConCost!I$29","v":0},{"$f":" ConCost!J$29","v":0},{"$f":" ConCost!K$29","v":0},{"$f":" ConCost!L$29","v":0},{"$f":" ConCost!M$29","v":0},{"$f":" ConCost!N$29","v":0},{"$f":" ConCost!O$29","v":0},{"$f":" ConCost!P$29","v":0},{"$f":" ConCost!Q$29","v":0},{"$f":" ConCost!R$29","v":0},{"$f":" ConCost!S$29","v":0},{"$f":" ConCost!T$29","v":0},{"$f":" ConCost!U$29","v":0},{"$f":" ConCost!V$29","v":0},{"$f":" ConCost!W$29","v":0},{"$f":" ConCost!X$29","v":0},{"$f":" ConCost!Y$29","v":1300},{"$f":" ConCost!Z$29","v":0},{"$f":" ConCost!AA$29","v":0},{"$f":" ConCost!AB$29","v":0},{"$f":" ConCost!AC$29","v":0},{"$f":" ConCost!AD$29","v":0},{"$f":" ConCost!AE$29","v":0},{"$f":" ConCost!AF$29","v":0},{"$f":" ConCost!AG$29","v":0},{"$f":" ConCost!AH$29","v":0},{"$f":" ConCost!AI$29","v":0},{"$f":" ConCost!AJ$29","v":0},{"$f":" ConCost!AK$29","v":0},{"$f":" ConCost!AL$29","v":0},{"$f":" ConCost!AM$29","v":0},{"$f":" ConCost!AN$29","v":0},{"$f":" ConCost!AO$29","v":0},{"$f":" ConCost!AP$29","v":0},{"$f":" ConCost!AQ$29","v":0},{"$f":" ConCost!AR$29","v":0},{"$f":" ConCost!AS$29","v":0},{"$f":" ConCost!AT$29","v":0},{"$f":" ConCost!AU$29","v":0},{"$f":" ConCost!AV$29","v":0},{"$f":" ConCost!AW$29","v":0},{"$f":" ConCost!AX$29","v":0},{"$f":" ConCost!AY$29","v":0},{"$f":" ConCost!AZ$29","v":0},{"$f":" ConCost!BA$29","v":0},{"$f":" ConCost!BB$29","v":0},{"$f":" ConCost!BC$29","v":0},{"$f":" ConCost!BD$29","v":0},{"$f":" ConCost!BE$29","v":0}]
[null,null,null,null,{"$f":" ConCost!E$34","v":"Development costs"},{"$f":" ConCost!F$34","v":0},{"$f":" ConCost!G$34","v":"$ 000s"},{"$f":" ConCost!H$34","v":5000},{"$f":" ConCost!I$34","v":0},{"$f":" ConCost!J$34","v":0},{"$f":" ConCost!K$34","v":0},{"$f":" ConCost!L$34","v":0},{"$f":" ConCost!M$34","v":0},{"$f":" ConCost!N$34","v":0},{"$f":" ConCost!O$34","v":0},{"$f":" ConCost!P$34","v":0},{"$f":" ConCost!Q$34","v":0},{"$f":" ConCost!R$34","v":0},{"$f":" ConCost!S$34","v":0},{"$f":" ConCost!T$34","v":0},{"$f":" ConCost!U$34","v":0},{"$f":" ConCost!V$34","v":0},{"$f":" ConCost!W$34","v":0},{"$f":" ConCost!X$34","v":0},{"$f":" ConCost!Y$34","v":5000},{"$f":" ConCost!Z$34","v":0},{"$f":" ConCost!AA$34","v":0},{"$f":" ConCost!AB$34","v":0},{"$f":" ConCost!AC$34","v":0},{"$f":" ConCost!AD$34","v":0},{"$f":" ConCost!AE$34","v":0},{"$f":" ConCost!AF$34","v":0},{"$f":" ConCost!AG$34","v":0},{"$f":" ConCost!AH$34","v":0},{"$f":" ConCost!AI$34","v":0},{"$f":" ConCost!AJ$34","v":0},{"$f":" ConCost!AK$34","v":0},{"$f":" ConCost!AL$34","v":0},{"$f":" ConCost!AM$34","v":0},{"$f":" ConCost!AN$34","v":0},{"$f":" ConCost!AO$34","v":0},{"$f":" ConCost!AP$34","v":0},{"$f":" ConCost!AQ$34","v":0},{"$f":" ConCost!AR$34","v":0},{"$f":" ConCost!AS$34","v":0},{"$f":" ConCost!AT$34","v":0},{"$f":" ConCost!AU$34","v":0},{"$f":" ConCost!AV$34","v":0},{"$f":" ConCost!AW$34","v":0},{"$f":" ConCost!AX$34","v":0},{"$f":" ConCost!AY$34","v":0},{"$f":" ConCost!AZ$34","v":0},{"$f":" ConCost!BA$34","v":0},{"$f":" ConCost!BB$34","v":0},{"$f":" ConCost!BC$34","v":0},{"$f":" ConCost!BD$34","v":0},{"$f":" ConCost!BE$34","v":0}]
[null,null,null,null,{"$f":" ConCost!E$39","v":"Development fee"},{"$f":" ConCost!F$39","v":0},{"$f":" ConCost!G$39","v":"$ 000s"},{"$f":" ConCost!H$39","v":2000},{"$f":" ConCost!I$39","v":0},{"$f":" ConCost!J$39","v":0},{"$f":" ConCost!K$39","v":0},{"$f":" ConCost!L$39","v":0},{"$f":" ConCost!M$39","v":0},{"$f":" ConCost!N$39","v":0},{"$f":" ConCost!O$39","v":0},{"$f":" ConCost!P$39","v":0},{"$f":" ConCost!Q$39","v":0},{"$f":" ConCost!R$39","v":0},{"$f":" ConCost!S$39","v":0},{"$f":" ConCost!T$39","v":0},{"$f":" ConCost!U$39","v":0},{"$f":" ConCost!V$39","v":0},{"$f":" ConCost!W$39","v":0},{"$f":" ConCost!X$39","v":0},{"$f":" ConCost!Y$39","v":2000},{"$f":" ConCost!Z$39","v":0},{"$f":" ConCost!AA$39","v":0},{"$f":" ConCost!AB$39","v":0},{"$f":" ConCost!AC$39","v":0},{"$f":" ConCost!AD$39","v":0},{"$f":" ConCost!AE$39","v":0},{"$f":" ConCost!AF$39","v":0},{"$f":" ConCost!AG$39","v":0},{"$f":" ConCost!AH$39","v":0},{"$f":" ConCost!AI$39","v":0},{"$f":" ConCost!AJ$39","v":0},{"$f":" ConCost!AK$39","v":0},{"$f":" ConCost!AL$39","v":0},{"$f":" ConCost!AM$39","v":0},{"$f":" ConCost!AN$39","v":0},{"$f":" ConCost!AO$39","v":0},{"$f":" ConCost!AP$39","v":0},{"$f":" ConCost!AQ$39","v":0},{"$f":" ConCost!AR$39","v":0},{"$f":" ConCost!AS$39","v":0},{"$f":" ConCost!AT$39","v":0},{"$f":" ConCost!AU$39","v":0},{"$f":" ConCost!AV$39","v":0},{"$f":" ConCost!AW$39","v":0},{"$f":" ConCost!AX$39","v":0},{"$f":" ConCost!AY$39","v":0},{"$f":" ConCost!AZ$39","v":0},{"$f":" ConCost!BA$39","v":0},{"$f":" ConCost!BB$39","v":0},{"$f":" ConCost!BC$39","v":0},{"$f":" ConCost!BD$39","v":0},{"$f":" ConCost!BE$39","v":0}]
[null,null,null,null,{"$f":" ConCost!E$44","v":"O&M mobilisation"},{"$f":" ConCost!F$44","v":0},{"$f":" ConCost!G$44","v":"$ 000s"},{"$f":" ConCost!H$44","v":0},{"$f":" ConCost!I$44","v":0},{"$f":" ConCost!J$44","v":0},{"$f":" ConCost!K$44","v":0},{"$f":" ConCost!L$44","v":0},{"$f":" ConCost!M$44","v":0},{"$f":" ConCost!N$44","v":0},{"$f":" ConCost!O$44","v":0},{"$f":" ConCost!P$44","v":0},{"$f":" ConCost!Q$44","v":0},{"$f":" ConCost!R$44","v":0},{"$f":" ConCost!S$44","v":0},{"$f":" ConCost!T$44","v":0},{"$f":" ConCost!U$44","v":0},{"$f":" ConCost!V$44","v":0},{"$f":" ConCost!W$44","v":0},{"$f":" ConCost!X$44","v":0},{"$f":" ConCost!Y$44","v":0},{"$f":" ConCost!Z$44","v":0},{"$f":" ConCost!AA$44","v":0},{"$f":" ConCost!AB$44","v":0},{"$f":" ConCost!AC$44","v":0},{"$f":" ConCost!AD$44","v":0},{"$f":" ConCost!AE$44","v":0},{"$f":" ConCost!AF$44","v":0},{"$f":" ConCost!AG$44","v":0},{"$f":" ConCost!AH$44","v":0},{"$f":" ConCost!AI$44","v":0},{"$f":" ConCost!AJ$44","v":0},{"$f":" ConCost!AK$44","v":0},{"$f":" ConCost!AL$44","v":0},{"$f":" ConCost!AM$44","v":0},{"$f":" ConCost!AN$44","v":0},{"$f":" ConCost!AO$44","v":0},{"$f":" ConCost!AP$44","v":0},{"$f":" ConCost!AQ$44","v":0},{"$f":" ConCost!AR$44","v":0},{"$f":" ConCost!AS$44","v":0},{"$f":" ConCost!AT$44","v":0},{"$f":" ConCost!AU$44","v":0},{"$f":" ConCost!AV$44","v":0},{"$f":" ConCost!AW$44","v":0},{"$f":" ConCost!AX$44","v":0},{"$f":" ConCost!AY$44","v":0},{"$f":" ConCost!AZ$44","v":0},{"$f":" ConCost!BA$44","v":0},{"$f":" ConCost!BB$44","v":0},{"$f":" ConCost!BC$44","v":0},{"$f":" ConCost!BD$44","v":0},{"$f":" ConCost!BE$44","v":0}]
[null,null,null,null,{"$f":" ConFin!E$301","v":"Equity bridge upfront fee - paid"},{"$f":" ConFin!F$301","v":0},{"$f":" ConFin!G$301","v":"$ 000s"},{"$f":" ConFin!H$301","v":0},{"$f":" ConFin!I$301","v":0},{"$f":" ConFin!J$301","v":0},{"$f":" ConFin!K$301","v":0},{"$f":" ConFin!L$301","v":0},{"$f":" ConFin!M$301","v":0},{"$f":" ConFin!N$301","v":0},{"$f":" ConFin!O$301","v":0},{"$f":" ConFin!P$301","v":0},{"$f":" ConFin!Q$301","v":0},{"$f":" ConFin!R$301","v":0},{"$f":" ConFin!S$301","v":0},{"$f":" ConFin!T$301","v":0},{"$f":" ConFin!U$301","v":0},{"$f":" ConFin!V$301","v":0},{"$f":" ConFin!W$301","v":0},{"$f":" ConFin!X$301","v":0},{"$f":" ConFin!Y$301","v":0},{"$f":" ConFin!Z$301","v":0},{"$f":" ConFin!AA$301","v":0},{"$f":" ConFin!AB$301","v":0},{"$f":" ConFin!AC$301","v":0},{"$f":" ConFin!AD$301","v":0},{"$f":" ConFin!AE$301","v":0},{"$f":" ConFin!AF$301","v":0},{"$f":" ConFin!AG$301","v":0},{"$f":" ConFin!AH$301","v":0},{"$f":" ConFin!AI$301","v":0},{"$f":" ConFin!AJ$301","v":0},{"$f":" ConFin!AK$301","v":0},{"$f":" ConFin!AL$301","v":0},{"$f":" ConFin!AM$301","v":0},{"$f":" ConFin!AN$301","v":0},{"$f":" ConFin!AO$301","v":0},{"$f":" ConFin!AP$301","v":0},{"$f":" ConFin!AQ$301","v":0},{"$f":" ConFin!AR$301","v":0},{"$f":" ConFin!AS$301","v":0},{"$f":" ConFin!AT$301","v":0},{"$f":" ConFin!AU$301","v":0},{"$f":" ConFin!AV$301","v":0},{"$f":" ConFin!AW$301","v":0},{"$f":" ConFin!AX$301","v":0},{"$f":" ConFin!AY$301","v":0},{"$f":" ConFin!AZ$301","v":0},{"$f":" ConFin!BA$301","v":0},{"$f":" ConFin!BB$301","v":0},{"$f":" ConFin!BC$301","v":0},{"$f":" ConFin!BD$301","v":0},{"$f":" ConFin!BE$301","v":0}]
[null,null,null,null,{"$f":" ConFin!E$324","v":"Equity bridge commitment fee - paid"},{"$f":" ConFin!F$324","v":0},{"$f":" ConFin!G$324","v":"$ 000s"},{"$f":" ConFin!H$324","v":0},{"$f":" ConFin!I$324","v":0},{"$f":" ConFin!J$324","v":0},{"$f":" ConFin!K$324","v":0},{"$f":" ConFin!L$324","v":0},{"$f":" ConFin!M$324","v":0},{"$f":" ConFin!N$324","v":0},{"$f":" ConFin!O$324","v":0},{"$f":" ConFin!P$324","v":0},{"$f":" ConFin!Q$324","v":0},{"$f":" ConFin!R$324","v":0},{"$f":" ConFin!S$324","v":0},{"$f":" ConFin!T$324","v":0},{"$f":" ConFin!U$324","v":0},{"$f":" ConFin!V$324","v":0},{"$f":" ConFin!W$324","v":0},{"$f":" ConFin!X$324","v":0},{"$f":" ConFin!Y$324","v":0},{"$f":" ConFin!Z$324","v":0},{"$f":" ConFin!AA$324","v":0},{"$f":" ConFin!AB$324","v":0},{"$f":" ConFin!AC$324","v":0},{"$f":" ConFin!AD$324","v":0},{"$f":" ConFin!AE$324","v":0},{"$f":" ConFin!AF$324","v":0},{"$f":" ConFin!AG$324","v":0},{"$f":" ConFin!AH$324","v":0},{"$f":" ConFin!AI$324","v":0},{"$f":" ConFin!AJ$324","v":0},{"$f":" ConFin!AK$324","v":0},{"$f":" ConFin!AL$324","v":0},{"$f":" ConFin!AM$324","v":0},{"$f":" ConFin!AN$324","v":0},{"$f":" ConFin!AO$324","v":0},{"$f":" ConFin!AP$324","v":0},{"$f":" ConFin!AQ$324","v":0},{"$f":" ConFin!AR$324","v":0},{"$f":" ConFin!AS$324","v":0},{"$f":" ConFin!AT$324","v":0},{"$f":" ConFin!AU$324","v":0},{"$f":" ConFin!AV$324","v":0},{"$f":" ConFin!AW$324","v":0},{"$f":" ConFin!AX$324","v":0},{"$f":" ConFin!AY$324","v":0},{"$f":" ConFin!AZ$324","v":0},{"$f":" ConFin!BA$324","v":0},{"$f":" ConFin!BB$324","v":0},{"$f":" ConFin!BC$324","v":0},{"$f":" ConFin!BD$324","v":0},{"$f":" ConFin!BE$324","v":0}]
[null,null,null,null,{"$f":" ConFin!E$287","v":"Equity bridge interest - paid"},{"$f":" ConFin!F$287","v":0},{"$f":" ConFin!G$287","v":"$ 000s"},{"$f":" ConFin!H$287","v":0},{"$f":" ConFin!I$287","v":0},{"$f":" ConFin!J$287","v":0},{"$f":" ConFin!K$287","v":0},{"$f":" ConFin!L$287","v":0},{"$f":" ConFin!M$287","v":0},{"$f":" ConFin!N$287","v":0},{"$f":" ConFin!O$287","v":0},{"$f":" ConFin!P$287","v":0},{"$f":" ConFin!Q$287","v":0},{"$f":" ConFin!R$287","v":0},{"$f":" ConFin!S$287","v":0},{"$f":" ConFin!T$287","v":0},{"$f":" ConFin!U$287","v":0},{"$f":" ConFin!V$287","v":0},{"$f":" ConFin!W$287","v":0},{"$f":" ConFin!X$287","v":0},{"$f":" ConFin!Y$287","v":0},{"$f":" ConFin!Z$287","v":0},{"$f":" ConFin!AA$287","v":0},{"$f":" ConFin!AB$287","v":0},{"$f":" ConFin!AC$287","v":0},{"$f":" ConFin!AD$287","v":0},{"$f":" ConFin!AE$287","v":0},{"$f":" ConFin!AF$287","v":0},{"$f":" ConFin!AG$287","v":0},{"$f":" ConFin!AH$287","v":0},{"$f":" ConFin!AI$287","v":0},{"$f":" ConFin!AJ$287","v":0},{"$f":" ConFin!AK$287","v":0},{"$f":" ConFin!AL$287","v":0},{"$f":" ConFin!AM$287","v":0},{"$f":" ConFin!AN$287","v":0},{"$f":" ConFin!AO$287","v":0},{"$f":" ConFin!AP$287","v":0},{"$f":" ConFin!AQ$287","v":0},{"$f":" ConFin!AR$287","v":0},{"$f":" ConFin!AS$287","v":0},{"$f":" ConFin!AT$287","v":0},{"$f":" ConFin!AU$287","v":0},{"$f":" ConFin!AV$287","v":0},{"$f":" ConFin!AW$287","v":0},{"$f":" ConFin!AX$287","v":0},{"$f":" ConFin!AY$287","v":0},{"$f":" ConFin!AZ$287","v":0},{"$f":" ConFin!BA$287","v":0},{"$f":" ConFin!BB$287","v":0},{"$f":" ConFin!BC$287","v":0},{"$f":" ConFin!BD$287","v":0},{"$f":" ConFin!BE$287","v":0}]
[null,null,null,null,{"$f":" ConFin!E$350","v":"Repayment of equity bridge POS"},{"$f":" ConFin!F$350","v":0},{"$f":" ConFin!G$350","v":"$ 000s"},{"$f":" ConFin!H$350","v":0},{"$f":" ConFin!I$350","v":0},{"$f":" ConFin!J$350","v":0},{"$f":" ConFin!K$350","v":0},{"$f":" ConFin!L$350","v":0},{"$f":" ConFin!M$350","v":0},{"$f":" ConFin!N$350","v":0},{"$f":" ConFin!O$350","v":0},{"$f":" ConFin!P$350","v":0},{"$f":" ConFin!Q$350","v":0},{"$f":" ConFin!R$350","v":0},{"$f":" ConFin!S$350","v":0},{"$f":" ConFin!T$350","v":0},{"$f":" ConFin!U$350","v":0},{"$f":" ConFin!V$350","v":0},{"$f":" ConFin!W$350","v":0},{"$f":" ConFin!X$350","v":0},{"$f":" ConFin!Y$350","v":0},{"$f":" ConFin!Z$350","v":0},{"$f":" ConFin!AA$350","v":0},{"$f":" ConFin!AB$350","v":0},{"$f":" ConFin!AC$350","v":0},{"$f":" ConFin!AD$350","v":0},{"$f":" ConFin!AE$350","v":0},{"$f":" ConFin!AF$350","v":0},{"$f":" ConFin!AG$350","v":0},{"$f":" ConFin!AH$350","v":0},{"$f":" ConFin!AI$350","v":0},{"$f":" ConFin!AJ$350","v":0},{"$f":" ConFin!AK$350","v":0},{"$f":" ConFin!AL$350","v":0},{"$f":" ConFin!AM$350","v":0},{"$f":" ConFin!AN$350","v":0},{"$f":" ConFin!AO$350","v":0},{"$f":" ConFin!AP$350","v":0},{"$f":" ConFin!AQ$350","v":0},{"$f":" ConFin!AR$350","v":0},{"$f":" ConFin!AS$350","v":0},{"$f":" ConFin!AT$350","v":0},{"$f":" ConFin!AU$350","v":0},{"$f":" ConFin!AV$350","v":0},{"$f":" ConFin!AW$350","v":0},{"$f":" ConFin!AX$350","v":0},{"$f":" ConFin!AY$350","v":0},{"$f":" ConFin!AZ$350","v":0},{"$f":" ConFin!BA$350","v":0},{"$f":" ConFin!BB$350","v":0},{"$f":" ConFin!BC$350","v":0},{"$f":" ConFin!BD$350","v":0},{"$f":" ConFin!BE$350","v":0}]
[null,null,null,null,{"$f":" ConFin!E$457","v":"Construction debt upfront fee "},{"$f":" ConFin!F$457","v":0},{"$f":" ConFin!G$457","v":"$ 000s"},{"$f":" ConFin!H$457","v":5867.1276887443692},{"$f":" ConFin!I$457","v":0},{"$f":" ConFin!J$457","v":0},{"$f":" ConFin!K$457","v":0},{"$f":" ConFin!L$457","v":0},{"$f":" ConFin!M$457","v":0},{"$f":" ConFin!N$457","v":0},{"$f":" ConFin!O$457","v":0},{"$f":" ConFin!P$457","v":0},{"$f":" ConFin!Q$457","v":0},{"$f":" ConFin!R$457","v":0},{"$f":" ConFin!S$457","v":0},{"$f":" ConFin!T$457","v":0},{"$f":" ConFin!U$457","v":0},{"$f":" ConFin!V$457","v":0},{"$f":" ConFin!W$457","v":0},{"$f":" ConFin!X$457","v":0},null,{"$f":" ConFin!Z$457","v":0},{"$f":" ConFin!AA$457","v":0},{"$f":" ConFin!AB$457","v":0},{"$f":" ConFin!AC$457","v":0},{"$f":" ConFin!AD$457","v":0},{"$f":" ConFin!AE$457","v":0},{"$f":" ConFin!AF$457","v":0},{"$f":" ConFin!AG$457","v":0},{"$f":" ConFin!AH$457","v":0},{"$f":" ConFin!AI$457","v":0},{"$f":" ConFin!AJ$457","v":0},{"$f":" ConFin!AK$457","v":0},{"$f":" ConFin!AL$457","v":0},{"$f":" ConFin!AM$457","v":0},{"$f":" ConFin!AN$457","v":0},{"$f":" ConFin!AO$457","v":0},{"$f":" ConFin!AP$457","v":0},{"$f":" ConFin!AQ$457","v":0},{"$f":" ConFin!AR$457","v":0},{"$f":" ConFin!AS$457","v":0},{"$f":" ConFin!AT$457","v":0},{"$f":" ConFin!AU$457","v":0},{"$f":" ConFin!AV$457","v":0},{"$f":" ConFin!AW$457","v":0},{"$f":" ConFin!AX$457","v":0},{"$f":" ConFin!AY$457","v":0},{"$f":" ConFin!AZ$457","v":0},{"$f":" ConFin!BA$457","v":0},{"$f":" ConFin!BB$457","v":0},{"$f":" ConFin!BC$457","v":0},{"$f":" ConFin!BD$457","v":0},{"$f":" ConFin!BE$457","v":0}]
[null,null,null,null,{"$f":" ConFin!E$485","v":"Construction debt commitment fee"},{"$f":" ConFin!F$485","v":0},{"$f":" ConFin!G$485","v":"$ 000s"},{"$f":" ConFin!H$485","v":3622.9104249460265},{"$f":" ConFin!I$485","v":0},{"$f":" ConFin!J$485","v":0},{"$f":" ConFin!K$485","v":0},{"$f":" ConFin!L$485","v":0},{"$f":" ConFin!M$485","v":0},{"$f":" ConFin!N$485","v":0},{"$f":" ConFin!O$485","v":0},{"$f":" ConFin!P$485","v":0},{"$f":" ConFin!Q$485","v":0},{"$f":" ConFin!R$485","v":0},{"$f":" ConFin!S$485","v":0},{"$f":" ConFin!T$485","v":0},{"$f":" ConFin!U$485","v":0},{"$f":" ConFin!V$485","v":0},{"$f":" ConFin!W$485","v":0},{"$f":" ConFin!X$485","v":0},{"$f":" ConFin!Y$485","v":0},{"$f":" ConFin!Z$485","v":181.60157131827808},{"$f":" ConFin!AA$485","v":181.60157131827808},{"$f":" ConFin!AB$485","v":181.60157131827808},{"$f":" ConFin!AC$485","v":181.60157131827808},{"$f":" ConFin!AD$485","v":181.60157131827808},{"$f":" ConFin!AE$485","v":181.60157131827808},{"$f":" ConFin!AF$485","v":181.60157131827808},{"$f":" ConFin!AG$485","v":181.60157131827808},{"$f":" ConFin!AH$485","v":181.60157131827808},{"$f":" ConFin!AI$485","v":180.85451994727276},{"$f":" ConFin!AJ$485","v":172.9612511857722},{"$f":" ConFin!AK$485","v":165.03343961309548},{"$f":" ConFin!AL$485","v":157.0885286546667},{"$f":" ConFin!AM$485","v":149.11499482290813},{"$f":" ConFin!AN$485","v":141.12604283388004},{"$f":" ConFin!AO$485","v":133.10652817489566},{"$f":" ConFin!AP$485","v":125.06391285839968},{"$f":" ConFin!AQ$485","v":117.00841954258101},{"$f":" ConFin!AR$485","v":108.91943272981416},{"$f":" ConFin!AS$485","v":100.81927301895695},{"$f":" ConFin!AT$485","v":92.683652470214398},{"$f":" ConFin!AU$485","v":84.524596814492782},{"$f":" ConFin!AV$485","v":76.371850902821961},{"$f":" ConFin!AW$485","v":68.846107208833018},{"$f":" ConFin!AX$485","v":61.271486717470211},{"$f":" ConFin!AY$485","v":53.702245585447869},{"$f":" ConFin!AZ$485","v":0},{"$f":" ConFin!BA$485","v":0},{"$f":" ConFin!BB$485","v":0},{"$f":" ConFin!BC$485","v":0},{"$f":" ConFin!BD$485","v":0},{"$f":" ConFin!BE$485","v":0}]
[null,null,null,null,{"$f":" ConFin!E$515","v":"Construction debt interest"},{"$f":" ConFin!F$515","v":0},{"$f":" ConFin!G$515","v":"$ 000s"},{"$f":" ConFin!H$515","v":5860.0772450886179},{"$f":" ConFin!I$515","v":0},{"$f":" ConFin!J$515","v":0},{"$f":" ConFin!K$515","v":0},{"$f":" ConFin!L$515","v":0},{"$f":" ConFin!M$515","v":0},{"$f":" ConFin!N$515","v":0},{"$f":" ConFin!O$515","v":0},{"$f":" ConFin!P$515","v":0},{"$f":" ConFin!Q$515","v":0},{"$f":" ConFin!R$515","v":0},{"$f":" ConFin!S$515","v":0},{"$f":" ConFin!T$515","v":0},{"$f":" ConFin!U$515","v":0},{"$f":" ConFin!V$515","v":0},{"$f":" ConFin!W$515","v":0},{"$f":" ConFin!X$515","v":0},{"$f":" ConFin!Y$515","v":0},{"$f":" ConFin!Z$515","v":0},{"$f":" ConFin!AA$515","v":0},{"$f":" ConFin!AB$515","v":0},{"$f":" ConFin!AC$515","v":0},{"$f":" ConFin!AD$515","v":0},{"$f":" ConFin!AE$515","v":0},{"$f":" ConFin!AF$515","v":0},{"$f":" ConFin!AG$515","v":0},{"$f":" ConFin!AH$515","v":0},{"$f":" ConFin!AI$515","v":3.6650212560430302},{"$f":" ConFin!AJ$515","v":46.930969608610994},{"$f":" ConFin!AK$515","v":87.088897424677711},{"$f":" ConFin!AL$515","v":133.14562916858998},{"$f":" ConFin!AM$515","v":170.76277388591893},{"$f":" ConFin!AN$515","v":219.84784916098255},{"$f":" ConFin!AO$515","v":263.40683690273096},{"$f":" ConFin!AP$515","v":297.18512780192498},{"$f":" ConFin!AQ$515","v":350.84570900389309},{"$f":" ConFin!AR$515","v":382.04713873423344},{"$f":" ConFin!AS$515","v":438.77906469417576},{"$f":" ConFin!AT$515","v":482.9686959653373},{"$f":" ConFin!AU$515","v":493.26719096154147},{"$f":" ConFin!AV$515","v":571.56826772668683},{"$f":" ConFin!AW$515","v":592.68897801118555},{"$f":" ConFin!AX$515","v":653.58776721208028},{"$f":" ConFin!AY$515","v":672.29132757000491},{"$f":" ConFin!AZ$515","v":0},{"$f":" ConFin!BA$515","v":0},{"$f":" ConFin!BB$515","v":0},{"$f":" ConFin!BC$515","v":0},{"$f":" ConFin!BD$515","v":0},{"$f":" ConFin!BE$515","v":0}]
[null,null,null,null,{"$f":" ConCost!E$65","v":"Pre-funding of working capital - m P50"},{"$f":" ConCost!F$65","v":0},{"$f":" ConCost!G$65","v":"$ 000s"},{"$f":" ConCost!H$65","v":4458.5904346803381},{"$f":" ConCost!I$65","v":0},{"$f":" ConCost!J$65","v":0},{"$f":" ConCost!K$65","v":0},{"$f":" ConCost!L$65","v":0},{"$f":" ConCost!M$65","v":0},{"$f":" ConCost!N$65","v":0},{"$f":" ConCost!O$65","v":0},{"$f":" ConCost!P$65","v":0},{"$f":" ConCost!Q$65","v":0},{"$f":" ConCost!R$65","v":0},{"$f":" ConCost!S$65","v":0},{"$f":" ConCost!T$65","v":0},{"$f":" ConCost!U$65","v":0},{"$f":" ConCost!V$65","v":0},{"$f":" ConCost!W$65","v":0},{"$f":" ConCost!X$65","v":0},{"$f":" ConCost!Y$65","v":0},{"$f":" ConCost!Z$65","v":0},{"$f":" ConCost!AA$65","v":0},{"$f":" ConCost!AB$65","v":0},{"$f":" ConCost!AC$65","v":0},{"$f":" ConCost!AD$65","v":0},{"$f":" ConCost!AE$65","v":0},{"$f":" ConCost!AF$65","v":0},{"$f":" ConCost!AG$65","v":0},{"$f":" ConCost!AH$65","v":0},{"$f":" ConCost!AI$65","v":0},{"$f":" ConCost!AJ$65","v":0},{"$f":" ConCost!AK$65","v":0},{"$f":" ConCost!AL$65","v":0},{"$f":" ConCost!AM$65","v":0},{"$f":" ConCost!AN$65","v":0},{"$f":" ConCost!AO$65","v":0},{"$f":" ConCost!AP$65","v":0},{"$f":" ConCost!AQ$65","v":0},{"$f":" ConCost!AR$65","v":0},{"$f":" ConCost!AS$65","v":0},{"$f":" ConCost!AT$65","v":0},{"$f":" ConCost!AU$65","v":0},{"$f":" ConCost!AV$65","v":0},{"$f":" ConCost!AW$65","v":0},{"$f":" ConCost!AX$65","v":0},{"$f":" ConCost!AY$65","v":4458.5904346803381},{"$f":" ConCost!AZ$65","v":0},{"$f":" ConCost!BA$65","v":0},{"$f":" ConCost!BB$65","v":0},{"$f":" ConCost!BC$65","v":0},{"$f":" ConCost!BD$65","v":0},{"$f":" ConCost!BE$65","v":0}]
[null,null,null,null,{"$f":" ConCost!E$75","v":"Pre-funding of DSRA - m"},{"$f":" ConCost!F$75","v":0},{"$f":" ConCost!G$75","v":"$ 000s"},{"$f":" ConCost!H$75","v":11175.630627668808},{"$f":" ConCost!I$75","v":0},{"$f":" ConCost!J$75","v":0},{"$f":" ConCost!K$75","v":0},{"$f":" ConCost!L$75","v":0},{"$f":" ConCost!M$75","v":0},{"$f":" ConCost!N$75","v":0},{"$f":" ConCost!O$75","v":0},{"$f":" ConCost!P$75","v":0},{"$f":" ConCost!Q$75","v":0},{"$f":" ConCost!R$75","v":0},{"$f":" ConCost!S$75","v":0},{"$f":" ConCost!T$75","v":0},{"$f":" ConCost!U$75","v":0},{"$f":" ConCost!V$75","v":0},{"$f":" ConCost!W$75","v":0},{"$f":" ConCost!X$75","v":0},{"$f":" ConCost!Y$75","v":0},{"$f":" ConCost!Z$75","v":0},{"$f":" ConCost!AA$75","v":0},{"$f":" ConCost!AB$75","v":0},{"$f":" ConCost!AC$75","v":0},{"$f":" ConCost!AD$75","v":0},{"$f":" ConCost!AE$75","v":0},{"$f":" ConCost!AF$75","v":0},{"$f":" ConCost!AG$75","v":0},{"$f":" ConCost!AH$75","v":0},{"$f":" ConCost!AI$75","v":0},{"$f":" ConCost!AJ$75","v":0},{"$f":" ConCost!AK$75","v":0},{"$f":" ConCost!AL$75","v":0},{"$f":" ConCost!AM$75","v":0},{"$f":" ConCost!AN$75","v":0},{"$f":" ConCost!AO$75","v":0},{"$f":" ConCost!AP$75","v":0},{"$f":" ConCost!AQ$75","v":0},{"$f":" ConCost!AR$75","v":0},{"$f":" ConCost!AS$75","v":0},{"$f":" ConCost!AT$75","v":0},{"$f":" ConCost!AU$75","v":0},{"$f":" ConCost!AV$75","v":0},{"$f":" ConCost!AW$75","v":0},{"$f":" ConCost!AX$75","v":0},{"$f":" ConCost!AY$75","v":11175.630627668808},{"$f":" ConCost!AZ$75","v":0},{"$f":" ConCost!BA$75","v":0},{"$f":" ConCost!BB$75","v":0},{"$f":" ConCost!BC$75","v":0},{"$f":" ConCost!BD$75","v":0},{"$f":" ConCost!BE$75","v":0}]
[null,null,null,null,{"$f":" ConFin!E$108","v":"Cash paid for EG O&M costs - m"},{"$f":" ConFin!F$108","v":0},{"$f":" ConFin!G$108","v":"$ 000s"},{"$f":" ConFin!H$108","v":1246.5753424657535},{"$f":" ConFin!I$108","v":0},{"$f":" ConFin!J$108","v":0},{"$f":" ConFin!K$108","v":0},{"$f":" ConFin!L$108","v":0},{"$f":" ConFin!M$108","v":0},{"$f":" ConFin!N$108","v":0},{"$f":" ConFin!O$108","v":0},{"$f":" ConFin!P$108","v":0},{"$f":" ConFin!Q$108","v":0},{"$f":" ConFin!R$108","v":0},{"$f":" ConFin!S$108","v":0},{"$f":" ConFin!T$108","v":0},{"$f":" ConFin!U$108","v":0},{"$f":" ConFin!V$108","v":0},{"$f":" ConFin!W$108","v":0},{"$f":" ConFin!X$108","v":0},{"$f":" ConFin!Y$108","v":0},{"$f":" ConFin!Z$108","v":0},{"$f":" ConFin!AA$108","v":0},{"$f":" ConFin!AB$108","v":0},{"$f":" ConFin!AC$108","v":0},{"$f":" ConFin!AD$108","v":0},{"$f":" ConFin!AE$108","v":0},{"$f":" ConFin!AF$108","v":0},{"$f":" ConFin!AG$108","v":0},{"$f":" ConFin!AH$108","v":0},{"$f":" ConFin!AI$108","v":0},{"$f":" ConFin!AJ$108","v":0},{"$f":" ConFin!AK$108","v":0},{"$f":" ConFin!AL$108","v":0},{"$f":" ConFin!AM$108","v":0},{"$f":" ConFin!AN$108","v":0},{"$f":" ConFin!AO$108","v":0},{"$f":" ConFin!AP$108","v":0},{"$f":" ConFin!AQ$108","v":0},{"$f":" ConFin!AR$108","v":0},{"$f":" ConFin!AS$108","v":0},{"$f":" ConFin!AT$108","v":0},{"$f":" ConFin!AU$108","v":0},{"$f":" ConFin!AV$108","v":212.32876712328766},{"$f":" ConFin!AW$108","v":198.63013698630135},{"$f":" ConFin!AX$108","v":212.32876712328766},{"$f":" ConFin!AY$108","v":205.47945205479451},{"$f":" ConFin!AZ$108","v":212.32876712328766},{"$f":" ConFin!BA$108","v":205.47945205479451},{"$f":" ConFin!BB$108","v":0},{"$f":" ConFin!BC$108","v":0},{"$f":" ConFin!BD$108","v":0},{"$f":" ConFin!BE$108","v":0}]
[]
[null,null,null,null,"Uses of cash",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J36:BE36)","v":342163.78407484951},null,{"$f":"SUM(J18:J35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,8300,12008.524648241357,12008.524648241357,12008.524648241357,12008.524648241357,12008.524648241357,12008.524648241357,12008.524648241357,12008.524648241357,12008.524648241357,12011.442618126393,12046.815297717461,12079.04541396085,12117.157234746335,12146.800845631906,12187.896968917939,12223.436442000706,12249.172117583403,12294.777205469552,12317.889648387125,12366.52141463621,12402.575425358629,12404.714864699114,12687.191962675875,12687.088299129397,12754.111097975918,28392.617164482472,212.32876712328766,205.47945205479451,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(J34:BE34,J40:BE40)","v":828.7671232876711}]
[null,null,null,null,{"$f":" E$14","v":"Sources of cash"},0,"$ 000s",354123.71564773744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14167.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,12126.721495000995,12143.490402308606,12196.633188733398,{"$f":" AK$14","v":12222.939936044288},12266.97512578241,12290.695367735549,12337.714859975938,12373.254333070752,12393.06663972105,12444.595096564364,12461.784170549525,12516.339305757781,12552.393316494799,12542.686017955115,12836.790705617514,12830.777811784519,12903.709841053498,29826.890005399997,1258.7234840960593,1218.1195007381216,0,0,0,0]
[null,null,null,null,{"$f":" E$36","v":"Uses of cash"},0,"$ 000s",342163.78407484951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8300,12008.524648241357,12008.524648241357,12008.524648241357,12008.524648241357,12008.524648241357,12008.524648241357,12008.524648241357,12008.524648241357,12008.524648241357,12011.442618126393,12046.815297717461,{"$f":" AK$36","v":12079.04541396085},12117.157234746335,12146.800845631906,12187.896968917939,12223.436442000706,12249.172117583403,12294.777205469552,12317.889648387125,12366.52141463621,12402.575425358629,12404.714864699114,12687.191962675875,12687.088299129397,12754.111097975918,28392.617164482472,212.32876712328766,205.47945205479451,0,0,0,0]
[null,null,null,null,{"$f":" ConTime!E$82","v":"Construction period flag"},{"$f":" ConTime!F$82","v":0},{"$f":" ConTime!G$82","v":"flag"},{"$f":" ConTime!H$82","v":26},{"$f":" ConTime!I$82","v":0},{"$f":" ConTime!J$82","v":0},{"$f":" ConTime!K$82","v":0},{"$f":" ConTime!L$82","v":0},{"$f":" ConTime!M$82","v":0},{"$f":" ConTime!N$82","v":0},{"$f":" ConTime!O$82","v":0},{"$f":" ConTime!P$82","v":0},{"$f":" ConTime!Q$82","v":0},{"$f":" ConTime!R$82","v":0},{"$f":" ConTime!S$82","v":0},{"$f":" ConTime!T$82","v":0},{"$f":" ConTime!U$82","v":0},{"$f":" ConTime!V$82","v":0},{"$f":" ConTime!W$82","v":0},{"$f":" ConTime!X$82","v":0},{"$f":" ConTime!Y$82","v":0},{"$f":" ConTime!Z$82","v":1},{"$f":" ConTime!AA$82","v":1},{"$f":" ConTime!AB$82","v":1},{"$f":" ConTime!AC$82","v":1},{"$f":" ConTime!AD$82","v":1},{"$f":" ConTime!AE$82","v":1},{"$f":" ConTime!AF$82","v":1},{"$f":" ConTime!AG$82","v":1},{"$f":" ConTime!AH$82","v":1},{"$f":" ConTime!AI$82","v":1},{"$f":" ConTime!AJ$82","v":1},{"$f":" ConTime!AK$82","v":1},{"$f":" ConTime!AL$82","v":1},{"$f":" ConTime!AM$82","v":1},{"$f":" ConTime!AN$82","v":1},{"$f":" ConTime!AO$82","v":1},{"$f":" ConTime!AP$82","v":1},{"$f":" ConTime!AQ$82","v":1},{"$f":" ConTime!AR$82","v":1},{"$f":" ConTime!AS$82","v":1},{"$f":" ConTime!AT$82","v":1},{"$f":" ConTime!AU$82","v":1},{"$f":" ConTime!AV$82","v":1},{"$f":" ConTime!AW$82","v":1},{"$f":" ConTime!AX$82","v":1},{"$f":" ConTime!AY$82","v":1},{"$f":" ConTime!AZ$82","v":0},{"$f":" ConTime!BA$82","v":0},{"$f":" ConTime!BB$82","v":0},{"$f":" ConTime!BC$82","v":0},{"$f":" ConTime!BD$82","v":0},{"$f":" ConTime!BE$82","v":0}]
[null,null,null,null,"Sources and uses check",{"$f":" IF(SUM(J41:BE41) <> 0, 1, 0)","v":1},"check",null,null,{"$f":" IF(ABS(J38 - J39) * J40 > CHK_TOL*10, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0]
[null,null,null,null,"Sources and uses difference",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J42:BE42)","v":4033.7691669631677},null,{"$f":" (J38 - J39) * J40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.500444341218099E-6,-1.500444341218099E-6,-1.4963461580919102E-6,-1.4801917131990194E-6,-1.4654342521680519E-6,14.008119669106236,46.716619478553184,83.365485448914114,118.19684675963799,132.04778418221213,149.81789101593677,143.89452208343755,149.8178910360748,143.89452210364288,149.81789105799908,149.81789107004624,143.89452213764707,149.81789109481178,143.89452216239988,149.81789112157094,149.81789113617015,137.97115325600134,149.59874294163819,143.6895126551226,149.59874307758037,1434.2728409175252,0,0,0,0,0,0]
[]
[]
["END"]

{"sheet":"Compare and Verify","index":25,"n_rows":318,"n_cols":307,"rows_kept":318,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Period",null,"goto inputc",null,{"$f":"_xlfn.SEQUENCE(,300)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[null,null,null,"Timel Line Creation for InputS",{"$f":"UDFInputC!F5","v":"2020-12-31"}]
[null,null,null,"Development",{"$f":"UDFInputC!F6","v":"2022-04-30"},{"$f":"DATEDIF(E3,E4,\"m\")","v":15},null,{"$f":"(H2<=$F$4)*1","v":1},{"$f":"(I2<=$F$4)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU2<=$F$4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG2<=$F$4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS2<=$F$4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JE2<=$F$4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Financial Close",{"$f":"F4+1","v":16},null,null,{"$f":"(H2=$E$5)*1","v":0},{"$f":"(I2=$E$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU2=$E$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG2=$E$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS2=$E$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JE2=$E$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Construction",{"$f":"UDFInputC!F7","v":26},{"$f":"E5","v":16},{"$f":"F6+E6","v":42},{"$f":"(AND(H2>=$F$6,H2<=$G$6))*1","v":0},{"$f":"(AND(I2>=$F$6,I2<=$G$6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BU2>=$F$6,BU2<=$G$6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EG2>=$F$6,EG2<=$G$6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GS2>=$F$6,GS2<=$G$6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JE2>=$F$6,JE2<=$G$6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-COD",null,null,null,{"$f":"(OR(H6,H5,H4))*1","v":1},{"$f":"(OR(I6,I5,I4))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OR(BU6,BU5,BU4))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OR(EG6,EG5,EG4))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OR(GS6,GS5,GS4))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OR(JE6,JE5,JE4))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Months in Period",1,{"$f":"UDFInputC!F9","v":6},null,{"$f":"IF(H7,$E$9,$F$9)","v":1},{"$f":"IF(I7,$E$9,$F$9)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(BU7,$E$9,$F$9)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(EG7,$E$9,$F$9)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(GS7,$E$9,$F$9)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(JE7,$E$9,$F$9)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[]
[null,null,null,"Date",null,{"$f":"E3","v":"2020-12-31"},null,{"$f":"EOMONTH(F11,H9)","v":"2021-01-31"},{"$f":"EOMONTH(H11,I9)","v":"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","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31",{"$f":"EOMONTH(BT11,BU9)","v":"2036-06-30"},"2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31",{"$f":"EOMONTH(EF11,EG9)","v":"2068-06-30"},"2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30","2082-12-31","2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30","2098-12-31","2099-06-30","2099-12-31",{"$f":"EOMONTH(GR11,GS9)","v":"2100-06-30"},"2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31","2109-06-30","2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30","2112-12-31","2113-06-30","2113-12-31","2114-06-30","2114-12-31","2115-06-30","2115-12-31","2116-06-30","2116-12-31","2117-06-30","2117-12-31","2118-06-30","2118-12-31","2119-06-30","2119-12-31","2120-06-30","2120-12-31","2121-06-30","2121-12-31","2122-06-30","2122-12-31","2123-06-30","2123-12-31","2124-06-30","2124-12-31","2125-06-30","2125-12-31","2126-06-30","2126-12-31","2127-06-30","2127-12-31","2128-06-30","2128-12-31","2129-06-30","2129-12-31","2130-06-30","2130-12-31","2131-06-30","2131-12-31",{"$f":"EOMONTH(JD11,JE9)","v":"2132-06-30"},"2132-12-31","2133-06-30","2133-12-31","2134-06-30","2134-12-31","2135-06-30","2135-12-31","2136-06-30","2136-12-31","2137-06-30","2137-12-31","2138-06-30","2138-12-31","2139-06-30","2139-12-31","2140-06-30","2140-12-31","2141-06-30","2141-12-31","2142-06-30","2142-12-31","2143-06-30","2143-12-31","2144-06-30","2144-12-31","2145-06-30","2145-12-31","2146-06-30","2146-12-31","2147-06-30","2147-12-31","2148-06-30","2148-12-31","2149-06-30","2149-12-31","2150-06-30","2150-12-31","2151-06-30","2151-12-31","2152-06-30","2152-12-31","2153-06-30"]
[null,null,null,null,null,null,null,{"$f":"_xlfn.SEQUENCE(,200)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200]
[null,null,null,null,null,null,null,{"$f":"UDF_Output2!J9","v":"2021-01-31"},{"$f":"UDF_Output2!K9","v":"2021-02-28"},{"$f":"UDF_Output2!L9","v":"2021-03-31"},{"$f":"UDF_Output2!M9","v":"2021-04-30"},{"$f":"UDF_Output2!N9","v":"2021-05-31"},{"$f":"UDF_Output2!O9","v":"2021-06-30"},{"$f":"UDF_Output2!P9","v":"2021-07-31"},{"$f":"UDF_Output2!Q9","v":"2021-08-31"},{"$f":"UDF_Output2!R9","v":"2021-09-30"},{"$f":"UDF_Output2!S9","v":"2021-10-31"},{"$f":"UDF_Output2!T9","v":"2021-11-30"},{"$f":"UDF_Output2!U9","v":"2021-12-31"},{"$f":"UDF_Output2!V9","v":"2022-01-31"},{"$f":"UDF_Output2!W9","v":"2022-02-28"},{"$f":"UDF_Output2!X9","v":"2022-03-31"},{"$f":"UDF_Output2!Y9","v":"2022-04-30"},{"$f":"UDF_Output2!Z9","v":"2022-05-31"},{"$f":"UDF_Output2!AA9","v":"2022-06-30"},{"$f":"UDF_Output2!AB9","v":"2022-07-31"},{"$f":"UDF_Output2!AC9","v":"2022-08-31"},{"$f":"UDF_Output2!AD9","v":"2022-09-30"},{"$f":"UDF_Output2!AE9","v":"2022-10-31"},{"$f":"UDF_Output2!AF9","v":"2022-11-30"},{"$f":"UDF_Output2!AG9","v":"2022-12-31"},{"$f":"UDF_Output2!AH9","v":"2023-01-31"},{"$f":"UDF_Output2!AI9","v":"2023-02-28"},{"$f":"UDF_Output2!AJ9","v":"2023-03-31"},{"$f":"UDF_Output2!AK9","v":"2023-04-30"},{"$f":"UDF_Output2!AL9","v":"2023-05-31"},{"$f":"UDF_Output2!AM9","v":"2023-06-30"},{"$f":"UDF_Output2!AN9","v":"2023-07-31"},{"$f":"UDF_Output2!AO9","v":"2023-08-31"},{"$f":"UDF_Output2!AP9","v":"2023-09-30"},{"$f":"UDF_Output2!AQ9","v":"2023-10-31"},{"$f":"UDF_Output2!AR9","v":"2023-11-30"},{"$f":"UDF_Output2!AS9","v":"2023-12-31"},{"$f":"UDF_Output2!AT9","v":"2024-01-31"},{"$f":"UDF_Output2!AU9","v":"2024-02-29"},{"$f":"UDF_Output2!AV9","v":"2024-03-31"},{"$f":"UDF_Output2!AW9","v":"2024-04-30"},{"$f":"UDF_Output2!AX9","v":"2024-05-31"},{"$f":"UDF_Output2!AY9","v":"2024-06-30"},{"$f":"UDF_Output2!AZ9","v":"2024-12-31"},{"$f":"UDF_Output2!BA9","v":"2025-06-30"},{"$f":"UDF_Output2!BB9","v":"2025-12-31"},{"$f":"UDF_Output2!BC9","v":"2026-06-30"},{"$f":"UDF_Output2!BD9","v":"2026-12-31"},{"$f":"UDF_Output2!BE9","v":"2027-06-30"},{"$f":"UDF_Output2!BF9","v":"2027-12-31"},{"$f":"UDF_Output2!BG9","v":"2028-06-30"},{"$f":"UDF_Output2!BH9","v":"2028-12-31"},{"$f":"UDF_Output2!BI9","v":"2029-06-30"},{"$f":"UDF_Output2!BJ9","v":"2029-12-31"},{"$f":"UDF_Output2!BK9","v":"2030-06-30"},{"$f":"UDF_Output2!BL9","v":"2030-12-31"},{"$f":"UDF_Output2!BM9","v":"2031-06-30"},{"$f":"UDF_Output2!BN9","v":"2031-12-31"},{"$f":"UDF_Output2!BO9","v":"2032-06-30"},{"$f":"UDF_Output2!BP9","v":"2032-12-31"},{"$f":"UDF_Output2!BQ9","v":"2033-06-30"},{"$f":"UDF_Output2!BR9","v":"2033-12-31"},{"$f":"UDF_Output2!BS9","v":"2034-06-30"},{"$f":"UDF_Output2!BT9","v":"2034-12-31"},{"$f":"UDF_Output2!BU9","v":"2035-06-30"},{"$f":"UDF_Output2!BV9","v":"2035-12-31"},{"$f":"UDF_Output2!BW9","v":"2036-06-30"},{"$f":"UDF_Output2!BX9","v":"2036-12-31"},{"$f":"UDF_Output2!BY9","v":"2037-06-30"},{"$f":"UDF_Output2!BZ9","v":"2037-12-31"},{"$f":"UDF_Output2!CA9","v":"2038-06-30"},{"$f":"UDF_Output2!CB9","v":"2038-12-31"},{"$f":"UDF_Output2!CC9","v":"2039-06-30"},{"$f":"UDF_Output2!CD9","v":"2039-12-31"},{"$f":"UDF_Output2!CE9","v":"2040-06-30"},{"$f":"UDF_Output2!CF9","v":"2040-12-31"},{"$f":"UDF_Output2!CG9","v":"2041-06-30"},{"$f":"UDF_Output2!CH9","v":"2041-12-31"},{"$f":"UDF_Output2!CI9","v":"2042-06-30"},{"$f":"UDF_Output2!CJ9","v":"2042-12-31"},{"$f":"UDF_Output2!CK9","v":"2043-06-30"},{"$f":"UDF_Output2!CL9","v":"2043-12-31"},{"$f":"UDF_Output2!CM9","v":"2044-06-30"},{"$f":"UDF_Output2!CN9","v":"2044-07-31"},{"$f":"UDF_Output2!CO9","v":"2044-08-31"},{"$f":"UDF_Output2!CP9","v":"2044-09-30"},{"$f":"UDF_Output2!CQ9","v":"2044-10-31"},{"$f":"UDF_Output2!CR9","v":"2044-11-30"},{"$f":"UDF_Output2!CS9","v":"2044-12-31"},{"$f":"UDF_Output2!CT9","v":"2045-01-31"},{"$f":"UDF_Output2!CU9","v":"2045-02-28"},{"$f":"UDF_Output2!CV9","v":"2045-03-31"},{"$f":"UDF_Output2!CW9","v":"2045-04-30"},{"$f":"UDF_Output2!CX9","v":"2045-05-31"},{"$f":"UDF_Output2!CY9","v":"2045-06-30"},{"$f":"UDF_Output2!CZ9","v":"2045-07-31"},{"$f":"UDF_Output2!DA9","v":"2045-08-31"},{"$f":"UDF_Output2!DB9","v":"2045-09-30"},{"$f":"UDF_Output2!DC9","v":"2045-10-31"},{"$f":"UDF_Output2!DD9","v":"2045-11-30"},{"$f":"UDF_Output2!DE9","v":"2045-12-31"},{"$f":"UDF_Output2!DF9","v":"2046-01-31"},{"$f":"UDF_Output2!DG9","v":"2046-02-28"},{"$f":"UDF_Output2!DH9","v":"2046-03-31"},{"$f":"UDF_Output2!DI9","v":"2046-04-30"},{"$f":"UDF_Output2!DJ9","v":"2046-05-31"},{"$f":"UDF_Output2!DK9","v":"2046-06-30"},{"$f":"UDF_Output2!DL9","v":"2046-07-31"},{"$f":"UDF_Output2!DM9","v":"2046-08-31"},{"$f":"UDF_Output2!DN9","v":"2046-09-30"},{"$f":"UDF_Output2!DO9","v":"2046-10-31"},{"$f":"UDF_Output2!DP9","v":"2046-11-30"},{"$f":"UDF_Output2!DQ9","v":"2046-12-31"},{"$f":"UDF_Output2!DR9","v":"2047-01-31"},{"$f":"UDF_Output2!DS9","v":"2047-02-28"},{"$f":"UDF_Output2!DT9","v":"2047-03-31"}]
[null,null,null,{"$f":"UDF_Output2!D55","v":"Bisectional Simulations   "},"Total Construction",{"$f":"SUM(H14:XFD14)","v":315799.99999999983},null,{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":8300},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":11826.923076923078},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DS:DS)","v":0},{"$f":"_xlfn.XLOOKUP($E14,UDF_Output2!$D:$D,UDF_Output2!DT:DT)","v":0}]
[null,null,null,"Construction in Model",null,{"$f":"SUM(H15:XFD15)","v":315799.99999999983},null,{"$f":"LOOKUP(H13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(I13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(J13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(K13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(L13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(M13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(N13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(O13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(P13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(Q13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(R13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(S13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(T13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(U13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(V13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(W13,ConCost!2:2,ConCost!56:56)","v":8300},{"$f":"LOOKUP(X13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(Y13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(Z13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AA13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AB13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AC13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AD13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AE13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AF13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AG13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AH13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AI13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AJ13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AK13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AL13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AM13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AN13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AO13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AP13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AQ13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AR13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AS13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AT13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AU13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AV13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AW13,ConCost!2:2,ConCost!56:56)","v":11826.923076923078},{"$f":"LOOKUP(AX13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(AY13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(AZ13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BA13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BB13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BC13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BD13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BE13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BF13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BG13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BH13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BI13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BJ13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BK13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BL13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BM13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BN13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BO13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BP13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BQ13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BR13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BS13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BT13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BU13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BV13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BW13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BX13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BY13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(BZ13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CA13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CB13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CC13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CD13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CE13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CF13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CG13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CH13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CI13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CJ13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CK13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CL13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CM13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CN13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CO13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CP13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CQ13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CR13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CS13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CT13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CU13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CV13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CW13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CX13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CY13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(CZ13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(DA13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(DB13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(DC13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(DD13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(DE13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(DF13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(DG13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(DH13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(DI13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(DJ13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(DK13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(DL13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(DM13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(DN13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(DO13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(DP13,ConCost!2:2,ConCost!56:56)","v":0},{"$f":"LOOKUP(DQ13,ConCost!2:2,ConCost!56:56)","v":0}]
[null,null,null,"Difference",null,{"$f":"SUM(H16:XFD16)","v":0},null,{"$f":"H15-H14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN15-AN14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT15-BT14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ15-CZ14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"UDF_Output2!D78","v":"Percent of Plant Pre-COD "},"Final Generation",{"$f":"SUM(H18:XFD18)","v":20217.473920645196},null,{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":515.08799999999997},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":515.08799999999997},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":514.05988023952102},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":514.05988023952102},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":513.0338126142924},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":513.0338126142924},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":512.00979302823589},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":512.00979302823589},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":510.98781739344895},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":510.98781739344895},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":509.96788163018851},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":509.96788163018851},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":508.94998166685485},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":508.94998166685485},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":507.93411343997485},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":507.93411343997485},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":506.92027289418644},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":506.92027289418644},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":505.90845598222205},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":505.90845598222205},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":504.8986586648922},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":504.8986586648922},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":503.89087691107011},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":503.89087691107011},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":502.88510669767476},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":502.88510669767476},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":501.88134400965538},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":501.88134400965538},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":500.87958483997545},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":500.87958483997545},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":499.87982518959632},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":499.87982518959632},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":498.88206106746139},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":498.88206106746139},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":497.88628849048041},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":497.88628849048041},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":496.89250348351339},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":496.89250348351339},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":495.90070207935469},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":495.90070207935469},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":0},{"$f":"_xlfn.XLOOKUP($E18,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":0}]
[null,null,null,"Generation in Model",null,{"$f":"SUM(M19:XFD19)","v":20217.473920645203},null,{"$f":"_xlfn.XLOOKUP(H13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(I13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(J13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(K13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(L13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(M13,Ops!2:2,Ops!93:93,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(N13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(O13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(P13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(Q13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(R13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(S13,Ops!2:2,Ops!93:93,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(T13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(U13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(V13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(W13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(X13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(Y13,Ops!2:2,Ops!93:93,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(Z13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AA13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AB13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AC13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AD13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AE13,Ops!2:2,Ops!93:93,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(AF13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AG13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AH13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AI13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AJ13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AK13,Ops!2:2,Ops!93:93,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(AL13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AM13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AN13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AO13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AP13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AQ13,Ops!2:2,Ops!93:93,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(AR13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AS13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AT13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AU13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AV13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AW13,Ops!2:2,Ops!93:93,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(AX13,Ops!2:2,Ops!93:93,FALSE,0)","v":515.08799999999997},{"$f":"_xlfn.XLOOKUP(AY13,Ops!2:2,Ops!93:93,FALSE,0)","v":515.08799999999997},{"$f":"_xlfn.XLOOKUP(AZ13,Ops!2:2,Ops!93:93,FALSE,0)","v":514.05988023952091},{"$f":"_xlfn.XLOOKUP(BA13,Ops!2:2,Ops!93:93,FALSE,0)","v":514.05988023952091},{"$f":"_xlfn.XLOOKUP(BB13,Ops!2:2,Ops!93:93,FALSE,0)","v":513.0338126142924},{"$f":"_xlfn.XLOOKUP(BC13,Ops!2:2,Ops!93:93,FALSE,0)","v":513.0338126142924},{"$f":"_xlfn.XLOOKUP(BD13,Ops!2:2,Ops!93:93,FALSE,0)","v":512.00979302823589},{"$f":"_xlfn.XLOOKUP(BE13,Ops!2:2,Ops!93:93,FALSE,0)","v":512.00979302823589},{"$f":"_xlfn.XLOOKUP(BF13,Ops!2:2,Ops!93:93,FALSE,0)","v":510.98781739344901},{"$f":"_xlfn.XLOOKUP(BG13,Ops!2:2,Ops!93:93,FALSE,0)","v":510.98781739344901},{"$f":"_xlfn.XLOOKUP(BH13,Ops!2:2,Ops!93:93,FALSE,0)","v":509.96788163018857},{"$f":"_xlfn.XLOOKUP(BI13,Ops!2:2,Ops!93:93,FALSE,0)","v":509.96788163018857},{"$f":"_xlfn.XLOOKUP(BJ13,Ops!2:2,Ops!93:93,FALSE,0)","v":508.94998166685502},{"$f":"_xlfn.XLOOKUP(BK13,Ops!2:2,Ops!93:93,FALSE,0)","v":508.94998166685502},{"$f":"_xlfn.XLOOKUP(BL13,Ops!2:2,Ops!93:93,FALSE,0)","v":507.93411343997508},{"$f":"_xlfn.XLOOKUP(BM13,Ops!2:2,Ops!93:93,FALSE,0)","v":507.93411343997508},{"$f":"_xlfn.XLOOKUP(BN13,Ops!2:2,Ops!93:93,FALSE,0)","v":506.92027289418661},{"$f":"_xlfn.XLOOKUP(BO13,Ops!2:2,Ops!93:93,FALSE,0)","v":506.92027289418661},{"$f":"_xlfn.XLOOKUP(BP13,Ops!2:2,Ops!93:93,FALSE,0)","v":505.90845598222216},{"$f":"_xlfn.XLOOKUP(BQ13,Ops!2:2,Ops!93:93,FALSE,0)","v":505.90845598222216},{"$f":"_xlfn.XLOOKUP(BR13,Ops!2:2,Ops!93:93,FALSE,0)","v":504.89865866489248},{"$f":"_xlfn.XLOOKUP(BS13,Ops!2:2,Ops!93:93,FALSE,0)","v":504.89865866489248},{"$f":"_xlfn.XLOOKUP(BT13,Ops!2:2,Ops!93:93,FALSE,0)","v":503.89087691107034},{"$f":"_xlfn.XLOOKUP(BU13,Ops!2:2,Ops!93:93,FALSE,0)","v":503.89087691107034},{"$f":"_xlfn.XLOOKUP(BV13,Ops!2:2,Ops!93:93,FALSE,0)","v":502.88510669767498},{"$f":"_xlfn.XLOOKUP(BW13,Ops!2:2,Ops!93:93,FALSE,0)","v":502.88510669767498},{"$f":"_xlfn.XLOOKUP(BX13,Ops!2:2,Ops!93:93,FALSE,0)","v":501.88134400965561},{"$f":"_xlfn.XLOOKUP(BY13,Ops!2:2,Ops!93:93,FALSE,0)","v":501.88134400965561},{"$f":"_xlfn.XLOOKUP(BZ13,Ops!2:2,Ops!93:93,FALSE,0)","v":500.87958483997585},{"$f":"_xlfn.XLOOKUP(CA13,Ops!2:2,Ops!93:93,FALSE,0)","v":500.87958483997585},{"$f":"_xlfn.XLOOKUP(CB13,Ops!2:2,Ops!93:93,FALSE,0)","v":499.87982518959649},{"$f":"_xlfn.XLOOKUP(CC13,Ops!2:2,Ops!93:93,FALSE,0)","v":499.87982518959649},{"$f":"_xlfn.XLOOKUP(CD13,Ops!2:2,Ops!93:93,FALSE,0)","v":498.88206106746162},{"$f":"_xlfn.XLOOKUP(CE13,Ops!2:2,Ops!93:93,FALSE,0)","v":498.88206106746162},{"$f":"_xlfn.XLOOKUP(CF13,Ops!2:2,Ops!93:93,FALSE,0)","v":497.88628849048064},{"$f":"_xlfn.XLOOKUP(CG13,Ops!2:2,Ops!93:93,FALSE,0)","v":497.88628849048064},{"$f":"_xlfn.XLOOKUP(CH13,Ops!2:2,Ops!93:93,FALSE,0)","v":496.89250348351368},{"$f":"_xlfn.XLOOKUP(CI13,Ops!2:2,Ops!93:93,FALSE,0)","v":496.89250348351368},{"$f":"_xlfn.XLOOKUP(CJ13,Ops!2:2,Ops!93:93,FALSE,0)","v":495.90070207935497},{"$f":"_xlfn.XLOOKUP(CK13,Ops!2:2,Ops!93:93,FALSE,0)","v":495.90070207935497},{"$f":"_xlfn.XLOOKUP(CL13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CM13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CN13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CO13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CP13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CQ13,Ops!2:2,Ops!93:93,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(CR13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CS13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CT13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CU13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CV13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CW13,Ops!2:2,Ops!93:93,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(CX13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CY13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CZ13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DA13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DB13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DC13,Ops!2:2,Ops!93:93,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(DD13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DE13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DF13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DG13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DH13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DI13,Ops!2:2,Ops!93:93,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(DJ13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DK13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DL13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DM13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DN13,Ops!2:2,Ops!93:93,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DO13,Ops!2:2,Ops!93:93,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(DP13,Ops!2:2,Ops!93:93,FALSE,0)","v":false}]
[null,null,null,"Difference",null,{"$f":"SUM(H20:XFD20)","v":0},null,{"$f":"H18-H19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN18-AN19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT18-BT19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ18-CZ19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"UDF_Output2!D90","v":"Capacity"},"Total Operating Cost",{"$f":"SUM(H23:XFD23)","v":194401.71802481389},null,{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":4000},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":4000},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":4080},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":4080},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":4161.6000000000004},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":4161.6000000000004},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":4244.8319999999994},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":4244.8319999999994},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":4329.963550488912},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":4329.963550488912},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":4416.5628214986909},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":4416.5628214986909},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":4504.894077928665},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":4504.894077928665},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":4594.9919594872372},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":4594.9919594872372},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":4687.1460871406362},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":4687.1460871406362},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":4780.8890088834487},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":4780.8890088834487},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":4876.5067890611181},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":4876.5067890611181},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":4974.0369248423403},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":4974.0369248423403},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":5073.7929282839195},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":5073.7929282839195},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":5175.2687868495987},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":5175.2687868495987},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":5278.774162586591},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":5278.774162586591},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":5384.3496458383224},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":5384.3496458383224},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":5492.3346105494438},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":5492.3346105494438},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":5602.1813027604339},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":5602.1813027604339},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":5714.2249288156427},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":5714.2249288156427},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":5828.5094273919558},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":5828.5094273919558},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":0},{"$f":"_xlfn.XLOOKUP($E23,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":0},{"$f":"UDF_Output2!DS50","v":""}]
[null,null,null,"Operating Expense post COD",null,{"$f":"SUM(M24:XFD24)","v":194401.71802481386},null,{"$f":"_xlfn.XLOOKUP(H13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(I13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(J13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(K13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(L13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(M13,Ops!2:2,Ops!150:150,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(N13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(O13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(P13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(Q13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(R13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(S13,Ops!2:2,Ops!150:150,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(T13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(U13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(V13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(W13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(X13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(Y13,Ops!2:2,Ops!150:150,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(Z13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AA13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AB13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AC13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AD13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AE13,Ops!2:2,Ops!150:150,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(AF13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AG13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AH13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AI13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AJ13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AK13,Ops!2:2,Ops!150:150,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(AL13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AM13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AN13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AO13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AP13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AQ13,Ops!2:2,Ops!150:150,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(AR13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AS13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AT13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AU13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AV13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AW13,Ops!2:2,Ops!150:150,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(AX13,Ops!2:2,Ops!150:150,FALSE,0)","v":4000},{"$f":"_xlfn.XLOOKUP(AY13,Ops!2:2,Ops!150:150,FALSE,0)","v":4000},{"$f":"_xlfn.XLOOKUP(AZ13,Ops!2:2,Ops!150:150,FALSE,0)","v":4080},{"$f":"_xlfn.XLOOKUP(BA13,Ops!2:2,Ops!150:150,FALSE,0)","v":4080},{"$f":"_xlfn.XLOOKUP(BB13,Ops!2:2,Ops!150:150,FALSE,0)","v":4161.6000000000004},{"$f":"_xlfn.XLOOKUP(BC13,Ops!2:2,Ops!150:150,FALSE,0)","v":4161.6000000000004},{"$f":"_xlfn.XLOOKUP(BD13,Ops!2:2,Ops!150:150,FALSE,0)","v":4244.8319999999994},{"$f":"_xlfn.XLOOKUP(BE13,Ops!2:2,Ops!150:150,FALSE,0)","v":4244.8319999999994},{"$f":"_xlfn.XLOOKUP(BF13,Ops!2:2,Ops!150:150,FALSE,0)","v":4329.963550488912},{"$f":"_xlfn.XLOOKUP(BG13,Ops!2:2,Ops!150:150,FALSE,0)","v":4329.963550488912},{"$f":"_xlfn.XLOOKUP(BH13,Ops!2:2,Ops!150:150,FALSE,0)","v":4416.56282149869},{"$f":"_xlfn.XLOOKUP(BI13,Ops!2:2,Ops!150:150,FALSE,0)","v":4416.56282149869},{"$f":"_xlfn.XLOOKUP(BJ13,Ops!2:2,Ops!150:150,FALSE,0)","v":4504.8940779286631},{"$f":"_xlfn.XLOOKUP(BK13,Ops!2:2,Ops!150:150,FALSE,0)","v":4504.8940779286631},{"$f":"_xlfn.XLOOKUP(BL13,Ops!2:2,Ops!150:150,FALSE,0)","v":4594.9919594872363},{"$f":"_xlfn.XLOOKUP(BM13,Ops!2:2,Ops!150:150,FALSE,0)","v":4594.9919594872363},{"$f":"_xlfn.XLOOKUP(BN13,Ops!2:2,Ops!150:150,FALSE,0)","v":4687.1460871406352},{"$f":"_xlfn.XLOOKUP(BO13,Ops!2:2,Ops!150:150,FALSE,0)","v":4687.1460871406352},{"$f":"_xlfn.XLOOKUP(BP13,Ops!2:2,Ops!150:150,FALSE,0)","v":4780.8890088834478},{"$f":"_xlfn.XLOOKUP(BQ13,Ops!2:2,Ops!150:150,FALSE,0)","v":4780.8890088834478},{"$f":"_xlfn.XLOOKUP(BR13,Ops!2:2,Ops!150:150,FALSE,0)","v":4876.5067890611153},{"$f":"_xlfn.XLOOKUP(BS13,Ops!2:2,Ops!150:150,FALSE,0)","v":4876.5067890611153},{"$f":"_xlfn.XLOOKUP(BT13,Ops!2:2,Ops!150:150,FALSE,0)","v":4974.0369248423385},{"$f":"_xlfn.XLOOKUP(BU13,Ops!2:2,Ops!150:150,FALSE,0)","v":4974.0369248423385},{"$f":"_xlfn.XLOOKUP(BV13,Ops!2:2,Ops!150:150,FALSE,0)","v":5073.7929282839186},{"$f":"_xlfn.XLOOKUP(BW13,Ops!2:2,Ops!150:150,FALSE,0)","v":5073.7929282839186},{"$f":"_xlfn.XLOOKUP(BX13,Ops!2:2,Ops!150:150,FALSE,0)","v":5175.2687868495968},{"$f":"_xlfn.XLOOKUP(BY13,Ops!2:2,Ops!150:150,FALSE,0)","v":5175.2687868495968},{"$f":"_xlfn.XLOOKUP(BZ13,Ops!2:2,Ops!150:150,FALSE,0)","v":5278.7741625865892},{"$f":"_xlfn.XLOOKUP(CA13,Ops!2:2,Ops!150:150,FALSE,0)","v":5278.7741625865892},{"$f":"_xlfn.XLOOKUP(CB13,Ops!2:2,Ops!150:150,FALSE,0)","v":5384.3496458383206},{"$f":"_xlfn.XLOOKUP(CC13,Ops!2:2,Ops!150:150,FALSE,0)","v":5384.3496458383206},{"$f":"_xlfn.XLOOKUP(CD13,Ops!2:2,Ops!150:150,FALSE,0)","v":5492.334610549442},{"$f":"_xlfn.XLOOKUP(CE13,Ops!2:2,Ops!150:150,FALSE,0)","v":5492.334610549442},{"$f":"_xlfn.XLOOKUP(CF13,Ops!2:2,Ops!150:150,FALSE,0)","v":5602.1813027604312},{"$f":"_xlfn.XLOOKUP(CG13,Ops!2:2,Ops!150:150,FALSE,0)","v":5602.1813027604312},{"$f":"_xlfn.XLOOKUP(CH13,Ops!2:2,Ops!150:150,FALSE,0)","v":5714.2249288156399},{"$f":"_xlfn.XLOOKUP(CI13,Ops!2:2,Ops!150:150,FALSE,0)","v":5714.2249288156399},{"$f":"_xlfn.XLOOKUP(CJ13,Ops!2:2,Ops!150:150,FALSE,0)","v":5828.5094273919522},{"$f":"_xlfn.XLOOKUP(CK13,Ops!2:2,Ops!150:150,FALSE,0)","v":5828.5094273919522},{"$f":"_xlfn.XLOOKUP(CL13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CM13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CN13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CO13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CP13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CQ13,Ops!2:2,Ops!150:150,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(CR13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CS13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CT13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CU13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CV13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CW13,Ops!2:2,Ops!150:150,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(CX13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CY13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CZ13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DA13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DB13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DC13,Ops!2:2,Ops!150:150,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(DD13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DE13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DF13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DG13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DH13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DI13,Ops!2:2,Ops!150:150,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(DJ13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DK13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DL13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DM13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DN13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DO13,Ops!2:2,Ops!150:150,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(DP13,Ops!2:2,Ops!150:150,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DQ13,Ops!2:2,Ops!150:150,FALSE,0)","v":false}]
[null,null,null,"Difference",null,{"$f":"SUM(H25:XFD25)","v":{"$error":"#VALUE!"}},null,{"$f":"H24-H23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN24-AN23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT24-BT23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ24-CZ23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"}]
[]
[null,null,null,"Revenue in UDF",null,{"$f":"SUM(H27:XFD27)","v":0},null,{"$f":"UDF_Output2!J113","v":0},{"$f":"UDF_Output2!K113","v":0},{"$f":"UDF_Output2!L113","v":0},{"$f":"UDF_Output2!M113","v":0},{"$f":"UDF_Output2!N113","v":0},{"$f":"UDF_Output2!O113","v":0},{"$f":"UDF_Output2!P113","v":0},{"$f":"UDF_Output2!Q113","v":0},{"$f":"UDF_Output2!R113","v":0},{"$f":"UDF_Output2!S113","v":0},{"$f":"UDF_Output2!T113","v":0},{"$f":"UDF_Output2!U113","v":0},{"$f":"UDF_Output2!V113","v":0},{"$f":"UDF_Output2!W113","v":0},{"$f":"UDF_Output2!X113","v":0},{"$f":"UDF_Output2!Y113","v":0},{"$f":"UDF_Output2!Z113","v":0},{"$f":"UDF_Output2!AA113","v":0},{"$f":"UDF_Output2!AB113","v":0},{"$f":"UDF_Output2!AC113","v":0},{"$f":"UDF_Output2!AD113","v":0},{"$f":"UDF_Output2!AE113","v":0},{"$f":"UDF_Output2!AF113","v":0},{"$f":"UDF_Output2!AG113","v":0},{"$f":"UDF_Output2!AH113","v":0},{"$f":"UDF_Output2!AI113","v":0},{"$f":"UDF_Output2!AJ113","v":0},{"$f":"UDF_Output2!AK113","v":0},{"$f":"UDF_Output2!AL113","v":0},{"$f":"UDF_Output2!AM113","v":0},{"$f":"UDF_Output2!AN113","v":0},{"$f":"UDF_Output2!AO113","v":0},{"$f":"UDF_Output2!AP113","v":0},{"$f":"UDF_Output2!AQ113","v":0},{"$f":"UDF_Output2!AR113","v":0},{"$f":"UDF_Output2!AS113","v":0},{"$f":"UDF_Output2!AT113","v":0},{"$f":"UDF_Output2!AU113","v":0},{"$f":"UDF_Output2!AV113","v":0},{"$f":"UDF_Output2!AW113","v":0},{"$f":"UDF_Output2!AX113","v":0},{"$f":"UDF_Output2!AY113","v":0},{"$f":"UDF_Output2!AZ113","v":0},{"$f":"UDF_Output2!BA113","v":0},{"$f":"UDF_Output2!BB113","v":0},{"$f":"UDF_Output2!BC113","v":0},{"$f":"UDF_Output2!BD113","v":0},{"$f":"UDF_Output2!BE113","v":0},{"$f":"UDF_Output2!BF113","v":0},{"$f":"UDF_Output2!BG113","v":0},{"$f":"UDF_Output2!BH113","v":0},{"$f":"UDF_Output2!BI113","v":0},{"$f":"UDF_Output2!BJ113","v":0},{"$f":"UDF_Output2!BK113","v":0},{"$f":"UDF_Output2!BL113","v":0},{"$f":"UDF_Output2!BM113","v":0},{"$f":"UDF_Output2!BN113","v":0},{"$f":"UDF_Output2!BO113","v":0},{"$f":"UDF_Output2!BP113","v":0},{"$f":"UDF_Output2!BQ113","v":0},{"$f":"UDF_Output2!BR113","v":0},{"$f":"UDF_Output2!BS113","v":0},{"$f":"UDF_Output2!BT113","v":0},{"$f":"UDF_Output2!BU113","v":0},{"$f":"UDF_Output2!BV113","v":0},{"$f":"UDF_Output2!BW113","v":0},{"$f":"UDF_Output2!BX113","v":0},{"$f":"UDF_Output2!BY113","v":0},{"$f":"UDF_Output2!BZ113","v":0},{"$f":"UDF_Output2!CA113","v":0},{"$f":"UDF_Output2!CB113","v":0},{"$f":"UDF_Output2!CC113","v":0},{"$f":"UDF_Output2!CD113","v":0},{"$f":"UDF_Output2!CE113","v":0},{"$f":"UDF_Output2!CF113","v":0},{"$f":"UDF_Output2!CG113","v":0},{"$f":"UDF_Output2!CH113","v":0},{"$f":"UDF_Output2!CI113","v":0},{"$f":"UDF_Output2!CJ113","v":0},{"$f":"UDF_Output2!CK113","v":0},{"$f":"UDF_Output2!CL113","v":0},{"$f":"UDF_Output2!CM113","v":0},{"$f":"UDF_Output2!CN113","v":0},{"$f":"UDF_Output2!CO113","v":0},{"$f":"UDF_Output2!CP113","v":0},{"$f":"UDF_Output2!CQ113","v":0},{"$f":"UDF_Output2!CR113","v":0},{"$f":"UDF_Output2!CS113","v":0},{"$f":"UDF_Output2!CT113","v":0},{"$f":"UDF_Output2!CU113","v":0},{"$f":"UDF_Output2!CV113","v":0},{"$f":"UDF_Output2!CW113","v":0},{"$f":"UDF_Output2!CX113","v":0},{"$f":"UDF_Output2!CY113","v":0},{"$f":"UDF_Output2!CZ113","v":0},{"$f":"UDF_Output2!DA113","v":0},{"$f":"UDF_Output2!DB113","v":0},{"$f":"UDF_Output2!DC113","v":0},{"$f":"UDF_Output2!DD113","v":0},{"$f":"UDF_Output2!DE113","v":0},{"$f":"UDF_Output2!DF113","v":0},{"$f":"UDF_Output2!DG113","v":0},{"$f":"UDF_Output2!DH113","v":0},{"$f":"UDF_Output2!DI113","v":0},{"$f":"UDF_Output2!DJ113","v":0},{"$f":"UDF_Output2!DK113","v":0},{"$f":"UDF_Output2!DL113","v":0},{"$f":"UDF_Output2!DM113","v":0},{"$f":"UDF_Output2!DN113","v":0},{"$f":"UDF_Output2!DO113","v":0},{"$f":"UDF_Output2!DP113","v":0},{"$f":"UDF_Output2!DQ113","v":0},{"$f":"UDF_Output2!DR113","v":0},{"$f":"UDF_Output2!DS113","v":0}]
[null,null,null,"Revenue post COD",null,{"$f":"SUM(M28:XFD28)","v":906547.98830195284},null,{"$f":"_xlfn.XLOOKUP(H$13,Ops!$2:$2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(I13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(J13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(K13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(L13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(M13,Ops!2:2,Ops!101:101,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(N13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(O13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(P13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(Q13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(R13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(S13,Ops!2:2,Ops!101:101,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(T13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(U13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(V13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(W13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(X13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(Y13,Ops!2:2,Ops!101:101,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(Z13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AA13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AB13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AC13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AD13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AE13,Ops!2:2,Ops!101:101,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(AF13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AG13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AH13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AI13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AJ13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AK13,Ops!2:2,Ops!101:101,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(AL13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AM13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AN13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AO13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AP13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AQ13,Ops!2:2,Ops!101:101,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(AR13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AS13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AT13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AU13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AV13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AW13,Ops!2:2,Ops!101:101,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(AX13,Ops!2:2,Ops!101:101,FALSE,0)","v":22230.680888470721},{"$f":"_xlfn.XLOOKUP(AY13,Ops!2:2,Ops!101:101,FALSE,0)","v":22230.680888470721},{"$f":"_xlfn.XLOOKUP(AZ13,Ops!2:2,Ops!101:101,FALSE,0)","v":22267.281307720532},{"$f":"_xlfn.XLOOKUP(BA13,Ops!2:2,Ops!101:101,FALSE,0)","v":22267.281307720532},{"$f":"_xlfn.XLOOKUP(BB13,Ops!2:2,Ops!101:101,FALSE,0)","v":22305.263277674723},{"$f":"_xlfn.XLOOKUP(BC13,Ops!2:2,Ops!101:101,FALSE,0)","v":22305.263277674723},{"$f":"_xlfn.XLOOKUP(BD13,Ops!2:2,Ops!101:101,FALSE,0)","v":22344.650171383582},{"$f":"_xlfn.XLOOKUP(BE13,Ops!2:2,Ops!101:101,FALSE,0)","v":22344.650171383582},{"$f":"_xlfn.XLOOKUP(BF13,Ops!2:2,Ops!101:101,FALSE,0)","v":22385.702131431379},{"$f":"_xlfn.XLOOKUP(BG13,Ops!2:2,Ops!101:101,FALSE,0)","v":22385.702131431379},{"$f":"_xlfn.XLOOKUP(BH13,Ops!2:2,Ops!101:101,FALSE,0)","v":22427.974936178969},{"$f":"_xlfn.XLOOKUP(BI13,Ops!2:2,Ops!101:101,FALSE,0)","v":22427.974936178969},{"$f":"_xlfn.XLOOKUP(BJ13,Ops!2:2,Ops!101:101,FALSE,0)","v":22471.725427153353},{"$f":"_xlfn.XLOOKUP(BK13,Ops!2:2,Ops!101:101,FALSE,0)","v":22471.725427153353},{"$f":"_xlfn.XLOOKUP(BL13,Ops!2:2,Ops!101:101,FALSE,0)","v":22516.978715894482},{"$f":"_xlfn.XLOOKUP(BM13,Ops!2:2,Ops!101:101,FALSE,0)","v":22516.978715894482},{"$f":"_xlfn.XLOOKUP(BN13,Ops!2:2,Ops!101:101,FALSE,0)","v":22564.014174585958},{"$f":"_xlfn.XLOOKUP(BO13,Ops!2:2,Ops!101:101,FALSE,0)","v":22564.014174585958},{"$f":"_xlfn.XLOOKUP(BP13,Ops!2:2,Ops!101:101,FALSE,0)","v":22612.354776900109},{"$f":"_xlfn.XLOOKUP(BQ13,Ops!2:2,Ops!101:101,FALSE,0)","v":22612.354776900109},{"$f":"_xlfn.XLOOKUP(BR13,Ops!2:2,Ops!101:101,FALSE,0)","v":22662.276350053606},{"$f":"_xlfn.XLOOKUP(BS13,Ops!2:2,Ops!101:101,FALSE,0)","v":22662.276350053606},{"$f":"_xlfn.XLOOKUP(BT13,Ops!2:2,Ops!101:101,FALSE,0)","v":22713.805872411249},{"$f":"_xlfn.XLOOKUP(BU13,Ops!2:2,Ops!101:101,FALSE,0)","v":22713.805872411249},{"$f":"_xlfn.XLOOKUP(BV13,Ops!2:2,Ops!101:101,FALSE,0)","v":22767.243366231145},{"$f":"_xlfn.XLOOKUP(BW13,Ops!2:2,Ops!101:101,FALSE,0)","v":22767.243366231145},{"$f":"_xlfn.XLOOKUP(BX13,Ops!2:2,Ops!101:101,FALSE,0)","v":22822.076576986859},{"$f":"_xlfn.XLOOKUP(BY13,Ops!2:2,Ops!101:101,FALSE,0)","v":22822.076576986859},{"$f":"_xlfn.XLOOKUP(BZ13,Ops!2:2,Ops!101:101,FALSE,0)","v":22878.601720041683},{"$f":"_xlfn.XLOOKUP(CA13,Ops!2:2,Ops!101:101,FALSE,0)","v":22878.601720041683},{"$f":"_xlfn.XLOOKUP(CB13,Ops!2:2,Ops!101:101,FALSE,0)","v":22936.847778401832},{"$f":"_xlfn.XLOOKUP(CC13,Ops!2:2,Ops!101:101,FALSE,0)","v":22936.847778401832},{"$f":"_xlfn.XLOOKUP(CD13,Ops!2:2,Ops!101:101,FALSE,0)","v":22997.13694981212},{"$f":"_xlfn.XLOOKUP(CE13,Ops!2:2,Ops!101:101,FALSE,0)","v":22997.13694981212},{"$f":"_xlfn.XLOOKUP(CF13,Ops!2:2,Ops!101:101,FALSE,0)","v":23058.919149003319},{"$f":"_xlfn.XLOOKUP(CG13,Ops!2:2,Ops!101:101,FALSE,0)","v":23058.919149003319},{"$f":"_xlfn.XLOOKUP(CH13,Ops!2:2,Ops!101:101,FALSE,0)","v":23122.512485548181},{"$f":"_xlfn.XLOOKUP(CI13,Ops!2:2,Ops!101:101,FALSE,0)","v":23122.512485548181},{"$f":"_xlfn.XLOOKUP(CJ13,Ops!2:2,Ops!101:101,FALSE,0)","v":23187.948095092801},{"$f":"_xlfn.XLOOKUP(CK13,Ops!2:2,Ops!101:101,FALSE,0)","v":23187.948095092801},{"$f":"_xlfn.XLOOKUP(CL13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CM13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CN13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CO13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CP13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CQ13,Ops!2:2,Ops!101:101,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(CR13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CS13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CT13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CU13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CV13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CW13,Ops!2:2,Ops!101:101,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(CX13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CY13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CZ13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DA13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DB13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DC13,Ops!2:2,Ops!101:101,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(DD13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DE13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DF13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DG13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DH13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DI13,Ops!2:2,Ops!101:101,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(DJ13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DK13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DL13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DM13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DN13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DO13,Ops!2:2,Ops!101:101,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(DP13,Ops!2:2,Ops!101:101,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DQ13,Ops!2:2,Ops!101:101,FALSE,0)","v":false}]
[null,null,null,"Difference",null,{"$f":"SUM(H29:XFD29)","v":-906547.98830195284},null,{"$f":"H27-H28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN27-AN28","v":0},0,0,0,0,0,0,0,0,0,-22230.680888470721,-22230.680888470721,-22267.281307720532,-22267.281307720532,-22305.263277674723,-22305.263277674723,-22344.650171383582,-22344.650171383582,-22385.702131431379,-22385.702131431379,-22427.974936178969,-22427.974936178969,-22471.725427153353,-22471.725427153353,-22516.978715894482,-22516.978715894482,-22564.014174585958,-22564.014174585958,-22612.354776900109,-22612.354776900109,-22662.276350053606,-22662.276350053606,{"$f":"BT27-BT28","v":-22713.805872411249},-22713.805872411249,-22767.243366231145,-22767.243366231145,-22822.076576986859,-22822.076576986859,-22878.601720041683,-22878.601720041683,-22936.847778401832,-22936.847778401832,-22997.13694981212,-22997.13694981212,-23058.919149003319,-23058.919149003319,-23122.512485548181,-23122.512485548181,-23187.948095092801,-23187.948095092801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ27-CZ28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Index Tariff - UDF",null,{"$f":"UDF_Output2!F105","v":500}]
[null,null,null,"Index Tariff - Model",null,{"$f":"Ops!F65","v":7.8758369312867428E-3}]
[null,null,null,"Difference",null,{"$f":"F31-F32","v":499.99212416306869}]
[]
[null,null,null,"PV of O&M - UDF",null,{"$f":"UDF_Output2!F102","v":0}]
[null,null,null,"PV of O&M - Model",null,{"$f":"Ops!F62","v":79819.887775198877}]
[]
[null,null,null,"PV of Generation - UDF",null,{"$f":"UDF_Output2!F103","v":0.02}]
[null,null,null,"PV of Generation - Model",null,{"$f":"Ops!F63","v":10134.781671026551}]
[]
[null,null,null,"Revenue from Indexed Tariff - UDF",null,{"$f":"SUM(H41:DQ41)","v":0},null,{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!Z:Z,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AA:AA,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AB:AB,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AC:AC,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AD:AD,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AE:AE,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AF:AF,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AG:AG,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AH:AH,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AI:AI,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AK:AK,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AL:AL,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AM:AM,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AN:AN,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AO:AO,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AP:AP,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AR:AR,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AS:AS,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AT:AT,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AU:AU,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AV:AV,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AW:AW,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AX:AX,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AY:AY,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BA:BA,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BB:BB,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BC:BC,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BD:BD,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BE:BE,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BF:BF,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BG:BG,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BH:BH,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BI:BI,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BK:BK,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BL:BL,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BM:BM,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BN:BN,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BO:BO,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BP:BP,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BR:BR,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BS:BS,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BT:BT,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BU:BU,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BV:BV,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BW:BW,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BX:BX,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BY:BY,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CA:CA,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CB:CB,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CC:CC,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CD:CD,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CE:CE,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CF:CF,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CG:CG,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CH:CH,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CI:CI,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CK:CK,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CL:CL,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CM:CM,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CN:CN,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CO:CO,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CP:CP,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CR:CR,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CS:CS,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CT:CT,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CU:CU,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CV:CV,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CW:CW,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CX:CX,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CY:CY,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DA:DA,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DB:DB,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DC:DC,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DD:DD,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DE:DE,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DF:DF,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DG:DG,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DH:DH,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DI:DI,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DK:DK,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DL:DL,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DM:DM,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DN:DN,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DO:DO,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DP:DP,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DR:DR,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DS:DS,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DT:DT,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DU:DU,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DV:DV,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DW:DW,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DX:DX,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DY:DY,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!DZ:DZ,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!EA:EA,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!EB:EB,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!EC:EC,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!ED:ED,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!EE:EE,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!EF:EF,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!EG:EG,FALSE)","v":false},{"$f":"_xlfn.XLOOKUP($D41,UDF_Output2!$D:$D,UDF_Output2!EH:EH,FALSE)","v":false},{"$f":"UDF_Output2!DS70","v":0}]
[null,null,null,"Revenue from Indexed Tariff - Model",null,{"$f":"SUM(H42:DQ42)","v":193211.64168699726},null,{"$f":"_xlfn.XLOOKUP(H$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(I$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(J$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(K$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(L$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(M$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(N$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(O$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(P$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(Q$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(R$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(S$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(T$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(U$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(V$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(W$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(X$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(Y$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(Z$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AA$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AB$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AC$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AD$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AE$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(AF$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AG$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AH$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AI$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AJ$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AK$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(AL$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AM$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AN$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AO$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AP$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AQ$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(AR$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AS$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AT$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AU$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AV$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(AW$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(AX$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4056.7490932626251},{"$f":"_xlfn.XLOOKUP(AY$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4056.7490932626251},{"$f":"_xlfn.XLOOKUP(AZ$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4129.6248254769243},{"$f":"_xlfn.XLOOKUP(BA$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4129.6248254769243},{"$f":"_xlfn.XLOOKUP(BB$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4203.8097025813004},{"$f":"_xlfn.XLOOKUP(BC$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4203.8097025813004},{"$f":"_xlfn.XLOOKUP(BD$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4279.327242148629},{"$f":"_xlfn.XLOOKUP(BE$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4279.327242148629},{"$f":"_xlfn.XLOOKUP(BF$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4356.4377309972951},{"$f":"_xlfn.XLOOKUP(BG$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4356.4377309972951},{"$f":"_xlfn.XLOOKUP(BH$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4434.6970914343719},{"$f":"_xlfn.XLOOKUP(BI$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4434.6970914343719},{"$f":"_xlfn.XLOOKUP(BJ$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4514.3623086457683},{"$f":"_xlfn.XLOOKUP(BK$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4514.3623086457683},{"$f":"_xlfn.XLOOKUP(BL$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4595.4586375435974},{"$f":"_xlfn.XLOOKUP(BM$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4595.4586375435974},{"$f":"_xlfn.XLOOKUP(BN$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4678.2655933974547},{"$f":"_xlfn.XLOOKUP(BO$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4678.2655933974547},{"$f":"_xlfn.XLOOKUP(BP$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4762.306292680043},{"$f":"_xlfn.XLOOKUP(BQ$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4762.306292680043},{"$f":"_xlfn.XLOOKUP(BR$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4847.8567051233977},{"$f":"_xlfn.XLOOKUP(BS$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4847.8567051233977},{"$f":"_xlfn.XLOOKUP(BT$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4934.9439513232201},{"$f":"_xlfn.XLOOKUP(BU$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":4934.9439513232201},{"$f":"_xlfn.XLOOKUP(BV$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":5023.8681954846079},{"$f":"_xlfn.XLOOKUP(BW$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":5023.8681954846079},{"$f":"_xlfn.XLOOKUP(BX$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":5114.1173247448096},{"$f":"_xlfn.XLOOKUP(BY$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":5114.1173247448096},{"$f":"_xlfn.XLOOKUP(BZ$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":5205.9876958480118},{"$f":"_xlfn.XLOOKUP(CA$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":5205.9876958480118},{"$f":"_xlfn.XLOOKUP(CB$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":5299.5084328991707},{"$f":"_xlfn.XLOOKUP(CC$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":5299.5084328991707},{"$f":"_xlfn.XLOOKUP(CD$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":5395.0018744601639},{"$f":"_xlfn.XLOOKUP(CE$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":5395.0018744601639},{"$f":"_xlfn.XLOOKUP(CF$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":5491.918075797772},{"$f":"_xlfn.XLOOKUP(CG$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":5491.918075797772},{"$f":"_xlfn.XLOOKUP(CH$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":5590.5752867402471},{"$f":"_xlfn.XLOOKUP(CI$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":5590.5752867402471},{"$f":"_xlfn.XLOOKUP(CJ$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":5691.0047829092355},{"$f":"_xlfn.XLOOKUP(CK$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":5691.0047829092355},{"$f":"_xlfn.XLOOKUP(CL$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CM$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CN$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CO$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CP$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CQ$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(CR$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CS$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CT$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CU$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CV$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CW$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(CX$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CY$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(CZ$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DA$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DB$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DC$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(DD$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DE$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DF$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DG$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DH$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DI$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(DJ$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DK$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DL$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DM$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DN$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DO$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":0},{"$f":"_xlfn.XLOOKUP(DP$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false},{"$f":"_xlfn.XLOOKUP(DQ$13,Ops!$2:$2,Ops!97:97,FALSE,0)","v":false}]
[null,null,null,"Difference",null,{"$f":"SUM(H43:DQ43)","v":-193211.64168699726},null,{"$f":"H41-H42","v":0},{"$f":"I41-I42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4056.7490932626251,-4056.7490932626251,-4129.6248254769243,-4129.6248254769243,-4203.8097025813004,-4203.8097025813004,-4279.327242148629,-4279.327242148629,-4356.4377309972951,-4356.4377309972951,-4434.6970914343719,-4434.6970914343719,-4514.3623086457683,-4514.3623086457683,-4595.4586375435974,-4595.4586375435974,-4678.2655933974547,-4678.2655933974547,-4762.306292680043,-4762.306292680043,-4847.8567051233977,-4847.8567051233977,-4934.9439513232201,{"$f":"BU41-BU42","v":-4934.9439513232201},-5023.8681954846079,-5023.8681954846079,-5114.1173247448096,-5114.1173247448096,-5205.9876958480118,-5205.9876958480118,-5299.5084328991707,-5299.5084328991707,-5395.0018744601639,-5395.0018744601639,-5491.918075797772,-5491.918075797772,-5590.5752867402471,-5590.5752867402471,-5691.0047829092355,-5691.0047829092355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Pre-COD Revenues ","Total Pre-COD Revenues ",{"$f":"SUM(H45:XFD45)","v":7389.9249711446064},null,{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":1258.7234840960593},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":1177.5155173801845},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":1258.7234840960593},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":1218.1195007381218},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":1258.7234840960593},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":1218.1195007381218},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":0},{"$f":"_xlfn.XLOOKUP($E45,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":0},{"$f":"UDF_Output2!DS313","v":0}]
[null,null,null,"Pre-COD Revenues - Model",null,{"$f":"SUM(H46:XFD46)","v":7389.9249711446046},null,{"$f":"ConFin!J22","v":0},{"$f":"ConFin!K22","v":0},{"$f":"ConFin!L22","v":0},{"$f":"ConFin!M22","v":0},{"$f":"ConFin!N22","v":0},{"$f":"ConFin!O22","v":0},{"$f":"ConFin!P22","v":0},{"$f":"ConFin!Q22","v":0},{"$f":"ConFin!R22","v":0},{"$f":"ConFin!S22","v":0},{"$f":"ConFin!T22","v":0},{"$f":"ConFin!U22","v":0},{"$f":"ConFin!V22","v":0},{"$f":"ConFin!W22","v":0},{"$f":"ConFin!X22","v":0},{"$f":"ConFin!Y22","v":0},{"$f":"ConFin!Z22","v":0},{"$f":"ConFin!AA22","v":0},{"$f":"ConFin!AB22","v":0},{"$f":"ConFin!AC22","v":0},{"$f":"ConFin!AD22","v":0},{"$f":"ConFin!AE22","v":0},{"$f":"ConFin!AF22","v":0},{"$f":"ConFin!AG22","v":0},{"$f":"ConFin!AH22","v":0},{"$f":"ConFin!AI22","v":0},{"$f":"ConFin!AJ22","v":0},{"$f":"ConFin!AK22","v":0},{"$f":"ConFin!AL22","v":0},{"$f":"ConFin!AM22","v":0},{"$f":"ConFin!AN22","v":0},{"$f":"ConFin!AO22","v":0},{"$f":"ConFin!AP22","v":0},{"$f":"ConFin!AQ22","v":0},{"$f":"ConFin!AR22","v":0},{"$f":"ConFin!AS22","v":0},{"$f":"ConFin!AT22","v":1258.7234840960593},{"$f":"ConFin!AU22","v":1177.5155173801843},{"$f":"ConFin!AV22","v":1258.7234840960593},{"$f":"ConFin!AW22","v":1218.1195007381216},{"$f":"ConFin!AX22","v":1258.7234840960593},{"$f":"ConFin!AY22","v":1218.1195007381216},{"$f":"ConFin!AZ22","v":0},{"$f":"ConFin!BA22","v":0},{"$f":"ConFin!BB22","v":0},{"$f":"ConFin!BC22","v":0},{"$f":"ConFin!BD22","v":0},{"$f":"ConFin!BE22","v":0},{"$f":"ConFin!BF22","v":0},{"$f":"ConFin!BG22","v":0},{"$f":"ConFin!BH22","v":0},{"$f":"ConFin!BI22","v":0},{"$f":"ConFin!BJ22","v":0},{"$f":"ConFin!BK22","v":0},{"$f":"ConFin!BL22","v":0},{"$f":"ConFin!BM22","v":0},{"$f":"ConFin!BN22","v":0},{"$f":"ConFin!BO22","v":0},{"$f":"ConFin!BP22","v":0},{"$f":"ConFin!BQ22","v":0},{"$f":"ConFin!BR22","v":0},{"$f":"ConFin!BS22","v":0},{"$f":"ConFin!BT22","v":0},{"$f":"ConFin!BU22","v":0},{"$f":"ConFin!BV22","v":0},{"$f":"ConFin!BW22","v":0},{"$f":"ConFin!BX22","v":0},{"$f":"ConFin!BY22","v":0},{"$f":"ConFin!BZ22","v":0},{"$f":"ConFin!CA22","v":0},{"$f":"ConFin!CB22","v":0},{"$f":"ConFin!CC22","v":0},{"$f":"ConFin!CD22","v":0},{"$f":"ConFin!CE22","v":0},{"$f":"ConFin!CF22","v":0},{"$f":"ConFin!CG22","v":0},{"$f":"ConFin!CH22","v":0},{"$f":"ConFin!CI22","v":0},{"$f":"ConFin!CJ22","v":0},{"$f":"ConFin!CK22","v":0},{"$f":"ConFin!CL22","v":0},{"$f":"ConFin!CM22","v":0},{"$f":"ConFin!CN22","v":0},{"$f":"ConFin!CO22","v":0},{"$f":"ConFin!CP22","v":0},{"$f":"ConFin!CQ22","v":0},{"$f":"ConFin!CR22","v":0},{"$f":"ConFin!CS22","v":0},{"$f":"ConFin!CT22","v":0},{"$f":"ConFin!CU22","v":0},{"$f":"ConFin!CV22","v":0},{"$f":"ConFin!CW22","v":0},{"$f":"ConFin!CX22","v":0},{"$f":"ConFin!CY22","v":0},{"$f":"ConFin!CZ22","v":0},{"$f":"ConFin!DA22","v":0},{"$f":"ConFin!DB22","v":0},{"$f":"ConFin!DC22","v":0},{"$f":"ConFin!DD22","v":0},{"$f":"ConFin!DE22","v":0},{"$f":"ConFin!DF22","v":0},{"$f":"ConFin!DG22","v":0},{"$f":"ConFin!DH22","v":0},{"$f":"ConFin!DI22","v":0},{"$f":"ConFin!DJ22","v":0},{"$f":"ConFin!DK22","v":0},{"$f":"ConFin!DL22","v":0},{"$f":"ConFin!DM22","v":0},{"$f":"ConFin!DN22","v":0},{"$f":"ConFin!DO22","v":0},{"$f":"ConFin!DP22","v":0},{"$f":"ConFin!DQ22","v":0},{"$f":"ConFin!DR22","v":0},{"$f":"ConFin!DS22","v":0}]
[null,null,null,"Difference",null,{"$f":"SUM(H47:XFD47)","v":0},null,{"$f":"H45-H46","v":0},{"$f":"I45-I46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU45-BU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"UDF_Output2!D67","v":"EPC Contingency"},"Total Pre-COD Expenses ",{"$f":"SUM(H49:XFD49)","v":1246.5753424657532},null,{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":212.32876712328763},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":198.63013698630135},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":212.32876712328763},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":205.47945205479448},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":212.32876712328763},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":205.47945205479448},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":0},{"$f":"_xlfn.XLOOKUP($E49,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":0},{"$f":"UDF_Output2!DS66","v":0}]
[null,null,null,"Pre-COD Operating Expense - Model",null,{"$f":"SUM(H50:XFD50)","v":1246.5753424657535},null,{"$f":"ConFin!J101","v":0},{"$f":"ConFin!K101","v":0},{"$f":"ConFin!L101","v":0},{"$f":"ConFin!M101","v":0},{"$f":"ConFin!N101","v":0},{"$f":"ConFin!O101","v":0},{"$f":"ConFin!P101","v":0},{"$f":"ConFin!Q101","v":0},{"$f":"ConFin!R101","v":0},{"$f":"ConFin!S101","v":0},{"$f":"ConFin!T101","v":0},{"$f":"ConFin!U101","v":0},{"$f":"ConFin!V101","v":0},{"$f":"ConFin!W101","v":0},{"$f":"ConFin!X101","v":0},{"$f":"ConFin!Y101","v":0},{"$f":"ConFin!Z101","v":0},{"$f":"ConFin!AA101","v":0},{"$f":"ConFin!AB101","v":0},{"$f":"ConFin!AC101","v":0},{"$f":"ConFin!AD101","v":0},{"$f":"ConFin!AE101","v":0},{"$f":"ConFin!AF101","v":0},{"$f":"ConFin!AG101","v":0},{"$f":"ConFin!AH101","v":0},{"$f":"ConFin!AI101","v":0},{"$f":"ConFin!AJ101","v":0},{"$f":"ConFin!AK101","v":0},{"$f":"ConFin!AL101","v":0},{"$f":"ConFin!AM101","v":0},{"$f":"ConFin!AN101","v":0},{"$f":"ConFin!AO101","v":0},{"$f":"ConFin!AP101","v":0},{"$f":"ConFin!AQ101","v":0},{"$f":"ConFin!AR101","v":0},{"$f":"ConFin!AS101","v":0},{"$f":"ConFin!AT101","v":212.32876712328766},{"$f":"ConFin!AU101","v":198.63013698630135},{"$f":"ConFin!AV101","v":212.32876712328766},{"$f":"ConFin!AW101","v":205.47945205479451},{"$f":"ConFin!AX101","v":212.32876712328766},{"$f":"ConFin!AY101","v":205.47945205479451},{"$f":"ConFin!AZ101","v":0},{"$f":"ConFin!BA101","v":0},{"$f":"ConFin!BB101","v":0},{"$f":"ConFin!BC101","v":0},{"$f":"ConFin!BD101","v":0},{"$f":"ConFin!BE101","v":0},{"$f":"ConFin!BF101","v":0},{"$f":"ConFin!BG101","v":0},{"$f":"ConFin!BH101","v":0},{"$f":"ConFin!BI101","v":0},{"$f":"ConFin!BJ101","v":0},{"$f":"ConFin!BK101","v":0},{"$f":"ConFin!BL101","v":0},{"$f":"ConFin!BM101","v":0},{"$f":"ConFin!BN101","v":0},{"$f":"ConFin!BO101","v":0},{"$f":"ConFin!BP101","v":0},{"$f":"ConFin!BQ101","v":0},{"$f":"ConFin!BR101","v":0},{"$f":"ConFin!BS101","v":0},{"$f":"ConFin!BT101","v":0},{"$f":"ConFin!BU101","v":0},{"$f":"ConFin!BV101","v":0},{"$f":"ConFin!BW101","v":0},{"$f":"ConFin!BX101","v":0},{"$f":"ConFin!BY101","v":0},{"$f":"ConFin!BZ101","v":0},{"$f":"ConFin!CA101","v":0},{"$f":"ConFin!CB101","v":0},{"$f":"ConFin!CC101","v":0},{"$f":"ConFin!CD101","v":0},{"$f":"ConFin!CE101","v":0},{"$f":"ConFin!CF101","v":0},{"$f":"ConFin!CG101","v":0},{"$f":"ConFin!CH101","v":0},{"$f":"ConFin!CI101","v":0},{"$f":"ConFin!CJ101","v":0},{"$f":"ConFin!CK101","v":0},{"$f":"ConFin!CL101","v":0},{"$f":"ConFin!CM101","v":0},{"$f":"ConFin!CN101","v":0},{"$f":"ConFin!CO101","v":0},{"$f":"ConFin!CP101","v":0},{"$f":"ConFin!CQ101","v":0},{"$f":"ConFin!CR101","v":0},{"$f":"ConFin!CS101","v":0},{"$f":"ConFin!CT101","v":0},{"$f":"ConFin!CU101","v":0},{"$f":"ConFin!CV101","v":0},{"$f":"ConFin!CW101","v":0},{"$f":"ConFin!CX101","v":0},{"$f":"ConFin!CY101","v":0},{"$f":"ConFin!CZ101","v":0},{"$f":"ConFin!DA101","v":0},{"$f":"ConFin!DB101","v":0},{"$f":"ConFin!DC101","v":0},{"$f":"ConFin!DD101","v":0},{"$f":"ConFin!DE101","v":0},{"$f":"ConFin!DF101","v":0},{"$f":"ConFin!DG101","v":0},{"$f":"ConFin!DH101","v":0},{"$f":"ConFin!DI101","v":0},{"$f":"ConFin!DJ101","v":0},{"$f":"ConFin!DK101","v":0},{"$f":"ConFin!DL101","v":0},{"$f":"ConFin!DM101","v":0},{"$f":"ConFin!DN101","v":0},{"$f":"ConFin!DO101","v":0},{"$f":"ConFin!DP101","v":0},{"$f":"ConFin!DQ101","v":0},{"$f":"ConFin!DR101","v":0}]
[null,null,null,"Difference",null,{"$f":"SUM(H51:XFD51)","v":0},null,{"$f":"H49-H50","v":0},{"$f":"I49-I50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU49-BU50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Model Flag",null,null,null,{"$f":"OR(H7,H42)","v":true},{"$f":"OR(I7,I42)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(BU7,BU42)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"Accounts Receivable - Closing Balance Balance ",null,null,null,{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!Z:Z,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AA:AA,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AB:AB,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AC:AC,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AD:AD,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AE:AE,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AF:AF,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AG:AG,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AH:AH,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AI:AI,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AK:AK,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AL:AL,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AM:AM,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AN:AN,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AO:AO,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AP:AP,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AR:AR,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AS:AS,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AT:AT,FALSE)","v":1258.7234840960593},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AU:AU,FALSE)","v":2436.2390014762441},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AV:AV,FALSE)","v":2436.2390014762441},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AW:AW,FALSE)","v":2476.8429848341816},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AX:AX,FALSE)","v":2476.8429848341821},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AY:AY,FALSE)","v":2476.8429848341821},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ,FALSE)","v":5436.851304245557},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BA:BA,FALSE)","v":5526.9648617744888},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BB:BB,FALSE)","v":5445.8024937360015},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BC:BC,FALSE)","v":5536.0644135216799},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BD:BD,FALSE)","v":5455.0915624747959},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BE:BE,FALSE)","v":5545.5074447257593},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BF:BF,FALSE)","v":5464.7242266970698},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BG:BG,FALSE)","v":5524.7761412761593},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BH:BH,FALSE)","v":5474.7641082304981},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BI:BI,FALSE)","v":5565.5060547757548},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ,FALSE)","v":5485.1025659133311},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BK:BK,FALSE)","v":5576.0158681107896},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BL:BL,FALSE)","v":5495.8024142494587},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BM:BM,FALSE)","v":5586.8930619994508},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BN:BN,FALSE)","v":5506.8697946481025},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BO:BO,FALSE)","v":5567.3848473365433},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BP:BP,FALSE)","v":5518.373031828085},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ,FALSE)","v":5609.8377782119751},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BR:BR,FALSE)","v":5530.1954617418696},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BS:BS,FALSE)","v":5621.8561600027842},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BT:BT,FALSE)","v":5542.4045421326682},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BU:BU,FALSE)","v":5634.2676008420494},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BV:BV,FALSE)","v":5555.0068709701372},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BW:BW,FALSE)","v":5616.0509025192596},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BX:BX,FALSE)","v":5568.0758232630451},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BY:BY,FALSE)","v":5660.3643728198904},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ,FALSE)","v":5581.4861193717807},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CA:CA,FALSE)","v":5673.9969390298756},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CB:CB,FALSE)","v":5595.3102032710549},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CC:CC,FALSE)","v":5688.0501513915688},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CD:CD,FALSE)","v":5609.5551631960934},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CE:CE,FALSE)","v":5671.1986265279193},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CF:CF,FALSE)","v":5624.2997975083954},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CG:CG,FALSE)","v":5717.5202361411311},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CH:CH,FALSE)","v":5639.4095744845008},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CI:CI,FALSE)","v":5732.8804514096573},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ,FALSE)","v":5654.9622926612319},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CK:CK,FALSE)","v":5748.6909494456713},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CL:CL,FALSE)","v":5670.9655667346424},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CM:CM,FALSE)","v":5733.2838696657918},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CN:CN,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CO:CO,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CP:CP,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CR:CR,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CS:CS,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CT:CT,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CU:CU,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CV:CV,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CW:CW,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CX:CX,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CY:CY,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DA:DA,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DB:DB,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DC:DC,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DD:DD,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DE:DE,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DF:DF,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DG:DG,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DH:DH,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DI:DI,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DK:DK,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DL:DL,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DM:DM,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DN:DN,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DO:DO,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DP:DP,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DR:DR,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DS:DS,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DT:DT,FALSE)","v":-8.1854523159563541E-12},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DU:DU,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DV:DV,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DW:DW,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DX:DX,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DY:DY,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!DZ:DZ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!EA:EA,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!EB:EB,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!EC:EC,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!ED:ED,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!EE:EE,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!EF:EF,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!EG:EG,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!EH:EH,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D55,UDF_Output2!$D:$D,UDF_Output2!EI:EI,FALSE)","v":0}]
[null,null,null,"Accounts Receivable - Model post COD",null,null,null,{"$f":"LOOKUP(H13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(I13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(J13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(K13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(L13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(M13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(N13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(O13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(P13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(Q13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(R13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(S13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(T13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(U13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(V13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(W13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(X13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(Y13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(Z13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AA13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AB13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AC13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AD13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AE13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AF13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AG13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AH13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AI13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AJ13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AK13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AL13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AM13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AN13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AO13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AP13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AQ13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AR13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AS13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AT13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AU13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AV13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(AW13,Ops!2:2,Ops!175:175)","v":2476.8429848341802},{"$f":"LOOKUP(AX13,Ops!2:2,Ops!175:175)","v":5436.8513042455561},{"$f":"LOOKUP(AY13,Ops!2:2,Ops!175:175)","v":5526.9648617744897},{"$f":"LOOKUP(AZ13,Ops!2:2,Ops!175:175)","v":5445.8024937359987},{"$f":"LOOKUP(BA13,Ops!2:2,Ops!175:175)","v":5536.0644135216789},{"$f":"LOOKUP(BB13,Ops!2:2,Ops!175:175)","v":5455.0915624747977},{"$f":"LOOKUP(BC13,Ops!2:2,Ops!175:175)","v":5545.5074447257612},{"$f":"LOOKUP(BD13,Ops!2:2,Ops!175:175)","v":5464.7242266970716},{"$f":"LOOKUP(BE13,Ops!2:2,Ops!175:175)","v":5524.7761412761611},{"$f":"LOOKUP(BF13,Ops!2:2,Ops!175:175)","v":5474.7641082305017},{"$f":"LOOKUP(BG13,Ops!2:2,Ops!175:175)","v":5565.5060547757566},{"$f":"LOOKUP(BH13,Ops!2:2,Ops!175:175)","v":5485.1025659133338},{"$f":"LOOKUP(BI13,Ops!2:2,Ops!175:175)","v":5576.0158681107932},{"$f":"LOOKUP(BJ13,Ops!2:2,Ops!175:175)","v":5495.8024142494614},{"$f":"LOOKUP(BK13,Ops!2:2,Ops!175:175)","v":5586.8930619994535},{"$f":"LOOKUP(BL13,Ops!2:2,Ops!175:175)","v":5506.8697946481079},{"$f":"LOOKUP(BM13,Ops!2:2,Ops!175:175)","v":5567.384847336547},{"$f":"LOOKUP(BN13,Ops!2:2,Ops!175:175)","v":5518.3730318280868},{"$f":"LOOKUP(BO13,Ops!2:2,Ops!175:175)","v":5609.8377782119787},{"$f":"LOOKUP(BP13,Ops!2:2,Ops!175:175)","v":5530.1954617418742},{"$f":"LOOKUP(BQ13,Ops!2:2,Ops!175:175)","v":5621.8561600027897},{"$f":"LOOKUP(BR13,Ops!2:2,Ops!175:175)","v":5542.4045421326773},{"$f":"LOOKUP(BS13,Ops!2:2,Ops!175:175)","v":5634.2676008420567},{"$f":"LOOKUP(BT13,Ops!2:2,Ops!175:175)","v":5555.0068709701409},{"$f":"LOOKUP(BU13,Ops!2:2,Ops!175:175)","v":5616.0509025192659},{"$f":"LOOKUP(BV13,Ops!2:2,Ops!175:175)","v":5568.0758232630506},{"$f":"LOOKUP(BW13,Ops!2:2,Ops!175:175)","v":5660.3643728198986},{"$f":"LOOKUP(BX13,Ops!2:2,Ops!175:175)","v":5581.4861193717843},{"$f":"LOOKUP(BY13,Ops!2:2,Ops!175:175)","v":5673.9969390298829},{"$f":"LOOKUP(BZ13,Ops!2:2,Ops!175:175)","v":5595.3102032710631},{"$f":"LOOKUP(CA13,Ops!2:2,Ops!175:175)","v":5688.0501513915769},{"$f":"LOOKUP(CB13,Ops!2:2,Ops!175:175)","v":5609.5551631961025},{"$f":"LOOKUP(CC13,Ops!2:2,Ops!175:175)","v":5671.1986265279265},{"$f":"LOOKUP(CD13,Ops!2:2,Ops!175:175)","v":5624.2997975083999},{"$f":"LOOKUP(CE13,Ops!2:2,Ops!175:175)","v":5717.5202361411357},{"$f":"LOOKUP(CF13,Ops!2:2,Ops!175:175)","v":5639.4095744845072},{"$f":"LOOKUP(CG13,Ops!2:2,Ops!175:175)","v":5732.8804514096664},{"$f":"LOOKUP(CH13,Ops!2:2,Ops!175:175)","v":5654.9622926612392},{"$f":"LOOKUP(CI13,Ops!2:2,Ops!175:175)","v":5748.6909494456813},{"$f":"LOOKUP(CJ13,Ops!2:2,Ops!175:175)","v":5670.9655667346524},{"$f":"LOOKUP(CK13,Ops!2:2,Ops!175:175)","v":5733.2838696658036},{"$f":"LOOKUP(CL13,Ops!2:2,Ops!175:175)","v":5733.2838696658036},{"$f":"LOOKUP(CM13,Ops!2:2,Ops!175:175)","v":5733.2838696658036},{"$f":"LOOKUP(CN13,Ops!2:2,Ops!175:175)","v":5733.2838696658036},{"$f":"LOOKUP(CO13,Ops!2:2,Ops!175:175)","v":5733.2838696658036},{"$f":"LOOKUP(CP13,Ops!2:2,Ops!175:175)","v":5733.2838696658036},{"$f":"LOOKUP(CQ13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(CR13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(CS13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(CT13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(CU13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(CV13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(CW13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(CX13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(CY13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(CZ13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(DA13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(DB13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(DC13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(DD13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(DE13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(DF13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(DG13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(DH13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(DI13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(DJ13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(DK13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(DL13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(DM13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(DN13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(DO13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(DP13,Ops!2:2,Ops!175:175)","v":0},{"$f":"LOOKUP(DQ13,Ops!2:2,Ops!175:175)","v":0}]
[null,null,null,"Accounts Receivable - Model pre COD",null,null,null,{"$f":"LOOKUP(H13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(I13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(J13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(K13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(L13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(M13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(N13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(O13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(P13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(Q13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(R13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(S13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(T13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(U13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(V13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(W13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(X13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(Y13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(Z13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AA13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AB13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AC13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AD13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AE13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AF13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AG13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AH13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AI13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AJ13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AK13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AL13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AM13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AN13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AO13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AP13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AQ13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AR13,ConFin!2:2,ConFin!37:37)","v":1258.7234840960593},{"$f":"LOOKUP(AS13,ConFin!2:2,ConFin!37:37)","v":2436.2390014762436},{"$f":"LOOKUP(AT13,ConFin!2:2,ConFin!37:37)","v":2436.2390014762441},{"$f":"LOOKUP(AU13,ConFin!2:2,ConFin!37:37)","v":2476.8429848341812},{"$f":"LOOKUP(AV13,ConFin!2:2,ConFin!37:37)","v":2476.8429848341812},{"$f":"LOOKUP(AW13,ConFin!2:2,ConFin!37:37)","v":2476.8429848341812},{"$f":"LOOKUP(AX13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AY13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(AZ13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BA13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BB13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BC13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BD13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BE13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BF13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BG13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BH13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BI13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BJ13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BK13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BL13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BM13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BN13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BO13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BP13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BQ13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BR13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BS13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BT13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BU13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BV13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BW13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BX13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BY13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(BZ13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CA13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CB13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CC13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CD13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CE13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CF13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CG13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CH13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CI13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CJ13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CK13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CL13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CM13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CN13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CO13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CP13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CQ13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CR13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CS13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CT13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CU13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CV13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CW13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CX13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CY13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(CZ13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(DA13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(DB13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(DC13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(DD13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(DE13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(DF13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(DG13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(DH13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(DI13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(DJ13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(DK13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(DL13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(DM13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(DN13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(DO13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(DP13,ConFin!2:2,ConFin!37:37)","v":0},{"$f":"LOOKUP(DQ13,ConFin!2:2,ConFin!37:37)","v":0}]
[null,null,null,"Difference",null,{"$f":"SUM(H58:XFD58)","v":-3.1104718800634146E-10},null,{"$f":"IF(H56,H55-H56,H55-H57)*H53","v":0},{"$f":"IF(I56,I55-I56,I55-I57)*I53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1258.7234840960593,2436.2390014762441,2436.2390014762441,2476.8429848341816,2476.8429848341821,2476.8429848341821,5436.851304245557,5526.9648617744888,5445.8024937360015,5536.0644135216799,5455.0915624747959,5545.5074447257593,5464.7242266970698,5524.7761412761593,5474.7641082304981,5565.5060547757548,4226.379081817272,3139.776866634546,3059.5634127732146,3110.0500771652696,3030.0268098139213,3090.5418625023631,81.521727582528911,82.872916437485401,84.392968005870898,85.791746481105292,87.312979657870528,88.760156116288272,90.282644273065671,91.27476124309851,93.311715032543361,94.858318044133739,96.383553458446841,97.981070919082413,99.507789021593453,101.15708939211527,102.68536854798549,103.8137791913723,105.92676568030856,107.68245792915241,109.21411274262664,111.02429140686763,112.55775052855461,114.42334860361461,115.9586957645015,{"$f":"IF(BU56,BU55-BU56,BU55-BU57)*BU53","v":117.23296714652588},-5568.0758232630587,-5660.3643728199067,-5581.4861193717925,-5673.9969390298911,-5595.3102032710713,-5688.0501513915851,-5609.5551631961107,-5671.1986265279347,-5624.2997975084081,-5717.5202361411439,-5639.4095744845154,-5732.8804514096746,-5654.9622926612474,-5748.6909494456895,-5670.9655667346606,-5733.2838696658118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Accounts Payable - Closing Balance Balance ",null,null,null,{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!Z:Z,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AA:AA,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AB:AB,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AC:AC,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AD:AD,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AE:AE,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AF:AF,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AG:AG,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AH:AH,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AI:AI,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AK:AK,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AL:AL,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AM:AM,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AN:AN,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AO:AO,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AP:AP,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AR:AR,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AS:AS,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AT:AT,FALSE)","v":212.32876712328763},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AU:AU,FALSE)","v":410.95890410958896},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AV:AV,FALSE)","v":410.95890410958896},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AW:AW,FALSE)","v":417.80821917808208},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AX:AX,FALSE)","v":417.80821917808203},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AY:AY,FALSE)","v":417.80821917808203},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ,FALSE)","v":978.26086956521738},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BA:BA,FALSE)","v":994.47513812154705},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BB:BB,FALSE)","v":997.82608695652198},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BC:BC,FALSE)","v":1014.3646408839782},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BD:BD,FALSE)","v":1017.7826086956525},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BE:BE,FALSE)","v":1034.6519337016578},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BF:BF,FALSE)","v":1038.1382608695653},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BG:BG,FALSE)","v":1049.5463736263735},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BH:BH,FALSE)","v":1058.9584770217446},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BI:BI,FALSE)","v":1076.5102749834309},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ,FALSE)","v":1080.13764656218},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BK:BK,FALSE)","v":1098.0404804831003},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BL:BL,FALSE)","v":1101.7403994934234},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BM:BM,FALSE)","v":1120.0012900927618},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BN:BN,FALSE)","v":1123.7752074832918},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BO:BO,FALSE)","v":1136.1243855875034},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BP:BP,FALSE)","v":1146.3129017463507},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ,FALSE)","v":1165.3125631012626},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BR:BR,FALSE)","v":1169.239159781278},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BS:BS,FALSE)","v":1188.6188143632883},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BT:BT,FALSE)","v":1192.6239429769037},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BU:BU,FALSE)","v":1212.3911906505541},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BV:BV,FALSE)","v":1216.4764218364419},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BW:BW,FALSE)","v":1229.8442946038756},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BX:BX,FALSE)","v":1240.8732705042198},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BY:BY,FALSE)","v":1261.4402307888204},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ,FALSE)","v":1265.6907359143049},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CA:CA,FALSE)","v":1286.669035404597},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CB:CB,FALSE)","v":1291.004550632591},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CC:CC,FALSE)","v":1312.4024161126893},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CD:CD,FALSE)","v":1316.8246416452428},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CE:CE,FALSE)","v":1331.2952421028829},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CF:CF,FALSE)","v":1343.2340080148108},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CG:CG,FALSE)","v":1365.4975551089792},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CH:CH,FALSE)","v":1370.0986881751073},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CI:CI,FALSE)","v":1392.8075062111591},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ,FALSE)","v":1397.5006619386097},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CK:CK,FALSE)","v":1420.6636563353825},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CL:CL,FALSE)","v":1425.450675177382},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CM:CM,FALSE)","v":1441.1149683111994},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CN:CN,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CO:CO,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CP:CP,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CR:CR,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CS:CS,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CT:CT,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CU:CU,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CV:CV,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CW:CW,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CX:CX,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CY:CY,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DA:DA,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DB:DB,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DC:DC,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DD:DD,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DE:DE,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DF:DF,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DG:DG,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DH:DH,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DI:DI,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DK:DK,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DL:DL,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DM:DM,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DN:DN,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DO:DO,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DP:DP,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DR:DR,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DS:DS,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DT:DT,FALSE)","v":1.3642420526593924E-12},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DU:DU,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DV:DV,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DW:DW,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DX:DX,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DY:DY,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!DZ:DZ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!EA:EA,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!EB:EB,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!EC:EC,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!ED:ED,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!EE:EE,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!EF:EF,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!EG:EG,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!EH:EH,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D60,UDF_Output2!$D:$D,UDF_Output2!EI:EI,FALSE)","v":0}]
[null,null,null,"Accounts Payable - Model Post COD",null,null,null,{"$f":"LOOKUP(H13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(I13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(J13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(K13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(L13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(M13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(N13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(O13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(P13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(Q13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(R13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(S13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(T13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(U13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(V13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(W13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(X13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(Y13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(Z13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AA13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AB13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AC13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AD13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AE13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AF13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AG13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AH13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AI13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AJ13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AK13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AL13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AM13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AN13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AO13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AP13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AQ13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AR13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AS13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AT13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AU13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AV13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(AW13,Ops!2:2,Ops!225:225)","v":417.80821917808237},{"$f":"LOOKUP(AX13,Ops!2:2,Ops!225:225)","v":978.26086956521749},{"$f":"LOOKUP(AY13,Ops!2:2,Ops!225:225)","v":994.47513812154693},{"$f":"LOOKUP(AZ13,Ops!2:2,Ops!225:225)","v":997.82608695652198},{"$f":"LOOKUP(BA13,Ops!2:2,Ops!225:225)","v":1014.3646408839777},{"$f":"LOOKUP(BB13,Ops!2:2,Ops!225:225)","v":1017.782608695652},{"$f":"LOOKUP(BC13,Ops!2:2,Ops!225:225)","v":1034.651933701658},{"$f":"LOOKUP(BD13,Ops!2:2,Ops!225:225)","v":1038.1382608695649},{"$f":"LOOKUP(BE13,Ops!2:2,Ops!225:225)","v":1049.5463736263737},{"$f":"LOOKUP(BF13,Ops!2:2,Ops!225:225)","v":1058.9584770217443},{"$f":"LOOKUP(BG13,Ops!2:2,Ops!225:225)","v":1076.5102749834314},{"$f":"LOOKUP(BH13,Ops!2:2,Ops!225:225)","v":1080.1376465621797},{"$f":"LOOKUP(BI13,Ops!2:2,Ops!225:225)","v":1098.0404804830996},{"$f":"LOOKUP(BJ13,Ops!2:2,Ops!225:225)","v":1101.740399493423},{"$f":"LOOKUP(BK13,Ops!2:2,Ops!225:225)","v":1120.0012900927613},{"$f":"LOOKUP(BL13,Ops!2:2,Ops!225:225)","v":1123.7752074832915},{"$f":"LOOKUP(BM13,Ops!2:2,Ops!225:225)","v":1136.1243855875036},{"$f":"LOOKUP(BN13,Ops!2:2,Ops!225:225)","v":1146.3129017463507},{"$f":"LOOKUP(BO13,Ops!2:2,Ops!225:225)","v":1165.3125631012626},{"$f":"LOOKUP(BP13,Ops!2:2,Ops!225:225)","v":1169.2391597812775},{"$f":"LOOKUP(BQ13,Ops!2:2,Ops!225:225)","v":1188.618814363288},{"$f":"LOOKUP(BR13,Ops!2:2,Ops!225:225)","v":1192.623942976903},{"$f":"LOOKUP(BS13,Ops!2:2,Ops!225:225)","v":1212.3911906505537},{"$f":"LOOKUP(BT13,Ops!2:2,Ops!225:225)","v":1216.4764218364417},{"$f":"LOOKUP(BU13,Ops!2:2,Ops!225:225)","v":1229.8442946038749},{"$f":"LOOKUP(BV13,Ops!2:2,Ops!225:225)","v":1240.8732705042194},{"$f":"LOOKUP(BW13,Ops!2:2,Ops!225:225)","v":1261.4402307888195},{"$f":"LOOKUP(BX13,Ops!2:2,Ops!225:225)","v":1265.6907359143033},{"$f":"LOOKUP(BY13,Ops!2:2,Ops!225:225)","v":1286.6690354045959},{"$f":"LOOKUP(BZ13,Ops!2:2,Ops!225:225)","v":1291.0045506325896},{"$f":"LOOKUP(CA13,Ops!2:2,Ops!225:225)","v":1312.4024161126881},{"$f":"LOOKUP(CB13,Ops!2:2,Ops!225:225)","v":1316.8246416452412},{"$f":"LOOKUP(CC13,Ops!2:2,Ops!225:225)","v":1331.2952421028813},{"$f":"LOOKUP(CD13,Ops!2:2,Ops!225:225)","v":1343.2340080148088},{"$f":"LOOKUP(CE13,Ops!2:2,Ops!225:225)","v":1365.4975551089774},{"$f":"LOOKUP(CF13,Ops!2:2,Ops!225:225)","v":1370.0986881751051},{"$f":"LOOKUP(CG13,Ops!2:2,Ops!225:225)","v":1392.8075062111566},{"$f":"LOOKUP(CH13,Ops!2:2,Ops!225:225)","v":1397.5006619386077},{"$f":"LOOKUP(CI13,Ops!2:2,Ops!225:225)","v":1420.6636563353804},{"$f":"LOOKUP(CJ13,Ops!2:2,Ops!225:225)","v":1425.4506751773797},{"$f":"LOOKUP(CK13,Ops!2:2,Ops!225:225)","v":1441.1149683111971},{"$f":"LOOKUP(CL13,Ops!2:2,Ops!225:225)","v":1441.1149683111971},{"$f":"LOOKUP(CM13,Ops!2:2,Ops!225:225)","v":1441.1149683111971},{"$f":"LOOKUP(CN13,Ops!2:2,Ops!225:225)","v":1441.1149683111971},{"$f":"LOOKUP(CO13,Ops!2:2,Ops!225:225)","v":1441.1149683111971},{"$f":"LOOKUP(CP13,Ops!2:2,Ops!225:225)","v":1441.1149683111971},{"$f":"LOOKUP(CQ13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(CR13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(CS13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(CT13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(CU13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(CV13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(CW13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(CX13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(CY13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(CZ13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(DA13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(DB13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(DC13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(DD13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(DE13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(DF13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(DG13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(DH13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(DI13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(DJ13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(DK13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(DL13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(DM13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(DN13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(DO13,Ops!2:2,Ops!225:225)","v":0},{"$f":"LOOKUP(DP13,Ops!2:2,Ops!225:225)","v":0}]
[null,null,null,"Accounts Payable - Model Pre COD",null,null,null,{"$f":"LOOKUP(H11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(I11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(J11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(K11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(L11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(M11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(N11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(O11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(P11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(Q11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(R11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(S11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(T11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(U11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(V11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(W11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(X11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(Y11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(Z11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AA11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AB11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AC11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AD11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AE11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AF11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AG11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AH11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AI11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AJ11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AK11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AL11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AM11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AN11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AO11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AP11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AQ11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AR11,ConFin!2:2,ConFin!116:116)","v":212.32876712328766},{"$f":"LOOKUP(AS11,ConFin!2:2,ConFin!116:116)","v":410.95890410958901},{"$f":"LOOKUP(AT11,ConFin!2:2,ConFin!116:116)","v":410.95890410958896},{"$f":"LOOKUP(AU11,ConFin!2:2,ConFin!116:116)","v":417.80821917808208},{"$f":"LOOKUP(AV11,ConFin!2:2,ConFin!116:116)","v":417.80821917808203},{"$f":"LOOKUP(AW11,ConFin!2:2,ConFin!116:116)","v":417.80821917808203},{"$f":"LOOKUP(AX11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AY11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(AZ11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BA11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BB11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BC11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BD11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BE11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BF11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BG11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BH11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BI11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BJ11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BK11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BL11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BM11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BN11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BO11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BP11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BQ11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BR11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BS11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BT11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BU11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BV11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BW11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BX11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BY11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(BZ11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CA11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CB11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CC11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CD11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CE11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CF11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CG11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CH11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CI11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CJ11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CK11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CL11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CM11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CN11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CO11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CP11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CQ11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CR11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CS11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CT11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CU11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CV11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CW11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CX11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CY11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(CZ11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(DA11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(DB11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(DC11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(DD11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(DE11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(DF11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(DG11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(DH11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(DI11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(DJ11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(DK11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(DL11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(DM11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(DN11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(DO11,ConFin!2:2,ConFin!116:116)","v":0},{"$f":"LOOKUP(DP11,ConFin!2:2,ConFin!116:116)","v":0}]
[null,null,null,"Difference",null,{"$f":"SUM(H63:XFD63)","v":5.6843418860808015E-11},null,{"$f":"IF(H61,H60-H61,H60-H62)*H53","v":0},{"$f":"IF(I61,I60-I61,I60-I62)*I53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212.32876712328763,410.95890410958896,410.95890410958896,417.80821917808208,417.80821917808203,417.80821917808203,978.26086956521738,994.47513812154705,997.82608695652198,1014.3646408839782,1017.7826086956525,1034.6519337016578,1038.1382608695653,1049.5463736263735,1058.9584770217446,1076.5102749834309,867.80887943889229,687.08157637351133,690.78149538383445,702.19307091467977,705.96698830520972,718.31616640942104,168.0520321811332,170.83742497971571,171.413072824756,174.25417347931057,174.84133428125165,177.73925694889613,178.33816096687701,180.29792097750192,181.91479348247549,184.929955805389,185.5530893521252,188.62855492149743,189.26415113916801,192.40112601992791,193.04943416195124,195.17085651537923,196.92110626846011,200.18499200771657,200.85952839382981,204.18869184787104,204.87671896170673,208.27246568482883,208.97425334094032,{"$f":"IF(BU61,BU60-BU61,BU60-BU62)*BU53","v":211.27067370732448},-1240.873270504218,-1261.4402307888181,-1265.690735914302,-1286.6690354045945,-1291.0045506325882,-1312.4024161126868,-1316.8246416452398,-1331.2952421028799,-1343.2340080148074,-1365.497555108976,-1370.0986881751037,-1392.8075062111552,-1397.5006619386063,-1420.6636563353791,-1425.4506751773783,-1441.1149683111958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-Funding of Working Capital - UDF",null,null,null,{"$f":"UDF_Output2!J199","v":0},{"$f":"UDF_Output2!K199","v":3.1111111111111114E-3},{"$f":"UDF_Output2!L199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!M199","v":3.3333333333333331E-3},{"$f":"UDF_Output2!N199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!O199","v":3.3333333333333331E-3},{"$f":"UDF_Output2!P199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!Q199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!R199","v":3.3333333333333331E-3},{"$f":"UDF_Output2!S199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!T199","v":3.3333333333333331E-3},{"$f":"UDF_Output2!U199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!V199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!W199","v":3.1111111111111114E-3},{"$f":"UDF_Output2!X199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!Y199","v":3.3333333333333331E-3},{"$f":"UDF_Output2!Z199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!AA199","v":3.3333333333333331E-3},{"$f":"UDF_Output2!AB199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!AC199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!AD199","v":3.3333333333333331E-3},{"$f":"UDF_Output2!AE199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!AF199","v":3.3333333333333331E-3},{"$f":"UDF_Output2!AG199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!AH199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!AI199","v":3.1111111111111114E-3},{"$f":"UDF_Output2!AJ199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!AK199","v":3.3333333333333331E-3},{"$f":"UDF_Output2!AL199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!AM199","v":3.3333333333333331E-3},{"$f":"UDF_Output2!AN199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!AO199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!AP199","v":3.3333333333333331E-3},{"$f":"UDF_Output2!AQ199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!AR199","v":3.3333333333333331E-3},{"$f":"UDF_Output2!AS199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!AT199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!AU199","v":3.2222222222222227E-3},{"$f":"UDF_Output2!AV199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!AW199","v":3.3333333333333331E-3},{"$f":"UDF_Output2!AX199","v":3.4444444444444444E-3},{"$f":"UDF_Output2!AY199","v":3.3333333333333331E-3},{"$f":"UDF_Output2!AZ199","v":2.1466666666666665E-2},{"$f":"UDF_Output2!BA199","v":2.1116666666666669E-2},{"$f":"UDF_Output2!BB199","v":2.1466666666666665E-2},{"$f":"UDF_Output2!BC199","v":2.1116666666666669E-2},{"$f":"UDF_Output2!BD199","v":2.1466666666666665E-2},{"$f":"UDF_Output2!BE199","v":2.1116666666666669E-2},{"$f":"UDF_Output2!BF199","v":2.1466666666666665E-2},{"$f":"UDF_Output2!BG199","v":2.1233333333333333E-2},{"$f":"UDF_Output2!BH199","v":2.1466666666666665E-2},{"$f":"UDF_Output2!BI199","v":2.1116666666666669E-2},{"$f":"UDF_Output2!BJ199","v":2.2488888888888885E-2},{"$f":"UDF_Output2!BK199","v":2.2122222222222224E-2},{"$f":"UDF_Output2!BL199","v":2.2488888888888885E-2},{"$f":"UDF_Output2!BM199","v":2.2122222222222224E-2},{"$f":"UDF_Output2!BN199","v":2.2488888888888885E-2},{"$f":"UDF_Output2!BO199","v":2.2244444444444442E-2},{"$f":"UDF_Output2!BP199","v":2.2488888888888885E-2},{"$f":"UDF_Output2!BQ199","v":2.2122222222222224E-2},{"$f":"UDF_Output2!BR199","v":2.2488888888888885E-2},{"$f":"UDF_Output2!BS199","v":2.2122222222222224E-2},{"$f":"UDF_Output2!BT199","v":2.3511111111111108E-2},{"$f":"UDF_Output2!BU199","v":2.3127777777777782E-2},{"$f":"UDF_Output2!BV199","v":2.3511111111111108E-2},{"$f":"UDF_Output2!BW199","v":2.3255555555555557E-2},{"$f":"UDF_Output2!BX199","v":2.3511111111111108E-2},{"$f":"UDF_Output2!BY199","v":2.3127777777777782E-2},{"$f":"UDF_Output2!BZ199","v":2.3511111111111108E-2},{"$f":"UDF_Output2!CA199","v":2.3127777777777782E-2},{"$f":"UDF_Output2!CB199","v":2.3511111111111108E-2},{"$f":"UDF_Output2!CC199","v":2.3127777777777782E-2},{"$f":"UDF_Output2!CD199","v":2.3511111111111108E-2},{"$f":"UDF_Output2!CE199","v":2.3255555555555557E-2},{"$f":"UDF_Output2!CF199","v":2.3511111111111108E-2},{"$f":"UDF_Output2!CG199","v":2.3127777777777782E-2},{"$f":"UDF_Output2!CH199","v":8.6888888888888884E-3},{"$f":"UDF_Output2!CI199","v":8.5472222222222234E-3},{"$f":"UDF_Output2!CJ199","v":8.6888888888888884E-3},{"$f":"UDF_Output2!CK199","v":8.5472222222222234E-3},{"$f":"UDF_Output2!CL199","v":8.6888888888888884E-3},{"$f":"UDF_Output2!CM199","v":8.5944444444444445E-3},{"$f":"UDF_Output2!CN199","v":1.4638888888888889E-3},{"$f":"UDF_Output2!CO199","v":1.4638888888888889E-3},{"$f":"UDF_Output2!CP199","v":1.4166666666666668E-3},{"$f":"UDF_Output2!CQ199","v":1.4638888888888889E-3},{"$f":"UDF_Output2!CR199","v":1.4166666666666668E-3},{"$f":"UDF_Output2!CS199","v":1.4638888888888889E-3},{"$f":"UDF_Output2!CT199","v":1.4638888888888889E-3},{"$f":"UDF_Output2!CU199","v":1.3222222222222222E-3},{"$f":"UDF_Output2!CV199","v":1.4638888888888889E-3},{"$f":"UDF_Output2!CW199","v":1.4166666666666668E-3},{"$f":"UDF_Output2!CX199","v":1.4638888888888889E-3},{"$f":"UDF_Output2!CY199","v":1.4166666666666668E-3},{"$f":"UDF_Output2!CZ199","v":1.4638888888888889E-3},{"$f":"UDF_Output2!DA199","v":1.4638888888888889E-3},{"$f":"UDF_Output2!DB199","v":1.4166666666666668E-3},{"$f":"UDF_Output2!DC199","v":1.4638888888888889E-3},{"$f":"UDF_Output2!DD199","v":1.4166666666666668E-3},{"$f":"UDF_Output2!DE199","v":1.4638888888888889E-3},{"$f":"UDF_Output2!DF199","v":1.4638888888888889E-3},{"$f":"UDF_Output2!DG199","v":1.3222222222222222E-3},{"$f":"UDF_Output2!DH199","v":1.4638888888888889E-3},{"$f":"UDF_Output2!DI199","v":1.4166666666666668E-3},{"$f":"UDF_Output2!DJ199","v":1.4638888888888889E-3},{"$f":"UDF_Output2!DK199","v":1.4166666666666668E-3},{"$f":"UDF_Output2!DL199","v":1.4638888888888889E-3},{"$f":"UDF_Output2!DM199","v":1.4638888888888889E-3},{"$f":"UDF_Output2!DN199","v":1.4166666666666668E-3},{"$f":"UDF_Output2!DO199","v":1.4638888888888889E-3},{"$f":"UDF_Output2!DP199","v":1.4166666666666668E-3},{"$f":"UDF_Output2!DQ199","v":1.4638888888888889E-3},{"$f":"UDF_Output2!DR199","v":1.4638888888888889E-3}]
[null,null,null,"Pre-Funding of Working Capital - Model",null,null,null,{"$f":"ConFin!J155","v":0},{"$f":"ConFin!K155","v":0},{"$f":"ConFin!L155","v":0},{"$f":"ConFin!M155","v":0},{"$f":"ConFin!N155","v":0},{"$f":"ConFin!O155","v":0},{"$f":"ConFin!P155","v":0},{"$f":"ConFin!Q155","v":0},{"$f":"ConFin!R155","v":0},{"$f":"ConFin!S155","v":0},{"$f":"ConFin!T155","v":0},{"$f":"ConFin!U155","v":0},{"$f":"ConFin!V155","v":0},{"$f":"ConFin!W155","v":0},{"$f":"ConFin!X155","v":0},{"$f":"ConFin!Y155","v":0},{"$f":"ConFin!Z155","v":0},{"$f":"ConFin!AA155","v":0},{"$f":"ConFin!AB155","v":0},{"$f":"ConFin!AC155","v":0},{"$f":"ConFin!AD155","v":0},{"$f":"ConFin!AE155","v":0},{"$f":"ConFin!AF155","v":0},{"$f":"ConFin!AG155","v":0},{"$f":"ConFin!AH155","v":0},{"$f":"ConFin!AI155","v":0},{"$f":"ConFin!AJ155","v":0},{"$f":"ConFin!AK155","v":0},{"$f":"ConFin!AL155","v":0},{"$f":"ConFin!AM155","v":0},{"$f":"ConFin!AN155","v":0},{"$f":"ConFin!AO155","v":0},{"$f":"ConFin!AP155","v":0},{"$f":"ConFin!AQ155","v":0},{"$f":"ConFin!AR155","v":0},{"$f":"ConFin!AS155","v":0},{"$f":"ConFin!AT155","v":0},{"$f":"ConFin!AU155","v":0},{"$f":"ConFin!AV155","v":0},{"$f":"ConFin!AW155","v":0},{"$f":"ConFin!AX155","v":0},{"$f":"ConFin!AY155","v":4458.5904346803381},{"$f":"ConFin!AZ155","v":0},{"$f":"ConFin!BA155","v":0},{"$f":"ConFin!BB155","v":0},{"$f":"ConFin!BC155","v":0},{"$f":"ConFin!BD155","v":0},{"$f":"ConFin!BE155","v":0},{"$f":"ConFin!BF155","v":0},{"$f":"ConFin!BG155","v":0},{"$f":"ConFin!BH155","v":0},{"$f":"ConFin!BI155","v":0},{"$f":"ConFin!BJ155","v":0},{"$f":"ConFin!BK155","v":0},{"$f":"ConFin!BL155","v":0},{"$f":"ConFin!BM155","v":0},{"$f":"ConFin!BN155","v":0},{"$f":"ConFin!BO155","v":0},{"$f":"ConFin!BP155","v":0},{"$f":"ConFin!BQ155","v":0},{"$f":"ConFin!BR155","v":0},{"$f":"ConFin!BS155","v":0},{"$f":"ConFin!BT155","v":0},{"$f":"ConFin!BU155","v":0},{"$f":"ConFin!BV155","v":0},{"$f":"ConFin!BW155","v":0},{"$f":"ConFin!BX155","v":0},{"$f":"ConFin!BY155","v":0},{"$f":"ConFin!BZ155","v":0},{"$f":"ConFin!CA155","v":0},{"$f":"ConFin!CB155","v":0},{"$f":"ConFin!CC155","v":0},{"$f":"ConFin!CD155","v":0},{"$f":"ConFin!CE155","v":0},{"$f":"ConFin!CF155","v":0},{"$f":"ConFin!CG155","v":0},{"$f":"ConFin!CH155","v":0},{"$f":"ConFin!CI155","v":0},{"$f":"ConFin!CJ155","v":0},{"$f":"ConFin!CK155","v":0},{"$f":"ConFin!CL155","v":0},{"$f":"ConFin!CM155","v":0},{"$f":"ConFin!CN155","v":0},{"$f":"ConFin!CO155","v":0},{"$f":"ConFin!CP155","v":0},{"$f":"ConFin!CQ155","v":0},{"$f":"ConFin!CR155","v":0},{"$f":"ConFin!CS155","v":0},{"$f":"ConFin!CT155","v":0},{"$f":"ConFin!CU155","v":0},{"$f":"ConFin!CV155","v":0},{"$f":"ConFin!CW155","v":0},{"$f":"ConFin!CX155","v":0},{"$f":"ConFin!CY155","v":0},{"$f":"ConFin!CZ155","v":0},{"$f":"ConFin!DA155","v":0},{"$f":"ConFin!DB155","v":0},{"$f":"ConFin!DC155","v":0},{"$f":"ConFin!DD155","v":0},{"$f":"ConFin!DE155","v":0},{"$f":"ConFin!DF155","v":0},{"$f":"ConFin!DG155","v":0},{"$f":"ConFin!DH155","v":0},{"$f":"ConFin!DI155","v":0},{"$f":"ConFin!DJ155","v":0},{"$f":"ConFin!DK155","v":0},{"$f":"ConFin!DL155","v":0},{"$f":"ConFin!DM155","v":0},{"$f":"ConFin!DN155","v":0},{"$f":"ConFin!DO155","v":0},{"$f":"ConFin!DP155","v":0},{"$f":"ConFin!DQ155","v":0},{"$f":"ConFin!DR155","v":0}]
[]
[null,null,null,"Debt Size - UDF - 1",null,{"$f":"UDF_Output2!F252","v":0}]
[null,null,null,"Debt Size - UDF - 2",null,{"$f":"UDF_Output2!F253","v":""}]
[null,null,null,"Total Debt Size",null,{"$f":"SUM(F68:F69)","v":0}]
[]
[]
[null,null,null,"Debt Commitment with Over-size  -- ADB Issue",{"$f":"I73+I74","v":227376.96393978535},{"$f":"UDF_Output2!H313","v":""},null,{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!Z:Z,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AA:AA,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AB:AB,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AC:AC,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AD:AD,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AE:AE,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AF:AF,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AG:AG,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AH:AH,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AI:AI,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AK:AK,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AL:AL,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AM:AM,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AN:AN,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AO:AO,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AP:AP,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AR:AR,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AS:AS,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AT:AT,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AU:AU,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AV:AV,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AW:AW,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AX:AX,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AY:AY,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BA:BA,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BB:BB,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BC:BC,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BD:BD,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BE:BE,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BF:BF,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BG:BG,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BH:BH,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BI:BI,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BK:BK,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BL:BL,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BM:BM,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BN:BN,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BO:BO,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BP:BP,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BR:BR,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BS:BS,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BT:BT,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BU:BU,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BV:BV,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BW:BW,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BX:BX,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BY:BY,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CA:CA,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CB:CB,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CC:CC,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CD:CD,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CE:CE,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CF:CF,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CG:CG,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CH:CH,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CI:CI,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CK:CK,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CL:CL,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CM:CM,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CN:CN,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CO:CO,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CP:CP,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CR:CR,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CS:CS,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CT:CT,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CU:CU,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CV:CV,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CW:CW,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CX:CX,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CY:CY,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DA:DA,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DB:DB,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DC:DC,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DD:DD,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DE:DE,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DF:DF,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DG:DG,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DH:DH,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DI:DI,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DK:DK,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DL:DL,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DM:DM,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DN:DN,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DO:DO,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DP:DP,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DR:DR,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DS:DS,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DT:DT,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DU:DU,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DV:DV,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DW:DW,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DX:DX,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DY:DY,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!DZ:DZ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!EA:EA,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!EB:EB,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!EC:EC,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!ED:ED,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!EE:EE,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!EF:EF,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!EG:EG,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D73,UDF_Output2!$D:$D,UDF_Output2!EH:EH,FALSE)","v":0}]
[null,null,null,"Debt Commitment with Over-size  -- Commercial Issue",null,null,null,{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!Z:Z,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AA:AA,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AB:AB,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AC:AC,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AD:AD,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AE:AE,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AF:AF,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AG:AG,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AH:AH,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AI:AI,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AK:AK,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AL:AL,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AM:AM,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AN:AN,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AO:AO,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AP:AP,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AR:AR,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AS:AS,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AT:AT,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AU:AU,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AV:AV,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AW:AW,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AX:AX,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AY:AY,FALSE)","v":113688.48196989267},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BA:BA,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BB:BB,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BC:BC,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BD:BD,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BE:BE,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BF:BF,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BG:BG,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BH:BH,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BI:BI,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BK:BK,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BL:BL,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BM:BM,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BN:BN,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BO:BO,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BP:BP,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BR:BR,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BS:BS,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BT:BT,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BU:BU,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BV:BV,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BW:BW,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BX:BX,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BY:BY,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CA:CA,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CB:CB,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CC:CC,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CD:CD,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CE:CE,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CF:CF,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CG:CG,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CH:CH,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CI:CI,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CK:CK,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CL:CL,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CM:CM,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CN:CN,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CO:CO,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CP:CP,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CR:CR,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CS:CS,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CT:CT,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CU:CU,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CV:CV,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CW:CW,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CX:CX,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CY:CY,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DA:DA,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DB:DB,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DC:DC,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DD:DD,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DE:DE,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DF:DF,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DG:DG,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DH:DH,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DI:DI,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DK:DK,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DL:DL,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DM:DM,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DN:DN,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DO:DO,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DP:DP,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DR:DR,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DS:DS,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DT:DT,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DU:DU,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DV:DV,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DW:DW,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DX:DX,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DY:DY,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!DZ:DZ,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!EA:EA,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!EB:EB,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!EC:EC,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!ED:ED,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!EE:EE,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!EF:EF,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!EG:EG,FALSE)","v":0},{"$f":"_xlfn.XLOOKUP($D74,UDF_Output2!$D:$D,UDF_Output2!EH:EH,FALSE)","v":0}]
[null,null,null,null,null,null,null,{"$f":"H73+H74","v":227376.96393978535},{"$f":"I73+I74","v":227376.96393978535},227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,227376.96393978535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU73+BU74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[" ",null,null,"Debt Commitment - Model - 1",{"$f":"H77+H78","v":279387.0327973509},{"$f":"ConFin!F444+ConFin!F450","v":279387.0327973509},null,{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545},{"$f":"ConFin!$F$398","v":139693.51639867545}]
[null,null,null,"Debt Commitment - Model - 2",{"$f":"E73-E77","v":-52010.068857565551},null,null,{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545},{"$f":"ConFin!$F$416","v":139693.51639867545}]
[null,null,null,"Total",null,null,null,{"$f":"H77+H78","v":279387.0327973509},{"$f":"I77+I78","v":279387.0327973509},279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,{"$f":"BU77+BU78","v":279387.0327973509},279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509]
[]
[null,null,null,"Difference",null,null,null,null,{"$f":"I79-I75","v":52010.068857565551},{"$f":"J79-J75","v":52010.068857565551},52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,52010.068857565551,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,{"$f":"BV79-BV75","v":279387.0327973509},279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509,279387.0327973509]
[]
[null,null,null,{"$f":"UDF_Output2!D303","v":""},"Up-Front Fee  -- ADB Issue",{"$f":"SUM(H83:XFD83)","v":2273.7696393978536},null,{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":2273.7696393978536},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":0},{"$f":"_xlfn.XLOOKUP($E83,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":0}]
[null,null,null,{"$f":"UDF_Output2!D316","v":"Interest Cost -- ADB Issue"},"Up-Front Fee  -- Commercial Issue",{"$f":"SUM(H84:XFD84)","v":2501.1466033376387},null,{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":2501.1466033376387},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":0},{"$f":"_xlfn.XLOOKUP($E84,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(H85:XFD85)","v":4774.9162427354922},null,{"$f":"H83+H84","v":0},{"$f":"I83+I84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4774.9162427354922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU83+BU84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["  ",null,null,"Up-Front Fee 1 - Model",null,{"$f":"SUM(H87:XFD87)","v":2793.8703279735091},null,{"$f":"ConFin!J446","v":0},{"$f":"ConFin!K446","v":0},{"$f":"ConFin!L446","v":0},{"$f":"ConFin!M446","v":0},{"$f":"ConFin!N446","v":0},{"$f":"ConFin!O446","v":0},{"$f":"ConFin!P446","v":0},{"$f":"ConFin!Q446","v":0},{"$f":"ConFin!R446","v":0},{"$f":"ConFin!S446","v":0},{"$f":"ConFin!T446","v":0},{"$f":"ConFin!U446","v":0},{"$f":"ConFin!V446","v":0},{"$f":"ConFin!W446","v":0},{"$f":"ConFin!X446","v":0},{"$f":"ConFin!Y446","v":2793.8703279735091},{"$f":"ConFin!Z446","v":0},{"$f":"ConFin!AA446","v":0},{"$f":"ConFin!AB446","v":0},{"$f":"ConFin!AC446","v":0},{"$f":"ConFin!AD446","v":0},{"$f":"ConFin!AE446","v":0},{"$f":"ConFin!AF446","v":0},{"$f":"ConFin!AG446","v":0},{"$f":"ConFin!AH446","v":0},{"$f":"ConFin!AI446","v":0},{"$f":"ConFin!AJ446","v":0},{"$f":"ConFin!AK446","v":0},{"$f":"ConFin!AL446","v":0},{"$f":"ConFin!AM446","v":0},{"$f":"ConFin!AN446","v":0},{"$f":"ConFin!AO446","v":0},{"$f":"ConFin!AP446","v":0},{"$f":"ConFin!AQ446","v":0},{"$f":"ConFin!AR446","v":0},{"$f":"ConFin!AS446","v":0},{"$f":"ConFin!AT446","v":0},{"$f":"ConFin!AU446","v":0},{"$f":"ConFin!AV446","v":0},{"$f":"ConFin!AW446","v":0},{"$f":"ConFin!AX446","v":0},{"$f":"ConFin!AY446","v":0},{"$f":"ConFin!AZ446","v":0},{"$f":"ConFin!BA446","v":0},{"$f":"ConFin!BB446","v":0},{"$f":"ConFin!BC446","v":0},{"$f":"ConFin!BD446","v":0},{"$f":"ConFin!BE446","v":0},{"$f":"ConFin!BF446","v":0},{"$f":"ConFin!BG446","v":0},{"$f":"ConFin!BH446","v":0},{"$f":"ConFin!BI446","v":0},{"$f":"ConFin!BJ446","v":0},{"$f":"ConFin!BK446","v":0},{"$f":"ConFin!BL446","v":0},{"$f":"ConFin!BM446","v":0},{"$f":"ConFin!BN446","v":0},{"$f":"ConFin!BO446","v":0},{"$f":"ConFin!BP446","v":0},{"$f":"ConFin!BQ446","v":0},{"$f":"ConFin!BR446","v":0},{"$f":"ConFin!BS446","v":0},{"$f":"ConFin!BT446","v":0},{"$f":"ConFin!BU446","v":0},{"$f":"ConFin!BV446","v":0},{"$f":"ConFin!BW446","v":0},{"$f":"ConFin!BX446","v":0},{"$f":"ConFin!BY446","v":0},{"$f":"ConFin!BZ446","v":0},{"$f":"ConFin!CA446","v":0},{"$f":"ConFin!CB446","v":0},{"$f":"ConFin!CC446","v":0},{"$f":"ConFin!CD446","v":0},{"$f":"ConFin!CE446","v":0},{"$f":"ConFin!CF446","v":0},{"$f":"ConFin!CG446","v":0},{"$f":"ConFin!CH446","v":0},{"$f":"ConFin!CI446","v":0},{"$f":"ConFin!CJ446","v":0},{"$f":"ConFin!CK446","v":0},{"$f":"ConFin!CL446","v":0},{"$f":"ConFin!CM446","v":0},{"$f":"ConFin!CN446","v":0},{"$f":"ConFin!CO446","v":0},{"$f":"ConFin!CP446","v":0},{"$f":"ConFin!CQ446","v":0},{"$f":"ConFin!CR446","v":0},{"$f":"ConFin!CS446","v":0},{"$f":"ConFin!CT446","v":0},{"$f":"ConFin!CU446","v":0},{"$f":"ConFin!CV446","v":0},{"$f":"ConFin!CW446","v":0},{"$f":"ConFin!CX446","v":0},{"$f":"ConFin!CY446","v":0},{"$f":"ConFin!CZ446","v":0},{"$f":"ConFin!DA446","v":0},{"$f":"ConFin!DB446","v":0},{"$f":"ConFin!DC446","v":0},{"$f":"ConFin!DD446","v":0},{"$f":"ConFin!DE446","v":0},{"$f":"ConFin!DF446","v":0},{"$f":"ConFin!DG446","v":0},{"$f":"ConFin!DH446","v":0},{"$f":"ConFin!DI446","v":0},{"$f":"ConFin!DJ446","v":0},{"$f":"ConFin!DK446","v":0},{"$f":"ConFin!DL446","v":0},{"$f":"ConFin!DM446","v":0},{"$f":"ConFin!DN446","v":0},{"$f":"ConFin!DO446","v":0},{"$f":"ConFin!DP446","v":0},{"$f":"ConFin!DQ446","v":0},{"$f":"ConFin!DR446","v":0}]
[null,null,null,"Up-Front Fee 2 - Model",null,{"$f":"SUM(H88:XFD88)","v":3073.2573607708596},null,{"$f":"ConFin!J452","v":0},{"$f":"ConFin!K452","v":0},{"$f":"ConFin!L452","v":0},{"$f":"ConFin!M452","v":0},{"$f":"ConFin!N452","v":0},{"$f":"ConFin!O452","v":0},{"$f":"ConFin!P452","v":0},{"$f":"ConFin!Q452","v":0},{"$f":"ConFin!R452","v":0},{"$f":"ConFin!S452","v":0},{"$f":"ConFin!T452","v":0},{"$f":"ConFin!U452","v":0},{"$f":"ConFin!V452","v":0},{"$f":"ConFin!W452","v":0},{"$f":"ConFin!X452","v":0},{"$f":"ConFin!Y452","v":3073.2573607708596},{"$f":"ConFin!Z452","v":0},{"$f":"ConFin!AA452","v":0},{"$f":"ConFin!AB452","v":0},{"$f":"ConFin!AC452","v":0},{"$f":"ConFin!AD452","v":0},{"$f":"ConFin!AE452","v":0},{"$f":"ConFin!AF452","v":0},{"$f":"ConFin!AG452","v":0},{"$f":"ConFin!AH452","v":0},{"$f":"ConFin!AI452","v":0},{"$f":"ConFin!AJ452","v":0},{"$f":"ConFin!AK452","v":0},{"$f":"ConFin!AL452","v":0},{"$f":"ConFin!AM452","v":0},{"$f":"ConFin!AN452","v":0},{"$f":"ConFin!AO452","v":0},{"$f":"ConFin!AP452","v":0},{"$f":"ConFin!AQ452","v":0},{"$f":"ConFin!AR452","v":0},{"$f":"ConFin!AS452","v":0},{"$f":"ConFin!AT452","v":0},{"$f":"ConFin!AU452","v":0},{"$f":"ConFin!AV452","v":0},{"$f":"ConFin!AW452","v":0},{"$f":"ConFin!AX452","v":0},{"$f":"ConFin!AY452","v":0},{"$f":"ConFin!AZ452","v":0},{"$f":"ConFin!BA452","v":0},{"$f":"ConFin!BB452","v":0},{"$f":"ConFin!BC452","v":0},{"$f":"ConFin!BD452","v":0},{"$f":"ConFin!BE452","v":0},{"$f":"ConFin!BF452","v":0},{"$f":"ConFin!BG452","v":0},{"$f":"ConFin!BH452","v":0},{"$f":"ConFin!BI452","v":0},{"$f":"ConFin!BJ452","v":0},{"$f":"ConFin!BK452","v":0},{"$f":"ConFin!BL452","v":0},{"$f":"ConFin!BM452","v":0},{"$f":"ConFin!BN452","v":0},{"$f":"ConFin!BO452","v":0},{"$f":"ConFin!BP452","v":0},{"$f":"ConFin!BQ452","v":0},{"$f":"ConFin!BR452","v":0},{"$f":"ConFin!BS452","v":0},{"$f":"ConFin!BT452","v":0},{"$f":"ConFin!BU452","v":0},{"$f":"ConFin!BV452","v":0},{"$f":"ConFin!BW452","v":0},{"$f":"ConFin!BX452","v":0},{"$f":"ConFin!BY452","v":0},{"$f":"ConFin!BZ452","v":0},{"$f":"ConFin!CA452","v":0},{"$f":"ConFin!CB452","v":0},{"$f":"ConFin!CC452","v":0},{"$f":"ConFin!CD452","v":0},{"$f":"ConFin!CE452","v":0},{"$f":"ConFin!CF452","v":0},{"$f":"ConFin!CG452","v":0},{"$f":"ConFin!CH452","v":0},{"$f":"ConFin!CI452","v":0},{"$f":"ConFin!CJ452","v":0},{"$f":"ConFin!CK452","v":0},{"$f":"ConFin!CL452","v":0},{"$f":"ConFin!CM452","v":0},{"$f":"ConFin!CN452","v":0},{"$f":"ConFin!CO452","v":0},{"$f":"ConFin!CP452","v":0},{"$f":"ConFin!CQ452","v":0},{"$f":"ConFin!CR452","v":0},{"$f":"ConFin!CS452","v":0},{"$f":"ConFin!CT452","v":0},{"$f":"ConFin!CU452","v":0},{"$f":"ConFin!CV452","v":0},{"$f":"ConFin!CW452","v":0},{"$f":"ConFin!CX452","v":0},{"$f":"ConFin!CY452","v":0},{"$f":"ConFin!CZ452","v":0},{"$f":"ConFin!DA452","v":0},{"$f":"ConFin!DB452","v":0},{"$f":"ConFin!DC452","v":0},{"$f":"ConFin!DD452","v":0},{"$f":"ConFin!DE452","v":0},{"$f":"ConFin!DF452","v":0},{"$f":"ConFin!DG452","v":0},{"$f":"ConFin!DH452","v":0},{"$f":"ConFin!DI452","v":0},{"$f":"ConFin!DJ452","v":0},{"$f":"ConFin!DK452","v":0},{"$f":"ConFin!DL452","v":0},{"$f":"ConFin!DM452","v":0},{"$f":"ConFin!DN452","v":0},{"$f":"ConFin!DO452","v":0},{"$f":"ConFin!DP452","v":0},{"$f":"ConFin!DQ452","v":0},{"$f":"ConFin!DR452","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(H89:XFD89)","v":5867.1276887443692},null,{"$f":"H87+H88","v":0},{"$f":"I87+I88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5867.1276887443692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU87+BU88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Up-front Fee Difference",null,{"$f":"SUM(H91:XFD91)","v":-1092.2114460088769},null,{"$f":"H85-H89","v":0},{"$f":"I85-I89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1092.2114460088769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU85-BU89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"UDF_Output2!D301","v":"Aggregate Interest Expense "},"Interest During Construction  -- ADB Issue",null,null,{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":1.7878152468502588},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":22.89315590663951},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":42.48238898764766},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":64.949087399312191},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":83.298914090692151},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":107.24285324925978},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":128.49113995255169},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":144.96835502532923},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":171.14424829458201},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":186.36445791913826},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":214.03856814350038},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":235.59448583674993},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":240.61814193245931},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":278.81378913496917},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":289.11657463960267},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":318.82330107906358},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":327.94698905853897},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":0},{"$f":"_xlfn.XLOOKUP($E94,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":0}]
[null,null,null,{"$f":"UDF_Output2!D314","v":"Repayment -- ADB Issue"},"Interest During Construction  -- Commercial Issue",null,null,{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":1.8772060091927714},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":24.037813701971487},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":44.606508437030044},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":68.1965417692778},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":87.463859795226753},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":112.60499591172277},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":134.91569695017927},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":152.21677277659569},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":179.70146070931111},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":195.68268081509515},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":224.7404965506754},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":247.37421012858741},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":252.64904902908228},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":292.75447859171766},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":303.57240337158282},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":334.76446613301675},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":344.34433851146588},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":0},{"$f":"_xlfn.XLOOKUP($E95,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":0}]
[]
[null,null,null,"IDC 1 - Model",null,{"$f":"SUM(H97:XFD97)","v":2858.5742658968875},null,{"$f":"ConFin!J498","v":0},{"$f":"ConFin!K498","v":0},{"$f":"ConFin!L498","v":0},{"$f":"ConFin!M498","v":0},{"$f":"ConFin!N498","v":0},{"$f":"ConFin!O498","v":0},{"$f":"ConFin!P498","v":0},{"$f":"ConFin!Q498","v":0},{"$f":"ConFin!R498","v":0},{"$f":"ConFin!S498","v":0},{"$f":"ConFin!T498","v":0},{"$f":"ConFin!U498","v":0},{"$f":"ConFin!V498","v":0},{"$f":"ConFin!W498","v":0},{"$f":"ConFin!X498","v":0},{"$f":"ConFin!Y498","v":0},{"$f":"ConFin!Z498","v":0},{"$f":"ConFin!AA498","v":0},{"$f":"ConFin!AB498","v":0},{"$f":"ConFin!AC498","v":0},{"$f":"ConFin!AD498","v":0},{"$f":"ConFin!AE498","v":0},{"$f":"ConFin!AF498","v":0},{"$f":"ConFin!AG498","v":0},{"$f":"ConFin!AH498","v":0},{"$f":"ConFin!AI498","v":1.7878152468502588},{"$f":"ConFin!AJ498","v":22.89315590663951},{"$f":"ConFin!AK498","v":42.482388987647667},{"$f":"ConFin!AL498","v":64.949087399312191},{"$f":"ConFin!AM498","v":83.298914090692165},{"$f":"ConFin!AN498","v":107.24285324925978},{"$f":"ConFin!AO498","v":128.49113995255169},{"$f":"ConFin!AP498","v":144.96835502532926},{"$f":"ConFin!AQ498","v":171.14424829458201},{"$f":"ConFin!AR498","v":186.36445791913829},{"$f":"ConFin!AS498","v":214.03856814350038},{"$f":"ConFin!AT498","v":235.59448583674993},{"$f":"ConFin!AU498","v":240.61814193245928},{"$f":"ConFin!AV498","v":278.81378913496917},{"$f":"ConFin!AW498","v":289.11657463960273},{"$f":"ConFin!AX498","v":318.82330107906358},{"$f":"ConFin!AY498","v":327.94698905853903},{"$f":"ConFin!AZ498","v":0},{"$f":"ConFin!BA498","v":0},{"$f":"ConFin!BB498","v":0},{"$f":"ConFin!BC498","v":0},{"$f":"ConFin!BD498","v":0},{"$f":"ConFin!BE498","v":0},{"$f":"ConFin!BF498","v":0},{"$f":"ConFin!BG498","v":0},{"$f":"ConFin!BH498","v":0},{"$f":"ConFin!BI498","v":0},{"$f":"ConFin!BJ498","v":0},{"$f":"ConFin!BK498","v":0},{"$f":"ConFin!BL498","v":0},{"$f":"ConFin!BM498","v":0},{"$f":"ConFin!BN498","v":0},{"$f":"ConFin!BO498","v":0},{"$f":"ConFin!BP498","v":0},{"$f":"ConFin!BQ498","v":0},{"$f":"ConFin!BR498","v":0},{"$f":"ConFin!BS498","v":0},{"$f":"ConFin!BT498","v":0},{"$f":"ConFin!BU498","v":0},{"$f":"ConFin!BV498","v":0},{"$f":"ConFin!BW498","v":0},{"$f":"ConFin!BX498","v":0},{"$f":"ConFin!BY498","v":0},{"$f":"ConFin!BZ498","v":0},{"$f":"ConFin!CA498","v":0},{"$f":"ConFin!CB498","v":0},{"$f":"ConFin!CC498","v":0},{"$f":"ConFin!CD498","v":0},{"$f":"ConFin!CE498","v":0},{"$f":"ConFin!CF498","v":0},{"$f":"ConFin!CG498","v":0},{"$f":"ConFin!CH498","v":0},{"$f":"ConFin!CI498","v":0},{"$f":"ConFin!CJ498","v":0},{"$f":"ConFin!CK498","v":0},{"$f":"ConFin!CL498","v":0},{"$f":"ConFin!CM498","v":0},{"$f":"ConFin!CN498","v":0},{"$f":"ConFin!CO498","v":0},{"$f":"ConFin!CP498","v":0},{"$f":"ConFin!CQ498","v":0},{"$f":"ConFin!CR498","v":0},{"$f":"ConFin!CS498","v":0},{"$f":"ConFin!CT498","v":0},{"$f":"ConFin!CU498","v":0},{"$f":"ConFin!CV498","v":0},{"$f":"ConFin!CW498","v":0},{"$f":"ConFin!CX498","v":0},{"$f":"ConFin!CY498","v":0},{"$f":"ConFin!CZ498","v":0},{"$f":"ConFin!DA498","v":0},{"$f":"ConFin!DB498","v":0},{"$f":"ConFin!DC498","v":0},{"$f":"ConFin!DD498","v":0},{"$f":"ConFin!DE498","v":0},{"$f":"ConFin!DF498","v":0},{"$f":"ConFin!DG498","v":0},{"$f":"ConFin!DH498","v":0},{"$f":"ConFin!DI498","v":0},{"$f":"ConFin!DJ498","v":0},{"$f":"ConFin!DK498","v":0},{"$f":"ConFin!DL498","v":0},{"$f":"ConFin!DM498","v":0},{"$f":"ConFin!DN498","v":0},{"$f":"ConFin!DO498","v":0},{"$f":"ConFin!DP498","v":0},{"$f":"ConFin!DQ498","v":0}]
[null,null,null,"IDC 2 - Model",null,{"$f":"SUM(H98:XFD98)","v":3001.5029791917309},null,{"$f":"ConFin!J510","v":0},{"$f":"ConFin!K510","v":0},{"$f":"ConFin!L510","v":0},{"$f":"ConFin!M510","v":0},{"$f":"ConFin!N510","v":0},{"$f":"ConFin!O510","v":0},{"$f":"ConFin!P510","v":0},{"$f":"ConFin!Q510","v":0},{"$f":"ConFin!R510","v":0},{"$f":"ConFin!S510","v":0},{"$f":"ConFin!T510","v":0},{"$f":"ConFin!U510","v":0},{"$f":"ConFin!V510","v":0},{"$f":"ConFin!W510","v":0},{"$f":"ConFin!X510","v":0},{"$f":"ConFin!Y510","v":0},{"$f":"ConFin!Z510","v":0},{"$f":"ConFin!AA510","v":0},{"$f":"ConFin!AB510","v":0},{"$f":"ConFin!AC510","v":0},{"$f":"ConFin!AD510","v":0},{"$f":"ConFin!AE510","v":0},{"$f":"ConFin!AF510","v":0},{"$f":"ConFin!AG510","v":0},{"$f":"ConFin!AH510","v":0},{"$f":"ConFin!AI510","v":1.8772060091927714},{"$f":"ConFin!AJ510","v":24.037813701971483},{"$f":"ConFin!AK510","v":44.606508437030044},{"$f":"ConFin!AL510","v":68.196541769277786},{"$f":"ConFin!AM510","v":87.463859795226753},{"$f":"ConFin!AN510","v":112.60499591172275},{"$f":"ConFin!AO510","v":134.91569695017927},{"$f":"ConFin!AP510","v":152.21677277659569},{"$f":"ConFin!AQ510","v":179.70146070931108},{"$f":"ConFin!AR510","v":195.68268081509515},{"$f":"ConFin!AS510","v":224.74049655067537},{"$f":"ConFin!AT510","v":247.37421012858738},{"$f":"ConFin!AU510","v":252.64904902908222},{"$f":"ConFin!AV510","v":292.7544785917176},{"$f":"ConFin!AW510","v":303.57240337158282},{"$f":"ConFin!AX510","v":334.7644661330167},{"$f":"ConFin!AY510","v":344.34433851146588},{"$f":"ConFin!AZ510","v":0},{"$f":"ConFin!BA510","v":0},{"$f":"ConFin!BB510","v":0},{"$f":"ConFin!BC510","v":0},{"$f":"ConFin!BD510","v":0},{"$f":"ConFin!BE510","v":0},{"$f":"ConFin!BF510","v":0},{"$f":"ConFin!BG510","v":0},{"$f":"ConFin!BH510","v":0},{"$f":"ConFin!BI510","v":0},{"$f":"ConFin!BJ510","v":0},{"$f":"ConFin!BK510","v":0},{"$f":"ConFin!BL510","v":0},{"$f":"ConFin!BM510","v":0},{"$f":"ConFin!BN510","v":0},{"$f":"ConFin!BO510","v":0},{"$f":"ConFin!BP510","v":0},{"$f":"ConFin!BQ510","v":0},{"$f":"ConFin!BR510","v":0},{"$f":"ConFin!BS510","v":0},{"$f":"ConFin!BT510","v":0},{"$f":"ConFin!BU510","v":0},{"$f":"ConFin!BV510","v":0},{"$f":"ConFin!BW510","v":0},{"$f":"ConFin!BX510","v":0},{"$f":"ConFin!BY510","v":0},{"$f":"ConFin!BZ510","v":0},{"$f":"ConFin!CA510","v":0},{"$f":"ConFin!CB510","v":0},{"$f":"ConFin!CC510","v":0},{"$f":"ConFin!CD510","v":0},{"$f":"ConFin!CE510","v":0},{"$f":"ConFin!CF510","v":0},{"$f":"ConFin!CG510","v":0},{"$f":"ConFin!CH510","v":0},{"$f":"ConFin!CI510","v":0},{"$f":"ConFin!CJ510","v":0},{"$f":"ConFin!CK510","v":0},{"$f":"ConFin!CL510","v":0},{"$f":"ConFin!CM510","v":0},{"$f":"ConFin!CN510","v":0},{"$f":"ConFin!CO510","v":0},{"$f":"ConFin!CP510","v":0},{"$f":"ConFin!CQ510","v":0},{"$f":"ConFin!CR510","v":0},{"$f":"ConFin!CS510","v":0},{"$f":"ConFin!CT510","v":0},{"$f":"ConFin!CU510","v":0},{"$f":"ConFin!CV510","v":0},{"$f":"ConFin!CW510","v":0},{"$f":"ConFin!CX510","v":0},{"$f":"ConFin!CY510","v":0},{"$f":"ConFin!CZ510","v":0},{"$f":"ConFin!DA510","v":0},{"$f":"ConFin!DB510","v":0},{"$f":"ConFin!DC510","v":0},{"$f":"ConFin!DD510","v":0},{"$f":"ConFin!DE510","v":0},{"$f":"ConFin!DF510","v":0},{"$f":"ConFin!DG510","v":0},{"$f":"ConFin!DH510","v":0},{"$f":"ConFin!DI510","v":0},{"$f":"ConFin!DJ510","v":0},{"$f":"ConFin!DK510","v":0},{"$f":"ConFin!DL510","v":0},{"$f":"ConFin!DM510","v":0},{"$f":"ConFin!DN510","v":0},{"$f":"ConFin!DO510","v":0},{"$f":"ConFin!DP510","v":0},{"$f":"ConFin!DQ510","v":0}]
[]
[null,null,null,"Difference",null,{"$f":"SUM(H100:XFD100)","v":0},null,{"$f":"H94+H95-H97-H98","v":0},{"$f":"I94+I95-I97-I98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU94+BU95-BU97-BU98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"UDF_Output2!D299","v":"Aggregate Repayment (DS-Int) "},"Closing Balance -- ADB Issue",null,null,{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":0},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":574.65490077329741},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":6646.4001019276002},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":12744.716696294299},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":18856.186664316443},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":24989.674227207648},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":31135.021911075422},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":37303.879341063395},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":43490.506507598773},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":49687.039827459295},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":55909.337375741481},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":62140.229461016243},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":68398.399113895139},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":74674.595772142537},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":80945.938781120087},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":86734.972391880816},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":92561.603539082978},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":98384.096717561697},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":112688.48196989263},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":109877.37985825718},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":106635.34156171787},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":103585.46459940969},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":100281.59800527872},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":97132.154506081395},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":93787.957683778979},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":90551.743810131127},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":87143.792652146105},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":83838.225748465877},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":80354.531287742255},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":77015.629408633191},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":73504.128890452412},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":70083.296108169918},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":66490.610595796184},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":62986.675627832898},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":59309.660908734208},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":55728.725564053173},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":51970.58710893918},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":48297.494721249896},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":44455.167483532496},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":40730.578021052206},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":36834.677876243521},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":33017.861526011693},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":29026.458942036305},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":25123.543198735399},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":21043.558089915652},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":17025.690123935703},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":12826.624957181539},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":8686.2473735818639},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":4364.5244761732292},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":97.963368341588648},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":-4357.2960510936864},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":-8746.9551946665833},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E102,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":-13325.127980309033},{"$f":"UDF_Output2!DR272","v":""}]
[null,null,null,{"$f":"UDF_Output2!D312","v":"Opening Balance -- ADB Issue"},"Closing Balance -- Commercial Issue",null,null,{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":0},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":574.65490077329741},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":6646.4001019276002},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":12744.716696294299},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":18856.186664316443},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":24989.674227207648},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":31135.021911075422},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":37303.879341063395},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":43490.506507598773},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":49687.039827459295},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":55909.337375741481},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":62140.229461016243},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":68398.399113895139},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":74674.595772142537},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":80945.938781120087},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":86734.972391880816},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":92561.603539082978},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":98384.096717561697},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":112688.48196989263},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":109877.37985825718},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":106635.34156171787},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":103585.46459940969},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":100281.59800527872},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":97132.154506081395},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":93787.957683778979},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":90551.743810131127},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":87143.792652146105},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":83838.225748465877},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":80354.531287742255},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":77015.629408633191},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":73504.128890452412},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":70083.296108169918},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":66490.610595796184},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":62986.675627832898},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":59309.660908734208},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":55728.725564053173},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":51970.58710893918},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":48297.494721249896},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":44455.167483532496},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":40730.578021052206},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":36834.677876243521},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":33017.861526011693},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":29026.458942036305},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":25123.543198735399},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":21043.558089915652},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":17025.690123935703},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":12826.624957181539},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":8686.2473735818639},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":4364.5244761732292},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":97.963368341588648},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":-4357.2960510936864},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":-8746.9551946665833},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E103,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":-13325.127980309033},{"$f":"UDF_Output2!DR324","v":0}]
[]
[null,null,null,"Closing Balance 1 - Model",null,null,null,{"$f":"ConFin!J407","v":0},{"$f":"ConFin!K407","v":0},{"$f":"ConFin!L407","v":0},{"$f":"ConFin!M407","v":0},{"$f":"ConFin!N407","v":0},{"$f":"ConFin!O407","v":0},{"$f":"ConFin!P407","v":0},{"$f":"ConFin!Q407","v":0},{"$f":"ConFin!R407","v":0},{"$f":"ConFin!S407","v":0},{"$f":"ConFin!T407","v":0},{"$f":"ConFin!U407","v":0},{"$f":"ConFin!V407","v":0},{"$f":"ConFin!W407","v":0},{"$f":"ConFin!X407","v":0},{"$f":"ConFin!Y407","v":0},{"$f":"ConFin!Z407","v":0},{"$f":"ConFin!AA407","v":0},{"$f":"ConFin!AB407","v":0},{"$f":"ConFin!AC407","v":0},{"$f":"ConFin!AD407","v":0},{"$f":"ConFin!AE407","v":0},{"$f":"ConFin!AF407","v":0},{"$f":"ConFin!AG407","v":0},{"$f":"ConFin!AH407","v":574.65490077329741},{"$f":"ConFin!AI407","v":6646.4001019276002},{"$f":"ConFin!AJ407","v":12744.716696294299},{"$f":"ConFin!AK407","v":18856.186664316443},{"$f":"ConFin!AL407","v":24989.674227207648},{"$f":"ConFin!AM407","v":31135.021911075422},{"$f":"ConFin!AN407","v":37303.879341063395},{"$f":"ConFin!AO407","v":43490.506507598773},{"$f":"ConFin!AP407","v":49687.039827459295},{"$f":"ConFin!AQ407","v":55909.337375741481},{"$f":"ConFin!AR407","v":62140.229461016243},{"$f":"ConFin!AS407","v":68398.399113895139},{"$f":"ConFin!AT407","v":74674.595772142537},{"$f":"ConFin!AU407","v":80945.938781120087},{"$f":"ConFin!AV407","v":86734.972391880816},{"$f":"ConFin!AW407","v":92561.603539082978},{"$f":"ConFin!AX407","v":98384.096717561697},{"$f":"ConFin!AY407","v":112688.48196989263},{"$f":"ConFin!AZ407","v":112688.48196989263},{"$f":"ConFin!BA407","v":112688.48196989263},{"$f":"ConFin!BB407","v":112688.48196989263},{"$f":"ConFin!BC407","v":112688.48196989263},{"$f":"ConFin!BD407","v":112688.48196989263},{"$f":"ConFin!BE407","v":112688.48196989263},{"$f":"ConFin!BF407","v":0},{"$f":"ConFin!BG407","v":0},{"$f":"ConFin!BH407","v":0},{"$f":"ConFin!BI407","v":0},{"$f":"ConFin!BJ407","v":0},{"$f":"ConFin!BK407","v":0},{"$f":"ConFin!BL407","v":0},{"$f":"ConFin!BM407","v":0},{"$f":"ConFin!BN407","v":0},{"$f":"ConFin!BO407","v":0},{"$f":"ConFin!BP407","v":0},{"$f":"ConFin!BQ407","v":0},{"$f":"ConFin!BR407","v":0},{"$f":"ConFin!BS407","v":0},{"$f":"ConFin!BT407","v":0},{"$f":"ConFin!BU407","v":0},{"$f":"ConFin!BV407","v":0},{"$f":"ConFin!BW407","v":0},{"$f":"ConFin!BX407","v":0},{"$f":"ConFin!BY407","v":0},{"$f":"ConFin!BZ407","v":0},{"$f":"ConFin!CA407","v":0},{"$f":"ConFin!CB407","v":0},{"$f":"ConFin!CC407","v":0},{"$f":"ConFin!CD407","v":0},{"$f":"ConFin!CE407","v":0},{"$f":"ConFin!CF407","v":0},{"$f":"ConFin!CG407","v":0},{"$f":"ConFin!CH407","v":0},{"$f":"ConFin!CI407","v":0},{"$f":"ConFin!CJ407","v":0},{"$f":"ConFin!CK407","v":0},{"$f":"ConFin!CL407","v":0},{"$f":"ConFin!CM407","v":0},{"$f":"ConFin!CN407","v":0},{"$f":"ConFin!CO407","v":0},{"$f":"ConFin!CP407","v":0},{"$f":"ConFin!CQ407","v":0},{"$f":"ConFin!CR407","v":0},{"$f":"ConFin!CS407","v":0},{"$f":"ConFin!CT407","v":0},{"$f":"ConFin!CU407","v":0},{"$f":"ConFin!CV407","v":0},{"$f":"ConFin!CW407","v":0},{"$f":"ConFin!CX407","v":0},{"$f":"ConFin!CY407","v":0},{"$f":"ConFin!CZ407","v":0},{"$f":"ConFin!DA407","v":0},{"$f":"ConFin!DB407","v":0},{"$f":"ConFin!DC407","v":0},{"$f":"ConFin!DD407","v":0},{"$f":"ConFin!DE407","v":0},{"$f":"ConFin!DF407","v":0},{"$f":"ConFin!DG407","v":0},{"$f":"ConFin!DH407","v":0},{"$f":"ConFin!DI407","v":0},{"$f":"ConFin!DJ407","v":0},{"$f":"ConFin!DK407","v":0},{"$f":"ConFin!DL407","v":0},{"$f":"ConFin!DM407","v":0},{"$f":"ConFin!DN407","v":0},{"$f":"ConFin!DO407","v":0},{"$f":"ConFin!DP407","v":0},{"$f":"ConFin!DQ407","v":0},{"$f":"ConFin!DR407","v":0}]
[null,null,null,"Closing Balance 2 - Model",null,null,null,{"$f":"ConFin!J425","v":0},{"$f":"ConFin!K425","v":0},{"$f":"ConFin!L425","v":0},{"$f":"ConFin!M425","v":0},{"$f":"ConFin!N425","v":0},{"$f":"ConFin!O425","v":0},{"$f":"ConFin!P425","v":0},{"$f":"ConFin!Q425","v":0},{"$f":"ConFin!R425","v":0},{"$f":"ConFin!S425","v":0},{"$f":"ConFin!T425","v":0},{"$f":"ConFin!U425","v":0},{"$f":"ConFin!V425","v":0},{"$f":"ConFin!W425","v":0},{"$f":"ConFin!X425","v":0},{"$f":"ConFin!Y425","v":0},{"$f":"ConFin!Z425","v":0},{"$f":"ConFin!AA425","v":0},{"$f":"ConFin!AB425","v":0},{"$f":"ConFin!AC425","v":0},{"$f":"ConFin!AD425","v":0},{"$f":"ConFin!AE425","v":0},{"$f":"ConFin!AF425","v":0},{"$f":"ConFin!AG425","v":0},{"$f":"ConFin!AH425","v":574.65490077329741},{"$f":"ConFin!AI425","v":6646.4001019276002},{"$f":"ConFin!AJ425","v":12744.716696294299},{"$f":"ConFin!AK425","v":18856.186664316443},{"$f":"ConFin!AL425","v":24989.674227207648},{"$f":"ConFin!AM425","v":31135.021911075422},{"$f":"ConFin!AN425","v":37303.879341063395},{"$f":"ConFin!AO425","v":43490.506507598773},{"$f":"ConFin!AP425","v":49687.039827459295},{"$f":"ConFin!AQ425","v":55909.337375741481},{"$f":"ConFin!AR425","v":62140.229461016243},{"$f":"ConFin!AS425","v":68398.399113895139},{"$f":"ConFin!AT425","v":74674.595772142537},{"$f":"ConFin!AU425","v":80945.938781120087},{"$f":"ConFin!AV425","v":86734.972391880816},{"$f":"ConFin!AW425","v":92561.603539082978},{"$f":"ConFin!AX425","v":98384.096717561697},{"$f":"ConFin!AY425","v":112688.48196989263},{"$f":"ConFin!AZ425","v":112688.48196989263},{"$f":"ConFin!BA425","v":112688.48196989263},{"$f":"ConFin!BB425","v":112688.48196989263},{"$f":"ConFin!BC425","v":112688.48196989263},{"$f":"ConFin!BD425","v":112688.48196989263},{"$f":"ConFin!BE425","v":112688.48196989263},{"$f":"ConFin!BF425","v":0},{"$f":"ConFin!BG425","v":0},{"$f":"ConFin!BH425","v":0},{"$f":"ConFin!BI425","v":0},{"$f":"ConFin!BJ425","v":0},{"$f":"ConFin!BK425","v":0},{"$f":"ConFin!BL425","v":0},{"$f":"ConFin!BM425","v":0},{"$f":"ConFin!BN425","v":0},{"$f":"ConFin!BO425","v":0},{"$f":"ConFin!BP425","v":0},{"$f":"ConFin!BQ425","v":0},{"$f":"ConFin!BR425","v":0},{"$f":"ConFin!BS425","v":0},{"$f":"ConFin!BT425","v":0},{"$f":"ConFin!BU425","v":0},{"$f":"ConFin!BV425","v":0},{"$f":"ConFin!BW425","v":0},{"$f":"ConFin!BX425","v":0},{"$f":"ConFin!BY425","v":0},{"$f":"ConFin!BZ425","v":0},{"$f":"ConFin!CA425","v":0},{"$f":"ConFin!CB425","v":0},{"$f":"ConFin!CC425","v":0},{"$f":"ConFin!CD425","v":0},{"$f":"ConFin!CE425","v":0},{"$f":"ConFin!CF425","v":0},{"$f":"ConFin!CG425","v":0},{"$f":"ConFin!CH425","v":0},{"$f":"ConFin!CI425","v":0},{"$f":"ConFin!CJ425","v":0},{"$f":"ConFin!CK425","v":0},{"$f":"ConFin!CL425","v":0},{"$f":"ConFin!CM425","v":0},{"$f":"ConFin!CN425","v":0},{"$f":"ConFin!CO425","v":0},{"$f":"ConFin!CP425","v":0},{"$f":"ConFin!CQ425","v":0},{"$f":"ConFin!CR425","v":0},{"$f":"ConFin!CS425","v":0},{"$f":"ConFin!CT425","v":0},{"$f":"ConFin!CU425","v":0},{"$f":"ConFin!CV425","v":0},{"$f":"ConFin!CW425","v":0},{"$f":"ConFin!CX425","v":0},{"$f":"ConFin!CY425","v":0},{"$f":"ConFin!CZ425","v":0},{"$f":"ConFin!DA425","v":0},{"$f":"ConFin!DB425","v":0},{"$f":"ConFin!DC425","v":0},{"$f":"ConFin!DD425","v":0},{"$f":"ConFin!DE425","v":0},{"$f":"ConFin!DF425","v":0},{"$f":"ConFin!DG425","v":0},{"$f":"ConFin!DH425","v":0},{"$f":"ConFin!DI425","v":0},{"$f":"ConFin!DJ425","v":0},{"$f":"ConFin!DK425","v":0},{"$f":"ConFin!DL425","v":0},{"$f":"ConFin!DM425","v":0},{"$f":"ConFin!DN425","v":0},{"$f":"ConFin!DO425","v":0},{"$f":"ConFin!DP425","v":0},{"$f":"ConFin!DQ425","v":0},{"$f":"ConFin!DR425","v":0}]
[]
[null,null,null,"UDF Rate - 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB94/AB102","v":{"$error":"#DIV/0!"}},{"$f":"AC94/AC102","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,2.6899001255307418E-4,1.7962859789026153E-3,2.2529682031649369E-3,2.5990369785852795E-3,2.6754088797047181E-3,2.8748445240441498E-3,2.9544640950571912E-3,2.9176291348556689E-3,3.0611031417596417E-3,2.9990951036969419E-3,3.1292920728610801E-3,3.1549482578469984E-3,2.9725783103596711E-3,3.2145486583571989E-3,3.1235043861089422E-3,3.2405979392617951E-3,2.9102085974159961E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO94/CO102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"}]
[null,null,null,"Model Rate - 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB105,AB97/AB105)","v":false},{"$f":"IF(AC105,AC97/AC105)","v":false},false,false,0,2.6899001255307418E-4,1.7962859789026153E-3,2.2529682031649373E-3,2.5990369785852795E-3,2.6754088797047186E-3,2.8748445240441498E-3,2.9544640950571912E-3,2.9176291348556697E-3,3.0611031417596417E-3,2.9990951036969423E-3,3.1292920728610801E-3,3.1549482578469984E-3,2.9725783103596707E-3,3.2145486583571989E-3,3.123504386108943E-3,3.2405979392617951E-3,2.9102085974159965E-3,0,0,0,0,0,0,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(CO105,CO97/CO105)","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]
[null,null,null,"Model Rate - 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB106,AB98/AB106)","v":false},{"$f":"IF(AC106,AC98/AC106)","v":false},false,false,0,2.8243951318072784E-4,1.8861002778477458E-3,2.3656166133231835E-3,2.7289888275145429E-3,2.8091793236899539E-3,3.0185867502463565E-3,3.1021872998100507E-3,3.0635105915984523E-3,3.2141582988476232E-3,3.1490498588817883E-3,3.2857566765041339E-3,3.3126956707393478E-3,3.1212072258776538E-3,3.3752760912750587E-3,3.2796796054143894E-3,3.4026278362248841E-3,3.0557190272867954E-3,0,0,0,0,0,0,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(CO106,CO98/CO106)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,{"$f":"UDF_Output2!D166","v":"Revenue "},"Days in Period ",null,null,{"$f":"UDF_Output2!J166","v":0},{"$f":"UDF_Output2!K166","v":0},{"$f":"UDF_Output2!L166","v":0},{"$f":"UDF_Output2!M166","v":0},{"$f":"UDF_Output2!N166","v":0},{"$f":"UDF_Output2!O166","v":0},{"$f":"UDF_Output2!P166","v":0},{"$f":"UDF_Output2!Q166","v":0},{"$f":"UDF_Output2!R166","v":0},{"$f":"UDF_Output2!S166","v":0},{"$f":"UDF_Output2!T166","v":0},{"$f":"UDF_Output2!U166","v":0},{"$f":"UDF_Output2!V166","v":0},{"$f":"UDF_Output2!W166","v":0},{"$f":"UDF_Output2!X166","v":0},{"$f":"UDF_Output2!Y166","v":0},{"$f":"UDF_Output2!Z166","v":0},{"$f":"UDF_Output2!AA166","v":0},{"$f":"UDF_Output2!AB166","v":0},{"$f":"UDF_Output2!AC166","v":0},{"$f":"UDF_Output2!AD166","v":0},{"$f":"UDF_Output2!AE166","v":0},{"$f":"UDF_Output2!AF166","v":0},{"$f":"UDF_Output2!AG166","v":0},{"$f":"UDF_Output2!AH166","v":0},{"$f":"UDF_Output2!AI166","v":0},{"$f":"UDF_Output2!AJ166","v":0},{"$f":"UDF_Output2!AK166","v":0},{"$f":"UDF_Output2!AL166","v":0},{"$f":"UDF_Output2!AM166","v":0},{"$f":"UDF_Output2!AN166","v":0},{"$f":"UDF_Output2!AO166","v":0},{"$f":"UDF_Output2!AP166","v":0},{"$f":"UDF_Output2!AQ166","v":0},{"$f":"UDF_Output2!AR166","v":0},{"$f":"UDF_Output2!AS166","v":0},{"$f":"UDF_Output2!AT166","v":0},{"$f":"UDF_Output2!AU166","v":0},{"$f":"UDF_Output2!AV166","v":0},{"$f":"UDF_Output2!AW166","v":0},{"$f":"UDF_Output2!AX166","v":0},{"$f":"UDF_Output2!AY166","v":0},{"$f":"UDF_Output2!AZ166","v":22230.680888470721},{"$f":"UDF_Output2!BA166","v":22230.680888470721},{"$f":"UDF_Output2!BB166","v":22267.281307720539},{"$f":"UDF_Output2!BC166","v":22267.281307720539},{"$f":"UDF_Output2!BD166","v":22305.263277674727},{"$f":"UDF_Output2!BE166","v":22305.263277674727},{"$f":"UDF_Output2!BF166","v":22344.650171383582},{"$f":"UDF_Output2!BG166","v":22344.650171383582},{"$f":"UDF_Output2!BH166","v":22385.702131431379},{"$f":"UDF_Output2!BI166","v":22385.702131431379},{"$f":"UDF_Output2!BJ166","v":22427.974936178965},{"$f":"UDF_Output2!BK166","v":22427.974936178965},{"$f":"UDF_Output2!BL166","v":22471.725427153349},{"$f":"UDF_Output2!BM166","v":22471.725427153349},{"$f":"UDF_Output2!BN166","v":22516.978715894471},{"$f":"UDF_Output2!BO166","v":22516.978715894471},{"$f":"UDF_Output2!BP166","v":22564.014174585955},{"$f":"UDF_Output2!BQ166","v":22564.014174585955},{"$f":"UDF_Output2!BR166","v":22612.354776900102},{"$f":"UDF_Output2!BS166","v":22612.354776900102},{"$f":"UDF_Output2!BT166","v":22662.276350053591},{"$f":"UDF_Output2!BU166","v":22662.276350053591},{"$f":"UDF_Output2!BV166","v":22713.805872411245},{"$f":"UDF_Output2!BW166","v":22713.805872411245},{"$f":"UDF_Output2!BX166","v":22767.243366231134},{"$f":"UDF_Output2!BY166","v":22767.243366231134},{"$f":"UDF_Output2!BZ166","v":22822.076576986852},{"$f":"UDF_Output2!CA166","v":22822.076576986852},{"$f":"UDF_Output2!CB166","v":22878.601720041668},{"$f":"UDF_Output2!CC166","v":22878.601720041668},{"$f":"UDF_Output2!CD166","v":22936.847778401825},{"$f":"UDF_Output2!CE166","v":22936.847778401825},{"$f":"UDF_Output2!CF166","v":22997.13694981212},{"$f":"UDF_Output2!CG166","v":22997.13694981212},{"$f":"UDF_Output2!CH166","v":23058.919149003312},{"$f":"UDF_Output2!CI166","v":23058.919149003312},{"$f":"UDF_Output2!CJ166","v":23122.512485548174},{"$f":"UDF_Output2!CK166","v":23122.512485548174},{"$f":"UDF_Output2!CL166","v":23187.94809509279},{"$f":"UDF_Output2!CM166","v":23187.94809509279},{"$f":"UDF_Output2!CN166","v":0},{"$f":"UDF_Output2!CO166","v":0},{"$f":"UDF_Output2!CP166","v":0},{"$f":"UDF_Output2!CQ166","v":0},{"$f":"UDF_Output2!CR166","v":0},{"$f":"UDF_Output2!CS166","v":0},{"$f":"UDF_Output2!CT166","v":0},{"$f":"UDF_Output2!CU166","v":0},{"$f":"UDF_Output2!CV166","v":0},{"$f":"UDF_Output2!CW166","v":0},{"$f":"UDF_Output2!CX166","v":0},{"$f":"UDF_Output2!CY166","v":0},{"$f":"UDF_Output2!CZ166","v":0},{"$f":"UDF_Output2!DA166","v":0},{"$f":"UDF_Output2!DB166","v":0},{"$f":"UDF_Output2!DC166","v":0},{"$f":"UDF_Output2!DD166","v":0},{"$f":"UDF_Output2!DE166","v":0},{"$f":"UDF_Output2!DF166","v":0},{"$f":"UDF_Output2!DG166","v":0},{"$f":"UDF_Output2!DH166","v":0},{"$f":"UDF_Output2!DI166","v":0},{"$f":"UDF_Output2!DJ166","v":0},{"$f":"UDF_Output2!DK166","v":0},{"$f":"UDF_Output2!DL166","v":0},{"$f":"UDF_Output2!DM166","v":0},{"$f":"UDF_Output2!DN166","v":0},{"$f":"UDF_Output2!DO166","v":0},{"$f":"UDF_Output2!DP166","v":0},{"$f":"UDF_Output2!DQ166","v":0},{"$f":"UDF_Output2!DR166","v":0}]
[]
[null,null,null,"Annual Base Rate -- ADB Issue",null,null,null,{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D114,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":1.7000000000000001E-2},{"$f":"UDF_Output2!DR181","v":""}]
[null,null,null,"Annual Base Rate -- Commercial Issue",null,null,null,{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":1.4999999999999999E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":1.7000000000000001E-2},{"$f":"_xlfn.XLOOKUP($D115,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":1.7000000000000001E-2},{"$f":"UDF_Output2!DR182","v":""}]
[]
[null,null,null,"Annual Interest Rate - 1 UDF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB114*360/AB$112","v":{"$error":"#DIV/0!"}},{"$f":"AC114*360/AC$112","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7529521163582334E-4,2.7529521163582334E-4,2.7484271274185888E-4,2.7484271274185888E-4,2.743747035761506E-4,2.743747035761506E-4,2.7389106354584064E-4,2.7389106354584064E-4,2.73388789150688E-4,2.73388789150688E-4,2.7287349916410504E-4,2.7287349916410504E-4,2.72342238242418E-4,2.72342238242418E-4,2.717949009597795E-4,2.717949009597795E-4,2.7122833519990471E-4,2.7122833519990471E-4,2.7064850434117339E-4,2.7064850434117339E-4,2.7005230654975786E-4,2.7005230654975786E-4,2.6943965420755418E-4,2.6943965420755418E-4,2.6880724651440744E-4,2.6880724651440744E-4,2.6816139974621058E-4,2.6816139974621058E-4,2.6749886531041259E-4,2.6749886531041259E-4,2.6681957604317432E-4,2.6681957604317432E-4,2.6612008326758251E-4,2.6612008326758251E-4,2.6540706268379143E-4,2.6540706268379143E-4,2.6467711948799112E-4,2.6467711948799112E-4,2.6393020955981704E-4,2.6393020955981704E-4,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CO114*360/CO$112","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"}]
[null,null,null,"Annual Interest Rate - 2 UDF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB115*360/AB$112","v":{"$error":"#DIV/0!"}},{"$f":"AC115*360/AC$112","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7529521163582334E-4,2.7529521163582334E-4,2.7484271274185888E-4,2.7484271274185888E-4,2.743747035761506E-4,2.743747035761506E-4,2.7389106354584064E-4,2.7389106354584064E-4,2.73388789150688E-4,2.73388789150688E-4,2.7287349916410504E-4,2.7287349916410504E-4,2.72342238242418E-4,2.72342238242418E-4,2.717949009597795E-4,2.717949009597795E-4,2.7122833519990471E-4,2.7122833519990471E-4,2.7064850434117339E-4,2.7064850434117339E-4,2.7005230654975786E-4,2.7005230654975786E-4,2.6943965420755418E-4,2.6943965420755418E-4,2.6880724651440744E-4,2.6880724651440744E-4,2.6816139974621058E-4,2.6816139974621058E-4,2.6749886531041259E-4,2.6749886531041259E-4,2.6681957604317432E-4,2.6681957604317432E-4,2.6612008326758251E-4,2.6612008326758251E-4,2.6540706268379143E-4,2.6540706268379143E-4,2.6467711948799112E-4,2.6467711948799112E-4,2.6393020955981704E-4,2.6393020955981704E-4,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CO115*360/CO$112","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"}]
[]
[null,null,null,"Annual Rate - Model 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04},{"$f":"ConFin!$F$489+ConFin!$F$490","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2},{"$f":"ConFin!$F$501+ConFin!$F$502","v":4.1999999999999996E-2}]
[]
[null,null,null,"Total Financing Requirement",null,null,null,{"$f":"UDF_Output2!J202","v":0},{"$f":"UDF_Output2!K202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!L202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!M202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!N202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!O202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!P202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!Q202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!R202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!S202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!T202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!U202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!V202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!W202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!X202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!Y202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!Z202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AA202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AB202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AC202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AD202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AE202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AF202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AG202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AH202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AI202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AJ202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AK202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AL202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AM202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AN202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AO202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AP202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AQ202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AR202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AS202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AT202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AU202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AV202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AW202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AX202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AY202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!AZ202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BA202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BB202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BC202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BD202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BE202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BF202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BG202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BH202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BI202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BJ202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BK202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BL202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BM202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BN202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BO202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BP202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BQ202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BR202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BS202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BT202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BU202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BV202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BW202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BX202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BY202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!BZ202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CA202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CB202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CC202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CD202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CE202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CF202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CG202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CH202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CI202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CJ202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CK202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CL202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CM202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CN202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CO202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CP202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CQ202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CR202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CS202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CT202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CU202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CV202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CW202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CX202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CY202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!CZ202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!DA202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!DB202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!DC202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!DD202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!DE202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!DF202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!DG202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!DH202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!DI202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!DJ202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!DK202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!DL202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!DM202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!DN202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!DO202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!DP202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!DQ202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!DR202","v":6.2500000000000001E-4},{"$f":"UDF_Output2!DS202","v":6.2500000000000001E-4}]
[null,null,null,null,null,null,null,{"$f":"UDF_Output2!J404","v":""},{"$f":"UDF_Output2!K404","v":""},{"$f":"UDF_Output2!L404","v":""},{"$f":"UDF_Output2!M404","v":""},{"$f":"UDF_Output2!N404","v":""},{"$f":"UDF_Output2!O404","v":""},{"$f":"UDF_Output2!P404","v":""},{"$f":"UDF_Output2!Q404","v":""},{"$f":"UDF_Output2!R404","v":""},{"$f":"UDF_Output2!S404","v":""},{"$f":"UDF_Output2!T404","v":""},{"$f":"UDF_Output2!U404","v":""},{"$f":"UDF_Output2!V404","v":""},{"$f":"UDF_Output2!W404","v":""},{"$f":"UDF_Output2!X404","v":""},{"$f":"UDF_Output2!Y404","v":""},{"$f":"UDF_Output2!Z404","v":""},{"$f":"UDF_Output2!AA404","v":""},{"$f":"UDF_Output2!AB404","v":""},{"$f":"UDF_Output2!AC404","v":""},{"$f":"UDF_Output2!AD404","v":""},{"$f":"UDF_Output2!AE404","v":""},{"$f":"UDF_Output2!AF404","v":""},{"$f":"UDF_Output2!AG404","v":""},{"$f":"UDF_Output2!AH404","v":""},{"$f":"UDF_Output2!AI404","v":""},{"$f":"UDF_Output2!AJ404","v":""},{"$f":"UDF_Output2!AK404","v":""},{"$f":"UDF_Output2!AL404","v":""},{"$f":"UDF_Output2!AM404","v":""},{"$f":"UDF_Output2!AN404","v":""},{"$f":"UDF_Output2!AO404","v":""},{"$f":"UDF_Output2!AP404","v":""},{"$f":"UDF_Output2!AQ404","v":""},{"$f":"UDF_Output2!AR404","v":""},{"$f":"UDF_Output2!AS404","v":""},{"$f":"UDF_Output2!AT404","v":""},{"$f":"UDF_Output2!AU404","v":""},{"$f":"UDF_Output2!AV404","v":""},{"$f":"UDF_Output2!AW404","v":""},{"$f":"UDF_Output2!AX404","v":""},{"$f":"UDF_Output2!AY404","v":""},{"$f":"UDF_Output2!AZ404","v":""},{"$f":"UDF_Output2!BA404","v":""},{"$f":"UDF_Output2!BB404","v":""},{"$f":"UDF_Output2!BC404","v":""},{"$f":"UDF_Output2!BD404","v":""},{"$f":"UDF_Output2!BE404","v":""},{"$f":"UDF_Output2!BF404","v":""},{"$f":"UDF_Output2!BG404","v":""},{"$f":"UDF_Output2!BH404","v":""},{"$f":"UDF_Output2!BI404","v":""},{"$f":"UDF_Output2!BJ404","v":""},{"$f":"UDF_Output2!BK404","v":""},{"$f":"UDF_Output2!BL404","v":""},{"$f":"UDF_Output2!BM404","v":""},{"$f":"UDF_Output2!BN404","v":""},{"$f":"UDF_Output2!BO404","v":""},{"$f":"UDF_Output2!BP404","v":""},{"$f":"UDF_Output2!BQ404","v":""},{"$f":"UDF_Output2!BR404","v":""},{"$f":"UDF_Output2!BS404","v":""},{"$f":"UDF_Output2!BT404","v":""},{"$f":"UDF_Output2!BU404","v":""},{"$f":"UDF_Output2!BV404","v":""},{"$f":"UDF_Output2!BW404","v":""},{"$f":"UDF_Output2!BX404","v":""},{"$f":"UDF_Output2!BY404","v":""},{"$f":"UDF_Output2!BZ404","v":""},{"$f":"UDF_Output2!CA404","v":""},{"$f":"UDF_Output2!CB404","v":""},{"$f":"UDF_Output2!CC404","v":""},{"$f":"UDF_Output2!CD404","v":""},{"$f":"UDF_Output2!CE404","v":""},{"$f":"UDF_Output2!CF404","v":""},{"$f":"UDF_Output2!CG404","v":""},{"$f":"UDF_Output2!CH404","v":""},{"$f":"UDF_Output2!CI404","v":""},{"$f":"UDF_Output2!CJ404","v":""},{"$f":"UDF_Output2!CK404","v":""},{"$f":"UDF_Output2!CL404","v":""},{"$f":"UDF_Output2!CM404","v":""},{"$f":"UDF_Output2!CN404","v":""},{"$f":"UDF_Output2!CO404","v":""},{"$f":"UDF_Output2!CP404","v":""},{"$f":"UDF_Output2!CQ404","v":""},{"$f":"UDF_Output2!CR404","v":""},{"$f":"UDF_Output2!CS404","v":""},{"$f":"UDF_Output2!CT404","v":""},{"$f":"UDF_Output2!CU404","v":""},{"$f":"UDF_Output2!CV404","v":""},{"$f":"UDF_Output2!CW404","v":""},{"$f":"UDF_Output2!CX404","v":""},{"$f":"UDF_Output2!CY404","v":""},{"$f":"UDF_Output2!CZ404","v":""},{"$f":"UDF_Output2!DA404","v":""},{"$f":"UDF_Output2!DB404","v":""},{"$f":"UDF_Output2!DC404","v":""},{"$f":"UDF_Output2!DD404","v":""},{"$f":"UDF_Output2!DE404","v":""},{"$f":"UDF_Output2!DF404","v":""},{"$f":"UDF_Output2!DG404","v":""},{"$f":"UDF_Output2!DH404","v":""},{"$f":"UDF_Output2!DI404","v":""},{"$f":"UDF_Output2!DJ404","v":""},{"$f":"UDF_Output2!DK404","v":""},{"$f":"UDF_Output2!DL404","v":""},{"$f":"UDF_Output2!DM404","v":""},{"$f":"UDF_Output2!DN404","v":""},{"$f":"UDF_Output2!DO404","v":""},{"$f":"UDF_Output2!DP404","v":""},{"$f":"UDF_Output2!DQ404","v":""},{"$f":"UDF_Output2!DR404","v":""},{"$f":"UDF_Output2!DS404","v":""}]
[null,null,null,"EBITDA UDF",null,null,null,{"$f":"UDF_Output2!J215","v":0},{"$f":"UDF_Output2!K215","v":0},{"$f":"UDF_Output2!L215","v":0},{"$f":"UDF_Output2!M215","v":0},{"$f":"UDF_Output2!N215","v":0},{"$f":"UDF_Output2!O215","v":0},{"$f":"UDF_Output2!P215","v":0},{"$f":"UDF_Output2!Q215","v":0},{"$f":"UDF_Output2!R215","v":0},{"$f":"UDF_Output2!S215","v":0},{"$f":"UDF_Output2!T215","v":0},{"$f":"UDF_Output2!U215","v":0},{"$f":"UDF_Output2!V215","v":0},{"$f":"UDF_Output2!W215","v":0},{"$f":"UDF_Output2!X215","v":0},{"$f":"UDF_Output2!Y215","v":0},{"$f":"UDF_Output2!Z215","v":76.73972532967754},{"$f":"UDF_Output2!AA215","v":76.73972532967754},{"$f":"UDF_Output2!AB215","v":76.73972532967754},{"$f":"UDF_Output2!AC215","v":76.73972532967754},{"$f":"UDF_Output2!AD215","v":76.73972532967754},{"$f":"UDF_Output2!AE215","v":76.73972532967754},{"$f":"UDF_Output2!AF215","v":76.73972532967754},{"$f":"UDF_Output2!AG215","v":76.73972532967754},{"$f":"UDF_Output2!AH215","v":76.73972532967754},{"$f":"UDF_Output2!AI215","v":76.351833271655565},{"$f":"UDF_Output2!AJ215","v":72.25340526087642},{"$f":"UDF_Output2!AK215","v":68.137041559678892},{"$f":"UDF_Output2!AL215","v":64.011799331263944},{"$f":"UDF_Output2!AM215","v":59.871695226312383},{"$f":"UDF_Output2!AN215","v":55.723585539701638},{"$f":"UDF_Output2!AO215","v":51.559606774459759},{"$f":"UDF_Output2!AP215","v":47.383633437048374},{"$f":"UDF_Output2!AQ215","v":43.200973446142527},{"$f":"UDF_Output2!AR215","v":39.000922601052054},{"$f":"UDF_Output2!AS215","v":34.795070443491589},{"$f":"UDF_Output2!AT215","v":30.570805927798332},{"$f":"UDF_Output2!AU215","v":26.33437318348134},{"$f":"UDF_Output2!AV215","v":22.101216652421492},{"$f":"UDF_Output2!AW215","v":18.193618965158002},{"$f":"UDF_Output2!AX215","v":14.260642940796542},{"$f":"UDF_Output2!AY215","v":10.330460045323408},{"$f":"UDF_Output2!AZ215","v":0},{"$f":"UDF_Output2!BA215","v":0},{"$f":"UDF_Output2!BB215","v":0},{"$f":"UDF_Output2!BC215","v":0},{"$f":"UDF_Output2!BD215","v":0},{"$f":"UDF_Output2!BE215","v":0},{"$f":"UDF_Output2!BF215","v":0},{"$f":"UDF_Output2!BG215","v":0},{"$f":"UDF_Output2!BH215","v":0},{"$f":"UDF_Output2!BI215","v":0},{"$f":"UDF_Output2!BJ215","v":0},{"$f":"UDF_Output2!BK215","v":0},{"$f":"UDF_Output2!BL215","v":0},{"$f":"UDF_Output2!BM215","v":0},{"$f":"UDF_Output2!BN215","v":0},{"$f":"UDF_Output2!BO215","v":0},{"$f":"UDF_Output2!BP215","v":0},{"$f":"UDF_Output2!BQ215","v":0},{"$f":"UDF_Output2!BR215","v":0},{"$f":"UDF_Output2!BS215","v":0},{"$f":"UDF_Output2!BT215","v":0},{"$f":"UDF_Output2!BU215","v":0},{"$f":"UDF_Output2!BV215","v":0},{"$f":"UDF_Output2!BW215","v":0},{"$f":"UDF_Output2!BX215","v":0},{"$f":"UDF_Output2!BY215","v":0},{"$f":"UDF_Output2!BZ215","v":0},{"$f":"UDF_Output2!CA215","v":0},{"$f":"UDF_Output2!CB215","v":0},{"$f":"UDF_Output2!CC215","v":0},{"$f":"UDF_Output2!CD215","v":0},{"$f":"UDF_Output2!CE215","v":0},{"$f":"UDF_Output2!CF215","v":0},{"$f":"UDF_Output2!CG215","v":0},{"$f":"UDF_Output2!CH215","v":0},{"$f":"UDF_Output2!CI215","v":0},{"$f":"UDF_Output2!CJ215","v":0},{"$f":"UDF_Output2!CK215","v":0},{"$f":"UDF_Output2!CL215","v":0},{"$f":"UDF_Output2!CM215","v":0},{"$f":"UDF_Output2!CN215","v":0},{"$f":"UDF_Output2!CO215","v":0},{"$f":"UDF_Output2!CP215","v":0},{"$f":"UDF_Output2!CQ215","v":0},{"$f":"UDF_Output2!CR215","v":0},{"$f":"UDF_Output2!CS215","v":0},{"$f":"UDF_Output2!CT215","v":0},{"$f":"UDF_Output2!CU215","v":0},{"$f":"UDF_Output2!CV215","v":0},{"$f":"UDF_Output2!CW215","v":0},{"$f":"UDF_Output2!CX215","v":0},{"$f":"UDF_Output2!CY215","v":0},{"$f":"UDF_Output2!CZ215","v":0},{"$f":"UDF_Output2!DA215","v":0},{"$f":"UDF_Output2!DB215","v":0},{"$f":"UDF_Output2!DC215","v":0},{"$f":"UDF_Output2!DD215","v":0},{"$f":"UDF_Output2!DE215","v":0},{"$f":"UDF_Output2!DF215","v":0},{"$f":"UDF_Output2!DG215","v":0},{"$f":"UDF_Output2!DH215","v":0},{"$f":"UDF_Output2!DI215","v":0},{"$f":"UDF_Output2!DJ215","v":0},{"$f":"UDF_Output2!DK215","v":0},{"$f":"UDF_Output2!DL215","v":0},{"$f":"UDF_Output2!DM215","v":0},{"$f":"UDF_Output2!DN215","v":0},{"$f":"UDF_Output2!DO215","v":0},{"$f":"UDF_Output2!DP215","v":0},{"$f":"UDF_Output2!DQ215","v":0},{"$f":"UDF_Output2!DR215","v":0},{"$f":"UDF_Output2!DS215","v":0}]
[null,null,null,"EBITDA Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'FS semi'!Q14","v":18230.680888470721},{"$f":"'FS semi'!R14","v":18230.680888470721},{"$f":"'FS semi'!S14","v":18187.281307720532},{"$f":"'FS semi'!T14","v":18187.281307720532},{"$f":"'FS semi'!U14","v":18143.663277674721},{"$f":"'FS semi'!V14","v":18143.663277674721},{"$f":"'FS semi'!W14","v":18099.818171383584},{"$f":"'FS semi'!X14","v":18099.818171383584},{"$f":"'FS semi'!Y14","v":18055.738580942467},{"$f":"'FS semi'!Z14","v":18055.738580942467},{"$f":"'FS semi'!AA14","v":18011.412114680279},{"$f":"'FS semi'!AB14","v":18011.412114680279},{"$f":"'FS semi'!AC14","v":17966.831349224689},{"$f":"'FS semi'!AD14","v":17966.831349224689},{"$f":"'FS semi'!AE14","v":17921.986756407245},{"$f":"'FS semi'!AF14","v":17921.986756407245},{"$f":"'FS semi'!AG14","v":17876.868087445324},{"$f":"'FS semi'!AH14","v":17876.868087445324},{"$f":"'FS semi'!AI14","v":17831.46576801666},{"$f":"'FS semi'!AJ14","v":17831.46576801666},{"$f":"'FS semi'!AK14","v":17785.769560992492},{"$f":"'FS semi'!AL14","v":17785.769560992492},{"$f":"'FS semi'!AM14","v":17739.768947568911},{"$f":"'FS semi'!AN14","v":17739.768947568911},{"$f":"'FS semi'!AO14","v":17693.450437947227},{"$f":"'FS semi'!AP14","v":17693.450437947227},{"$f":"'FS semi'!AQ14","v":17646.807790137264},{"$f":"'FS semi'!AR14","v":17646.807790137264},{"$f":"'FS semi'!AS14","v":17599.827557455093},{"$f":"'FS semi'!AT14","v":17599.827557455093},{"$f":"'FS semi'!AU14","v":17552.498132563513},{"$f":"'FS semi'!AV14","v":17552.498132563513},{"$f":"'FS semi'!AW14","v":17504.802339262678},{"$f":"'FS semi'!AX14","v":17504.802339262678},{"$f":"'FS semi'!AY14","v":17456.73784624289},{"$f":"'FS semi'!AZ14","v":17456.73784624289},{"$f":"'FS semi'!BA14","v":17408.287556732539},{"$f":"'FS semi'!BB14","v":17408.287556732539},{"$f":"'FS semi'!BC14","v":17359.438667700848},{"$f":"'FS semi'!BD14","v":17359.438667700848},{"$f":"'FS semi'!BE14","v":0},{"$f":"'FS semi'!BF14","v":0},{"$f":"'FS semi'!BG14","v":0},{"$f":"'FS semi'!BH14","v":0},{"$f":"'FS semi'!BI14","v":0},{"$f":"'FS semi'!BJ14","v":0},{"$f":"'FS semi'!BK14","v":0},{"$f":"'FS semi'!BL14","v":0},{"$f":"'FS semi'!BM14","v":0},{"$f":"'FS semi'!BN14","v":0},{"$f":"'FS semi'!BO14","v":0},{"$f":"'FS semi'!BP14","v":0},{"$f":"'FS semi'!BQ14","v":0},{"$f":"'FS semi'!BR14","v":0},{"$f":"'FS semi'!BS14","v":0},{"$f":"'FS semi'!BT14","v":0},{"$f":"'FS semi'!BU14","v":0},{"$f":"'FS semi'!BV14","v":0},{"$f":"'FS semi'!BW14","v":0},{"$f":"'FS semi'!BX14","v":0},{"$f":"'FS semi'!BY14","v":0},{"$f":"'FS semi'!BZ14","v":0},{"$f":"'FS semi'!CA14","v":0},{"$f":"'FS semi'!CB14","v":0},{"$f":"'FS semi'!CC14","v":0},{"$f":"'FS semi'!CD14","v":0},{"$f":"'FS semi'!CE14","v":0},{"$f":"'FS semi'!CF14","v":0},{"$f":"'FS semi'!CG14","v":0},{"$f":"'FS semi'!CH14","v":0},{"$f":"'FS semi'!CI14","v":0},{"$f":"'FS semi'!CJ14","v":0}]
[]
[null,null,null,{"$f":"UDF_Output2!D379","v":"Shareholder Loan "},"Financing Items (IDC and Fees) ",null,null,{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":4774.9162427354922},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":147.79502656086046},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":147.79502656086046},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":147.79502656086046},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":147.79502656086046},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":147.79502656086046},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":147.79502656086046},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":147.79502656086046},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":147.79502656086046},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":147.79502656086046},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":150.71299644589823},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":186.08567603696557},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":218.31579228035557},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":256.42761306583907},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":286.07122395140942},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":327.16734723744497},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":362.70682032020898},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":388.44249590290696},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":434.04758378905649},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":457.16002670662999},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":505.79179295571515},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":541.84580367813419},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":543.98524301861676},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":614.13357387209112},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":627.7285404626009},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":681.05270917213284},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":692.18702839803518},{"$f":"_xlfn.XLOOKUP($E128,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":0}]
[null,null,null,"Model",null,null,null,{"$f":"ConFin!J550","v":0},{"$f":"ConFin!K550","v":0},{"$f":"ConFin!L550","v":0},{"$f":"ConFin!M550","v":0},{"$f":"ConFin!N550","v":0},{"$f":"ConFin!O550","v":0},{"$f":"ConFin!P550","v":0},{"$f":"ConFin!Q550","v":0},{"$f":"ConFin!R550","v":0},{"$f":"ConFin!S550","v":0},{"$f":"ConFin!T550","v":0},{"$f":"ConFin!U550","v":0},{"$f":"ConFin!V550","v":0},{"$f":"ConFin!W550","v":0},{"$f":"ConFin!X550","v":0},{"$f":"ConFin!Y550","v":5867.1276887443692},{"$f":"ConFin!Z550","v":181.60157131827808},{"$f":"ConFin!AA550","v":181.60157131827808},{"$f":"ConFin!AB550","v":181.60157131827808},{"$f":"ConFin!AC550","v":181.60157131827808},{"$f":"ConFin!AD550","v":181.60157131827808},{"$f":"ConFin!AE550","v":181.60157131827808},{"$f":"ConFin!AF550","v":181.60157131827808},{"$f":"ConFin!AG550","v":181.60157131827808},{"$f":"ConFin!AH550","v":181.60157131827808},{"$f":"ConFin!AI550","v":184.51954120331578},{"$f":"ConFin!AJ550","v":219.89222079438321},{"$f":"ConFin!AK550","v":252.12233703777321},{"$f":"ConFin!AL550","v":290.23415782325668},{"$f":"ConFin!AM550","v":319.87776870882703},{"$f":"ConFin!AN550","v":360.97389199486258},{"$f":"ConFin!AO550","v":396.51336507762664},{"$f":"ConFin!AP550","v":422.24904066032468},{"$f":"ConFin!AQ550","v":467.8541285464741},{"$f":"ConFin!AR550","v":490.9665714640476},{"$f":"ConFin!AS550","v":539.59833771313265},{"$f":"ConFin!AT550","v":575.65234843555174},{"$f":"ConFin!AU550","v":577.7917877760342},{"$f":"ConFin!AV550","v":647.94011862950879},{"$f":"ConFin!AW550","v":661.53508522001857},{"$f":"ConFin!AX550","v":714.8592539295505},{"$f":"ConFin!AY550","v":725.99357315545274},{"$f":"ConFin!AZ550","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB128-AB129","v":-33.806544757417612},{"$f":"AC128-AC129","v":-33.806544757417612},-33.806544757417612,-33.806544757417612,-33.806544757417612,-33.806544757417555,-33.80654475741764,-33.80654475741764,-33.806544757417612,-33.806544757417612,-33.806544757417612,-33.806544757417669,-33.806544757417726,-33.806544757417612,-33.806544757417612,-33.806544757417498,-33.806544757417555,-33.806544757417441,-33.806544757417669,-33.806544757417669,-33.806544757417669,-33.806544757417555,0]
[]
[null,null,null,"Working Capital Change - UDF",null,null,null,{"$f":"UDF_Output2!J217","v":0},{"$f":"UDF_Output2!K217","v":0},{"$f":"UDF_Output2!L217","v":0},{"$f":"UDF_Output2!M217","v":0},{"$f":"UDF_Output2!N217","v":0},{"$f":"UDF_Output2!O217","v":0},{"$f":"UDF_Output2!P217","v":0},{"$f":"UDF_Output2!Q217","v":0},{"$f":"UDF_Output2!R217","v":0},{"$f":"UDF_Output2!S217","v":0},{"$f":"UDF_Output2!T217","v":0},{"$f":"UDF_Output2!U217","v":0},{"$f":"UDF_Output2!V217","v":0},{"$f":"UDF_Output2!W217","v":0},{"$f":"UDF_Output2!X217","v":0},{"$f":"UDF_Output2!Y217","v":0},{"$f":"UDF_Output2!Z217","v":0},{"$f":"UDF_Output2!AA217","v":0},{"$f":"UDF_Output2!AB217","v":0},{"$f":"UDF_Output2!AC217","v":0},{"$f":"UDF_Output2!AD217","v":0},{"$f":"UDF_Output2!AE217","v":0},{"$f":"UDF_Output2!AF217","v":0},{"$f":"UDF_Output2!AG217","v":0},{"$f":"UDF_Output2!AH217","v":0},{"$f":"UDF_Output2!AI217","v":1.8772060091927714},{"$f":"UDF_Output2!AJ217","v":24.037813701971487},{"$f":"UDF_Output2!AK217","v":44.606508437030044},{"$f":"UDF_Output2!AL217","v":68.1965417692778},{"$f":"UDF_Output2!AM217","v":87.463859795226753},{"$f":"UDF_Output2!AN217","v":112.60499591172277},{"$f":"UDF_Output2!AO217","v":134.91569695017927},{"$f":"UDF_Output2!AP217","v":152.21677277659569},{"$f":"UDF_Output2!AQ217","v":179.70146070931111},{"$f":"UDF_Output2!AR217","v":195.68268081509515},{"$f":"UDF_Output2!AS217","v":224.7404965506754},{"$f":"UDF_Output2!AT217","v":247.37421012858741},{"$f":"UDF_Output2!AU217","v":252.64904902908228},{"$f":"UDF_Output2!AV217","v":292.75447859171766},{"$f":"UDF_Output2!AW217","v":303.57240337158282},{"$f":"UDF_Output2!AX217","v":334.76446613301675},{"$f":"UDF_Output2!AY217","v":344.34433851146588},{"$f":"UDF_Output2!AZ217","v":0},{"$f":"UDF_Output2!BA353","v":""},{"$f":"UDF_Output2!BB353","v":""},{"$f":"UDF_Output2!BC353","v":""},{"$f":"UDF_Output2!BD353","v":""},{"$f":"UDF_Output2!BE353","v":""},{"$f":"UDF_Output2!BF353","v":""},{"$f":"UDF_Output2!BG353","v":""},{"$f":"UDF_Output2!BH353","v":""},{"$f":"UDF_Output2!BI353","v":""},{"$f":"UDF_Output2!BJ353","v":""},{"$f":"UDF_Output2!BK353","v":""},{"$f":"UDF_Output2!BL353","v":""},{"$f":"UDF_Output2!BM353","v":""},{"$f":"UDF_Output2!BN353","v":""},{"$f":"UDF_Output2!BO353","v":""},{"$f":"UDF_Output2!BP353","v":""},{"$f":"UDF_Output2!BQ353","v":""},{"$f":"UDF_Output2!BR353","v":""},{"$f":"UDF_Output2!BS353","v":""},{"$f":"UDF_Output2!BT353","v":""},{"$f":"UDF_Output2!BU353","v":""},{"$f":"UDF_Output2!BV353","v":""},{"$f":"UDF_Output2!BW353","v":""},{"$f":"UDF_Output2!BX353","v":""},{"$f":"UDF_Output2!BY353","v":""},{"$f":"UDF_Output2!BZ353","v":""},{"$f":"UDF_Output2!CA353","v":""},{"$f":"UDF_Output2!CB353","v":""},{"$f":"UDF_Output2!CC353","v":""},{"$f":"UDF_Output2!CD353","v":""},{"$f":"UDF_Output2!CE353","v":""},{"$f":"UDF_Output2!CF353","v":""},{"$f":"UDF_Output2!CG353","v":""},{"$f":"UDF_Output2!CH353","v":""},{"$f":"UDF_Output2!CI353","v":""},{"$f":"UDF_Output2!CJ353","v":""},{"$f":"UDF_Output2!CK353","v":""},{"$f":"UDF_Output2!CL353","v":""},{"$f":"UDF_Output2!CM353","v":""},{"$f":"UDF_Output2!CN353","v":""},{"$f":"UDF_Output2!CO353","v":""},{"$f":"UDF_Output2!CP353","v":""},{"$f":"UDF_Output2!CQ353","v":""},{"$f":"UDF_Output2!CR353","v":""},{"$f":"UDF_Output2!CS353","v":""},{"$f":"UDF_Output2!CT353","v":""},{"$f":"UDF_Output2!CU353","v":""},{"$f":"UDF_Output2!CV353","v":""},{"$f":"UDF_Output2!CW353","v":""},{"$f":"UDF_Output2!CX353","v":""},{"$f":"UDF_Output2!CY353","v":""},{"$f":"UDF_Output2!CZ353","v":""},{"$f":"UDF_Output2!DA353","v":""},{"$f":"UDF_Output2!DB353","v":""},{"$f":"UDF_Output2!DC353","v":""},{"$f":"UDF_Output2!DD353","v":""},{"$f":"UDF_Output2!DE353","v":""},{"$f":"UDF_Output2!DF353","v":""},{"$f":"UDF_Output2!DG353","v":""},{"$f":"UDF_Output2!DH353","v":""},{"$f":"UDF_Output2!DI353","v":""},{"$f":"UDF_Output2!DJ353","v":""},{"$f":"UDF_Output2!DK353","v":""},{"$f":"UDF_Output2!DL353","v":""},{"$f":"UDF_Output2!DM353","v":""},{"$f":"UDF_Output2!DN353","v":""},{"$f":"UDF_Output2!DO353","v":""},{"$f":"UDF_Output2!DP353","v":""},{"$f":"UDF_Output2!DQ353","v":""},{"$f":"UDF_Output2!DR353","v":""},{"$f":"UDF_Output2!DS353","v":""}]
[null,null,null,"Income Taxes - UDF",null,null,null,{"$f":"UDF_Output2!J455","v":0},{"$f":"UDF_Output2!K455","v":0},{"$f":"UDF_Output2!L455","v":0},{"$f":"UDF_Output2!M455","v":0},{"$f":"UDF_Output2!N455","v":0},{"$f":"UDF_Output2!O455","v":0},{"$f":"UDF_Output2!P455","v":0},{"$f":"UDF_Output2!Q455","v":0},{"$f":"UDF_Output2!R455","v":0},{"$f":"UDF_Output2!S455","v":0},{"$f":"UDF_Output2!T455","v":0},{"$f":"UDF_Output2!U455","v":0},{"$f":"UDF_Output2!V455","v":0},{"$f":"UDF_Output2!W455","v":0},{"$f":"UDF_Output2!X455","v":0},{"$f":"UDF_Output2!Y455","v":0},{"$f":"UDF_Output2!Z455","v":0},{"$f":"UDF_Output2!AA455","v":0},{"$f":"UDF_Output2!AB455","v":0},{"$f":"UDF_Output2!AC455","v":0},{"$f":"UDF_Output2!AD455","v":0},{"$f":"UDF_Output2!AE455","v":0},{"$f":"UDF_Output2!AF455","v":0},{"$f":"UDF_Output2!AG455","v":0},{"$f":"UDF_Output2!AH455","v":0},{"$f":"UDF_Output2!AI455","v":0},{"$f":"UDF_Output2!AJ455","v":0},{"$f":"UDF_Output2!AK455","v":0},{"$f":"UDF_Output2!AL455","v":0},{"$f":"UDF_Output2!AM455","v":0},{"$f":"UDF_Output2!AN455","v":0},{"$f":"UDF_Output2!AO455","v":0},{"$f":"UDF_Output2!AP455","v":0},{"$f":"UDF_Output2!AQ455","v":0},{"$f":"UDF_Output2!AR455","v":0},{"$f":"UDF_Output2!AS455","v":0},{"$f":"UDF_Output2!AT455","v":0},{"$f":"UDF_Output2!AU455","v":0},{"$f":"UDF_Output2!AV455","v":0},{"$f":"UDF_Output2!AW455","v":0},{"$f":"UDF_Output2!AX455","v":0},{"$f":"UDF_Output2!AY455","v":0},{"$f":"UDF_Output2!AZ455","v":0},{"$f":"UDF_Output2!BA455","v":0},{"$f":"UDF_Output2!BB455","v":0},{"$f":"UDF_Output2!BC455","v":0},{"$f":"UDF_Output2!BD455","v":0},{"$f":"UDF_Output2!BE455","v":0},{"$f":"UDF_Output2!BF455","v":0},{"$f":"UDF_Output2!BG455","v":0},{"$f":"UDF_Output2!BH455","v":0},{"$f":"UDF_Output2!BI455","v":0},{"$f":"UDF_Output2!BJ455","v":0},{"$f":"UDF_Output2!BK455","v":0},{"$f":"UDF_Output2!BL455","v":0},{"$f":"UDF_Output2!BM455","v":0},{"$f":"UDF_Output2!BN455","v":0},{"$f":"UDF_Output2!BO455","v":253.01064938361853},{"$f":"UDF_Output2!BP455","v":389.23646717657289},{"$f":"UDF_Output2!BQ455","v":458.73537316504758},{"$f":"UDF_Output2!BR455","v":501.43715776730789},{"$f":"UDF_Output2!BS455","v":573.14684300994338},{"$f":"UDF_Output2!BT455","v":597.04505096492028},{"$f":"UDF_Output2!BU455","v":673.1150662335458},{"$f":"UDF_Output2!BV455","v":726.33674745526423},{"$f":"UDF_Output2!BW455","v":803.32062974356347},{"$f":"UDF_Output2!BX455","v":863.94632917863373},{"$f":"UDF_Output2!BY455","v":945.2937210666995},{"$f":"UDF_Output2!BZ455","v":1009.2718382286912},{"$f":"UDF_Output2!CA455","v":1093.8090900727041},{"$f":"UDF_Output2!CB455","v":1163.5127765334971},{"$f":"UDF_Output2!CC455","v":1251.281179442447},{"$f":"UDF_Output2!CD455","v":1326.9787843694808},{"$f":"UDF_Output2!CE455","v":1418.2990780324546},{"$f":"UDF_Output2!CF455","v":1500.7045329980747},{"$f":"UDF_Output2!CG455","v":1633.302878928215},{"$f":"UDF_Output2!CH455","v":1716.1648663869573},{"$f":"UDF_Output2!CI455","v":1849.7462077293924},{"$f":"UDF_Output2!CJ455","v":1902.6575113465087},{"$f":"UDF_Output2!CK455","v":1902.6575113465087},{"$f":"UDF_Output2!CL455","v":1892.8877335401703},{"$f":"UDF_Output2!CM455","v":1892.8877335401703},{"$f":"UDF_Output2!CN455","v":0},{"$f":"UDF_Output2!CO455","v":0},{"$f":"UDF_Output2!CP455","v":0},{"$f":"UDF_Output2!CQ455","v":0},{"$f":"UDF_Output2!CR455","v":0},{"$f":"UDF_Output2!CS455","v":0},{"$f":"UDF_Output2!CT455","v":0},{"$f":"UDF_Output2!CU455","v":0},{"$f":"UDF_Output2!CV455","v":0},{"$f":"UDF_Output2!CW455","v":0},{"$f":"UDF_Output2!CX455","v":0},{"$f":"UDF_Output2!CY455","v":0},{"$f":"UDF_Output2!CZ455","v":0},{"$f":"UDF_Output2!DA455","v":0},{"$f":"UDF_Output2!DB455","v":0},{"$f":"UDF_Output2!DC455","v":0},{"$f":"UDF_Output2!DD455","v":0},{"$f":"UDF_Output2!DE455","v":0},{"$f":"UDF_Output2!DF455","v":0},{"$f":"UDF_Output2!DG455","v":0},{"$f":"UDF_Output2!DH455","v":0},{"$f":"UDF_Output2!DI455","v":0},{"$f":"UDF_Output2!DJ455","v":0},{"$f":"UDF_Output2!DK455","v":0},{"$f":"UDF_Output2!DL455","v":0},{"$f":"UDF_Output2!DM455","v":0},{"$f":"UDF_Output2!DN455","v":0},{"$f":"UDF_Output2!DO455","v":0},{"$f":"UDF_Output2!DP455","v":0},{"$f":"UDF_Output2!DQ455","v":0},{"$f":"UDF_Output2!DR455","v":0},{"$f":"UDF_Output2!DS455","v":0}]
[null,null,null,"Income Taxes - Input",null,null,null,{"$f":"UDF_Output2!J455","v":0},{"$f":"UDF_Output2!K455","v":0},{"$f":"UDF_Output2!L455","v":0},{"$f":"UDF_Output2!M455","v":0},{"$f":"UDF_Output2!N455","v":0},{"$f":"UDF_Output2!O455","v":0},{"$f":"UDF_Output2!P455","v":0},{"$f":"UDF_Output2!Q455","v":0},{"$f":"UDF_Output2!R455","v":0},{"$f":"UDF_Output2!S455","v":0},{"$f":"UDF_Output2!T455","v":0},{"$f":"UDF_Output2!U455","v":0},{"$f":"UDF_Output2!V455","v":0},{"$f":"UDF_Output2!W455","v":0},{"$f":"UDF_Output2!X455","v":0},{"$f":"UDF_Output2!Y455","v":0},{"$f":"UDF_Output2!Z455","v":0},{"$f":"UDF_Output2!AA455","v":0},{"$f":"UDF_Output2!AB455","v":0},{"$f":"UDF_Output2!AC455","v":0},{"$f":"UDF_Output2!AD455","v":0},{"$f":"UDF_Output2!AE455","v":0},{"$f":"UDF_Output2!AF455","v":0},{"$f":"UDF_Output2!AG455","v":0},{"$f":"UDF_Output2!AH455","v":0},{"$f":"UDF_Output2!AI455","v":0},{"$f":"UDF_Output2!AJ455","v":0},{"$f":"UDF_Output2!AK455","v":0},{"$f":"UDF_Output2!AL455","v":0},{"$f":"UDF_Output2!AM455","v":0},{"$f":"UDF_Output2!AN455","v":0},{"$f":"UDF_Output2!AO455","v":0},{"$f":"UDF_Output2!AP455","v":0},{"$f":"UDF_Output2!AQ455","v":0},{"$f":"UDF_Output2!AR455","v":0},{"$f":"UDF_Output2!AS455","v":0},{"$f":"UDF_Output2!AT455","v":0},{"$f":"UDF_Output2!AU455","v":0},{"$f":"UDF_Output2!AV455","v":0},{"$f":"UDF_Output2!AW455","v":0},{"$f":"UDF_Output2!AX455","v":0},{"$f":"UDF_Output2!AY455","v":0},{"$f":"UDF_Output2!AZ455","v":0},{"$f":"UDF_Output2!BA455","v":0},{"$f":"UDF_Output2!BB455","v":0},{"$f":"UDF_Output2!BC455","v":0},{"$f":"UDF_Output2!BD455","v":0},{"$f":"UDF_Output2!BE455","v":0},{"$f":"UDF_Output2!BF455","v":0},{"$f":"UDF_Output2!BG455","v":0},{"$f":"UDF_Output2!BH455","v":0},{"$f":"UDF_Output2!BI455","v":0},{"$f":"UDF_Output2!BJ455","v":0},{"$f":"UDF_Output2!BK455","v":0},{"$f":"UDF_Output2!BL455","v":0},{"$f":"UDF_Output2!BM455","v":0},{"$f":"UDF_Output2!BN455","v":0},{"$f":"UDF_Output2!BO455","v":253.01064938361853},{"$f":"UDF_Output2!BP455","v":389.23646717657289},{"$f":"UDF_Output2!BQ455","v":458.73537316504758},{"$f":"UDF_Output2!BR455","v":501.43715776730789},{"$f":"UDF_Output2!BS455","v":573.14684300994338},{"$f":"UDF_Output2!BT455","v":597.04505096492028},{"$f":"UDF_Output2!BU455","v":673.1150662335458},{"$f":"UDF_Output2!BV455","v":726.33674745526423},{"$f":"UDF_Output2!BW455","v":803.32062974356347},{"$f":"UDF_Output2!BX455","v":863.94632917863373},{"$f":"UDF_Output2!BY455","v":945.2937210666995},{"$f":"UDF_Output2!BZ455","v":1009.2718382286912},{"$f":"UDF_Output2!CA455","v":1093.8090900727041},{"$f":"UDF_Output2!CB455","v":1163.5127765334971},{"$f":"UDF_Output2!CC455","v":1251.281179442447},{"$f":"UDF_Output2!CD455","v":1326.9787843694808},{"$f":"UDF_Output2!CE455","v":1418.2990780324546},{"$f":"UDF_Output2!CF455","v":1500.7045329980747},{"$f":"UDF_Output2!CG455","v":1633.302878928215},{"$f":"UDF_Output2!CH455","v":1716.1648663869573},{"$f":"UDF_Output2!CI455","v":1849.7462077293924},{"$f":"UDF_Output2!CJ455","v":1902.6575113465087},{"$f":"UDF_Output2!CK455","v":1902.6575113465087},{"$f":"UDF_Output2!CL455","v":1892.8877335401703},{"$f":"UDF_Output2!CM455","v":1892.8877335401703},{"$f":"UDF_Output2!CN455","v":0},{"$f":"UDF_Output2!CO455","v":0},{"$f":"UDF_Output2!CP455","v":0},{"$f":"UDF_Output2!CQ455","v":0},{"$f":"UDF_Output2!CR455","v":0},{"$f":"UDF_Output2!CS455","v":0},{"$f":"UDF_Output2!CT455","v":0},{"$f":"UDF_Output2!CU455","v":0},{"$f":"UDF_Output2!CV455","v":0},{"$f":"UDF_Output2!CW455","v":0},{"$f":"UDF_Output2!CX455","v":0},{"$f":"UDF_Output2!CY455","v":0},{"$f":"UDF_Output2!CZ455","v":0},{"$f":"UDF_Output2!DA455","v":0},{"$f":"UDF_Output2!DB455","v":0},{"$f":"UDF_Output2!DC455","v":0},{"$f":"UDF_Output2!DD455","v":0},{"$f":"UDF_Output2!DE455","v":0},{"$f":"UDF_Output2!DF455","v":0},{"$f":"UDF_Output2!DG455","v":0},{"$f":"UDF_Output2!DH455","v":0},{"$f":"UDF_Output2!DI455","v":0},{"$f":"UDF_Output2!DJ455","v":0},{"$f":"UDF_Output2!DK455","v":0},{"$f":"UDF_Output2!DL455","v":0},{"$f":"UDF_Output2!DM455","v":0},{"$f":"UDF_Output2!DN455","v":0},{"$f":"UDF_Output2!DO455","v":0},{"$f":"UDF_Output2!DP455","v":0},{"$f":"UDF_Output2!DQ455","v":0},{"$f":"UDF_Output2!DR455","v":0},{"$f":"UDF_Output2!DS454","v":0}]
[]
[null,null,null,"Total CFADS ","Total CFADS ",{"$f":"SUM(H136:XFD136)","v":676560.82313254185},null,{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":17345.600502954356},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":18611.389402627436},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":17823.872140901665},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":18440.887822505854},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":17779.417165988809},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":18182.506712743852},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":17679.76312045908},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":18032.240378504197},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":17507.516150175728},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":17854.32326826785},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":17425.726842826181},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":17744.343695464511},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":17266.238552863466},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":17584.226450075221},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":17100.132531139832},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":17447.508989503811},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":16900.811354991296},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":17243.074547027954},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":16745.796437383717},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":17061.164772401906},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":16591.010504832004},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":16902.969557532924},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":16390.256546665569},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":16728.999151642154},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":16154.172102879791},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":16492.302071141883},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":16010.212633117622},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":16364.472534924687},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":15877.180481804136},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":16232.920023105749},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":15740.246378936143},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":16123.593277151936},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":15573.937868574121},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":15958.059902931338},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":15823.284774578682},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":15536.229579624385},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":15588.241359861899},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":15435.064382998356},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":15549.063335713694},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":15419.896924363335},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":4292.168901354602},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":0},{"$f":"_xlfn.XLOOKUP($E136,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":0},{"$f":"UDF_Output2!DS452","v":""}]
[null,null,null,"CFADS Model",null,{"$f":"SUM(H137:XFD137)","v":690325.10971983522},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'FS semi'!Q55","v":20289.71565412682},{"$f":"'FS semi'!R55","v":18156.781599498117},{"$f":"'FS semi'!S55","v":18271.794624593997},{"$f":"'FS semi'!T55","v":18113.557941862309},{"$f":"'FS semi'!U55","v":18228.054096533277},{"$f":"'FS semi'!V55","v":18070.116720429767},{"$f":"'FS semi'!W55","v":18184.087716580179},{"$f":"'FS semi'!X55","v":18051.174369561304},{"$f":"'FS semi'!Y55","v":18115.162717383497},{"$f":"'FS semi'!Z55","v":17982.548432358897},{"$f":"'FS semi'!AA55","v":18095.442975121448},{"$f":"'FS semi'!AB55","v":17938.401646403741},{"$f":"'FS semi'!AC55","v":18050.744722096344},{"$f":"'FS semi'!AD55","v":17894.001592074037},{"$f":"'FS semi'!AE55","v":18005.783941149122},{"$f":"'FS semi'!AF55","v":17620.810232439402},{"$f":"'FS semi'!AG55","v":17546.831951936059},{"$f":"'FS semi'!AH55","v":17345.667629251297},{"$f":"'FS semi'!AI55","v":17413.597523399472},{"$f":"'FS semi'!AJ55","v":17186.037881327811},{"$f":"'FS semi'!AK55","v":17272.181256511296},{"$f":"'FS semi'!AL55","v":17040.558683723215},{"$f":"'FS semi'!AM55","v":17096.778161171449},{"$f":"'FS semi'!AN55","v":16888.772159043652},{"$f":"'FS semi'!AO55","v":16888.508163925151},{"$f":"'FS semi'!AP55","v":16676.435127608278},{"$f":"'FS semi'!AQ55","v":16720.664710482168},{"$f":"'FS semi'!AR55","v":16481.466179896754},{"$f":"'FS semi'!AS55","v":16519.33703190841},{"$f":"'FS semi'!AT55","v":16277.204295372232},{"$f":"'FS semi'!AU55","v":16308.436561922057},{"$f":"'FS semi'!AV55","v":16087.026191656874},{"$f":"'FS semi'!AW55","v":16062.935401196057},{"$f":"'FS semi'!AX55","v":15800.542568795896},{"$f":"'FS semi'!AY55","v":15823.284774578686},{"$f":"'FS semi'!AZ55","v":15536.229579624389},{"$f":"'FS semi'!BA55","v":15588.24135986191},{"$f":"'FS semi'!BB55","v":15435.064382998364},{"$f":"'FS semi'!BC55","v":15549.063335713705},{"$f":"'FS semi'!BD55","v":15419.896924363344},{"$f":"'FS semi'!BE55","v":4292.1689013546065},{"$f":"'FS semi'!BF55","v":0},{"$f":"'FS semi'!BG55","v":0},{"$f":"'FS semi'!BH55","v":0},{"$f":"'FS semi'!BI55","v":0},{"$f":"'FS semi'!BJ55","v":0},{"$f":"'FS semi'!BK55","v":0},{"$f":"'FS semi'!BL55","v":0},{"$f":"'FS semi'!BM55","v":0},{"$f":"'FS semi'!BN55","v":0},{"$f":"'FS semi'!BO55","v":0},{"$f":"'FS semi'!BP55","v":0},{"$f":"'FS semi'!BQ55","v":0},{"$f":"'FS semi'!BR55","v":0},{"$f":"'FS semi'!BS55","v":0},{"$f":"'FS semi'!BT55","v":0},{"$f":"'FS semi'!BU55","v":0},{"$f":"'FS semi'!BV55","v":0},{"$f":"'FS semi'!BW55","v":0},{"$f":"'FS semi'!BX55","v":0},{"$f":"'FS semi'!BY55","v":0},{"$f":"'FS semi'!BZ55","v":0},{"$f":"'FS semi'!CA55","v":0},{"$f":"'FS semi'!CB55","v":0},{"$f":"'FS semi'!CC55","v":0},{"$f":"'FS semi'!CD55","v":0},{"$f":"'FS semi'!CE55","v":0},{"$f":"'FS semi'!CF55","v":0},{"$f":"'FS semi'!CG55","v":0},{"$f":"'FS semi'!CH55","v":0},{"$f":"'FS semi'!CI55","v":0},{"$f":"'FS semi'!CJ55","v":0}]
[null,null,null,"Difference",null,{"$f":"SUM(H138:XFD138)","v":-13764.286587293605},null,{"$f":"H136-H137","v":0},{"$f":"I136-I137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2944.1151511724638,{"$f":"AY136-AY137","v":454.6078031293182},{"$f":"AZ136-AZ137","v":-447.9224836923313},{"$f":"BA136-BA137","v":327.32988064354504},{"$f":"BB136-BB137","v":-448.63693054446776},{"$f":"BC136-BC137","v":112.38999231408525},{"$f":"BD136-BD137","v":-504.3245961210996},{"$f":"BE136-BE137","v":-18.93399105710705},{"$f":"BF136-BF137","v":-607.64656720776838},{"$f":"BG136-BG137","v":-128.22516409104719},{"$f":"BH136-BH137","v":-669.71613229526702},{"$f":"BI136-BI137","v":-194.05795093923007},{"$f":"BJ136-BJ137","v":-784.50616923287816},{"$f":"BK136-BK137","v":-309.77514199881625},{"$f":"BL136-BL137","v":-905.65141000928998},{"$f":"BM136-BM137","v":-173.30124293559129},{"$f":"BN136-BN137","v":-646.02059694476338},{"$f":"BO136-BO137","v":-102.59308222334221},{"$f":"BP136-BP137","v":-667.80108601575557},{"$f":"BQ136-BQ137","v":-124.8731089259054},{"$f":"BR136-BR137","v":-681.17075167929215},{"$f":"BS136-BS137","v":-137.5891261902907},{"$f":"BT136-BT137","v":-706.52161450588028},{"$f":"BU136-BU137","v":-159.77300740149803},{"$f":"BV136-BV137","v":-734.33606104536011},{"$f":"BW136-BW137","v":-184.13305646639492},{"$f":"BX136-BX137","v":-710.4520773645454},{"$f":"BY136-BY137","v":-116.99364497206625},{"$f":"BZ136-BZ137","v":-642.15655010427326},{"$f":"CA136-CA137","v":-44.284272266482731},{"$f":"CB136-CB137","v":-568.19018298591436},{"$f":"CC136-CC137","v":36.567085495062202},{"$f":"CD136-CD137","v":-488.99753262193553},{"$f":"CE136-CE137","v":157.51733413544207},{"$f":"CF136-CF137","v":0},{"$f":"CG136-CG137","v":0},{"$f":"CH136-CH137","v":0},{"$f":"CI136-CI137","v":0},{"$f":"CJ136-CJ137","v":0},{"$f":"CK136-CK137","v":0},{"$f":"CL136-CL137","v":0},{"$f":"CM136-CM137","v":0},{"$f":"CN136-CN137","v":0},{"$f":"CO136-CO137","v":0},{"$f":"CP136-CP137","v":0},{"$f":"CQ136-CQ137","v":0},{"$f":"CR136-CR137","v":0},{"$f":"CS136-CS137","v":0},{"$f":"CT136-CT137","v":0},{"$f":"CU136-CU137","v":0},{"$f":"CV136-CV137","v":0},{"$f":"CW136-CW137","v":0},{"$f":"CX136-CX137","v":0},{"$f":"CY136-CY137","v":0},{"$f":"CZ136-CZ137","v":0},{"$f":"DA136-DA137","v":0},{"$f":"DB136-DB137","v":0},{"$f":"DC136-DC137","v":0},{"$f":"DD136-DD137","v":0},{"$f":"DE136-DE137","v":0},{"$f":"DF136-DF137","v":0},{"$f":"DG136-DG137","v":0},{"$f":"DH136-DH137","v":0},{"$f":"DI136-DI137","v":0},{"$f":"DJ136-DJ137","v":0},{"$f":"DK136-DK137","v":0},{"$f":"DL136-DL137","v":0},{"$f":"DM136-DM137","v":0},{"$f":"DN136-DN137","v":0},{"$f":"DO136-DO137","v":0},{"$f":"DP136-DP137","v":0}]
[]
[]
[null,null,null,{"$f":"D102","v":"Aggregate Repayment (DS-Int) "},"Closing Balance -- ADB Issue",{"$f":"SUM(H141:XFD141)","v":2230214.5148861562},null,{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":0},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":574.65490077329741},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":6646.4001019276002},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":12744.716696294299},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":18856.186664316443},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":24989.674227207648},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":31135.021911075422},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":37303.879341063395},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":43490.506507598773},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":49687.039827459295},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":55909.337375741481},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":62140.229461016243},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":68398.399113895139},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":74674.595772142537},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":80945.938781120087},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":86734.972391880816},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":92561.603539082978},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":98384.096717561697},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":112688.48196989263},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":109877.37985825718},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":106635.34156171787},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":103585.46459940969},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":100281.59800527872},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":97132.154506081395},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":93787.957683778979},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":90551.743810131127},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":87143.792652146105},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":83838.225748465877},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":80354.531287742255},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":77015.629408633191},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":73504.128890452412},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":70083.296108169918},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":66490.610595796184},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":62986.675627832898},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":59309.660908734208},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":55728.725564053173},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":51970.58710893918},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":48297.494721249896},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":44455.167483532496},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":40730.578021052206},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":36834.677876243521},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":33017.861526011693},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":29026.458942036305},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":25123.543198735399},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":21043.558089915652},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":17025.690123935703},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":12826.624957181539},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":8686.2473735818639},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":4364.5244761732292},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":97.963368341588648},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":-4357.2960510936864},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":-8746.9551946665833},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E141,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":-13325.127980309033},{"$f":"DQ102","v":0}]
[null,null,null,{"$f":"D103","v":"Opening Balance -- ADB Issue"},"Closing Balance -- Commercial Issue",{"$f":"SUM(H142:XFD142)","v":2230214.5148861562},null,{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":0},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":574.65490077329741},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":6646.4001019276002},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":12744.716696294299},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":18856.186664316443},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":24989.674227207648},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":31135.021911075422},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":37303.879341063395},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":43490.506507598773},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":49687.039827459295},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":55909.337375741481},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":62140.229461016243},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":68398.399113895139},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":74674.595772142537},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":80945.938781120087},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":86734.972391880816},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":92561.603539082978},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":98384.096717561697},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":112688.48196989263},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":109877.37985825718},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":106635.34156171787},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":103585.46459940969},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":100281.59800527872},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":97132.154506081395},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":93787.957683778979},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":90551.743810131127},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":87143.792652146105},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":83838.225748465877},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":80354.531287742255},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":77015.629408633191},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":73504.128890452412},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":70083.296108169918},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":66490.610595796184},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":62986.675627832898},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":59309.660908734208},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":55728.725564053173},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":51970.58710893918},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":48297.494721249896},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":44455.167483532496},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":40730.578021052206},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":36834.677876243521},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":33017.861526011693},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":29026.458942036305},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":25123.543198735399},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":21043.558089915652},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":17025.690123935703},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":12826.624957181539},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":8686.2473735818639},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":4364.5244761732292},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":97.963368341588648},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":-4357.2960510936864},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":-8746.9551946665833},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E142,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":-13325.127980309033},{"$f":"DQ103","v":0}]
[]
[null,null,null,"Model Closing Balance 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'FS semi'!P99","v":112688.48196989263},{"$f":"'FS semi'!Q99","v":109877.37985825713},{"$f":"'FS semi'!R99","v":106635.34156171783},{"$f":"'FS semi'!S99","v":103585.46459940965},{"$f":"'FS semi'!T99","v":100281.59800527868},{"$f":"'FS semi'!U99","v":97132.154506081351},{"$f":"'FS semi'!V99","v":93787.957683778935},{"$f":"'FS semi'!W99","v":90551.743810131084},{"$f":"'FS semi'!X99","v":87143.792652146061},{"$f":"'FS semi'!Y99","v":83838.225748465833},{"$f":"'FS semi'!Z99","v":80354.531287742211},{"$f":"'FS semi'!AA99","v":77015.629408633147},{"$f":"'FS semi'!AB99","v":73504.128890452368},{"$f":"'FS semi'!AC99","v":70083.296108169874},{"$f":"'FS semi'!AD99","v":66490.610595796141},{"$f":"'FS semi'!AE99","v":62986.675627832854},{"$f":"'FS semi'!AF99","v":59309.660908734164},{"$f":"'FS semi'!AG99","v":55728.725564053129},{"$f":"'FS semi'!AH99","v":51970.587108939137},{"$f":"'FS semi'!AI99","v":48297.494721249852},{"$f":"'FS semi'!AJ99","v":44455.167483532452},{"$f":"'FS semi'!AK99","v":40730.578021052163},{"$f":"'FS semi'!AL99","v":36834.677876243477},{"$f":"'FS semi'!AM99","v":33017.861526011649},{"$f":"'FS semi'!AN99","v":29026.458942036261},{"$f":"'FS semi'!AO99","v":25123.543198735355},{"$f":"'FS semi'!AP99","v":21043.558089915608},{"$f":"'FS semi'!AQ99","v":17025.690123935659},{"$f":"'FS semi'!AR99","v":12826.624957181495},{"$f":"'FS semi'!AS99","v":8686.2473735818203},{"$f":"'FS semi'!AT99","v":4364.5244761731856},{"$f":"'FS semi'!AU99","v":97.963368341544992},{"$f":"'FS semi'!AV99","v":-4357.2960510937301},{"$f":"'FS semi'!AW99","v":-8746.955194666627},{"$f":"'FS semi'!AX99","v":-13325.127980309077},{"$f":"'FS semi'!AY99","v":-13325.127980309077},{"$f":"'FS semi'!AZ99","v":-13325.127980309077},{"$f":"'FS semi'!BA99","v":-13325.127980309077},{"$f":"'FS semi'!BB99","v":-13325.127980309077},{"$f":"'FS semi'!BC99","v":-13325.127980309077},{"$f":"'FS semi'!BD99","v":-13325.127980309077},{"$f":"'FS semi'!BE99","v":-13325.127980309077},{"$f":"'FS semi'!BF99","v":-13325.127980309077},{"$f":"'FS semi'!BG99","v":-13325.127980309077},{"$f":"'FS semi'!BH99","v":-13325.127980309077},{"$f":"'FS semi'!BI99","v":-13325.127980309077},{"$f":"'FS semi'!BJ99","v":-13325.127980309077},{"$f":"'FS semi'!BK99","v":-13325.127980309077},{"$f":"'FS semi'!BL99","v":-13325.127980309077},{"$f":"'FS semi'!BM99","v":-13325.127980309077},{"$f":"'FS semi'!BN99","v":-13325.127980309077},{"$f":"'FS semi'!BO99","v":-13325.127980309077},{"$f":"'FS semi'!BP99","v":-13325.127980309077},{"$f":"'FS semi'!BQ99","v":-13325.127980309077},{"$f":"'FS semi'!BR99","v":-13325.127980309077},{"$f":"'FS semi'!BS99","v":-13325.127980309077},{"$f":"'FS semi'!BT99","v":-13325.127980309077},{"$f":"'FS semi'!BU99","v":-13325.127980309077},{"$f":"'FS semi'!BV99","v":-13325.127980309077},{"$f":"'FS semi'!BW99","v":-13325.127980309077},{"$f":"'FS semi'!BX99","v":-13325.127980309077},{"$f":"'FS semi'!BY99","v":-13325.127980309077},{"$f":"'FS semi'!BZ99","v":-13325.127980309077},{"$f":"'FS semi'!CA99","v":-13325.127980309077},{"$f":"'FS semi'!CB99","v":-13325.127980309077},{"$f":"'FS semi'!CC99","v":-13325.127980309077},{"$f":"'FS semi'!CD99","v":-13325.127980309077},{"$f":"'FS semi'!CE99","v":-13325.127980309077},{"$f":"'FS semi'!CF99","v":-13325.127980309077},{"$f":"'FS semi'!CG99","v":-13325.127980309077},{"$f":"'FS semi'!CH99","v":-13325.127980309077},{"$f":"'FS semi'!CI99","v":-13325.127980309077},{"$f":"'FS semi'!CJ99","v":-13325.127980309077}]
[null,null,null,"Model Closing Balance 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'FS semi'!P100","v":112688.48196989263},{"$f":"'FS semi'!Q100","v":109877.37985825713},{"$f":"'FS semi'!R100","v":106635.34156171783},{"$f":"'FS semi'!S100","v":103585.46459940965},{"$f":"'FS semi'!T100","v":100281.59800527868},{"$f":"'FS semi'!U100","v":97132.154506081351},{"$f":"'FS semi'!V100","v":93787.957683778935},{"$f":"'FS semi'!W100","v":90551.743810131084},{"$f":"'FS semi'!X100","v":87143.792652146061},{"$f":"'FS semi'!Y100","v":83838.225748465833},{"$f":"'FS semi'!Z100","v":80354.531287742211},{"$f":"'FS semi'!AA100","v":77015.629408633147},{"$f":"'FS semi'!AB100","v":73504.128890452368},{"$f":"'FS semi'!AC100","v":70083.296108169874},{"$f":"'FS semi'!AD100","v":66490.610595796141},{"$f":"'FS semi'!AE100","v":62986.675627832854},{"$f":"'FS semi'!AF100","v":59309.660908734164},{"$f":"'FS semi'!AG100","v":55728.725564053129},{"$f":"'FS semi'!AH100","v":51970.587108939137},{"$f":"'FS semi'!AI100","v":48297.494721249852},{"$f":"'FS semi'!AJ100","v":44455.167483532452},{"$f":"'FS semi'!AK100","v":40730.578021052163},{"$f":"'FS semi'!AL100","v":36834.677876243477},{"$f":"'FS semi'!AM100","v":33017.861526011649},{"$f":"'FS semi'!AN100","v":29026.458942036261},{"$f":"'FS semi'!AO100","v":25123.543198735355},{"$f":"'FS semi'!AP100","v":21043.558089915608},{"$f":"'FS semi'!AQ100","v":17025.690123935659},{"$f":"'FS semi'!AR100","v":12826.624957181495},{"$f":"'FS semi'!AS100","v":8686.2473735818203},{"$f":"'FS semi'!AT100","v":4364.5244761731856},{"$f":"'FS semi'!AU100","v":97.963368341544992},{"$f":"'FS semi'!AV100","v":-4357.2960510937301},{"$f":"'FS semi'!AW100","v":-8746.955194666627},{"$f":"'FS semi'!AX100","v":-13325.127980309077},{"$f":"'FS semi'!AY100","v":-13325.127980309077},{"$f":"'FS semi'!AZ100","v":-13325.127980309077},{"$f":"'FS semi'!BA100","v":-13325.127980309077},{"$f":"'FS semi'!BB100","v":-13325.127980309077},{"$f":"'FS semi'!BC100","v":-13325.127980309077},{"$f":"'FS semi'!BD100","v":-13325.127980309077},{"$f":"'FS semi'!BE100","v":-13325.127980309077},{"$f":"'FS semi'!BF100","v":-13325.127980309077},{"$f":"'FS semi'!BG100","v":-13325.127980309077},{"$f":"'FS semi'!BH100","v":-13325.127980309077},{"$f":"'FS semi'!BI100","v":-13325.127980309077},{"$f":"'FS semi'!BJ100","v":-13325.127980309077},{"$f":"'FS semi'!BK100","v":-13325.127980309077},{"$f":"'FS semi'!BL100","v":-13325.127980309077},{"$f":"'FS semi'!BM100","v":-13325.127980309077},{"$f":"'FS semi'!BN100","v":-13325.127980309077},{"$f":"'FS semi'!BO100","v":-13325.127980309077},{"$f":"'FS semi'!BP100","v":-13325.127980309077},{"$f":"'FS semi'!BQ100","v":-13325.127980309077},{"$f":"'FS semi'!BR100","v":-13325.127980309077},{"$f":"'FS semi'!BS100","v":-13325.127980309077},{"$f":"'FS semi'!BT100","v":-13325.127980309077},{"$f":"'FS semi'!BU100","v":-13325.127980309077},{"$f":"'FS semi'!BV100","v":-13325.127980309077},{"$f":"'FS semi'!BW100","v":-13325.127980309077},{"$f":"'FS semi'!BX100","v":-13325.127980309077},{"$f":"'FS semi'!BY100","v":-13325.127980309077},{"$f":"'FS semi'!BZ100","v":-13325.127980309077},{"$f":"'FS semi'!CA100","v":-13325.127980309077},{"$f":"'FS semi'!CB100","v":-13325.127980309077},{"$f":"'FS semi'!CC100","v":-13325.127980309077},{"$f":"'FS semi'!CD100","v":-13325.127980309077},{"$f":"'FS semi'!CE100","v":-13325.127980309077},{"$f":"'FS semi'!CF100","v":-13325.127980309077},{"$f":"'FS semi'!CG100","v":-13325.127980309077},{"$f":"'FS semi'!CH100","v":-13325.127980309077},{"$f":"'FS semi'!CI100","v":-13325.127980309077},{"$f":"'FS semi'!CJ100","v":-13325.127980309077}]
[]
[null,null,null,"CFADS over Debt Term",{"$f":"SUM(H147:DQ147)","v":19},null,null,{"$f":"UDF_Output2!J244","v":0},{"$f":"UDF_Output2!K244","v":0},{"$f":"UDF_Output2!L244","v":0},{"$f":"UDF_Output2!M244","v":0},{"$f":"UDF_Output2!N244","v":0},{"$f":"UDF_Output2!O244","v":0},{"$f":"UDF_Output2!P244","v":0},{"$f":"UDF_Output2!Q244","v":0},{"$f":"UDF_Output2!R244","v":0},{"$f":"UDF_Output2!S244","v":0},{"$f":"UDF_Output2!T244","v":0},{"$f":"UDF_Output2!U244","v":0},{"$f":"UDF_Output2!V244","v":0},{"$f":"UDF_Output2!W244","v":0},{"$f":"UDF_Output2!X244","v":0},{"$f":"UDF_Output2!Y244","v":0},{"$f":"UDF_Output2!Z244","v":0},{"$f":"UDF_Output2!AA244","v":0},{"$f":"UDF_Output2!AB244","v":0},{"$f":"UDF_Output2!AC244","v":0},{"$f":"UDF_Output2!AD244","v":0},{"$f":"UDF_Output2!AE244","v":0},{"$f":"UDF_Output2!AF244","v":0},{"$f":"UDF_Output2!AG244","v":0},{"$f":"UDF_Output2!AH244","v":0},{"$f":"UDF_Output2!AI244","v":0},{"$f":"UDF_Output2!AJ244","v":0},{"$f":"UDF_Output2!AK244","v":0},{"$f":"UDF_Output2!AL244","v":0},{"$f":"UDF_Output2!AM244","v":0},{"$f":"UDF_Output2!AN244","v":0},{"$f":"UDF_Output2!AO244","v":0},{"$f":"UDF_Output2!AP244","v":0},{"$f":"UDF_Output2!AQ244","v":0},{"$f":"UDF_Output2!AR244","v":0},{"$f":"UDF_Output2!AS244","v":0},{"$f":"UDF_Output2!AT244","v":0},{"$f":"UDF_Output2!AU244","v":0},{"$f":"UDF_Output2!AV244","v":0},{"$f":"UDF_Output2!AW244","v":0},{"$f":"UDF_Output2!AX244","v":0},{"$f":"UDF_Output2!AY244","v":0},{"$f":"UDF_Output2!AZ244","v":0},{"$f":"UDF_Output2!BA244","v":0},{"$f":"UDF_Output2!BB244","v":1},{"$f":"UDF_Output2!BC244","v":0},{"$f":"UDF_Output2!BD244","v":1},{"$f":"UDF_Output2!BE244","v":0},{"$f":"UDF_Output2!BF244","v":1},{"$f":"UDF_Output2!BG244","v":0},{"$f":"UDF_Output2!BH244","v":1},{"$f":"UDF_Output2!BI244","v":0},{"$f":"UDF_Output2!BJ244","v":1},{"$f":"UDF_Output2!BK244","v":0},{"$f":"UDF_Output2!BL244","v":1},{"$f":"UDF_Output2!BM244","v":0},{"$f":"UDF_Output2!BN244","v":1},{"$f":"UDF_Output2!BO244","v":0},{"$f":"UDF_Output2!BP244","v":1},{"$f":"UDF_Output2!BQ244","v":0},{"$f":"UDF_Output2!BR244","v":1},{"$f":"UDF_Output2!BS244","v":0},{"$f":"UDF_Output2!BT244","v":1},{"$f":"UDF_Output2!BU244","v":0},{"$f":"UDF_Output2!BV244","v":1},{"$f":"UDF_Output2!BW244","v":0},{"$f":"UDF_Output2!BX244","v":1},{"$f":"UDF_Output2!BY244","v":0},{"$f":"UDF_Output2!BZ244","v":1},{"$f":"UDF_Output2!CA244","v":0},{"$f":"UDF_Output2!CB244","v":1},{"$f":"UDF_Output2!CC244","v":0},{"$f":"UDF_Output2!CD244","v":1},{"$f":"UDF_Output2!CE244","v":0},{"$f":"UDF_Output2!CF244","v":1},{"$f":"UDF_Output2!CG244","v":0},{"$f":"UDF_Output2!CH244","v":1},{"$f":"UDF_Output2!CI244","v":0},{"$f":"UDF_Output2!CJ244","v":1},{"$f":"UDF_Output2!CK244","v":0},{"$f":"UDF_Output2!CL244","v":1},{"$f":"UDF_Output2!CM244","v":0},{"$f":"UDF_Output2!CN244","v":0},{"$f":"UDF_Output2!CO244","v":0},{"$f":"UDF_Output2!CP244","v":0},{"$f":"UDF_Output2!CQ244","v":0},{"$f":"UDF_Output2!CR244","v":0},{"$f":"UDF_Output2!CS244","v":0},{"$f":"UDF_Output2!CT244","v":0},{"$f":"UDF_Output2!CU244","v":0},{"$f":"UDF_Output2!CV244","v":0},{"$f":"UDF_Output2!CW244","v":0},{"$f":"UDF_Output2!CX244","v":0},{"$f":"UDF_Output2!CY244","v":0},{"$f":"UDF_Output2!CZ244","v":0},{"$f":"UDF_Output2!DA244","v":0},{"$f":"UDF_Output2!DB244","v":0},{"$f":"UDF_Output2!DC244","v":0},{"$f":"UDF_Output2!DD244","v":0},{"$f":"UDF_Output2!DE244","v":0},{"$f":"UDF_Output2!DF244","v":0},{"$f":"UDF_Output2!DG244","v":0},{"$f":"UDF_Output2!DH244","v":0},{"$f":"UDF_Output2!DI244","v":0},{"$f":"UDF_Output2!DJ244","v":0},{"$f":"UDF_Output2!DK244","v":0},{"$f":"UDF_Output2!DL244","v":0},{"$f":"UDF_Output2!DM244","v":0},{"$f":"UDF_Output2!DN244","v":0},{"$f":"UDF_Output2!DO244","v":0},{"$f":"UDF_Output2!DP244","v":0},{"$f":"UDF_Output2!DQ244","v":0},{"$f":"UDF_Output2!DR244","v":0},{"$f":"UDF_Output2!DS244","v":0}]
[null,null,null,"Adjusted CFADS over Debt Term",null,null,null,{"$f":"H199","v":0},{"$f":"I199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20289.71565412682,18156.781599498117,18271.794624593997,18113.557941862309,18228.054096533277,18070.116720429767,18184.087716580179,18051.174369561304,18115.162717383497,17982.548432358897,18095.442975121448,17938.401646403741,18050.744722096344,17894.001592074037,18005.783941149122,17620.810232439402,17546.831951936059,17345.667629251297,17413.597523399472,17186.037881327811,17272.181256511296,17040.558683723215,17096.778161171449,{"$f":"BU199","v":16888.772159043652},16888.508163925151,16676.435127608278,16720.664710482168,16481.466179896754,16519.33703190841,16277.204295372232,16308.436561922057,16087.026191656874,16062.935401196057,15800.542568795896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"UDF_Output2!D273","v":"Year Counter "},"Weighted Interest Rate ",null,null,{"$f":"UDF_Output2!J273","v":0},{"$f":"UDF_Output2!K273","v":0},{"$f":"UDF_Output2!L273","v":0},{"$f":"UDF_Output2!M273","v":0},{"$f":"UDF_Output2!N273","v":0},{"$f":"UDF_Output2!O273","v":0},{"$f":"UDF_Output2!P273","v":0},{"$f":"UDF_Output2!Q273","v":0},{"$f":"UDF_Output2!R273","v":0},{"$f":"UDF_Output2!S273","v":0},{"$f":"UDF_Output2!T273","v":0},{"$f":"UDF_Output2!U273","v":0},{"$f":"UDF_Output2!V273","v":0},{"$f":"UDF_Output2!W273","v":0},{"$f":"UDF_Output2!X273","v":0},{"$f":"UDF_Output2!Y273","v":0},{"$f":"UDF_Output2!Z273","v":0},{"$f":"UDF_Output2!AA273","v":0},{"$f":"UDF_Output2!AB273","v":0},{"$f":"UDF_Output2!AC273","v":0},{"$f":"UDF_Output2!AD273","v":0},{"$f":"UDF_Output2!AE273","v":0},{"$f":"UDF_Output2!AF273","v":0},{"$f":"UDF_Output2!AG273","v":0},{"$f":"UDF_Output2!AH273","v":0},{"$f":"UDF_Output2!AI273","v":0},{"$f":"UDF_Output2!AJ273","v":0},{"$f":"UDF_Output2!AK273","v":0},{"$f":"UDF_Output2!AL273","v":0},{"$f":"UDF_Output2!AM273","v":0},{"$f":"UDF_Output2!AN273","v":0},{"$f":"UDF_Output2!AO273","v":0},{"$f":"UDF_Output2!AP273","v":0},{"$f":"UDF_Output2!AQ273","v":0},{"$f":"UDF_Output2!AR273","v":0},{"$f":"UDF_Output2!AS273","v":0},{"$f":"UDF_Output2!AT273","v":0},{"$f":"UDF_Output2!AU273","v":0},{"$f":"UDF_Output2!AV273","v":0},{"$f":"UDF_Output2!AW273","v":0},{"$f":"UDF_Output2!AX273","v":0},{"$f":"UDF_Output2!AY273","v":0},{"$f":"UDF_Output2!AZ273","v":1},{"$f":"UDF_Output2!BA273","v":1},{"$f":"UDF_Output2!BB273","v":2},{"$f":"UDF_Output2!BC273","v":2},{"$f":"UDF_Output2!BD273","v":3},{"$f":"UDF_Output2!BE273","v":3},{"$f":"UDF_Output2!BF273","v":4},{"$f":"UDF_Output2!BG273","v":4},{"$f":"UDF_Output2!BH273","v":5},{"$f":"UDF_Output2!BI273","v":5},{"$f":"UDF_Output2!BJ273","v":6},{"$f":"UDF_Output2!BK273","v":6},{"$f":"UDF_Output2!BL273","v":7},{"$f":"UDF_Output2!BM273","v":7},{"$f":"UDF_Output2!BN273","v":8},{"$f":"UDF_Output2!BO273","v":8},{"$f":"UDF_Output2!BP273","v":9},{"$f":"UDF_Output2!BQ273","v":9},{"$f":"UDF_Output2!BR273","v":10},{"$f":"UDF_Output2!BS273","v":10},{"$f":"UDF_Output2!BT273","v":11},{"$f":"UDF_Output2!BU273","v":11},{"$f":"UDF_Output2!BV273","v":12},{"$f":"UDF_Output2!BW273","v":12},{"$f":"UDF_Output2!BX273","v":13},{"$f":"UDF_Output2!BY273","v":13},{"$f":"UDF_Output2!BZ273","v":14},{"$f":"UDF_Output2!CA273","v":14},{"$f":"UDF_Output2!CB273","v":15},{"$f":"UDF_Output2!CC273","v":15},{"$f":"UDF_Output2!CD273","v":16},{"$f":"UDF_Output2!CE273","v":16},{"$f":"UDF_Output2!CF273","v":17},{"$f":"UDF_Output2!CG273","v":17},{"$f":"UDF_Output2!CH273","v":18},{"$f":"UDF_Output2!CI273","v":18},{"$f":"UDF_Output2!CJ273","v":19},{"$f":"UDF_Output2!CK273","v":19},{"$f":"UDF_Output2!CL273","v":20},{"$f":"UDF_Output2!CM273","v":20},{"$f":"UDF_Output2!CN273","v":20},{"$f":"UDF_Output2!CO273","v":20},{"$f":"UDF_Output2!CP273","v":20},{"$f":"UDF_Output2!CQ273","v":20},{"$f":"UDF_Output2!CR273","v":20},{"$f":"UDF_Output2!CS273","v":20},{"$f":"UDF_Output2!CT273","v":20},{"$f":"UDF_Output2!CU273","v":20},{"$f":"UDF_Output2!CV273","v":20},{"$f":"UDF_Output2!CW273","v":20},{"$f":"UDF_Output2!CX273","v":20},{"$f":"UDF_Output2!CY273","v":20},{"$f":"UDF_Output2!CZ273","v":20},{"$f":"UDF_Output2!DA273","v":20},{"$f":"UDF_Output2!DB273","v":20},{"$f":"UDF_Output2!DC273","v":20},{"$f":"UDF_Output2!DD273","v":20},{"$f":"UDF_Output2!DE273","v":20},{"$f":"UDF_Output2!DF273","v":20},{"$f":"UDF_Output2!DG273","v":20},{"$f":"UDF_Output2!DH273","v":20},{"$f":"UDF_Output2!DI273","v":20},{"$f":"UDF_Output2!DJ273","v":20},{"$f":"UDF_Output2!DK273","v":20},{"$f":"UDF_Output2!DL273","v":20},{"$f":"UDF_Output2!DM273","v":20},{"$f":"UDF_Output2!DN273","v":20},{"$f":"UDF_Output2!DO273","v":20},{"$f":"UDF_Output2!DP273","v":20},{"$f":"UDF_Output2!DQ273","v":20},{"$f":"UDF_Output2!DR273","v":20},{"$f":"UDF_Output2!DS273","v":20}]
[null,null,null,"Interest Rate Index",null,null,null,{"$f":"IF(H7,1,G150*(1+H149))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AN7,1,AM150*(1+AN149))","v":1},1,1,1,1,1,1,1,1,1,2,4,12,36,144,576,2880,14400,86400,518400,3628800,25401600,203212800,1625702400,14631321600,131681894400,1316818944000,13168189440000,144850083840000,1593350922240000,1.912021106688E+16,2.2944253280256E+17,{"$f":"IF(BT7,1,BS150*(1+BT149))","v":2.98275292643328E+18},3.877578804363264E+19,5.4286103261085696E+20,7.6000544565519974E+21,1.1400081684827997E+23,1.7100122527241995E+24,2.7360196043587191E+25,4.3776313669739506E+26,7.4419733238557161E+27,1.2651354650554717E+29,2.2772438370998492E+30,4.0990389067797283E+31,7.7881739228814834E+32,1.4797530453474819E+34,2.9595060906949637E+35,5.9190121813899279E+36,1.2429925580918849E+38,2.6102843719929581E+39,5.4815971811852121E+40,1.1511354080488946E+42,2.4173843569026786E+43,5.0765071494956248E+44,1.0660665013940812E+46,2.2387396529275704E+47,4.7013532711478977E+48,9.8728418694105862E+49,2.0732967925762232E+51,4.3539232644100689E+52,9.1432388552611443E+53,1.9200801596048404E+55,4.0321683351701651E+56,8.4675535038573463E+57,{"$f":"IF(CZ7,1,CY150*(1+CZ149))","v":1.7781862358100428E+59},3.7341910952010899E+60,7.8418012999222888E+61,1.6467782729836805E+63,3.458234373265729E+64,7.2622921838580306E+65,1.5250813586101863E+67,3.202670853081391E+68,6.7256087914709214E+69,1.4123778462088935E+71,2.9659934770386762E+72,6.2285863017812194E+73,1.308003123374056E+75,2.7468065590855178E+76,5.7682937740795872E+77,1.2113416925567133E+79,2.543817554369098E+80,5.342016864175106E+81]
[null,null,null,"PV of CFADS",null,{"$f":"SUMPRODUCT(H147:DQ147/H150:DQ150)","v":9.0636854637329053E-2}]
[null,null,null,"Model PV of CFADS","Model PV of CFADS",{"$f":"UDF_Output2!F247","v":0}]
[null,null,null,"Alternative PV of CFADS",null,{"$f":"SUMPRODUCT(H148:DQ148/H150:DQ150)","v":16875.630227621041}]
[null,null,null,"Total Debt Given",null,{"$f":"UDF_Output2!F231","v":0}]
[null,null,null,"Implied DSCR"]
[null,null,null,"Debt Service Computed"]
[null,null,null,"Debt Service Model",null,null,null,{"$f":"UDF_Output2!J250","v":0},{"$f":"UDF_Output2!K250","v":0},{"$f":"UDF_Output2!L250","v":0},{"$f":"UDF_Output2!M250","v":0},{"$f":"UDF_Output2!N250","v":0},{"$f":"UDF_Output2!O250","v":0},{"$f":"UDF_Output2!P250","v":0},{"$f":"UDF_Output2!Q250","v":0},{"$f":"UDF_Output2!R250","v":0},{"$f":"UDF_Output2!S250","v":0},{"$f":"UDF_Output2!T250","v":0},{"$f":"UDF_Output2!U250","v":0},{"$f":"UDF_Output2!V250","v":0},{"$f":"UDF_Output2!W250","v":0},{"$f":"UDF_Output2!X250","v":0},{"$f":"UDF_Output2!Y250","v":0},{"$f":"UDF_Output2!Z250","v":0},{"$f":"UDF_Output2!AA250","v":0},{"$f":"UDF_Output2!AB250","v":0},{"$f":"UDF_Output2!AC250","v":0},{"$f":"UDF_Output2!AD250","v":0},{"$f":"UDF_Output2!AE250","v":0},{"$f":"UDF_Output2!AF250","v":0},{"$f":"UDF_Output2!AG250","v":0},{"$f":"UDF_Output2!AH250","v":0},{"$f":"UDF_Output2!AI250","v":0},{"$f":"UDF_Output2!AJ250","v":0},{"$f":"UDF_Output2!AK250","v":0},{"$f":"UDF_Output2!AL250","v":0},{"$f":"UDF_Output2!AM250","v":0},{"$f":"UDF_Output2!AN250","v":0},{"$f":"UDF_Output2!AO250","v":0},{"$f":"UDF_Output2!AP250","v":0},{"$f":"UDF_Output2!AQ250","v":0},{"$f":"UDF_Output2!AR250","v":0},{"$f":"UDF_Output2!AS250","v":0},{"$f":"UDF_Output2!AT250","v":0},{"$f":"UDF_Output2!AU250","v":0},{"$f":"UDF_Output2!AV250","v":0},{"$f":"UDF_Output2!AW250","v":0},{"$f":"UDF_Output2!AX250","v":0},{"$f":"UDF_Output2!AY250","v":0},{"$f":"UDF_Output2!AZ250","v":4458.59043468034},{"$f":"UDF_Output2!BA250","v":0},{"$f":"UDF_Output2!BB250","v":0},{"$f":"UDF_Output2!BC250","v":0},{"$f":"UDF_Output2!BD250","v":0},{"$f":"UDF_Output2!BE250","v":0},{"$f":"UDF_Output2!BF250","v":0},{"$f":"UDF_Output2!BG250","v":0},{"$f":"UDF_Output2!BH250","v":0},{"$f":"UDF_Output2!BI250","v":0},{"$f":"UDF_Output2!BJ250","v":0},{"$f":"UDF_Output2!BK250","v":0},{"$f":"UDF_Output2!BL250","v":0},{"$f":"UDF_Output2!BM250","v":0},{"$f":"UDF_Output2!BN250","v":0},{"$f":"UDF_Output2!BO250","v":0},{"$f":"UDF_Output2!BP250","v":0},{"$f":"UDF_Output2!BQ250","v":0},{"$f":"UDF_Output2!BR250","v":0},{"$f":"UDF_Output2!BS250","v":0},{"$f":"UDF_Output2!BT250","v":0},{"$f":"UDF_Output2!BU250","v":0},{"$f":"UDF_Output2!BV250","v":0},{"$f":"UDF_Output2!BW250","v":0},{"$f":"UDF_Output2!BX250","v":0},{"$f":"UDF_Output2!BY250","v":0},{"$f":"UDF_Output2!BZ250","v":0},{"$f":"UDF_Output2!CA250","v":0},{"$f":"UDF_Output2!CB250","v":0},{"$f":"UDF_Output2!CC250","v":0},{"$f":"UDF_Output2!CD250","v":0},{"$f":"UDF_Output2!CE250","v":0},{"$f":"UDF_Output2!CF250","v":0},{"$f":"UDF_Output2!CG250","v":0},{"$f":"UDF_Output2!CH250","v":0},{"$f":"UDF_Output2!CI250","v":0},{"$f":"UDF_Output2!CJ250","v":0},{"$f":"UDF_Output2!CK250","v":0},{"$f":"UDF_Output2!CL250","v":0},{"$f":"UDF_Output2!CM250","v":0},{"$f":"UDF_Output2!CN250","v":0},{"$f":"UDF_Output2!CO250","v":0},{"$f":"UDF_Output2!CP250","v":0},{"$f":"UDF_Output2!CQ250","v":0},{"$f":"UDF_Output2!CR250","v":0},{"$f":"UDF_Output2!CS250","v":0},{"$f":"UDF_Output2!CT250","v":0},{"$f":"UDF_Output2!CU250","v":0},{"$f":"UDF_Output2!CV250","v":0},{"$f":"UDF_Output2!CW250","v":0},{"$f":"UDF_Output2!CX250","v":0},{"$f":"UDF_Output2!CY250","v":0},{"$f":"UDF_Output2!CZ250","v":0},{"$f":"UDF_Output2!DA250","v":0},{"$f":"UDF_Output2!DB250","v":0},{"$f":"UDF_Output2!DC250","v":0},{"$f":"UDF_Output2!DD250","v":0},{"$f":"UDF_Output2!DE250","v":0},{"$f":"UDF_Output2!DF250","v":0},{"$f":"UDF_Output2!DG250","v":0},{"$f":"UDF_Output2!DH250","v":0},{"$f":"UDF_Output2!DI250","v":0},{"$f":"UDF_Output2!DJ250","v":0},{"$f":"UDF_Output2!DK250","v":0},{"$f":"UDF_Output2!DL250","v":0},{"$f":"UDF_Output2!DM250","v":0},{"$f":"UDF_Output2!DN250","v":0},{"$f":"UDF_Output2!DO250","v":0},{"$f":"UDF_Output2!DP250","v":0},{"$f":"UDF_Output2!DQ250","v":0},{"$f":"UDF_Output2!DR250","v":0},{"$f":"UDF_Output2!DS250","v":0}]
[]
[null,null,null,"Opening Balance",{"$f":"F154","v":0},null,null,{"$f":"IF(H7,$E$159,G161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN7,$E$159,AM161)","v":0},0,0,0,0,0,0,0,0,0,0,-4458.59043468034,-8917.1808693606799,-26751.54260808204,-80254.627824246127,-321018.51129698451,-1284074.045187938,-6420370.2259396901,-32101851.129698452,-192611106.7781907,-1155666640.6691442,-8089666484.6840096,-56627665392.788071,-453021323142.30457,-3624170585138.4365,-32617535266245.93,-293557817396213.38,-2935578173962134,-2.9355781739621344E+16,-3.2291359913583475E+17,-3.5520495904941819E+18,-4.2624595085930185E+19,{"$f":"IF(BT7,$E$159,BS161)","v":-5.1149514103116222E+20},-6.649436833405109E+21,-8.6442678834266424E+22,-1.2101975036797301E+24,-1.6942765051516222E+25,-2.5414147577274333E+26,-3.81212213659115E+27,-6.09939541854584E+28,-9.7590326696733441E+29,-1.6590355538444684E+31,-2.8203604415355962E+32,-5.076648794764073E+33,-9.1379678305753312E+34,-1.7362138878093129E+36,-3.2988063868376945E+37,-6.5976127736753889E+38,-1.3195225547350777E+40,-2.7709973649436631E+41,-5.8190944663816922E+42,-1.2220098379401553E+44,-2.5662206596743258E+45,-5.3890633853160846E+46,-1.1317033109163777E+48,-2.3765769529243932E+49,-4.9908116011412259E+50,-1.0480704362396575E+52,-2.2009479161032807E+53,-4.6219906238168897E+54,-9.7061803100154685E+55,-2.0382978651032486E+57,-4.2804255167168216E+58,-8.9888935851053259E+59,{"$f":"IF(CZ7,$E$159,CY161)","v":-1.8876676528721183E+61},-3.9641020710314484E+62,-8.3246143491660424E+63,-1.748169013324869E+65,-3.6711549279822246E+66,-7.7094253487626711E+67,-1.6189793232401608E+69,-3.3998565788043373E+70,-7.1396988154891078E+71,-1.4993367512527125E+73,-3.1486071776306962E+74,-6.6120750730244618E+75,-1.3885357653351368E+77,-2.9159251072037876E+78,-6.1234427251279543E+79,-1.2859229722768704E+81,-2.7004382417814277E+82,-5.6709203077409985E+83]
[null,null,null,"Repayment",null,null,null,{"$f":"H157-H162","v":0},{"$f":"I157-I162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4458.59043468034,4458.59043468034,17834.36173872136,53503.08521616408,240763.88347273838,963055.53389095352,5136296.1807517521,25681480.903758761,160509255.64849225,963055533.89095354,6933999844.0148649,48537998908.104057,396393657749.51648,3171149261996.1318,28993364681107.492,260940282129967.44,2642020356565920.5,2.6420203565659208E+16,2.9355781739621344E+17,3.2291359913583473E+18,3.9072545495436001E+19,4.6887054594523202E+20,6.1379416923739469E+21,{"$f":"BU157-BU162","v":7.9793242000861312E+22},1.1237548248454636E+24,1.5732567547836491E+25,2.3719871072122712E+26,3.5579806608184068E+27,5.7181832048867253E+28,9.1490931278187604E+29,1.5614452271477351E+31,2.6544568861511495E+32,4.7946127506105134E+33,8.6303029510989244E+34,1.6448342095035597E+36,3.1251849980567634E+37,6.2677321349916195E+38,1.253546426998324E+40,2.6390451094701555E+41,5.5419947298873265E+42,1.1638188932763384E+44,2.4440196758803104E+45,5.1324413193486518E+46,1.0778126770632169E+48,2.2634066218327554E+49,4.7531539058487866E+50,9.9816232022824522E+51,2.0961408724793148E+53,4.4018958322065613E+54,9.2439812476337799E+55,1.9412360620030937E+57,4.0765957302064968E+58,8.5608510334336433E+59,1.7977787170210651E+61,3.7753353057442365E+62,7.9282041420628973E+63,1.6649228698332085E+65,3.4963380266497379E+66,7.342309855964449E+67,1.5418850697525341E+69,3.2379586464803214E+70,6.7997131576086741E+71,1.4279397630978214E+73,2.998673502505425E+74,6.2972143552613925E+75,1.3224150146048923E+77,2.7770715306702738E+78,5.8318502144075752E+79,1.2246885450255909E+81,2.5718459445537408E+82,5.4008764835628556E+83,1.1341840615481997E+85]
[null,null,null,"Closing Balance",null,null,null,{"$f":"H159-H160","v":0},{"$f":"I159-I160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4458.59043468034,-8917.1808693606799,-26751.54260808204,-80254.627824246127,-321018.51129698451,-1284074.045187938,-6420370.2259396901,-32101851.129698452,-192611106.7781907,-1155666640.6691442,-8089666484.6840096,-56627665392.788071,-453021323142.30457,-3624170585138.4365,-32617535266245.93,-293557817396213.38,-2935578173962134,-2.9355781739621344E+16,-3.2291359913583475E+17,-3.5520495904941819E+18,-4.2624595085930185E+19,-5.1149514103116222E+20,-6.649436833405109E+21,{"$f":"BU159-BU160","v":-8.6442678834266424E+22},-1.2101975036797301E+24,-1.6942765051516222E+25,-2.5414147577274333E+26,-3.81212213659115E+27,-6.09939541854584E+28,-9.7590326696733441E+29,-1.6590355538444684E+31,-2.8203604415355962E+32,-5.076648794764073E+33,-9.1379678305753312E+34,-1.7362138878093129E+36,-3.2988063868376945E+37,-6.5976127736753889E+38,-1.3195225547350777E+40,-2.7709973649436631E+41,-5.8190944663816922E+42,-1.2220098379401553E+44,-2.5662206596743258E+45,-5.3890633853160846E+46,-1.1317033109163777E+48,-2.3765769529243932E+49,-4.9908116011412259E+50,-1.0480704362396575E+52,-2.2009479161032807E+53,-4.6219906238168897E+54,-9.7061803100154685E+55,-2.0382978651032486E+57,-4.2804255167168216E+58,-8.9888935851053259E+59,-1.8876676528721183E+61,-3.9641020710314484E+62,-8.3246143491660424E+63,-1.748169013324869E+65,-3.6711549279822246E+66,-7.7094253487626711E+67,-1.6189793232401608E+69,-3.3998565788043373E+70,-7.1396988154891078E+71,-1.4993367512527125E+73,-3.1486071776306962E+74,-6.6120750730244618E+75,-1.3885357653351368E+77,-2.9159251072037876E+78,-6.1234427251279543E+79,-1.2859229722768704E+81,-2.7004382417814277E+82,-5.6709203077409985E+83,-1.1908932646256098E+85]
[null,null,null,"Interest on Opening",null,null,null,{"$f":"H159*H149*NOT(H7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN159*AN149*NOT(AN7)","v":0},0,0,0,0,0,0,0,0,0,0,-4458.59043468034,-17834.36173872136,-53503.08521616408,-240763.88347273838,-963055.53389095352,-5136296.1807517521,-25681480.903758761,-160509255.64849225,-963055533.89095354,-6933999844.0148649,-48537998908.104057,-396393657749.51648,-3171149261996.1318,-28993364681107.492,-260940282129967.44,-2642020356565920.5,-2.6420203565659208E+16,-2.9355781739621344E+17,-3.2291359913583473E+18,-3.9072545495436001E+19,-4.6887054594523202E+20,{"$f":"BT159*BT149*NOT(BT7)","v":-6.1379416923739469E+21},-7.9793242000861312E+22,-1.1237548248454636E+24,-1.5732567547836491E+25,-2.3719871072122712E+26,-3.5579806608184068E+27,-5.7181832048867253E+28,-9.1490931278187604E+29,-1.5614452271477351E+31,-2.6544568861511495E+32,-4.7946127506105134E+33,-8.6303029510989244E+34,-1.6448342095035597E+36,-3.1251849980567634E+37,-6.2677321349916195E+38,-1.253546426998324E+40,-2.6390451094701555E+41,-5.5419947298873265E+42,-1.1638188932763384E+44,-2.4440196758803104E+45,-5.1324413193486518E+46,-1.0778126770632169E+48,-2.2634066218327554E+49,-4.7531539058487866E+50,-9.9816232022824522E+51,-2.0961408724793148E+53,-4.4018958322065613E+54,-9.2439812476337799E+55,-1.9412360620030937E+57,-4.0765957302064968E+58,-8.5608510334336433E+59,-1.7977787170210651E+61,{"$f":"CZ159*CZ149*NOT(CZ7)","v":-3.7753353057442365E+62},-7.9282041420628973E+63,-1.6649228698332085E+65,-3.4963380266497379E+66,-7.342309855964449E+67,-1.5418850697525341E+69,-3.2379586464803214E+70,-6.7997131576086741E+71,-1.4279397630978214E+73,-2.998673502505425E+74,-6.2972143552613925E+75,-1.3224150146048923E+77,-2.7770715306702738E+78,-5.8318502144075752E+79,-1.2246885450255909E+81,-2.5718459445537408E+82,-5.4008764835628556E+83,-1.1341840615481997E+85]
[]
[null,null,null,"Total Opening Balance",null,null,null,{"$f":"UDF_Output2!J290","v":0},{"$f":"UDF_Output2!K290","v":0},{"$f":"UDF_Output2!L290","v":0},{"$f":"UDF_Output2!M290","v":0},{"$f":"UDF_Output2!N290","v":0},{"$f":"UDF_Output2!O290","v":0},{"$f":"UDF_Output2!P290","v":0},{"$f":"UDF_Output2!Q290","v":0},{"$f":"UDF_Output2!R290","v":0},{"$f":"UDF_Output2!S290","v":0},{"$f":"UDF_Output2!T290","v":0},{"$f":"UDF_Output2!U290","v":0},{"$f":"UDF_Output2!V290","v":0},{"$f":"UDF_Output2!W290","v":0},{"$f":"UDF_Output2!X290","v":0},{"$f":"UDF_Output2!Y290","v":0},{"$f":"UDF_Output2!Z290","v":0},{"$f":"UDF_Output2!AA290","v":0},{"$f":"UDF_Output2!AB290","v":0},{"$f":"UDF_Output2!AC290","v":0},{"$f":"UDF_Output2!AD290","v":0},{"$f":"UDF_Output2!AE290","v":0},{"$f":"UDF_Output2!AF290","v":0},{"$f":"UDF_Output2!AG290","v":0},{"$f":"UDF_Output2!AH290","v":0},{"$f":"UDF_Output2!AI290","v":0},{"$f":"UDF_Output2!AJ290","v":0},{"$f":"UDF_Output2!AK290","v":0},{"$f":"UDF_Output2!AL290","v":0},{"$f":"UDF_Output2!AM290","v":0},{"$f":"UDF_Output2!AN290","v":0},{"$f":"UDF_Output2!AO290","v":0},{"$f":"UDF_Output2!AP290","v":0},{"$f":"UDF_Output2!AQ290","v":0},{"$f":"UDF_Output2!AR290","v":0},{"$f":"UDF_Output2!AS290","v":0},{"$f":"UDF_Output2!AT290","v":0},{"$f":"UDF_Output2!AU290","v":0},{"$f":"UDF_Output2!AV290","v":0},{"$f":"UDF_Output2!AW290","v":0},{"$f":"UDF_Output2!AX290","v":0},{"$f":"UDF_Output2!AY290","v":0},{"$f":"UDF_Output2!AZ290","v":7263.6408095813931},{"$f":"UDF_Output2!BA290","v":8052.4221802142747},{"$f":"UDF_Output2!BB290","v":8200.5586707803031},{"$f":"UDF_Output2!BC290","v":8303.0938693368807},{"$f":"UDF_Output2!BD290","v":8458.3401711185725},{"$f":"UDF_Output2!BE290","v":8560.8321262715617},{"$f":"UDF_Output2!BF290","v":8722.3240970783245},{"$f":"UDF_Output2!BG290","v":8819.3705720455655},{"$f":"UDF_Output2!BH290","v":8975.3276396783695},{"$f":"UDF_Output2!BI290","v":9093.149733401493},{"$f":"UDF_Output2!BJ290","v":9105.7976902570226},{"$f":"UDF_Output2!BK290","v":9212.0215613801884},{"$f":"UDF_Output2!BL290","v":9399.4928272855032},{"$f":"UDF_Output2!BM290","v":9504.4515880998006},{"$f":"UDF_Output2!BN290","v":9587.2585357441276},{"$f":"UDF_Output2!BO290","v":9549.4247372439058},{"$f":"UDF_Output2!BP290","v":9706.0463115564544},{"$f":"UDF_Output2!BQ290","v":9776.3832331356116},{"$f":"UDF_Output2!BR290","v":9960.746561148555},{"$f":"UDF_Output2!BS290","v":10010.846991253562},{"$f":"UDF_Output2!BT290","v":10104.070515732135},{"$f":"UDF_Output2!BU290","v":10159.090559879436},{"$f":"UDF_Output2!BV290","v":10361.597281110786},{"$f":"UDF_Output2!BW290","v":10422.787832316471},{"$f":"UDF_Output2!BX290","v":10605.078255823413},{"$f":"UDF_Output2!BY290","v":10670.237556445545},{"$f":"UDF_Output2!BZ290","v":10886.210465535432},{"$f":"UDF_Output2!CA290","v":10931.136501611383},{"$f":"UDF_Output2!CB290","v":11155.181964625239},{"$f":"UDF_Output2!CC290","v":11197.335999497063},{"$f":"UDF_Output2!CD290","v":11429.631717846023},{"$f":"UDF_Output2!CE290","v":11485.865303115914},{"$f":"UDF_Output2!CF290","v":11692.413707878157},{"$f":"UDF_Output2!CG290","v":11718.340262029389},{"$f":"UDF_Output2!CH290","v":0},{"$f":"UDF_Output2!CI290","v":0},{"$f":"UDF_Output2!CJ290","v":0},{"$f":"UDF_Output2!CK290","v":0},{"$f":"UDF_Output2!CL290","v":0},{"$f":"UDF_Output2!CM290","v":0},{"$f":"UDF_Output2!CN290","v":0},{"$f":"UDF_Output2!CO290","v":0},{"$f":"UDF_Output2!CP290","v":0},{"$f":"UDF_Output2!CQ290","v":0},{"$f":"UDF_Output2!CR290","v":0},{"$f":"UDF_Output2!CS290","v":0},{"$f":"UDF_Output2!CT290","v":0},{"$f":"UDF_Output2!CU290","v":0},{"$f":"UDF_Output2!CV290","v":0},{"$f":"UDF_Output2!CW290","v":0},{"$f":"UDF_Output2!CX290","v":0},{"$f":"UDF_Output2!CY290","v":0},{"$f":"UDF_Output2!CZ290","v":0},{"$f":"UDF_Output2!DA290","v":0},{"$f":"UDF_Output2!DB290","v":0},{"$f":"UDF_Output2!DC290","v":0},{"$f":"UDF_Output2!DD290","v":0},{"$f":"UDF_Output2!DE290","v":0},{"$f":"UDF_Output2!DF290","v":0},{"$f":"UDF_Output2!DG290","v":0},{"$f":"UDF_Output2!DH290","v":0},{"$f":"UDF_Output2!DI290","v":0},{"$f":"UDF_Output2!DJ290","v":0},{"$f":"UDF_Output2!DK290","v":0},{"$f":"UDF_Output2!DL290","v":0},{"$f":"UDF_Output2!DM290","v":0},{"$f":"UDF_Output2!DN290","v":0},{"$f":"UDF_Output2!DO290","v":0},{"$f":"UDF_Output2!DP290","v":0},{"$f":"UDF_Output2!DQ290","v":0},{"$f":"UDF_Output2!DR290","v":0},{"$f":"UDF_Output2!DS290","v":0}]
[]
[null,null,null,"Days",null,null,null,{"$f":"H112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN112","v":0},0,0,0,0,0,0,0,0,0,22230.680888470721,22230.680888470721,22267.281307720539,22267.281307720539,22305.263277674727,22305.263277674727,22344.650171383582,22344.650171383582,22385.702131431379,22385.702131431379,22427.974936178965,22427.974936178965,22471.725427153349,22471.725427153349,22516.978715894471,22516.978715894471,22564.014174585955,22564.014174585955,22612.354776900102,22612.354776900102,22662.276350053591,22662.276350053591,{"$f":"BT112","v":22713.805872411245},22713.805872411245,22767.243366231134,22767.243366231134,22822.076576986852,22822.076576986852,22878.601720041668,22878.601720041668,22936.847778401825,22936.847778401825,22997.13694981212,22997.13694981212,23058.919149003312,23058.919149003312,23122.512485548174,23122.512485548174,23187.94809509279,23187.94809509279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"UDF_Output2!D259","v":"Weighted Average Discount Factor "},"Opening Balance -- ADB Issue",null,null,{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":0},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":574.65490077329741},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":6646.4001019276002},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":12744.716696294299},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":18856.186664316443},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":24989.674227207648},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":31135.021911075422},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":37303.879341063395},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":43490.506507598773},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":49687.039827459295},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":55909.337375741481},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":62140.229461016243},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":68398.399113895139},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":74674.595772142537},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":80945.938781120087},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":86734.972391880816},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":92561.603539082978},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":98384.096717561697},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":112688.48196989267},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":109877.37985825718},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":106635.34156171787},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":103585.46459940969},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":100281.59800527872},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":97132.154506081395},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":93787.957683778979},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":90551.743810131127},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":87143.792652146105},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":83838.225748465877},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":80354.531287742255},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":77015.629408633191},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":73504.128890452412},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":70083.296108169918},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":66490.610595796184},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":62986.675627832898},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":59309.660908734208},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":55728.725564053173},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":51970.58710893918},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":48297.494721249896},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":44455.167483532496},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":40730.578021052206},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":36834.677876243521},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":33017.861526011693},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":29026.458942036305},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":25123.543198735399},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":21043.558089915652},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":17025.690123935703},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":12826.624957181539},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":8686.2473735818639},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":4364.5244761732292},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":97.963368341588648},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":-4357.2960510936864},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":-8746.9551946665833},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E168,UDF_Output2!$D:$D,UDF_Output2!DS:DS)","v":-13325.127980309033}]
[null,null,null,{"$f":"UDF_Output2!D263","v":"Debt Size from DSCR "},"Interest Cost -- ADB Issue",null,null,{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":0},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":1.7878152468502588},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":22.89315590663951},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":42.48238898764766},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":64.949087399312191},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":83.298914090692151},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":107.24285324925978},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":128.49113995255169},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":144.96835502532923},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":171.14424829458201},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":186.36445791913826},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":214.03856814350038},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":235.59448583674993},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":240.61814193245931},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":278.81378913496917},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":289.11657463960267},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":318.82330107906358},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":327.94698905853897},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":2419.0460796203624},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":2320.244004673531},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":2289.1053321915433},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":2187.379727457535},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":2152.711637179983},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":2051.1073293200857},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":2013.3148249451219},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":1922.7153602351175},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":1870.6867489327362},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":1770.3838670551047},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":1807.084125848781},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":1703.7568683620966},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":1653.0261874919518},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":1550.3982505707368},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":1495.2999538432384},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":1401.1036067435716},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":1333.8083742142001},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":1232.8432510892208},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":1168.7607589832542},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":1068.447911000095},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":1045.1903821683861},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":942.0077572313354},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":866.02420429034748},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":767.84871304380533},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":682.4443013483201},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":581.05172409075271},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":494.75743242512794},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":393.76637769969079},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":301.56820454884593},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":200.89359897900727},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":102.6148199064728},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":2.2781925548771671},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":-102.44487160126933},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":-202.29763597442775},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":-115.78055645112958},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":-113.8928299872525},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":-115.78055645112958},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":-113.8928299872525},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":-115.78055645112958},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":-114.52207214187818},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":-17.618780329519723},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":-17.618780329519723},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E169,UDF_Output2!$D:$D,UDF_Output2!DS:DS)","v":-17.618780329519723}]
[null,null,null,"Computed Interest Rate",null,null,null,{"$f":"IF(H168,H169/H168)","v":false},{"$f":"IF(I168,I169/I168)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,3.1111111111111114E-3,3.4444444444444444E-3,3.3333333333333331E-3,3.4444444444444444E-3,3.3333333333333331E-3,3.4444444444444444E-3,3.4444444444444444E-3,3.3333333333333331E-3,3.4444444444444444E-3,3.3333333333333331E-3,3.4444444444444444E-3,3.4444444444444444E-3,3.2222222222222227E-3,3.4444444444444444E-3,3.3333333333333327E-3,3.4444444444444444E-3,3.3333333333333331E-3,2.1466666666666665E-2,2.1116666666666669E-2,2.1466666666666665E-2,2.1116666666666669E-2,2.1466666666666665E-2,2.1116666666666669E-2,2.1466666666666665E-2,2.1233333333333333E-2,2.1466666666666665E-2,2.1116666666666669E-2,2.2488888888888885E-2,2.2122222222222224E-2,2.2488888888888885E-2,2.2122222222222224E-2,2.2488888888888885E-2,2.2244444444444442E-2,2.2488888888888885E-2,2.2122222222222224E-2,2.2488888888888885E-2,2.2122222222222224E-2,2.3511111111111108E-2,2.3127777777777782E-2,2.3511111111111108E-2,{"$f":"IF(BU168,BU169/BU168)","v":2.3255555555555557E-2},2.3511111111111108E-2,2.3127777777777782E-2,2.3511111111111108E-2,2.3127777777777782E-2,2.3511111111111108E-2,2.3127777777777782E-2,2.3511111111111108E-2,2.3255555555555557E-2,2.3511111111111108E-2,2.3127777777777782E-2,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5944444444444445E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.3222222222222222E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.3222222222222222E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.3222222222222222E-3]
[null,null,null,"Annual Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX170/AX$166*360","v":3.4762767900680438E-4},{"$f":"AY170/AY166*360","v":3.4195983641430215E-4},3.4705628824658257E-4,3.4139776180777963E-4,3.4646531196674699E-4,3.4081642101076745E-4,3.4585459788925762E-4,3.4209530878176567E-4,3.4522035335890792E-4,3.3959176064109973E-4,3.6097775314258075E-4,3.550922462978648E-4,3.6027496091676733E-4,3.5440091264095049E-4,3.5955090166182586E-4,3.556427396872408E-4,3.5880140551935096E-4,3.5295138260327464E-4,3.580343612983888E-4,3.5219684453808908E-4,3.7348410500607029E-4,3.6739469025053663E-4,3.7263680281253897E-4,3.68586402781968E-4,3.7176217883953333E-4,3.6570083896714982E-4,3.7086896853789637E-4,3.6482219187695253E-4,3.6995267908289733E-4,3.639208419239372E-4,3.6901321758650769E-4,3.6500220435187181E-4,3.6804581450601602E-4,3.6204506753037454E-4,1.3565249870504893E-4,1.3344077318268402E-4,1.3527941662719542E-4,1.3307377396479554E-4,1.3489766266390647E-4,1.3343138372190748E-4,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"DK170/DK166*360","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,"Model Opening Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Debt!Q242","v":112688.48196989263},{"$f":"Debt!R242","v":109877.37985825713},{"$f":"Debt!S242","v":106635.34156171783},{"$f":"Debt!T242","v":103585.46459940965},{"$f":"Debt!U242","v":100281.59800527868},{"$f":"Debt!V242","v":97132.154506081351},{"$f":"Debt!W242","v":93787.957683778935},{"$f":"Debt!X242","v":90551.743810131084},{"$f":"Debt!Y242","v":87143.792652146061},{"$f":"Debt!Z242","v":83838.225748465833},{"$f":"Debt!AA242","v":80354.531287742211},{"$f":"Debt!AB242","v":77015.629408633147},{"$f":"Debt!AC242","v":73504.128890452368},{"$f":"Debt!AD242","v":70083.296108169874},{"$f":"Debt!AE242","v":66490.610595796141},{"$f":"Debt!AF242","v":62986.675627832854},{"$f":"Debt!AG242","v":59309.660908734164},{"$f":"Debt!AH242","v":55728.725564053129},{"$f":"Debt!AI242","v":51970.587108939137},{"$f":"Debt!AJ242","v":48297.494721249852},{"$f":"Debt!AK242","v":44455.167483532452},{"$f":"Debt!AL242","v":40730.578021052163},{"$f":"Debt!AM242","v":36834.677876243477},{"$f":"Debt!AN242","v":33017.861526011649},{"$f":"Debt!AO242","v":29026.458942036261},{"$f":"Debt!AP242","v":25123.543198735355},{"$f":"Debt!AQ242","v":21043.558089915608},{"$f":"Debt!AR242","v":17025.690123935659},{"$f":"Debt!AS242","v":12826.624957181495},{"$f":"Debt!AT242","v":8686.2473735818203},{"$f":"Debt!AU242","v":4364.5244761731856},{"$f":"Debt!AV242","v":97.963368341544992},{"$f":"Debt!AW242","v":-4357.2960510937301},{"$f":"Debt!AX242","v":-8746.955194666627},{"$f":"Debt!AY242","v":-13325.127980309077},{"$f":"Debt!AZ242","v":-13325.127980309077},{"$f":"Debt!BA242","v":-13325.127980309077},{"$f":"Debt!BB242","v":-13325.127980309077},{"$f":"Debt!BC242","v":-13325.127980309077},{"$f":"Debt!BD242","v":-13325.127980309077},{"$f":"Debt!BE242","v":-13325.127980309077},{"$f":"Debt!BF242","v":-13325.127980309077},{"$f":"Debt!BG242","v":-13325.127980309077},{"$f":"Debt!BH242","v":-13325.127980309077},{"$f":"Debt!BI242","v":-13325.127980309077},{"$f":"Debt!BJ242","v":-13325.127980309077},{"$f":"Debt!BK242","v":-13325.127980309077},{"$f":"Debt!BL242","v":-13325.127980309077},{"$f":"Debt!BM242","v":-13325.127980309077},{"$f":"Debt!BN242","v":-13325.127980309077},{"$f":"Debt!BO242","v":-13325.127980309077},{"$f":"Debt!BP242","v":-13325.127980309077},{"$f":"Debt!BQ242","v":-13325.127980309077},{"$f":"Debt!BR242","v":-13325.127980309077},{"$f":"Debt!BS242","v":-13325.127980309077},{"$f":"Debt!BT242","v":-13325.127980309077},{"$f":"Debt!BU242","v":-13325.127980309077},{"$f":"Debt!BV242","v":-13325.127980309077},{"$f":"Debt!BW242","v":-13325.127980309077},{"$f":"Debt!BX242","v":-13325.127980309077},{"$f":"Debt!BY242","v":-13325.127980309077},{"$f":"Debt!BZ242","v":-13325.127980309077},{"$f":"Debt!CA242","v":-13325.127980309077},{"$f":"Debt!CB242","v":-13325.127980309077},{"$f":"Debt!CC242","v":-13325.127980309077},{"$f":"Debt!CD242","v":-13325.127980309077},{"$f":"Debt!CE242","v":-13325.127980309077},{"$f":"Debt!CF242","v":-13325.127980309077},{"$f":"Debt!CG242","v":-13325.127980309077},{"$f":"Debt!CH242","v":-13325.127980309077},{"$f":"Debt!CI242","v":-13325.127980309077},{"$f":"Debt!CJ242","v":-13325.127980309077}]
[null,null,null,"Model Interest Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Debt!Q245","v":2419.046079620362},{"$f":"Debt!R245","v":2320.2440046735301},{"$f":"Debt!S245","v":2289.1053321915429},{"$f":"Debt!T245","v":2187.379727457534},{"$f":"Debt!U245","v":2152.7116371799825},{"$f":"Debt!V245","v":2051.1073293200848},{"$f":"Debt!W245","v":2013.3148249451212},{"$f":"Debt!X245","v":1922.715360235117},{"$f":"Debt!Y245","v":1870.6867489327356},{"$f":"Debt!Z245","v":1770.3838670551038},{"$f":"Debt!AA245","v":1807.0841258487803},{"$f":"Debt!AB245","v":1703.7568683620952},{"$f":"Debt!AC245","v":1653.0261874919511},{"$f":"Debt!AD245","v":1550.3982505707356},{"$f":"Debt!AE245","v":1495.2999538432375},{"$f":"Debt!AF245","v":1401.1036067435707},{"$f":"Debt!AG245","v":1333.8083742141994},{"$f":"Debt!AH245","v":1232.8432510892196},{"$f":"Debt!AI245","v":1168.7607589832535},{"$f":"Debt!AJ245","v":1068.4479110000939},{"$f":"Debt!AK245","v":1045.190382168385},{"$f":"Debt!AL245","v":942.00775723133404},{"$f":"Debt!AM245","v":866.02420429034646},{"$f":"Debt!AN245","v":767.8487130438042},{"$f":"Debt!AO245","v":682.44430134831907},{"$f":"Debt!AP245","v":581.05172409075146},{"$f":"Debt!AQ245","v":494.75743242512692},{"$f":"Debt!AR245","v":393.76637769968966},{"$f":"Debt!AS245","v":301.5682045488449},{"$f":"Debt!AT245","v":200.89359897900619},{"$f":"Debt!AU245","v":102.61481990647177},{"$f":"Debt!AV245","v":2.2781925548761515},{"$f":"Debt!AW245","v":-102.44487160127035},{"$f":"Debt!AX245","v":-202.29763597442869},{"$f":"Debt!AY245","v":0},{"$f":"Debt!AZ245","v":0},{"$f":"Debt!BA245","v":0},{"$f":"Debt!BB245","v":0},{"$f":"Debt!BC245","v":0},{"$f":"Debt!BD245","v":0},{"$f":"Debt!BE245","v":0},{"$f":"Debt!BF245","v":0},{"$f":"Debt!BG245","v":0},{"$f":"Debt!BH245","v":0},{"$f":"Debt!BI245","v":0},{"$f":"Debt!BJ245","v":0},{"$f":"Debt!BK245","v":0},{"$f":"Debt!BL245","v":0},{"$f":"Debt!BM245","v":0},{"$f":"Debt!BN245","v":0},{"$f":"Debt!BO245","v":0},{"$f":"Debt!BP245","v":0},{"$f":"Debt!BQ245","v":0},{"$f":"Debt!BR245","v":0},{"$f":"Debt!BS245","v":0},{"$f":"Debt!BT245","v":0},{"$f":"Debt!BU245","v":0},{"$f":"Debt!BV245","v":0},{"$f":"Debt!BW245","v":0},{"$f":"Debt!BX245","v":0},{"$f":"Debt!BY245","v":0},{"$f":"Debt!BZ245","v":0},{"$f":"Debt!CA245","v":0},{"$f":"Debt!CB245","v":0},{"$f":"Debt!CC245","v":0},{"$f":"Debt!CD245","v":0},{"$f":"Debt!CE245","v":0},{"$f":"Debt!CF245","v":0},{"$f":"Debt!CG245","v":0},{"$f":"Debt!CH245","v":0},{"$f":"Debt!CI245","v":0},{"$f":"Debt!CJ245","v":0}]
[null,null,null,"Computed Interest Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AX173,AX174/AX173)","v":2.1466666666666669E-2},{"$f":"IF(AY173,AY174/AY173)","v":2.1116666666666669E-2},{"$f":"IF(AZ173,AZ174/AZ173)","v":2.1466666666666669E-2},{"$f":"IF(BA173,BA174/BA173)","v":2.1116666666666669E-2},{"$f":"IF(BB173,BB174/BB173)","v":2.1466666666666669E-2},{"$f":"IF(BC173,BC174/BC173)","v":2.1116666666666669E-2},{"$f":"IF(BD173,BD174/BD173)","v":2.1466666666666669E-2},{"$f":"IF(BE173,BE174/BE173)","v":2.1233333333333337E-2},{"$f":"IF(BF173,BF174/BF173)","v":2.1466666666666669E-2},{"$f":"IF(BG173,BG174/BG173)","v":2.1116666666666669E-2},{"$f":"IF(BH173,BH174/BH173)","v":2.2488888888888888E-2},{"$f":"IF(BI173,BI174/BI173)","v":2.212222222222222E-2},{"$f":"IF(BJ173,BJ174/BJ173)","v":2.2488888888888888E-2},{"$f":"IF(BK173,BK174/BK173)","v":2.212222222222222E-2},{"$f":"IF(BL173,BL174/BL173)","v":2.2488888888888888E-2},{"$f":"IF(BM173,BM174/BM173)","v":2.2244444444444442E-2},{"$f":"IF(BN173,BN174/BN173)","v":2.2488888888888888E-2},{"$f":"IF(BO173,BO174/BO173)","v":2.212222222222222E-2},{"$f":"IF(BP173,BP174/BP173)","v":2.2488888888888888E-2},{"$f":"IF(BQ173,BQ174/BQ173)","v":2.212222222222222E-2},{"$f":"IF(BR173,BR174/BR173)","v":2.3511111111111108E-2},{"$f":"IF(BS173,BS174/BS173)","v":2.3127777777777775E-2},{"$f":"IF(BT173,BT174/BT173)","v":2.3511111111111108E-2},{"$f":"IF(BU173,BU174/BU173)","v":2.3255555555555554E-2},{"$f":"IF(BV173,BV174/BV173)","v":2.3511111111111108E-2},{"$f":"IF(BW173,BW174/BW173)","v":2.3127777777777775E-2},{"$f":"IF(BX173,BX174/BX173)","v":2.3511111111111108E-2},{"$f":"IF(BY173,BY174/BY173)","v":2.3127777777777775E-2},{"$f":"IF(BZ173,BZ174/BZ173)","v":2.3511111111111108E-2},{"$f":"IF(CA173,CA174/CA173)","v":2.3127777777777775E-2},{"$f":"IF(CB173,CB174/CB173)","v":2.3511111111111108E-2},{"$f":"IF(CC173,CC174/CC173)","v":2.325555555555555E-2},{"$f":"IF(CD173,CD174/CD173)","v":2.3511111111111108E-2},{"$f":"IF(CE173,CE174/CE173)","v":2.3127777777777775E-2},{"$f":"IF(CF173,CF174/CF173)","v":0},{"$f":"IF(CG173,CG174/CG173)","v":0},{"$f":"IF(CH173,CH174/CH173)","v":0},{"$f":"IF(CI173,CI174/CI173)","v":0},{"$f":"IF(CJ173,CJ174/CJ173)","v":0},{"$f":"IF(CK173,CK174/CK173)","v":0},{"$f":"IF(CL173,CL174/CL173)","v":0},{"$f":"IF(CM173,CM174/CM173)","v":0},{"$f":"IF(CN173,CN174/CN173)","v":0},{"$f":"IF(CO173,CO174/CO173)","v":0},{"$f":"IF(CP173,CP174/CP173)","v":0},{"$f":"IF(CQ173,CQ174/CQ173)","v":0},{"$f":"IF(CR173,CR174/CR173)","v":0},{"$f":"IF(CS173,CS174/CS173)","v":0},{"$f":"IF(CT173,CT174/CT173)","v":0},{"$f":"IF(CU173,CU174/CU173)","v":0},{"$f":"IF(CV173,CV174/CV173)","v":0},{"$f":"IF(CW173,CW174/CW173)","v":0},{"$f":"IF(CX173,CX174/CX173)","v":0},{"$f":"IF(CY173,CY174/CY173)","v":0},{"$f":"IF(CZ173,CZ174/CZ173)","v":0},{"$f":"IF(DA173,DA174/DA173)","v":0},{"$f":"IF(DB173,DB174/DB173)","v":0},{"$f":"IF(DC173,DC174/DC173)","v":0},{"$f":"IF(DD173,DD174/DD173)","v":0},{"$f":"IF(DE173,DE174/DE173)","v":0},{"$f":"IF(DF173,DF174/DF173)","v":0},{"$f":"IF(DG173,DG174/DG173)","v":0},{"$f":"IF(DH173,DH174/DH173)","v":0},{"$f":"IF(DI173,DI174/DI173)","v":0},{"$f":"IF(DJ173,DJ174/DJ173)","v":0},{"$f":"IF(DK173,DK174/DK173)","v":0},{"$f":"IF(DL173,DL174/DL173)","v":0},{"$f":"IF(DM173,DM174/DM173)","v":0},{"$f":"IF(DN173,DN174/DN173)","v":0},{"$f":"IF(DO173,DO174/DO173)","v":0},{"$f":"IF(DP173,DP174/DP173)","v":0},{"$f":"IF(DQ173,DQ174/DQ173)","v":0}]
[null,null,null,"Annual Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX175/AX166*360","v":3.4762767900680438E-4},3.4195983641430215E-4,3.4705628824658263E-4,3.4139776180777963E-4,3.4646531196674704E-4,3.4081642101076745E-4,3.4585459788925767E-4,3.4209530878176572E-4,3.4522035335890798E-4,3.3959176064109973E-4,3.6097775314258075E-4,3.550922462978648E-4,3.6027496091676738E-4,3.5440091264095044E-4,3.5955090166182586E-4,3.556427396872408E-4,3.5880140551935107E-4,3.5295138260327464E-4,3.580343612983888E-4,3.5219684453808897E-4,3.7348410500607029E-4,3.6739469025053658E-4,3.7263680281253897E-4,3.6858640278196789E-4,3.7176217883953333E-4,3.6570083896714966E-4,3.7086896853789637E-4,3.6482219187695237E-4,3.6995267908289733E-4,3.6392084192393703E-4,3.6901321758650769E-4,3.650022043518717E-4,{"$f":"CD175/CD166*360","v":3.6804581450601602E-4},3.6204506753037449E-4,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"DJ175/DJ166*360","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,{"$f":"UDF_Output2!D298","v":"Aggregate Opening Balance "},null,null,null,{"$f":"UDF_Output2!J298","v":0},{"$f":"UDF_Output2!K298","v":0},{"$f":"UDF_Output2!L298","v":0},{"$f":"UDF_Output2!M298","v":0},{"$f":"UDF_Output2!N298","v":0},{"$f":"UDF_Output2!O298","v":0},{"$f":"UDF_Output2!P298","v":0},{"$f":"UDF_Output2!Q298","v":0},{"$f":"UDF_Output2!R298","v":0},{"$f":"UDF_Output2!S298","v":0},{"$f":"UDF_Output2!T298","v":0},{"$f":"UDF_Output2!U298","v":0},{"$f":"UDF_Output2!V298","v":0},{"$f":"UDF_Output2!W298","v":0},{"$f":"UDF_Output2!X298","v":0},{"$f":"UDF_Output2!Y298","v":0},{"$f":"UDF_Output2!Z298","v":0},{"$f":"UDF_Output2!AA298","v":0},{"$f":"UDF_Output2!AB298","v":0},{"$f":"UDF_Output2!AC298","v":0},{"$f":"UDF_Output2!AD298","v":0},{"$f":"UDF_Output2!AE298","v":0},{"$f":"UDF_Output2!AF298","v":0},{"$f":"UDF_Output2!AG298","v":0},{"$f":"UDF_Output2!AH298","v":0},{"$f":"UDF_Output2!AI298","v":0},{"$f":"UDF_Output2!AJ298","v":0},{"$f":"UDF_Output2!AK298","v":0},{"$f":"UDF_Output2!AL298","v":0},{"$f":"UDF_Output2!AM298","v":0},{"$f":"UDF_Output2!AN298","v":0},{"$f":"UDF_Output2!AO298","v":0},{"$f":"UDF_Output2!AP298","v":0},{"$f":"UDF_Output2!AQ298","v":0},{"$f":"UDF_Output2!AR298","v":0},{"$f":"UDF_Output2!AS298","v":0},{"$f":"UDF_Output2!AT298","v":0},{"$f":"UDF_Output2!AU298","v":0},{"$f":"UDF_Output2!AV298","v":0},{"$f":"UDF_Output2!AW298","v":0},{"$f":"UDF_Output2!AX298","v":0},{"$f":"UDF_Output2!AY298","v":0},{"$f":"UDF_Output2!AZ298","v":225376.96393978535},{"$f":"UDF_Output2!BA298","v":220462.06416532054},{"$f":"UDF_Output2!BB298","v":215013.44012195853},{"$f":"UDF_Output2!BC298","v":209464.58039470745},{"$f":"UDF_Output2!BD298","v":203846.34082923588},{"$f":"UDF_Output2!BE298","v":198123.05476798952},{"$f":"UDF_Output2!BF298","v":192330.41812891705},{"$f":"UDF_Output2!BG298","v":186428.50889890792},{"$f":"UDF_Output2!BH298","v":180460.93374316912},{"$f":"UDF_Output2!BI298","v":174387.83115612844},{"$f":"UDF_Output2!BJ298","v":168235.00494328525},{"$f":"UDF_Output2!BK298","v":162073.62056492615},{"$f":"UDF_Output2!BL298","v":155840.36042977887},{"$f":"UDF_Output2!BM298","v":149480.24896667205},{"$f":"UDF_Output2!BN298","v":143049.11777621668},{"$f":"UDF_Output2!BO298","v":136561.95575233072},{"$f":"UDF_Output2!BP298","v":130100.39374537711},{"$f":"UDF_Output2!BQ298","v":123532.85467259039},{"$f":"UDF_Output2!BR298","v":116917.72253606765},{"$f":"UDF_Output2!BS298","v":110177.84203945598},{"$f":"UDF_Output2!BT298","v":103404.06138188111},{"$f":"UDF_Output2!BU298","v":96567.201575509374},{"$f":"UDF_Output2!BV298","v":89693.112780306867},{"$f":"UDF_Output2!BW298","v":82681.999004850019},{"$f":"UDF_Output2!BX298","v":75629.481003302644},{"$f":"UDF_Output2!BY298","v":68453.61726029191},{"$f":"UDF_Output2!BZ298","v":61233.663860272041},{"$f":"UDF_Output2!CA298","v":53867.573663292693},{"$f":"UDF_Output2!CB298","v":46471.084528595216},{"$f":"UDF_Output2!CC298","v":38922.996350869056},{"$f":"UDF_Output2!CD298","v":31346.384893713792},{"$f":"UDF_Output2!CE298","v":23612.591906847363},{"$f":"UDF_Output2!CF298","v":15840.748795696738},{"$f":"UDF_Output2!CG298","v":7929.1459229341499},{"$f":"UDF_Output2!CH298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!CI298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!CJ298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!CK298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!CL298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!CM298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!CN298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!CO298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!CP298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!CQ298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!CR298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!CS298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!CT298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!CU298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!CV298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!CW298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!CX298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!CY298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!CZ298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!DA298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!DB298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!DC298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!DD298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!DE298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!DF298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!DG298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!DH298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!DI298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!DJ298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!DK298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!DL298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!DM298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!DN298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!DO298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!DP298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!DQ298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!DR298","v":2.0918378140777349E-11},{"$f":"UDF_Output2!DS298","v":2.0918378140777349E-11}]
[null,null,null,"Repayment Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Debt!Q186","v":2811.1021116355032},{"$f":"Debt!R186","v":3242.0382965393019},{"$f":"Debt!S186","v":3049.876962308178},{"$f":"Debt!T186","v":3303.8665941309773},{"$f":"Debt!U186","v":3149.4434991973244},{"$f":"Debt!V186","v":3344.1968223024091},{"$f":"Debt!W186","v":3236.2138736478501},{"$f":"Debt!X186","v":3407.9511579850277},{"$f":"Debt!Y186","v":3305.5669036802319},{"$f":"Debt!Z186","v":3483.6944607236273},{"$f":"Debt!AA186","v":3338.9018791090703},{"$f":"Debt!AB186","v":3511.5005181807796},{"$f":"Debt!AC186","v":3420.8327822825008},{"$f":"Debt!AD186","v":3592.6855123737382},{"$f":"Debt!AE186","v":3503.934967963286},{"$f":"Debt!AF186","v":3677.0147190986881},{"$f":"Debt!AG186","v":3580.9353446810355},{"$f":"Debt!AH186","v":3758.1384551139954},{"$f":"Debt!AI186","v":3673.0923876892862},{"$f":"Debt!AJ186","v":3842.3272377174017},{"$f":"Debt!AK186","v":3724.5894624802927},{"$f":"Debt!AL186","v":3895.9001448086856},{"$f":"Debt!AM186","v":3816.8163502318289},{"$f":"Debt!AN186","v":3991.4025839753867},{"$f":"Debt!AO186","v":3902.9157433009059},{"$f":"Debt!AP186","v":4079.9851088197461},{"$f":"Debt!AQ186","v":4017.8679659799504},{"$f":"Debt!AR186","v":4199.0651667541633},{"$f":"Debt!AS186","v":4140.3775835996748},{"$f":"Debt!AT186","v":4321.7228974086347},{"$f":"Debt!AU186","v":4266.5611078316406},{"$f":"Debt!AV186","v":4455.259419435275},{"$f":"Debt!AW186","v":4389.6591435728969},{"$f":"Debt!AX186","v":4578.1727856424495},{"$f":"Debt!AY186","v":0},{"$f":"Debt!AZ186","v":0},{"$f":"Debt!BA186","v":0},{"$f":"Debt!BB186","v":0},{"$f":"Debt!BC186","v":0},{"$f":"Debt!BD186","v":0},{"$f":"Debt!BE186","v":0},{"$f":"Debt!BF186","v":0},{"$f":"Debt!BG186","v":0},{"$f":"Debt!BH186","v":0},{"$f":"Debt!BI186","v":0},{"$f":"Debt!BJ186","v":0},{"$f":"Debt!BK186","v":0},{"$f":"Debt!BL186","v":0},{"$f":"Debt!BM186","v":0},{"$f":"Debt!BN186","v":0},{"$f":"Debt!BO186","v":0},{"$f":"Debt!BP186","v":0},{"$f":"Debt!BQ186","v":0},{"$f":"Debt!BR186","v":0},{"$f":"Debt!BS186","v":0},{"$f":"Debt!BT186","v":0},{"$f":"Debt!BU186","v":0},{"$f":"Debt!BV186","v":0},{"$f":"Debt!BW186","v":0},{"$f":"Debt!BX186","v":0},{"$f":"Debt!BY186","v":0},{"$f":"Debt!BZ186","v":0},{"$f":"Debt!CA186","v":0},{"$f":"Debt!CB186","v":0},{"$f":"Debt!CC186","v":0},{"$f":"Debt!CD186","v":0},{"$f":"Debt!CE186","v":0},{"$f":"Debt!CF186","v":0},{"$f":"Debt!CG186","v":0},{"$f":"Debt!CH186","v":0},{"$f":"Debt!CI186","v":0},{"$f":"Debt!CJ186","v":0}]
[]
[null,null,null,{"$f":"UDF_Output2!D265","v":"Debt Sizing Method (1-Debt to Capital; 2-DSCR "},"Opening Balance -- Commercial Issue",null,null,{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":0},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":574.65490077329741},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":6646.4001019276002},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":12744.716696294299},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":18856.186664316443},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":24989.674227207648},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":31135.021911075422},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":37303.879341063395},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":43490.506507598773},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":49687.039827459295},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":55909.337375741481},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":62140.229461016243},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":68398.399113895139},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":74674.595772142537},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":80945.938781120087},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":86734.972391880816},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":92561.603539082978},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":98384.096717561697},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":112688.48196989267},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":109877.37985825718},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":106635.34156171787},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":103585.46459940969},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":100281.59800527872},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":97132.154506081395},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":93787.957683778979},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":90551.743810131127},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":87143.792652146105},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":83838.225748465877},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":80354.531287742255},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":77015.629408633191},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":73504.128890452412},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":70083.296108169918},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":66490.610595796184},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":62986.675627832898},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":59309.660908734208},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":55728.725564053173},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":51970.58710893918},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":48297.494721249896},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":44455.167483532496},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":40730.578021052206},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":36834.677876243521},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":33017.861526011693},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":29026.458942036305},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":25123.543198735399},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":21043.558089915652},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":17025.690123935703},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":12826.624957181539},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":8686.2473735818639},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":4364.5244761732292},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":97.963368341588648},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":-4357.2960510936864},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":-8746.9551946665833},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":-13325.127980309033},{"$f":"_xlfn.XLOOKUP($E181,UDF_Output2!$D:$D,UDF_Output2!DS:DS)","v":-13325.127980309033}]
[null,null,null,{"$f":"UDF_Output2!D269","v":""},"Interest Cost -- Commercial Issue",null,null,{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":0},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":1.8772060091927714},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":24.037813701971487},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":44.606508437030044},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":68.1965417692778},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":87.463859795226753},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":112.60499591172277},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":134.91569695017927},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":152.21677277659569},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":179.70146070931111},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":195.68268081509515},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":224.7404965506754},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":247.37421012858741},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":252.64904902908228},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":292.75447859171766},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":303.57240337158282},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":334.76446613301675},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":344.34433851146588},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":2707.0277557656436},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":2596.4635290394276},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":2561.6178717381554},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":2447.7820759643841},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":2408.9868320823616},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":2295.2867732867626},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":2252.9951612481127},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":2151.6100459773934},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":2093.3875523771094},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":1981.1438512283314},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":2012.4345946952337},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":1897.365603403244},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":1840.8700724342191},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":1726.579869953775},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":1665.2204031436065},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":1560.3199256917051},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":1485.3775076476322},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":1372.9390750766322},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":1301.5744815949879},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":1189.8624463410149},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":1181.5195624512191},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":1064.8783342615095},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":978.98388311082772},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":868.00289300604072},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":771.45877543723157},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":656.84107940693775},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":559.29101056753598},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":445.12720957356345},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":340.90318775086934},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":227.09711188931252},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":115.99936163340405},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":2.5753481055133194},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":-115.80724615795664},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":-228.68428414500525},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":-115.78055645112958},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":-113.8928299872525},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":-115.78055645112958},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":-113.8928299872525},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":-115.78055645112958},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":-114.52207214187818},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":-17.618780329519723},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":-17.618780329519723},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":-18.87726463877113},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":-19.506506793396834},{"$f":"_xlfn.XLOOKUP($E182,UDF_Output2!$D:$D,UDF_Output2!DS:DS)","v":-17.618780329519723}]
[null,null,null,"Computed Interest Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AX181,AX182/AX181)","v":2.4022222222222219E-2},{"$f":"IF(AY181,AY182/AY181)","v":2.3630555555555557E-2},{"$f":"IF(AZ181,AZ182/AZ181)","v":2.4022222222222216E-2},{"$f":"IF(BA181,BA182/BA181)","v":2.3630555555555557E-2},{"$f":"IF(BB181,BB182/BB181)","v":2.4022222222222216E-2},{"$f":"IF(BC181,BC182/BC181)","v":2.3630555555555557E-2},{"$f":"IF(BD181,BD182/BD181)","v":2.4022222222222223E-2},{"$f":"IF(BE181,BE182/BE181)","v":2.3761111111111111E-2},{"$f":"IF(BF181,BF182/BF181)","v":2.4022222222222219E-2},{"$f":"IF(BG181,BG182/BG181)","v":2.3630555555555557E-2},{"$f":"IF(BH181,BH182/BH181)","v":2.5044444444444442E-2},{"$f":"IF(BI181,BI182/BI181)","v":2.4636111111111112E-2},{"$f":"IF(BJ181,BJ182/BJ181)","v":2.5044444444444442E-2},{"$f":"IF(BK181,BK182/BK181)","v":2.4636111111111112E-2},{"$f":"IF(BL181,BL182/BL181)","v":2.5044444444444442E-2},{"$f":"IF(BM181,BM182/BM181)","v":2.4772222222222223E-2},{"$f":"IF(BN181,BN182/BN181)","v":2.5044444444444442E-2},{"$f":"IF(BO181,BO182/BO181)","v":2.4636111111111112E-2},{"$f":"IF(BP181,BP182/BP181)","v":2.5044444444444446E-2},{"$f":"IF(BQ181,BQ182/BQ181)","v":2.4636111111111112E-2},{"$f":"IF(BR181,BR182/BR181)","v":2.6577777777777777E-2},{"$f":"IF(BS181,BS182/BS181)","v":2.6144444444444449E-2},{"$f":"IF(BT181,BT182/BT181)","v":2.6577777777777777E-2},{"$f":"IF(BU181,BU182/BU181)","v":2.6288888888888889E-2},{"$f":"IF(BV181,BV182/BV181)","v":2.6577777777777777E-2},{"$f":"IF(BW181,BW182/BW181)","v":2.6144444444444446E-2},{"$f":"IF(BX181,BX182/BX181)","v":2.6577777777777777E-2},{"$f":"IF(BY181,BY182/BY181)","v":2.6144444444444446E-2},{"$f":"IF(BZ181,BZ182/BZ181)","v":2.6577777777777777E-2},{"$f":"IF(CA181,CA182/CA181)","v":2.6144444444444446E-2},{"$f":"IF(CB181,CB182/CB181)","v":2.6577777777777777E-2},{"$f":"IF(CC181,CC182/CC181)","v":2.6288888888888889E-2},{"$f":"IF(CD181,CD182/CD181)","v":2.6577777777777777E-2},{"$f":"IF(CE181,CE182/CE181)","v":2.6144444444444446E-2},{"$f":"IF(CF181,CF182/CF181)","v":8.6888888888888884E-3},{"$f":"IF(CG181,CG182/CG181)","v":8.5472222222222234E-3},{"$f":"IF(CH181,CH182/CH181)","v":8.6888888888888884E-3},{"$f":"IF(CI181,CI182/CI181)","v":8.5472222222222234E-3},{"$f":"IF(CJ181,CJ182/CJ181)","v":8.6888888888888884E-3},{"$f":"IF(CK181,CK182/CK181)","v":8.5944444444444445E-3},{"$f":"IF(CL181,CL182/CL181)","v":1.4638888888888889E-3},{"$f":"IF(CM181,CM182/CM181)","v":1.4638888888888889E-3},{"$f":"IF(CN181,CN182/CN181)","v":1.4166666666666668E-3},{"$f":"IF(CO181,CO182/CO181)","v":1.4638888888888889E-3},{"$f":"IF(CP181,CP182/CP181)","v":1.4166666666666668E-3},{"$f":"IF(CQ181,CQ182/CQ181)","v":1.4638888888888889E-3},{"$f":"IF(CR181,CR182/CR181)","v":1.4638888888888889E-3},{"$f":"IF(CS181,CS182/CS181)","v":1.3222222222222222E-3},{"$f":"IF(CT181,CT182/CT181)","v":1.4638888888888889E-3},{"$f":"IF(CU181,CU182/CU181)","v":1.4166666666666668E-3},{"$f":"IF(CV181,CV182/CV181)","v":1.4638888888888889E-3},{"$f":"IF(CW181,CW182/CW181)","v":1.4166666666666668E-3},{"$f":"IF(CX181,CX182/CX181)","v":1.4638888888888889E-3},{"$f":"IF(CY181,CY182/CY181)","v":1.4638888888888889E-3},{"$f":"IF(CZ181,CZ182/CZ181)","v":1.4166666666666668E-3},{"$f":"IF(DA181,DA182/DA181)","v":1.4638888888888889E-3},{"$f":"IF(DB181,DB182/DB181)","v":1.4166666666666668E-3},{"$f":"IF(DC181,DC182/DC181)","v":1.4638888888888889E-3},{"$f":"IF(DD181,DD182/DD181)","v":1.4638888888888889E-3},{"$f":"IF(DE181,DE182/DE181)","v":1.3222222222222222E-3},{"$f":"IF(DF181,DF182/DF181)","v":1.4638888888888889E-3},{"$f":"IF(DG181,DG182/DG181)","v":1.4166666666666668E-3},{"$f":"IF(DH181,DH182/DH181)","v":1.4638888888888889E-3},{"$f":"IF(DI181,DI182/DI181)","v":1.4166666666666668E-3},{"$f":"IF(DJ181,DJ182/DJ181)","v":1.4638888888888889E-3},{"$f":"IF(DK181,DK182/DK181)","v":1.4638888888888889E-3},{"$f":"IF(DL181,DL182/DL181)","v":1.4166666666666668E-3},{"$f":"IF(DM181,DM182/DM181)","v":1.4638888888888889E-3},{"$f":"IF(DN181,DN182/DN181)","v":1.4166666666666668E-3},{"$f":"IF(DO181,DO182/DO181)","v":1.4638888888888889E-3},{"$f":"IF(DP181,DP182/DP181)","v":1.4638888888888889E-3},{"$f":"IF(DQ181,DQ182/DQ181)","v":1.3222222222222222E-3}]
[null,null,null,"Annual Interest Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX183/AX$166*360","v":3.8901192650761432E-4},{"$f":"AY183/AY$166*360","v":3.8266934074933807E-4},3.883725130378423E-4,3.8204035249918197E-4,3.8771118243897869E-4,3.8138980446443023E-4,3.8702776430464542E-4,3.8282094077959493E-4,3.8631801447306367E-4,3.8001935119361157E-4,4.0199795236332857E-4,3.9544363792262216E-4,4.0121529738458176E-4,3.9467374362287672E-4,4.004089586688516E-4,3.9605668737897274E-4,3.9957429251018635E-4,3.9305949426273769E-4,3.9872008417320576E-4,3.9221921323559917E-4,4.2219942305034042E-4,4.1531573680495443E-4,4.2124160317939189E-4,4.1666289010135502E-4,4.2025289781860297E-4,4.1340094839764754E-4,4.1924318182544811E-4,4.1240769516525061E-4,4.1820737635457969E-4,4.1138877782705938E-4,4.1714537640213917E-4,4.1261118752820294E-4,4.1605179031114857E-4,4.0926833720824951E-4,1.3565249870504893E-4,1.3344077318268402E-4,1.3527941662719542E-4,1.3307377396479554E-4,1.3489766266390647E-4,1.3343138372190748E-4,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"DK183/DK$166*360","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,{"$f":"UDF_Output2!D311","v":""},"Repayment -- Commercial Issue",{"$f":"SUM(H186:DQ186)","v":0},null,{"$f":"UDF_Output2!J311","v":""},{"$f":"UDF_Output2!K311","v":""},{"$f":"UDF_Output2!L311","v":""},{"$f":"UDF_Output2!M311","v":""},{"$f":"UDF_Output2!N311","v":""},{"$f":"UDF_Output2!O311","v":""},{"$f":"UDF_Output2!P311","v":""},{"$f":"UDF_Output2!Q311","v":""},{"$f":"UDF_Output2!R311","v":""},{"$f":"UDF_Output2!S311","v":""},{"$f":"UDF_Output2!T311","v":""},{"$f":"UDF_Output2!U311","v":""},{"$f":"UDF_Output2!V311","v":""},{"$f":"UDF_Output2!W311","v":""},{"$f":"UDF_Output2!X311","v":""},{"$f":"UDF_Output2!Y311","v":""},{"$f":"UDF_Output2!Z311","v":""},{"$f":"UDF_Output2!AA311","v":""},{"$f":"UDF_Output2!AB311","v":""},{"$f":"UDF_Output2!AC311","v":""},{"$f":"UDF_Output2!AD311","v":""},{"$f":"UDF_Output2!AE311","v":""},{"$f":"UDF_Output2!AF311","v":""},{"$f":"UDF_Output2!AG311","v":""},{"$f":"UDF_Output2!AH311","v":""},{"$f":"UDF_Output2!AI311","v":""},{"$f":"UDF_Output2!AJ311","v":""},{"$f":"UDF_Output2!AK311","v":""},{"$f":"UDF_Output2!AL311","v":""},{"$f":"UDF_Output2!AM311","v":""},{"$f":"UDF_Output2!AN311","v":""},{"$f":"UDF_Output2!AO311","v":""},{"$f":"UDF_Output2!AP311","v":""},{"$f":"UDF_Output2!AQ311","v":""},{"$f":"UDF_Output2!AR311","v":""},{"$f":"UDF_Output2!AS311","v":""},{"$f":"UDF_Output2!AT311","v":""},{"$f":"UDF_Output2!AU311","v":""},{"$f":"UDF_Output2!AV311","v":""},{"$f":"UDF_Output2!AW311","v":""},{"$f":"UDF_Output2!AX311","v":""},{"$f":"UDF_Output2!AY311","v":""},{"$f":"UDF_Output2!AZ311","v":""},{"$f":"UDF_Output2!BA311","v":""},{"$f":"UDF_Output2!BB311","v":""},{"$f":"UDF_Output2!BC311","v":""},{"$f":"UDF_Output2!BD311","v":""},{"$f":"UDF_Output2!BE311","v":""},{"$f":"UDF_Output2!BF311","v":""},{"$f":"UDF_Output2!BG311","v":""},{"$f":"UDF_Output2!BH311","v":""},{"$f":"UDF_Output2!BI311","v":""},{"$f":"UDF_Output2!BJ311","v":""},{"$f":"UDF_Output2!BK311","v":""},{"$f":"UDF_Output2!BL311","v":""},{"$f":"UDF_Output2!BM311","v":""},{"$f":"UDF_Output2!BN311","v":""},{"$f":"UDF_Output2!BO311","v":""},{"$f":"UDF_Output2!BP311","v":""},{"$f":"UDF_Output2!BQ311","v":""},{"$f":"UDF_Output2!BR311","v":""},{"$f":"UDF_Output2!BS311","v":""},{"$f":"UDF_Output2!BT311","v":""},{"$f":"UDF_Output2!BU311","v":""},{"$f":"UDF_Output2!BV311","v":""},{"$f":"UDF_Output2!BW311","v":""},{"$f":"UDF_Output2!BX311","v":""},{"$f":"UDF_Output2!BY311","v":""},{"$f":"UDF_Output2!BZ311","v":""},{"$f":"UDF_Output2!CA311","v":""},{"$f":"UDF_Output2!CB311","v":""},{"$f":"UDF_Output2!CC311","v":""},{"$f":"UDF_Output2!CD311","v":""},{"$f":"UDF_Output2!CE311","v":""},{"$f":"UDF_Output2!CF311","v":""},{"$f":"UDF_Output2!CG311","v":""},{"$f":"UDF_Output2!CH311","v":""},{"$f":"UDF_Output2!CI311","v":""},{"$f":"UDF_Output2!CJ311","v":""},{"$f":"UDF_Output2!CK311","v":""},{"$f":"UDF_Output2!CL311","v":""},{"$f":"UDF_Output2!CM311","v":""},{"$f":"UDF_Output2!CN311","v":""},{"$f":"UDF_Output2!CO311","v":""},{"$f":"UDF_Output2!CP311","v":""},{"$f":"UDF_Output2!CQ311","v":""},{"$f":"UDF_Output2!CR311","v":""},{"$f":"UDF_Output2!CS311","v":""},{"$f":"UDF_Output2!CT311","v":""},{"$f":"UDF_Output2!CU311","v":""},{"$f":"UDF_Output2!CV311","v":""},{"$f":"UDF_Output2!CW311","v":""},{"$f":"UDF_Output2!CX311","v":""},{"$f":"UDF_Output2!CY311","v":""},{"$f":"UDF_Output2!CZ311","v":""},{"$f":"UDF_Output2!DA311","v":""},{"$f":"UDF_Output2!DB311","v":""},{"$f":"UDF_Output2!DC311","v":""},{"$f":"UDF_Output2!DD311","v":""},{"$f":"UDF_Output2!DE311","v":""},{"$f":"UDF_Output2!DF311","v":""},{"$f":"UDF_Output2!DG311","v":""},{"$f":"UDF_Output2!DH311","v":""},{"$f":"UDF_Output2!DI311","v":""},{"$f":"UDF_Output2!DJ311","v":""},{"$f":"UDF_Output2!DK311","v":""},{"$f":"UDF_Output2!DL311","v":""},{"$f":"UDF_Output2!DM311","v":""},{"$f":"UDF_Output2!DN311","v":""},{"$f":"UDF_Output2!DO311","v":""},{"$f":"UDF_Output2!DP311","v":""},{"$f":"UDF_Output2!DQ311","v":""},{"$f":"UDF_Output2!DR311","v":""},{"$f":"UDF_Output2!DS311","v":""}]
[null,null,null,"Model Repayment",null,{"$f":"SUM(H187:DQ187)","v":126013.60995020178},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Debt!Q300","v":2811.1021116355032},{"$f":"Debt!R300","v":3242.0382965393019},{"$f":"Debt!S300","v":3049.876962308178},{"$f":"Debt!T300","v":3303.8665941309773},{"$f":"Debt!U300","v":3149.4434991973244},{"$f":"Debt!V300","v":3344.1968223024091},{"$f":"Debt!W300","v":3236.2138736478501},{"$f":"Debt!X300","v":3407.9511579850277},{"$f":"Debt!Y300","v":3305.5669036802319},{"$f":"Debt!Z300","v":3483.6944607236273},{"$f":"Debt!AA300","v":3338.9018791090703},{"$f":"Debt!AB300","v":3511.5005181807796},{"$f":"Debt!AC300","v":3420.8327822825008},{"$f":"Debt!AD300","v":3592.6855123737382},{"$f":"Debt!AE300","v":3503.934967963286},{"$f":"Debt!AF300","v":3677.0147190986881},{"$f":"Debt!AG300","v":3580.9353446810355},{"$f":"Debt!AH300","v":3758.1384551139954},{"$f":"Debt!AI300","v":3673.0923876892862},{"$f":"Debt!AJ300","v":3842.3272377174017},{"$f":"Debt!AK300","v":3724.5894624802927},{"$f":"Debt!AL300","v":3895.9001448086856},{"$f":"Debt!AM300","v":3816.8163502318289},{"$f":"Debt!AN300","v":3991.4025839753867},{"$f":"Debt!AO300","v":3902.9157433009059},{"$f":"Debt!AP300","v":4079.9851088197461},{"$f":"Debt!AQ300","v":4017.8679659799504},{"$f":"Debt!AR300","v":4199.0651667541633},{"$f":"Debt!AS300","v":4140.3775835996748},{"$f":"Debt!AT300","v":4321.7228974086347},{"$f":"Debt!AU300","v":4266.5611078316406},{"$f":"Debt!AV300","v":4455.259419435275},{"$f":"Debt!AW300","v":4389.6591435728969},{"$f":"Debt!AX300","v":4578.1727856424495},{"$f":"Debt!AY300","v":0},{"$f":"Debt!AZ300","v":0},{"$f":"Debt!BA300","v":0},{"$f":"Debt!BB300","v":0},{"$f":"Debt!BC300","v":0},{"$f":"Debt!BD300","v":0},{"$f":"Debt!BE300","v":0},{"$f":"Debt!BF300","v":0},{"$f":"Debt!BG300","v":0},{"$f":"Debt!BH300","v":0},{"$f":"Debt!BI300","v":0},{"$f":"Debt!BJ300","v":0},{"$f":"Debt!BK300","v":0},{"$f":"Debt!BL300","v":0},{"$f":"Debt!BM300","v":0},{"$f":"Debt!BN300","v":0},{"$f":"Debt!BO300","v":0},{"$f":"Debt!BP300","v":0},{"$f":"Debt!BQ300","v":0},{"$f":"Debt!BR300","v":0},{"$f":"Debt!BS300","v":0},{"$f":"Debt!BT300","v":0},{"$f":"Debt!BU300","v":0},{"$f":"Debt!BV300","v":0},{"$f":"Debt!BW300","v":0},{"$f":"Debt!BX300","v":0},{"$f":"Debt!BY300","v":0},{"$f":"Debt!BZ300","v":0},{"$f":"Debt!CA300","v":0},{"$f":"Debt!CB300","v":0},{"$f":"Debt!CC300","v":0},{"$f":"Debt!CD300","v":0},{"$f":"Debt!CE300","v":0},{"$f":"Debt!CF300","v":0},{"$f":"Debt!CG300","v":0},{"$f":"Debt!CH300","v":0},{"$f":"Debt!CI300","v":0},{"$f":"Debt!CJ300","v":0}]
[]
[null,null,null,"Model Opening Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Debt!P298","v":68398.399113895124},{"$f":"Debt!Q298","v":112688.48196989263},{"$f":"Debt!R298","v":109877.37985825713},{"$f":"Debt!S298","v":106635.34156171783},{"$f":"Debt!T298","v":103585.46459940965},{"$f":"Debt!U298","v":100281.59800527868},{"$f":"Debt!V298","v":97132.154506081351},{"$f":"Debt!W298","v":93787.957683778935},{"$f":"Debt!X298","v":90551.743810131084},{"$f":"Debt!Y298","v":87143.792652146061},{"$f":"Debt!Z298","v":83838.225748465833},{"$f":"Debt!AA298","v":80354.531287742211},{"$f":"Debt!AB298","v":77015.629408633147},{"$f":"Debt!AC298","v":73504.128890452368},{"$f":"Debt!AD298","v":70083.296108169874},{"$f":"Debt!AE298","v":66490.610595796141},{"$f":"Debt!AF298","v":62986.675627832854},{"$f":"Debt!AG298","v":59309.660908734164},{"$f":"Debt!AH298","v":55728.725564053129},{"$f":"Debt!AI298","v":51970.587108939137},{"$f":"Debt!AJ298","v":48297.494721249852},{"$f":"Debt!AK298","v":44455.167483532452},{"$f":"Debt!AL298","v":40730.578021052163},{"$f":"Debt!AM298","v":36834.677876243477},{"$f":"Debt!AN298","v":33017.861526011649},{"$f":"Debt!AO298","v":29026.458942036261},{"$f":"Debt!AP298","v":25123.543198735355},{"$f":"Debt!AQ298","v":21043.558089915608},{"$f":"Debt!AR298","v":17025.690123935659},{"$f":"Debt!AS298","v":12826.624957181495},{"$f":"Debt!AT298","v":8686.2473735818203},{"$f":"Debt!AU298","v":4364.5244761731856},{"$f":"Debt!AV298","v":97.963368341544992},{"$f":"Debt!AW298","v":-4357.2960510937301},{"$f":"Debt!AX298","v":-8746.955194666627},{"$f":"Debt!AY298","v":-13325.127980309077},{"$f":"Debt!AZ298","v":-13325.127980309077},{"$f":"Debt!BA298","v":-13325.127980309077},{"$f":"Debt!BB298","v":-13325.127980309077},{"$f":"Debt!BC298","v":-13325.127980309077},{"$f":"Debt!BD298","v":-13325.127980309077},{"$f":"Debt!BE298","v":-13325.127980309077},{"$f":"Debt!BF298","v":-13325.127980309077},{"$f":"Debt!BG298","v":-13325.127980309077},{"$f":"Debt!BH298","v":-13325.127980309077},{"$f":"Debt!BI298","v":-13325.127980309077},{"$f":"Debt!BJ298","v":-13325.127980309077},{"$f":"Debt!BK298","v":-13325.127980309077},{"$f":"Debt!BL298","v":-13325.127980309077},{"$f":"Debt!BM298","v":-13325.127980309077},{"$f":"Debt!BN298","v":-13325.127980309077},{"$f":"Debt!BO298","v":-13325.127980309077},{"$f":"Debt!BP298","v":-13325.127980309077},{"$f":"Debt!BQ298","v":-13325.127980309077},{"$f":"Debt!BR298","v":-13325.127980309077},{"$f":"Debt!BS298","v":-13325.127980309077},{"$f":"Debt!BT298","v":-13325.127980309077},{"$f":"Debt!BU298","v":-13325.127980309077},{"$f":"Debt!BV298","v":-13325.127980309077},{"$f":"Debt!BW298","v":-13325.127980309077},{"$f":"Debt!BX298","v":-13325.127980309077},{"$f":"Debt!BY298","v":-13325.127980309077},{"$f":"Debt!BZ298","v":-13325.127980309077},{"$f":"Debt!CA298","v":-13325.127980309077},{"$f":"Debt!CB298","v":-13325.127980309077},{"$f":"Debt!CC298","v":-13325.127980309077},{"$f":"Debt!CD298","v":-13325.127980309077},{"$f":"Debt!CE298","v":-13325.127980309077},{"$f":"Debt!CF298","v":-13325.127980309077},{"$f":"Debt!CG298","v":-13325.127980309077},{"$f":"Debt!CH298","v":-13325.127980309077},{"$f":"Debt!CI298","v":-13325.127980309077},{"$f":"Debt!CJ298","v":-13325.127980309077}]
[null,null,null,"Interest Cost - Second Issue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Debt!P350","v":0},{"$f":"Debt!Q350","v":2707.0277557656432},{"$f":"Debt!R350","v":2596.4635290394258},{"$f":"Debt!S350","v":2561.6178717381549},{"$f":"Debt!T350","v":2447.7820759643828},{"$f":"Debt!U350","v":2408.9868320823612},{"$f":"Debt!V350","v":2295.2867732867612},{"$f":"Debt!W350","v":2252.9951612481118},{"$f":"Debt!X350","v":2151.6100459773925},{"$f":"Debt!Y350","v":2093.3875523771089},{"$f":"Debt!Z350","v":1981.14385122833},{"$f":"Debt!AA350","v":2012.434594695233},{"$f":"Debt!AB350","v":1897.3656034032431},{"$f":"Debt!AC350","v":1840.8700724342186},{"$f":"Debt!AD350","v":1726.5798699537743},{"$f":"Debt!AE350","v":1665.2204031436058},{"$f":"Debt!AF350","v":1560.3199256917042},{"$f":"Debt!AG350","v":1485.3775076476315},{"$f":"Debt!AH350","v":1372.9390750766313},{"$f":"Debt!AI350","v":1301.574481594987},{"$f":"Debt!AJ350","v":1189.862446341014},{"$f":"Debt!AK350","v":1181.5195624512182},{"$f":"Debt!AL350","v":1064.8783342615084},{"$f":"Debt!AM350","v":978.9838831108267},{"$f":"Debt!AN350","v":868.0028930060397},{"$f":"Debt!AO350","v":771.45877543723043},{"$f":"Debt!AP350","v":656.84107940693673},{"$f":"Debt!AQ350","v":559.29101056753484},{"$f":"Debt!AR350","v":445.12720957356237},{"$f":"Debt!AS350","v":340.9031877508682},{"$f":"Debt!AT350","v":227.09711188931141},{"$f":"Debt!AU350","v":115.9993616334029},{"$f":"Debt!AV350","v":2.5753481055121719},{"$f":"Debt!AW350","v":-115.80724615795781},{"$f":"Debt!AX350","v":-228.68428414500642},{"$f":"Debt!AY350","v":0},{"$f":"Debt!AZ350","v":0},{"$f":"Debt!BA350","v":0},{"$f":"Debt!BB350","v":0},{"$f":"Debt!BC350","v":0},{"$f":"Debt!BD350","v":0},{"$f":"Debt!BE350","v":0},{"$f":"Debt!BF350","v":0},{"$f":"Debt!BG350","v":0},{"$f":"Debt!BH350","v":0},{"$f":"Debt!BI350","v":0},{"$f":"Debt!BJ350","v":0},{"$f":"Debt!BK350","v":0},{"$f":"Debt!BL350","v":0},{"$f":"Debt!BM350","v":0},{"$f":"Debt!BN350","v":0},{"$f":"Debt!BO350","v":0},{"$f":"Debt!BP350","v":0},{"$f":"Debt!BQ350","v":0},{"$f":"Debt!BR350","v":0},{"$f":"Debt!BS350","v":0},{"$f":"Debt!BT350","v":0},{"$f":"Debt!BU350","v":0},{"$f":"Debt!BV350","v":0},{"$f":"Debt!BW350","v":0},{"$f":"Debt!BX350","v":0},{"$f":"Debt!BY350","v":0},{"$f":"Debt!BZ350","v":0},{"$f":"Debt!CA350","v":0},{"$f":"Debt!CB350","v":0},{"$f":"Debt!CC350","v":0},{"$f":"Debt!CD350","v":0},{"$f":"Debt!CE350","v":0},{"$f":"Debt!CF350","v":0},{"$f":"Debt!CG350","v":0},{"$f":"Debt!CH350","v":0},{"$f":"Debt!CI350","v":0},{"$f":"Debt!CJ350","v":0}]
[null,null,null,"Computed Interest Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AX189,AX190/AX189)","v":2.4022222222222223E-2},{"$f":"IF(AY189,AY190/AY189)","v":2.363055555555555E-2},{"$f":"IF(AZ189,AZ190/AZ189)","v":2.4022222222222223E-2},{"$f":"IF(BA189,BA190/BA189)","v":2.3630555555555554E-2},{"$f":"IF(BB189,BB190/BB189)","v":2.4022222222222223E-2},{"$f":"IF(BC189,BC190/BC189)","v":2.3630555555555554E-2},{"$f":"IF(BD189,BD190/BD189)","v":2.4022222222222223E-2},{"$f":"IF(BE189,BE190/BE189)","v":2.3761111111111111E-2},{"$f":"IF(BF189,BF190/BF189)","v":2.4022222222222226E-2},{"$f":"IF(BG189,BG190/BG189)","v":2.3630555555555554E-2},{"$f":"IF(BH189,BH190/BH189)","v":2.5044444444444449E-2},{"$f":"IF(BI189,BI190/BI189)","v":2.4636111111111116E-2},{"$f":"IF(BJ189,BJ190/BJ189)","v":2.5044444444444449E-2},{"$f":"IF(BK189,BK190/BK189)","v":2.4636111111111116E-2},{"$f":"IF(BL189,BL190/BL189)","v":2.5044444444444449E-2},{"$f":"IF(BM189,BM190/BM189)","v":2.4772222222222227E-2},{"$f":"IF(BN189,BN190/BN189)","v":2.5044444444444449E-2},{"$f":"IF(BO189,BO190/BO189)","v":2.4636111111111116E-2},{"$f":"IF(BP189,BP190/BP189)","v":2.5044444444444449E-2},{"$f":"IF(BQ189,BQ190/BQ189)","v":2.4636111111111116E-2},{"$f":"IF(BR189,BR190/BR189)","v":2.657777777777778E-2},{"$f":"IF(BS189,BS190/BS189)","v":2.6144444444444449E-2},{"$f":"IF(BT189,BT190/BT189)","v":2.657777777777778E-2},{"$f":"IF(BU189,BU190/BU189)","v":2.6288888888888893E-2},{"$f":"IF(BV189,BV190/BV189)","v":2.657777777777778E-2},{"$f":"IF(BW189,BW190/BW189)","v":2.6144444444444453E-2},{"$f":"IF(BX189,BX190/BX189)","v":2.6577777777777777E-2},{"$f":"IF(BY189,BY190/BY189)","v":2.6144444444444449E-2},{"$f":"IF(BZ189,BZ190/BZ189)","v":2.657777777777778E-2},{"$f":"IF(CA189,CA190/CA189)","v":2.6144444444444449E-2},{"$f":"IF(CB189,CB190/CB189)","v":2.657777777777778E-2},{"$f":"IF(CC189,CC190/CC189)","v":2.6288888888888889E-2},{"$f":"IF(CD189,CD190/CD189)","v":2.657777777777778E-2},{"$f":"IF(CE189,CE190/CE189)","v":2.6144444444444449E-2},{"$f":"IF(CF189,CF190/CF189)","v":0},{"$f":"IF(CG189,CG190/CG189)","v":0},{"$f":"IF(CH189,CH190/CH189)","v":0},{"$f":"IF(CI189,CI190/CI189)","v":0},{"$f":"IF(CJ189,CJ190/CJ189)","v":0},{"$f":"IF(CK189,CK190/CK189)","v":0},{"$f":"IF(CL189,CL190/CL189)","v":0},{"$f":"IF(CM189,CM190/CM189)","v":0},{"$f":"IF(CN189,CN190/CN189)","v":0},{"$f":"IF(CO189,CO190/CO189)","v":0},{"$f":"IF(CP189,CP190/CP189)","v":0},{"$f":"IF(CQ189,CQ190/CQ189)","v":0},{"$f":"IF(CR189,CR190/CR189)","v":0},{"$f":"IF(CS189,CS190/CS189)","v":0},{"$f":"IF(CT189,CT190/CT189)","v":0},{"$f":"IF(CU189,CU190/CU189)","v":0},{"$f":"IF(CV189,CV190/CV189)","v":0},{"$f":"IF(CW189,CW190/CW189)","v":0},{"$f":"IF(CX189,CX190/CX189)","v":0},{"$f":"IF(CY189,CY190/CY189)","v":0},{"$f":"IF(CZ189,CZ190/CZ189)","v":0},{"$f":"IF(DA189,DA190/DA189)","v":0},{"$f":"IF(DB189,DB190/DB189)","v":0},{"$f":"IF(DC189,DC190/DC189)","v":0},{"$f":"IF(DD189,DD190/DD189)","v":0},{"$f":"IF(DE189,DE190/DE189)","v":0},{"$f":"IF(DF189,DF190/DF189)","v":0},{"$f":"IF(DG189,DG190/DG189)","v":0},{"$f":"IF(DH189,DH190/DH189)","v":0},{"$f":"IF(DI189,DI190/DI189)","v":0},{"$f":"IF(DJ189,DJ190/DJ189)","v":0},{"$f":"IF(DK189,DK190/DK189)","v":0},{"$f":"IF(DL189,DL190/DL189)","v":0},{"$f":"IF(DM189,DM190/DM189)","v":0},{"$f":"IF(DN189,DN190/DN189)","v":0},{"$f":"IF(DO189,DO190/DO189)","v":0},{"$f":"IF(DP189,DP190/DP189)","v":0},{"$f":"IF(DQ189,DQ190/DQ189)","v":0}]
[null,null,null,"Annual Interest Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX191/AX$166*360","v":3.8901192650761442E-4},{"$f":"AY191/AY$166*360","v":3.8266934074933801E-4},3.8837251303784241E-4,3.8204035249918191E-4,3.8771118243897875E-4,3.8138980446443023E-4,3.8702776430464542E-4,3.8282094077959493E-4,3.8631801447306372E-4,3.8001935119361151E-4,4.0199795236332874E-4,3.9544363792262227E-4,4.0121529738458193E-4,3.9467374362287672E-4,4.0040895866885165E-4,3.9605668737897285E-4,3.9957429251018646E-4,3.9305949426273774E-4,3.9872008417320582E-4,3.9221921323559923E-4,4.2219942305034042E-4,4.1531573680495443E-4,4.2124160317939195E-4,4.1666289010135513E-4,4.2025289781860307E-4,4.1340094839764765E-4,4.1924318182544811E-4,4.1240769516525066E-4,4.1820737635457969E-4,4.1138877782705943E-4,4.1714537640213928E-4,4.1261118752820294E-4,4.1605179031114863E-4,4.0926833720824951E-4,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"DK191/DK$166*360","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,"Total Model Opening Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX173+AX189","v":225376.96393978526},{"$f":"AY173+AY189","v":219754.75971651427},213270.68312343565,207170.9291988193,200563.19601055735,194264.3090121627,187575.91536755787,181103.48762026217,174287.58530429212,167676.45149693167,160709.06257548442,154031.25881726629,147008.25778090474,140166.59221633975,132981.22119159228,125973.35125566571,118619.32181746833,111457.45112810626,103941.17421787827,96594.989442499704,88910.334967064904,81461.156042104325,73669.355752486954,66035.723052023299,58052.917884072522,50247.08639747071,42087.116179831217,34051.380247871319,25653.24991436299,17372.494747163641,8729.0489523463712,195.92673668308998,-8714.5921021874601,-17493.910389333254,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,{"$f":"DK173+DK189","v":-26650.255960618153},-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153,-26650.255960618153]
[null,null,null,{"$f":"UDF_Output2!D272","v":""},"Total Opening Balance ",null,null,{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E195,UDF_Output2!$D:$D,UDF_Output2!DS:DS)","v":{"$error":"#N/A"}}]
[]
[null,null,null,"CFADS in Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Debt!Q17","v":17345.600502954356},{"$f":"Debt!R17","v":18611.389402627436},{"$f":"Debt!S17","v":17823.872140901665},{"$f":"Debt!T17","v":18440.887822505854},{"$f":"Debt!U17","v":17779.417165988809},{"$f":"Debt!V17","v":18182.506712743852},{"$f":"Debt!W17","v":17679.76312045908},{"$f":"Debt!X17","v":18032.240378504197},{"$f":"Debt!Y17","v":17507.516150175728},{"$f":"Debt!Z17","v":17854.32326826785},{"$f":"Debt!AA17","v":17425.726842826181},{"$f":"Debt!AB17","v":17744.343695464511},{"$f":"Debt!AC17","v":17266.238552863466},{"$f":"Debt!AD17","v":17584.226450075221},{"$f":"Debt!AE17","v":17100.132531139832},{"$f":"Debt!AF17","v":17447.508989503811},{"$f":"Debt!AG17","v":16900.811354991296},{"$f":"Debt!AH17","v":17243.074547027954},{"$f":"Debt!AI17","v":16745.796437383717},{"$f":"Debt!AJ17","v":17061.164772401906},{"$f":"Debt!AK17","v":16591.010504832004},{"$f":"Debt!AL17","v":16902.969557532924},{"$f":"Debt!AM17","v":16390.256546665569},{"$f":"Debt!AN17","v":16728.999151642154},{"$f":"Debt!AO17","v":16154.172102879791},{"$f":"Debt!AP17","v":16492.302071141883},{"$f":"Debt!AQ17","v":16010.212633117622},{"$f":"Debt!AR17","v":16364.472534924687},{"$f":"Debt!AS17","v":15877.180481804136},{"$f":"Debt!AT17","v":16232.920023105749},{"$f":"Debt!AU17","v":15740.246378936143},{"$f":"Debt!AV17","v":16123.593277151936},{"$f":"Debt!AW17","v":15573.937868574121},{"$f":"Debt!AX17","v":15958.059902931338},{"$f":"Debt!AY17","v":0},{"$f":"Debt!AZ17","v":0},{"$f":"Debt!BA17","v":0},{"$f":"Debt!BB17","v":0},{"$f":"Debt!BC17","v":0},{"$f":"Debt!BD17","v":0},{"$f":"Debt!BE17","v":0},{"$f":"Debt!BF17","v":0},{"$f":"Debt!BG17","v":0},{"$f":"Debt!BH17","v":0},{"$f":"Debt!BI17","v":0},{"$f":"Debt!BJ17","v":0},{"$f":"Debt!BK17","v":0},{"$f":"Debt!BL17","v":0},{"$f":"Debt!BM17","v":0},{"$f":"Debt!BN17","v":0},{"$f":"Debt!BO17","v":0},{"$f":"Debt!BP17","v":0},{"$f":"Debt!BQ17","v":0},{"$f":"Debt!BR17","v":0},{"$f":"Debt!BS17","v":0},{"$f":"Debt!BT17","v":0},{"$f":"Debt!BU17","v":0},{"$f":"Debt!BV17","v":0},{"$f":"Debt!BW17","v":0},{"$f":"Debt!BX17","v":0},{"$f":"Debt!BY17","v":0},{"$f":"Debt!BZ17","v":0},{"$f":"Debt!CA17","v":0},{"$f":"Debt!CB17","v":0},{"$f":"Debt!CC17","v":0},{"$f":"Debt!CD17","v":0},{"$f":"Debt!CE17","v":0},{"$f":"Debt!CF17","v":0},{"$f":"Debt!CG17","v":0},{"$f":"Debt!CH17","v":0},{"$f":"Debt!CI17","v":0},{"$f":"Debt!CJ17","v":0}]
[null,null,null,"CFADS in UDF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX147","v":0},{"$f":"AY147","v":0},1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DK147","v":0},0,0,0,0,0,0]
[null,null,null,"CFADS with Different First Year",{"$f":"SUMPRODUCT(AX199:DQ199/AX150:DQ150)","v":16875.630227621041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UDFInputS!BA26","v":20289.71565412682},{"$f":"UDFInputS!BB26","v":18156.781599498117},{"$f":"UDFInputS!BC26","v":18271.794624593997},{"$f":"UDFInputS!BD26","v":18113.557941862309},{"$f":"UDFInputS!BE26","v":18228.054096533277},{"$f":"UDFInputS!BF26","v":18070.116720429767},{"$f":"UDFInputS!BG26","v":18184.087716580179},{"$f":"UDFInputS!BH26","v":18051.174369561304},{"$f":"UDFInputS!BI26","v":18115.162717383497},{"$f":"UDFInputS!BJ26","v":17982.548432358897},{"$f":"UDFInputS!BK26","v":18095.442975121448},{"$f":"UDFInputS!BL26","v":17938.401646403741},{"$f":"UDFInputS!BM26","v":18050.744722096344},{"$f":"UDFInputS!BN26","v":17894.001592074037},{"$f":"UDFInputS!BO26","v":18005.783941149122},{"$f":"UDFInputS!BP26","v":17620.810232439402},{"$f":"UDFInputS!BQ26","v":17546.831951936059},{"$f":"UDFInputS!BR26","v":17345.667629251297},{"$f":"UDFInputS!BS26","v":17413.597523399472},{"$f":"UDFInputS!BT26","v":17186.037881327811},{"$f":"UDFInputS!BU26","v":17272.181256511296},{"$f":"UDFInputS!BV26","v":17040.558683723215},{"$f":"UDFInputS!BW26","v":17096.778161171449},{"$f":"UDFInputS!BX26","v":16888.772159043652},{"$f":"UDFInputS!BY26","v":16888.508163925151},{"$f":"UDFInputS!BZ26","v":16676.435127608278},{"$f":"UDFInputS!CA26","v":16720.664710482168},{"$f":"UDFInputS!CB26","v":16481.466179896754},{"$f":"UDFInputS!CC26","v":16519.33703190841},{"$f":"UDFInputS!CD26","v":16277.204295372232},{"$f":"UDFInputS!CE26","v":16308.436561922057},{"$f":"UDFInputS!CF26","v":16087.026191656874},{"$f":"UDFInputS!CG26","v":16062.935401196057},{"$f":"UDFInputS!CH26","v":15800.542568795896},{"$f":"UDFInputS!CI26","v":15823.284774578686},{"$f":"UDFInputS!CJ26","v":15536.229579624389},{"$f":"UDFInputS!CK26","v":15588.24135986191},{"$f":"UDFInputS!CL26","v":15435.064382998364},{"$f":"UDFInputS!CM26","v":15549.063335713705},{"$f":"UDFInputS!CN26","v":15419.896924363344},{"$f":"UDFInputS!CO26","v":4292.1689013546065},{"$f":"UDFInputS!CP26","v":0},{"$f":"UDFInputS!CQ26","v":0},{"$f":"UDFInputS!CR26","v":0},{"$f":"UDFInputS!CS26","v":0},{"$f":"UDFInputS!CT26","v":0},{"$f":"UDFInputS!CU26","v":0},{"$f":"UDFInputS!CV26","v":0},{"$f":"UDFInputS!CW26","v":0},{"$f":"UDFInputS!CX26","v":0},{"$f":"UDFInputS!CY26","v":0},{"$f":"UDFInputS!CZ26","v":0},{"$f":"UDFInputS!DA26","v":0},{"$f":"UDFInputS!DB26","v":0},{"$f":"UDFInputS!DC26","v":0},{"$f":"UDFInputS!DD26","v":0},{"$f":"UDFInputS!DE26","v":0},{"$f":"UDFInputS!DF26","v":0},{"$f":"UDFInputS!DG26","v":0},{"$f":"UDFInputS!DH26","v":0},{"$f":"UDFInputS!DI26","v":0},{"$f":"UDFInputS!DJ26","v":0},{"$f":"UDFInputS!DK26","v":0},{"$f":"UDFInputS!DL26","v":0},{"$f":"UDFInputS!DM26","v":0},{"$f":"UDFInputS!DN26","v":0},{"$f":"UDFInputS!DO26","v":0},{"$f":"UDFInputS!DP26","v":0},{"$f":"UDFInputS!DQ26","v":0},{"$f":"UDFInputS!DR26","v":0},{"$f":"UDFInputS!DS26","v":0},{"$f":"UDFInputS!DT26","v":0}]
[]
[null,null,null,"Debt Service in Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Debt!Q57","v":12389.714644967398},{"$f":"Debt!R57","v":13293.849573305311},{"$f":"Debt!S57","v":12731.33724350119},{"$f":"Debt!T57","v":13172.062730361326},{"$f":"Debt!U57","v":12699.583689992007},{"$f":"Debt!V57","v":12987.504794817038},{"$f":"Debt!W57","v":12628.402228899344},{"$f":"Debt!X57","v":12880.17169893157},{"$f":"Debt!Y57","v":12505.36867869695},{"$f":"Debt!Z57","v":12753.088048762751},{"$f":"Debt!AA57","v":12446.947744875844},{"$f":"Debt!AB57","v":12674.53121104608},{"$f":"Debt!AC57","v":12333.027537759619},{"$f":"Debt!AD57","v":12560.16175005373},{"$f":"Debt!AE57","v":12214.380379385595},{"$f":"Debt!AF57","v":12462.506421074151},{"$f":"Debt!AG57","v":12072.00811070807},{"$f":"Debt!AH57","v":12316.481819305682},{"$f":"Debt!AI57","v":11961.283169559798},{"$f":"Debt!AJ57","v":12186.546266001362},{"$f":"Debt!AK57","v":11850.721789165718},{"$f":"Debt!AL57","v":12073.549683952089},{"$f":"Debt!AM57","v":11707.326104761121},{"$f":"Debt!AN57","v":11949.285108315826},{"$f":"Debt!AO57","v":11538.694359199852},{"$f":"Debt!AP57","v":11780.215765101346},{"$f":"Debt!AQ57","v":11435.866166512587},{"$f":"Debt!AR57","v":11688.908953517635},{"$f":"Debt!AS57","v":11340.84320128867},{"$f":"Debt!AT57","v":11594.942873646965},{"$f":"Debt!AU57","v":11243.033127811532},{"$f":"Debt!AV57","v":11516.852340822812},{"$f":"Debt!AW57","v":11124.241334695802},{"$f":"Debt!AX57","v":11398.614216379528},{"$f":"Debt!AY57","v":0},{"$f":"Debt!AZ57","v":0},{"$f":"Debt!BA57","v":0},{"$f":"Debt!BB57","v":0},{"$f":"Debt!BC57","v":0},{"$f":"Debt!BD57","v":0},{"$f":"Debt!BE57","v":0},{"$f":"Debt!BF57","v":0},{"$f":"Debt!BG57","v":0},{"$f":"Debt!BH57","v":0},{"$f":"Debt!BI57","v":0},{"$f":"Debt!BJ57","v":0},{"$f":"Debt!BK57","v":0},{"$f":"Debt!BL57","v":0},{"$f":"Debt!BM57","v":0},{"$f":"Debt!BN57","v":0},{"$f":"Debt!BO57","v":0},{"$f":"Debt!BP57","v":0},{"$f":"Debt!BQ57","v":0},{"$f":"Debt!BR57","v":0},{"$f":"Debt!BS57","v":0},{"$f":"Debt!BT57","v":0},{"$f":"Debt!BU57","v":0},{"$f":"Debt!BV57","v":0},{"$f":"Debt!BW57","v":0},{"$f":"Debt!BX57","v":0},{"$f":"Debt!BY57","v":0},{"$f":"Debt!BZ57","v":0},{"$f":"Debt!CA57","v":0},{"$f":"Debt!CB57","v":0},{"$f":"Debt!CC57","v":0},{"$f":"Debt!CD57","v":0},{"$f":"Debt!CE57","v":0},{"$f":"Debt!CF57","v":0},{"$f":"Debt!CG57","v":0},{"$f":"Debt!CH57","v":0},{"$f":"Debt!CI57","v":0},{"$f":"Debt!CJ57","v":0}]
[null,null,null,"Debt Service in UDF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX157","v":4458.59043468034},{"$f":"AY157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DK157","v":0},0,0,0,0,0,0]
[]
[null,null,null,"PV of Debt Service in Model",{"$f":"SUMPRODUCT(AX201:DQ201/AX150:DQ150)","v":11061.34707783088}]
[]
[null,null,null,"Model Repayment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Debt!Q361+Debt!Q363","v":5622.2042232710064},{"$f":"Debt!R361+Debt!R363","v":6484.0765930786038},{"$f":"Debt!S361+Debt!S363","v":6099.753924616356},{"$f":"Debt!T361+Debt!T363","v":6607.7331882619546},{"$f":"Debt!U361+Debt!U363","v":6298.8869983946488},{"$f":"Debt!V361+Debt!V363","v":6688.3936446048183},{"$f":"Debt!W361+Debt!W363","v":6472.4277472957001},{"$f":"Debt!X361+Debt!X363","v":6815.9023159700555},{"$f":"Debt!Y361+Debt!Y363","v":6611.1338073604638},{"$f":"Debt!Z361+Debt!Z363","v":6967.3889214472547},{"$f":"Debt!AA361+Debt!AA363","v":6677.8037582181405},{"$f":"Debt!AB361+Debt!AB363","v":7023.0010363615593},{"$f":"Debt!AC361+Debt!AC363","v":6841.6655645650017},{"$f":"Debt!AD361+Debt!AD363","v":7185.3710247474764},{"$f":"Debt!AE361+Debt!AE363","v":7007.869935926572},{"$f":"Debt!AF361+Debt!AF363","v":7354.0294381973763},{"$f":"Debt!AG361+Debt!AG363","v":7161.8706893620711},{"$f":"Debt!AH361+Debt!AH363","v":7516.2769102279908},{"$f":"Debt!AI361+Debt!AI363","v":7346.1847753785723},{"$f":"Debt!AJ361+Debt!AJ363","v":7684.6544754348033},{"$f":"Debt!AK361+Debt!AK363","v":7449.1789249605854},{"$f":"Debt!AL361+Debt!AL363","v":7791.8002896173712},{"$f":"Debt!AM361+Debt!AM363","v":7633.6327004636578},{"$f":"Debt!AN361+Debt!AN363","v":7982.8051679507735},{"$f":"Debt!AO361+Debt!AO363","v":7805.8314866018118},{"$f":"Debt!AP361+Debt!AP363","v":8159.9702176394921},{"$f":"Debt!AQ361+Debt!AQ363","v":8035.7359319599009},{"$f":"Debt!AR361+Debt!AR363","v":8398.1303335083267},{"$f":"Debt!AS361+Debt!AS363","v":8280.7551671993497},{"$f":"Debt!AT361+Debt!AT363","v":8643.4457948172694},{"$f":"Debt!AU361+Debt!AU363","v":8533.1222156632812},{"$f":"Debt!AV361+Debt!AV363","v":8910.5188388705501},{"$f":"Debt!AW361+Debt!AW363","v":8779.3182871457939},{"$f":"Debt!AX361+Debt!AX363","v":9156.3455712848991},{"$f":"Debt!AY361+Debt!AY363","v":0},{"$f":"Debt!AZ361+Debt!AZ363","v":0},{"$f":"Debt!BA361+Debt!BA363","v":0},{"$f":"Debt!BB361+Debt!BB363","v":0},{"$f":"Debt!BC361+Debt!BC363","v":0},{"$f":"Debt!BD361+Debt!BD363","v":0},{"$f":"Debt!BE361+Debt!BE363","v":0},{"$f":"Debt!BF361+Debt!BF363","v":0},{"$f":"Debt!BG361+Debt!BG363","v":0},{"$f":"Debt!BH361+Debt!BH363","v":0},{"$f":"Debt!BI361+Debt!BI363","v":0},{"$f":"Debt!BJ361+Debt!BJ363","v":0},{"$f":"Debt!BK361+Debt!BK363","v":0},{"$f":"Debt!BL361+Debt!BL363","v":0},{"$f":"Debt!BM361+Debt!BM363","v":0},{"$f":"Debt!BN361+Debt!BN363","v":0},{"$f":"Debt!BO361+Debt!BO363","v":0},{"$f":"Debt!BP361+Debt!BP363","v":0},{"$f":"Debt!BQ361+Debt!BQ363","v":0},{"$f":"Debt!BR361+Debt!BR363","v":0},{"$f":"Debt!BS361+Debt!BS363","v":0},{"$f":"Debt!BT361+Debt!BT363","v":0},{"$f":"Debt!BU361+Debt!BU363","v":0},{"$f":"Debt!BV361+Debt!BV363","v":0},{"$f":"Debt!BW361+Debt!BW363","v":0},{"$f":"Debt!BX361+Debt!BX363","v":0},{"$f":"Debt!BY361+Debt!BY363","v":0},{"$f":"Debt!BZ361+Debt!BZ363","v":0},{"$f":"Debt!CA361+Debt!CA363","v":0},{"$f":"Debt!CB361+Debt!CB363","v":0},{"$f":"Debt!CC361+Debt!CC363","v":0},{"$f":"Debt!CD361+Debt!CD363","v":0},{"$f":"Debt!CE361+Debt!CE363","v":0},{"$f":"Debt!CF361+Debt!CF363","v":0},{"$f":"Debt!CG361+Debt!CG363","v":0},{"$f":"Debt!CH361+Debt!CH363","v":0},{"$f":"Debt!CI361+Debt!CI363","v":0},{"$f":"Debt!CJ361+Debt!CJ363","v":0}]
[null,null,null,"Model Interest"]
[]
[null,null,null,{"$f":"UDF_Output2!D374","v":"Equity Funding "},"EBIT ",null,null,{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E209,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":{"$error":"#N/A"}},{"$f":"UDF_Output2!BA374","v":0},{"$f":"UDF_Output2!BB374","v":0},{"$f":"UDF_Output2!BC374","v":0},{"$f":"UDF_Output2!BD374","v":0},{"$f":"UDF_Output2!BE374","v":0},{"$f":"UDF_Output2!BF374","v":0},{"$f":"UDF_Output2!BG374","v":0},{"$f":"UDF_Output2!BH374","v":0},{"$f":"UDF_Output2!BI374","v":0},{"$f":"UDF_Output2!BJ374","v":0},{"$f":"UDF_Output2!BK374","v":0},{"$f":"UDF_Output2!BL374","v":0},{"$f":"UDF_Output2!BM374","v":0},{"$f":"UDF_Output2!BN374","v":0},{"$f":"UDF_Output2!BO374","v":0},{"$f":"UDF_Output2!BP374","v":0},{"$f":"UDF_Output2!BQ374","v":0},{"$f":"UDF_Output2!BR374","v":0},{"$f":"UDF_Output2!BS374","v":0},{"$f":"UDF_Output2!BT374","v":0},{"$f":"UDF_Output2!BU374","v":0},{"$f":"UDF_Output2!BV374","v":0},{"$f":"UDF_Output2!BW374","v":0},{"$f":"UDF_Output2!BX374","v":0},{"$f":"UDF_Output2!BY374","v":0},{"$f":"UDF_Output2!BZ374","v":0},{"$f":"UDF_Output2!CA374","v":0},{"$f":"UDF_Output2!CB374","v":0},{"$f":"UDF_Output2!CC374","v":0},{"$f":"UDF_Output2!CD374","v":0},{"$f":"UDF_Output2!CE374","v":0},{"$f":"UDF_Output2!CF374","v":0},{"$f":"UDF_Output2!CG374","v":0},{"$f":"UDF_Output2!CH374","v":0},{"$f":"UDF_Output2!CI374","v":0},{"$f":"UDF_Output2!CJ374","v":0},{"$f":"UDF_Output2!CK374","v":0},{"$f":"UDF_Output2!CL374","v":0},{"$f":"UDF_Output2!CM374","v":0},{"$f":"UDF_Output2!CN374","v":0},{"$f":"UDF_Output2!CO374","v":0},{"$f":"UDF_Output2!CP374","v":0},{"$f":"UDF_Output2!CQ374","v":0},{"$f":"UDF_Output2!CR374","v":0},{"$f":"UDF_Output2!CS374","v":0},{"$f":"UDF_Output2!CT374","v":0},{"$f":"UDF_Output2!CU374","v":0},{"$f":"UDF_Output2!CV374","v":0},{"$f":"UDF_Output2!CW374","v":0},{"$f":"UDF_Output2!CX374","v":0},{"$f":"UDF_Output2!CY374","v":0},{"$f":"UDF_Output2!CZ374","v":0},{"$f":"UDF_Output2!DA374","v":0},{"$f":"UDF_Output2!DB374","v":0},{"$f":"UDF_Output2!DC374","v":0},{"$f":"UDF_Output2!DD374","v":0},{"$f":"UDF_Output2!DE374","v":0},{"$f":"UDF_Output2!DF374","v":0},{"$f":"UDF_Output2!DG374","v":0},{"$f":"UDF_Output2!DH374","v":0},{"$f":"UDF_Output2!DI374","v":0},{"$f":"UDF_Output2!DJ374","v":0},{"$f":"UDF_Output2!DK374","v":0},{"$f":"UDF_Output2!DL374","v":0},{"$f":"UDF_Output2!DM374","v":0},{"$f":"UDF_Output2!DN374","v":0},{"$f":"UDF_Output2!DO374","v":0},{"$f":"UDF_Output2!DP374","v":0},{"$f":"UDF_Output2!DQ374","v":0},{"$f":"UDF_Output2!DR374","v":0},{"$f":"UDF_Output2!DS374","v":0}]
[null,null,null,"EBIT in Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'FS semi'!Q18","v":9884.2069073301664},{"$f":"'FS semi'!R18","v":9884.2069073301664},{"$f":"'FS semi'!S18","v":9840.8073265799776},{"$f":"'FS semi'!T18","v":9840.8073265799776},{"$f":"'FS semi'!U18","v":9797.1892965341667},{"$f":"'FS semi'!V18","v":9797.1892965341667},{"$f":"'FS semi'!W18","v":9753.3441902430295},{"$f":"'FS semi'!X18","v":9753.3441902430295},{"$f":"'FS semi'!Y18","v":9709.2645998019125},{"$f":"'FS semi'!Z18","v":9709.2645998019125},{"$f":"'FS semi'!AA18","v":9664.9381335397247},{"$f":"'FS semi'!AB18","v":9664.9381335397247},{"$f":"'FS semi'!AC18","v":9620.3573680841346},{"$f":"'FS semi'!AD18","v":9620.3573680841346},{"$f":"'FS semi'!AE18","v":9575.5127752666904},{"$f":"'FS semi'!AF18","v":9575.5127752666904},{"$f":"'FS semi'!AG18","v":9530.3941063047696},{"$f":"'FS semi'!AH18","v":9530.3941063047696},{"$f":"'FS semi'!AI18","v":9484.9917868761058},{"$f":"'FS semi'!AJ18","v":9484.9917868761058},{"$f":"'FS semi'!AK18","v":9439.2955798519379},{"$f":"'FS semi'!AL18","v":9439.2955798519379},{"$f":"'FS semi'!AM18","v":9393.2949664283569},{"$f":"'FS semi'!AN18","v":9393.2949664283569},{"$f":"'FS semi'!AO18","v":9346.976456806673},{"$f":"'FS semi'!AP18","v":9346.976456806673},{"$f":"'FS semi'!AQ18","v":9300.3338089967092},{"$f":"'FS semi'!AR18","v":9300.3338089967092},{"$f":"'FS semi'!AS18","v":9253.3535763145392},{"$f":"'FS semi'!AT18","v":9253.3535763145392},{"$f":"'FS semi'!AU18","v":9206.0241514229583},{"$f":"'FS semi'!AV18","v":9206.0241514229583},{"$f":"'FS semi'!AW18","v":9158.328358122124},{"$f":"'FS semi'!AX18","v":9158.328358122124},{"$f":"'FS semi'!AY18","v":9561.7378462428933},{"$f":"'FS semi'!AZ18","v":9561.7378462428933},{"$f":"'FS semi'!BA18","v":9513.2875567325427},{"$f":"'FS semi'!BB18","v":9513.2875567325427},{"$f":"'FS semi'!BC18","v":9464.4386677008515},{"$f":"'FS semi'!BD18","v":9464.4386677008515},{"$f":"'FS semi'!BE18","v":0},{"$f":"'FS semi'!BF18","v":0},{"$f":"'FS semi'!BG18","v":0},{"$f":"'FS semi'!BH18","v":0},{"$f":"'FS semi'!BI18","v":0},{"$f":"'FS semi'!BJ18","v":0},{"$f":"'FS semi'!BK18","v":0},{"$f":"'FS semi'!BL18","v":0},{"$f":"'FS semi'!BM18","v":0},{"$f":"'FS semi'!BN18","v":0},{"$f":"'FS semi'!BO18","v":0},{"$f":"'FS semi'!BP18","v":0},{"$f":"'FS semi'!BQ18","v":0},{"$f":"'FS semi'!BR18","v":0},{"$f":"'FS semi'!BS18","v":0},{"$f":"'FS semi'!BT18","v":0},{"$f":"'FS semi'!BU18","v":0},{"$f":"'FS semi'!BV18","v":0},{"$f":"'FS semi'!BW18","v":0},{"$f":"'FS semi'!BX18","v":0},{"$f":"'FS semi'!BY18","v":0},{"$f":"'FS semi'!BZ18","v":0},{"$f":"'FS semi'!CA18","v":0},{"$f":"'FS semi'!CB18","v":0},{"$f":"'FS semi'!CC18","v":0},{"$f":"'FS semi'!CD18","v":0},{"$f":"'FS semi'!CE18","v":0},{"$f":"'FS semi'!CF18","v":0},{"$f":"'FS semi'!CG18","v":0},{"$f":"'FS semi'!CH18","v":0},{"$f":"'FS semi'!CI18","v":0},{"$f":"'FS semi'!CJ18","v":0}]
[]
[null,null,null,{"$f":"UDF_Output2!D378","v":""},"EBT before NOL ",null,null,{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":-1713.7879620187657},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":-5033.2100776512289},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":-5715.9929317778397},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":1046.3947169727717},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":978.88538039388322},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":1046.3947169727717},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":1012.6400486833273},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":1046.3947169727717},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":-4920.654837635514},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":-1344.7373844797467},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":-985.34318037804678},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":-927.57929811644863},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":-651.28564765053761},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":-575.39678171254855},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":-291.49401006388416},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":-197.80719618381318},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":73.161646800684139},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":209.42496116023176},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":510.27201167257408},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":478.36961957848507},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":797.29594343668123},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":952.42328859136069},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":1284.2456357265482},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":1462.9178482472298},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":1793.1665213607594},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":2003.7167416351431},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":2346.8560969714772},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":2557.6007937462928},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":2911.8221815260586},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":3030.6683149188611},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":3406.5321901777684},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":3669.3369635498079},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":4049.9878753718885},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":4349.403137256124},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":4751.7317237722109},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":5067.8703838575811},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":5486.1657276547994},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":5830.675543734812},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":6265.140401515654},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":6639.3554357563698},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":7091.5944420124742},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":7499.0685401381434},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":8157.7188452508817},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":8580.8243319347748},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":9248.7310386469508},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":9513.2875567325354},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":9513.2875567325354},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":9464.438667700837},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":9464.438667700837},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":0},{"$f":"_xlfn.XLOOKUP($E212,UDF_Output2!$D:$D,UDF_Output2!DS:DS)","v":0}]
[null,null,null,"EBT in Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'FS semi'!Q26","v":-1449.3511362223198},{"$f":"'FS semi'!R26","v":-1085.6841504538224},{"$f":"'FS semi'!S26","v":-1026.5736492170618},{"$f":"'FS semi'!T26","v":-745.88078649588897},{"$f":"'FS semi'!U26","v":-668.49266884035933},{"$f":"'FS semi'!V26","v":-380.19593052525488},{"$f":"'FS semi'!W26","v":-284.87474692244905},{"$f":"'FS semi'!X26","v":-9.9878512852847052},{"$f":"'FS semi'!Y26","v":128.52548562329685},{"$f":"'FS semi'!Z26","v":433.71022150352474},{"$f":"'FS semi'!AA26","v":400.42025793473294},{"$f":"'FS semi'!AB26","v":723.80364809453567},{"$f":"'FS semi'!AC26","v":881.11928328674912},{"$f":"'FS semi'!AD26","v":1217.3685312260513},{"$f":"'FS semi'!AE26","v":1398.4174327985293},{"$f":"'FS semi'!AF26","v":1732.7293064131118},{"$f":"'FS semi'!AG26","v":1946.1823358828642},{"$f":"'FS semi'!AH26","v":2293.6768658252386},{"$f":"'FS semi'!AI26","v":2507.1857888365394},{"$f":"'FS semi'!AJ26","v":2865.734215049717},{"$f":"'FS semi'!AK26","v":2985.2252548246015},{"$f":"'FS semi'!AL26","v":3365.575331167729},{"$f":"'FS semi'!AM26","v":3631.6837372763221},{"$f":"'FS semi'!AN26","v":4016.603148717817},{"$f":"'FS semi'!AO26","v":4319.7316458931682},{"$f":"'FS semi'!AP26","v":4726.4686053334972},{"$f":"'FS semi'!AQ26","v":5046.359191143456},{"$f":"'FS semi'!AR26","v":5469.045450363521},{"$f":"'FS semi'!AS26","v":5817.5638826674849},{"$f":"'FS semi'!AT26","v":6256.4058972122348},{"$f":"'FS semi'!AU26","v":6634.8939218474043},{"$f":"'FS semi'!AV26","v":7091.495390162273},{"$f":"'FS semi'!AW26","v":7503.5226649903734},{"$f":"'FS semi'!AX26","v":8166.5143946410744},{"$f":"'FS semi'!AY26","v":8580.8243319347857},{"$f":"'FS semi'!AZ26","v":9248.7310386469617},{"$f":"'FS semi'!BA26","v":9513.2875567325427},{"$f":"'FS semi'!BB26","v":9513.2875567325427},{"$f":"'FS semi'!BC26","v":9464.4386677008515},{"$f":"'FS semi'!BD26","v":9464.4386677008515},{"$f":"'FS semi'!BE26","v":0},{"$f":"'FS semi'!BF26","v":0},{"$f":"'FS semi'!BG26","v":0},{"$f":"'FS semi'!BH26","v":0},{"$f":"'FS semi'!BI26","v":0},{"$f":"'FS semi'!BJ26","v":0},{"$f":"'FS semi'!BK26","v":0},{"$f":"'FS semi'!BL26","v":0},{"$f":"'FS semi'!BM26","v":0},{"$f":"'FS semi'!BN26","v":0},{"$f":"'FS semi'!BO26","v":0},{"$f":"'FS semi'!BP26","v":0},{"$f":"'FS semi'!BQ26","v":0},{"$f":"'FS semi'!BR26","v":0},{"$f":"'FS semi'!BS26","v":0},{"$f":"'FS semi'!BT26","v":0},{"$f":"'FS semi'!BU26","v":0},{"$f":"'FS semi'!BV26","v":0},{"$f":"'FS semi'!BW26","v":0},{"$f":"'FS semi'!BX26","v":0},{"$f":"'FS semi'!BY26","v":0},{"$f":"'FS semi'!BZ26","v":0},{"$f":"'FS semi'!CA26","v":0},{"$f":"'FS semi'!CB26","v":0},{"$f":"'FS semi'!CC26","v":0},{"$f":"'FS semi'!CD26","v":0},{"$f":"'FS semi'!CE26","v":0},{"$f":"'FS semi'!CF26","v":0},{"$f":"'FS semi'!CG26","v":0},{"$f":"'FS semi'!CH26","v":0},{"$f":"'FS semi'!CI26","v":0},{"$f":"'FS semi'!CJ26","v":0}]
[]
[null,null,null,{"$f":"UDF_Output2!D397","v":"Depreciation Financing Items "},"DSRA Deposit/Release ",null,null,{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":-78.944567553844536},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":-44.945830444532476},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":-104.05362223610427},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":-60.923867084027734},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":-72.280012514551345},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":-81.764812409310252},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":-85.655541225938578},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":-38.942814954078131},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":-47.396565801895122},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":-80.880327135491825},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":-80.887181427455289},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":-83.585765788877325},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":-73.448087319668048},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":-93.666860844756229},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":-96.696867119404487},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":-82.268277633545949},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":-89.547201808964019},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":-70.315573188312555},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":-72.139225832848751},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":-98.624040857677755},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":-90.014803554799073},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":-109.45311223873614},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":-110.39687643171783},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":-84.975094217399601},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":-80.419550177801284},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":-83.278907726748002},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":-82.793707547996746},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":-85.745081147953897},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":-78.032063077323983},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":-95.33511390829517},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":-95.004364182736026},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":-4280.5330846932839},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":-4362.681825582732},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":0},{"$f":"_xlfn.XLOOKUP($E215,UDF_Output2!$D:$D,UDF_Output2!DS:DS)","v":0}]
[null,null,null,"Model DSRA Release",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DSRA!Q80","v":0},{"$f":"-DSRA!R80","v":-78.944567553844536},{"$f":"-DSRA!S80","v":-44.945830444532476},{"$f":"-DSRA!T80","v":-104.05362223610427},{"$f":"-DSRA!U80","v":-60.923867084027734},{"$f":"-DSRA!V80","v":-72.280012514551345},{"$f":"-DSRA!W80","v":-81.764812409310252},{"$f":"-DSRA!X80","v":-85.655541225938578},{"$f":"-DSRA!Y80","v":-38.942814954078131},{"$f":"-DSRA!Z80","v":-47.396565801895122},{"$f":"-DSRA!AA80","v":-80.880327135491825},{"$f":"-DSRA!AB80","v":-80.887181427455289},{"$f":"-DSRA!AC80","v":-83.585765788877325},{"$f":"-DSRA!AD80","v":-73.448087319668048},{"$f":"-DSRA!AE80","v":-93.666860844756229},{"$f":"-DSRA!AF80","v":-96.696867119404487},{"$f":"-DSRA!AG80","v":-82.268277633545949},{"$f":"-DSRA!AH80","v":-89.547201808964019},{"$f":"-DSRA!AI80","v":-70.315573188312555},{"$f":"-DSRA!AJ80","v":-72.139225832848751},{"$f":"-DSRA!AK80","v":-98.624040857677755},{"$f":"-DSRA!AL80","v":-90.014803554799073},{"$f":"-DSRA!AM80","v":-109.45311223873614},{"$f":"-DSRA!AN80","v":-110.39687643171783},{"$f":"-DSRA!AO80","v":-84.975094217399601},{"$f":"-DSRA!AP80","v":-80.419550177801284},{"$f":"-DSRA!AQ80","v":-83.278907726748002},{"$f":"-DSRA!AR80","v":-82.793707547996746},{"$f":"-DSRA!AS80","v":-85.745081147953897},{"$f":"-DSRA!AT80","v":-78.032063077323983},{"$f":"-DSRA!AU80","v":-95.33511390829517},{"$f":"-DSRA!AV80","v":-95.004364182736026},{"$f":"-DSRA!AW80","v":-4280.5330846932839},{"$f":"-DSRA!AX80","v":-4362.681825582732},{"$f":"-DSRA!AY80","v":0},{"$f":"-DSRA!AZ80","v":0},{"$f":"-DSRA!BA80","v":0},{"$f":"-DSRA!BB80","v":0},{"$f":"-DSRA!BC80","v":0},{"$f":"-DSRA!BD80","v":0},{"$f":"-DSRA!BE80","v":0},{"$f":"-DSRA!BF80","v":0},{"$f":"-DSRA!BG80","v":0},{"$f":"-DSRA!BH80","v":0},{"$f":"-DSRA!BI80","v":0},{"$f":"-DSRA!BJ80","v":0},{"$f":"-DSRA!BK80","v":0},{"$f":"-DSRA!BL80","v":0},{"$f":"-DSRA!BM80","v":0},{"$f":"-DSRA!BN80","v":0},{"$f":"-DSRA!BO80","v":0},{"$f":"-DSRA!BP80","v":0},{"$f":"-DSRA!BQ80","v":0},{"$f":"-DSRA!BR80","v":0},{"$f":"-DSRA!BS80","v":0},{"$f":"-DSRA!BT80","v":0},{"$f":"-DSRA!BU80","v":0},{"$f":"-DSRA!BV80","v":0},{"$f":"-DSRA!BW80","v":0},{"$f":"-DSRA!BX80","v":0},{"$f":"-DSRA!BY80","v":0},{"$f":"-DSRA!BZ80","v":0},{"$f":"-DSRA!CA80","v":0},{"$f":"-DSRA!CB80","v":0},{"$f":"-DSRA!CC80","v":0},{"$f":"-DSRA!CD80","v":0},{"$f":"-DSRA!CE80","v":0},{"$f":"-DSRA!CF80","v":0},{"$f":"-DSRA!CG80","v":0},{"$f":"-DSRA!CH80","v":0},{"$f":"-DSRA!CI80","v":0},{"$f":"-DSRA!CJ80","v":0}]
[]
[null,null,null,{"$f":"_xlfn.XLOOKUP(E218,UDF_Output2!D:D,UDF_Output2!D:D,0,0)","v":"Add: Shareholder Funding "},"Add: Shareholder Funding ",null,null,{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!J:J,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!K:K,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!L:L,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!M:M,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!N:N,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!O:O,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!P:P,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!Q:Q,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!R:R,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!S:S,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!T:T,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!U:U,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!V:V,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!W:W,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!X:X,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!Y:Y,0,-1)","v":14067.12764026852},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!Z:Z,0,-1)","v":12008.524646740912},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AA:AA,0,-1)","v":12008.524646740912},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AB:AB,0,-1)","v":12008.524646745011},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AC:AC,0,-1)","v":12008.524646761165},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AD:AD,0,-1)","v":12008.524646775923},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AE:AE,0,-1)","v":12022.532767910463},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AF:AF,0,-1)","v":12055.24126771991},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AG:AG,0,-1)","v":12091.890133690271},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AH:AH,0,-1)","v":10977.4116934544},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AI:AI,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AK:AK,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AL:AL,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AM:AM,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AN:AN,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AO:AO,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AP:AP,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AR:AR,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AS:AS,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AT:AT,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AU:AU,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AV:AV,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AW:AW,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AX:AX,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AY:AY,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E218,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ,0,-1)","v":0}]
[null,null,null,"Shareholder Funding in Model",null,null,null,{"$f":"ConFin!J208","v":0},{"$f":"ConFin!K208","v":0},{"$f":"ConFin!L208","v":0},{"$f":"ConFin!M208","v":0},{"$f":"ConFin!N208","v":0},{"$f":"ConFin!O208","v":0},{"$f":"ConFin!P208","v":0},{"$f":"ConFin!Q208","v":0},{"$f":"ConFin!R208","v":0},{"$f":"ConFin!S208","v":0},{"$f":"ConFin!T208","v":0},{"$f":"ConFin!U208","v":0},{"$f":"ConFin!V208","v":0},{"$f":"ConFin!W208","v":0},{"$f":"ConFin!X208","v":0},{"$f":"ConFin!Y208","v":14067.12764026852},{"$f":"ConFin!Z208","v":12008.524646740912},{"$f":"ConFin!AA208","v":12008.524646740912},{"$f":"ConFin!AB208","v":12008.524646745011},{"$f":"ConFin!AC208","v":12008.524646761165},{"$f":"ConFin!AD208","v":12008.524646775923},{"$f":"ConFin!AE208","v":12022.532767910463},{"$f":"ConFin!AF208","v":12055.24126771991},{"$f":"ConFin!AG208","v":12091.890133690271},{"$f":"ConFin!AH208","v":10977.4116934544},{"$f":"ConFin!AI208","v":0},{"$f":"ConFin!AJ208","v":0},{"$f":"ConFin!AK208","v":0},{"$f":"ConFin!AL208","v":0},{"$f":"ConFin!AM208","v":0},{"$f":"ConFin!AN208","v":0},{"$f":"ConFin!AO208","v":0},{"$f":"ConFin!AP208","v":0},{"$f":"ConFin!AQ208","v":0},{"$f":"ConFin!AR208","v":0},{"$f":"ConFin!AS208","v":0},{"$f":"ConFin!AT208","v":0},{"$f":"ConFin!AU208","v":0},{"$f":"ConFin!AV208","v":0},{"$f":"ConFin!AW208","v":0},{"$f":"ConFin!AX208","v":0},{"$f":"ConFin!AY208","v":0},{"$f":"ConFin!AZ208","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W218-W219","v":0},{"$f":"X218-X219","v":0},{"$f":"Y218-Y219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,null,{"$f":"_xlfn.XLOOKUP(E222,UDF_Output2!D:D,UDF_Output2!D:D,0,0)","v":"Shareholding Loan Closing Balance "},"Shareholding Loan Closing Balance ",null,null,{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!J:J,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!K:K,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!L:L,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!M:M,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!N:N,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!O:O,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!P:P,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!Q:Q,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!R:R,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!S:S,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!T:T,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!U:U,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!V:V,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!W:W,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!X:X,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!Y:Y,0,-1)","v":14067.12764026852},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!Z:Z,0,-1)","v":26075.652287009434},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AA:AA,0,-1)","v":38084.17693375035},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AB:AB,0,-1)","v":50092.701580495363},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AC:AC,0,-1)","v":62101.226227256528},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AD:AD,0,-1)","v":74109.750874032456},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AE:AE,0,-1)","v":86132.283641942922},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AF:AF,0,-1)","v":98187.524909662839},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AG:AG,0,-1)","v":111993.20300537186},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AH:AH,0,-1)","v":122970.61469882626},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AI:AI,0,-1)","v":122970.61469882626},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ,0,-1)","v":122970.61469882626},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AK:AK,0,-1)","v":122970.61469882626},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AL:AL,0,-1)","v":122970.61469882626},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AM:AM,0,-1)","v":128010.308834068},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AN:AN,0,-1)","v":128010.308834068},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AO:AO,0,-1)","v":128010.308834068},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AP:AP,0,-1)","v":128010.308834068},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ,0,-1)","v":128010.308834068},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AR:AR,0,-1)","v":128010.308834068},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AS:AS,0,-1)","v":133770.77273160106},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AT:AT,0,-1)","v":133770.77273160106},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AU:AU,0,-1)","v":133770.77273160106},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AV:AV,0,-1)","v":133770.77273160106},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AW:AW,0,-1)","v":133770.77273160106},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AX:AX,0,-1)","v":133770.77273160106},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AY:AY,0,-1)","v":139790.4575045231},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ,0,-1)","v":136539.59049675683},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":135848.93002885047},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":134595.86855365627},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":133677.96606615625},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":132265.08204317297},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":131109.40174938308},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":129482.21003260475},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":128062.3072954673},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":126246.21370009605},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":124616.26495817027},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":122544.99605779315},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":120664.35556068955},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":118295.48289752654},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":116113.67909379353},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":113566.62763525955},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":111380.69440480863},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":108756.28887582978},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":106347.80212680496},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":103476.14314286217},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":100826.57490320149},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":97677.942958075626},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":94749.754656823265},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":91293.43377608966},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":88027.802979869753},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":84281.239717481309},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":80719.956471806814},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":76642.49750832461},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":72767.597984994311},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":68362.906672975238},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":64157.184521355855},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":59393.114848971476},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":54799.16665123657},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":45481.836009068997},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":36088.898776385904},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":21658.053333842327},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":6868.6504942663396},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":0},{"$f":"_xlfn.XLOOKUP($E222,UDF_Output2!$D:$D,UDF_Output2!DS:DS)","v":0}]
[null,null,null,"Shareholder Loan in model",null,null,null,{"$f":"LOOKUP(H11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(I11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(J11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(K11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(L11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(M11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(N11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(O11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(P11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(Q11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(R11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(S11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(T11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(U11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(V11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(W11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(X11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(Y11,Debt!2:2,Debt!415:415)","v":38084.17693375035},{"$f":"LOOKUP(Z11,Debt!2:2,Debt!415:415)","v":38084.17693375035},{"$f":"LOOKUP(AA11,Debt!2:2,Debt!415:415)","v":38084.17693375035},{"$f":"LOOKUP(AB11,Debt!2:2,Debt!415:415)","v":38084.17693375035},{"$f":"LOOKUP(AC11,Debt!2:2,Debt!415:415)","v":38084.17693375035},{"$f":"LOOKUP(AD11,Debt!2:2,Debt!415:415)","v":38084.17693375035},{"$f":"LOOKUP(AE11,Debt!2:2,Debt!415:415)","v":111849.11283669398},{"$f":"LOOKUP(AF11,Debt!2:2,Debt!415:415)","v":111849.11283669398},{"$f":"LOOKUP(AG11,Debt!2:2,Debt!415:415)","v":111849.11283669398},{"$f":"LOOKUP(AH11,Debt!2:2,Debt!415:415)","v":111849.11283669398},{"$f":"LOOKUP(AI11,Debt!2:2,Debt!415:415)","v":111849.11283669398},{"$f":"LOOKUP(AJ11,Debt!2:2,Debt!415:415)","v":111849.11283669398},{"$f":"LOOKUP(AK11,Debt!2:2,Debt!415:415)","v":127022.06515061867},{"$f":"LOOKUP(AL11,Debt!2:2,Debt!415:415)","v":127022.06515061867},{"$f":"LOOKUP(AM11,Debt!2:2,Debt!415:415)","v":127022.06515061867},{"$f":"LOOKUP(AN11,Debt!2:2,Debt!415:415)","v":127022.06515061867},{"$f":"LOOKUP(AO11,Debt!2:2,Debt!415:415)","v":127022.06515061867},{"$f":"LOOKUP(AP11,Debt!2:2,Debt!415:415)","v":127022.06515061867},{"$f":"LOOKUP(AQ11,Debt!2:2,Debt!415:415)","v":131850.99747375204},{"$f":"LOOKUP(AR11,Debt!2:2,Debt!415:415)","v":131850.99747375204},{"$f":"LOOKUP(AS11,Debt!2:2,Debt!415:415)","v":131850.99747375204},{"$f":"LOOKUP(AT11,Debt!2:2,Debt!415:415)","v":131850.99747375204},{"$f":"LOOKUP(AU11,Debt!2:2,Debt!415:415)","v":131850.99747375204},{"$f":"LOOKUP(AV11,Debt!2:2,Debt!415:415)","v":131850.99747375204},{"$f":"LOOKUP(AW11,Debt!2:2,Debt!415:415)","v":135619.34347608685},{"$f":"LOOKUP(AX11,Debt!2:2,Debt!415:415)","v":132285.39008878352},{"$f":"LOOKUP(AY11,Debt!2:2,Debt!415:415)","v":131503.63157259414},{"$f":"LOOKUP(AZ11,Debt!2:2,Debt!415:415)","v":130154.02601796901},{"$f":"LOOKUP(BA11,Debt!2:2,Debt!415:415)","v":129130.83575520842},{"$f":"LOOKUP(BB11,Debt!2:2,Debt!415:415)","v":127606.42675536028},{"$f":"LOOKUP(BC11,Debt!2:2,Debt!415:415)","v":126329.80889408021},{"$f":"LOOKUP(BD11,Debt!2:2,Debt!415:415)","v":124574.60304955191},{"$f":"LOOKUP(BE11,Debt!2:2,Debt!415:415)","v":123017.00749626303},{"$f":"LOOKUP(BF11,Debt!2:2,Debt!415:415)","v":121054.77488546453},{"$f":"LOOKUP(BG11,Debt!2:2,Debt!415:415)","v":119267.77318704939},{"$f":"LOOKUP(BH11,Debt!2:2,Debt!415:415)","v":117033.77151861558},{"$f":"LOOKUP(BI11,Debt!2:2,Debt!415:415)","v":114978.61821259113},{"$f":"LOOKUP(BJ11,Debt!2:2,Debt!415:415)","v":112425.19137406829},{"$f":"LOOKUP(BK11,Debt!2:2,Debt!415:415)","v":110046.10155628015},{"$f":"LOOKUP(BL11,Debt!2:2,Debt!415:415)","v":107131.61603268101},{"$f":"LOOKUP(BM11,Debt!2:2,Debt!415:415)","v":104610.92184017315},{"$f":"LOOKUP(BN11,Debt!2:2,Debt!415:415)","v":101727.90407038752},{"$f":"LOOKUP(BO11,Debt!2:2,Debt!415:415)","v":99045.683390034785},{"$f":"LOOKUP(BP11,Debt!2:2,Debt!415:415)","v":95885.761066865147},{"$f":"LOOKUP(BQ11,Debt!2:2,Debt!415:415)","v":92931.496006965681},{"$f":"LOOKUP(BR11,Debt!2:2,Debt!415:415)","v":89463.939959584633},{"$f":"LOOKUP(BS11,Debt!2:2,Debt!415:415)","v":86198.887010608203},{"$f":"LOOKUP(BT11,Debt!2:2,Debt!415:415)","v":82387.899666813712},{"$f":"LOOKUP(BU11,Debt!2:2,Debt!415:415)","v":78748.227616999662},{"$f":"LOOKUP(BV11,Debt!2:2,Debt!415:415)","v":74607.820656372423},{"$f":"LOOKUP(BW11,Debt!2:2,Debt!415:415)","v":70631.444047699013},{"$f":"LOOKUP(BX11,Debt!2:2,Debt!415:415)","v":66117.210979303243},{"$f":"LOOKUP(BY11,Debt!2:2,Debt!415:415)","v":61782.36978400001},{"$f":"LOOKUP(BZ11,Debt!2:2,Debt!415:415)","v":56893.832531790053},{"$f":"LOOKUP(CA11,Debt!2:2,Debt!415:415)","v":52178.989647260067},{"$f":"LOOKUP(CB11,Debt!2:2,Debt!415:415)","v":46879.470416668555},{"$f":"LOOKUP(CC11,Debt!2:2,Debt!415:415)","v":41722.487460960183},{"$f":"LOOKUP(CD11,Debt!2:2,Debt!415:415)","v":31813.142955348387},{"$f":"LOOKUP(CE11,Debt!2:2,Debt!415:415)","v":21798.078095735709},{"$f":"LOOKUP(CF11,Debt!2:2,Debt!415:415)","v":6955.706835465131},{"$f":"LOOKUP(CG11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(CH11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(CI11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(CJ11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(CK11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(CL11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(CM11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(CN11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(CO11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(CP11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(CQ11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(CR11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(CS11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(CT11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(CU11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(CV11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(CW11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(CX11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(CY11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(CZ11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(DA11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(DB11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(DC11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(DD11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(DE11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(DF11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(DG11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(DH11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(DI11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(DJ11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(DK11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(DL11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(DM11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(DN11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(DO11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(DP11,Debt!2:2,Debt!415:415)","v":0},{"$f":"LOOKUP(DQ11,Debt!2:2,Debt!415:415)","v":0}]
[]
[null,null,null,"Shareholder Interest Computed ","Total Shareholder Interest ",null,null,{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!J:J)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":1713.7879620187657},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":5039.6941352417334},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":5760.4638975330599},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":6019.6847729220472},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":6290.5705877035398},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":6144.2815723540571},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":6113.2018512982713},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":6056.814084914532},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":6015.5084729770315},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":5951.9286919427832},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":5899.9230787222386},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":5826.6994514672133},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":5762.8038282960279},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":5681.0796165043221},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":5607.7319231176616},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":5514.5248226006916},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":5429.8960002310296},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":5323.2967303886944},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":5225.1155592207087},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":5110.4982435866796},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":5012.1312482163885},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":4894.0329994123394},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":4785.6510957062228},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":4656.4264414287973},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":4537.1958706440664},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":4395.5074331134028},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":4263.7389595570467},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":4108.2045199240347},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":3961.2511340941387},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":3792.6557872866588},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":3632.3980412313067},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":3448.9123878746072},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":3274.5419093247438},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":3076.3308002838858},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":2887.0733034610134},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":2672.6901682037164},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":2465.9624993056455},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":2046.6826204081049},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":1624.0004449373657},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":974.61240002290469},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":309.08927224198527},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":0},{"$f":"_xlfn.XLOOKUP($D225,UDF_Output2!$D:$D,UDF_Output2!DS:DS)","v":0}]
[null,null,null,"Model Shareholder Interest",null,null,null,{"$f":"_xlfn.XLOOKUP(H11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(I11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(J11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(K11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(L11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(M11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(N11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(O11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(P11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(Q11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(R11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(S11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(T11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(U11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(V11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(W11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(X11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(Y11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(Z11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AA11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AB11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AC11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AD11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AE11,Debt!2:2,Debt!381:381,0,0)","v":1713.7879620187657},{"$f":"_xlfn.XLOOKUP(AF11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AG11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AH11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AI11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AJ11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AK11,Debt!2:2,Debt!381:381,0,0)","v":5033.2100776512289},{"$f":"_xlfn.XLOOKUP(AL11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AM11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AN11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AO11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AP11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AQ11,Debt!2:2,Debt!381:381,0,0)","v":5715.9929317778397},{"$f":"_xlfn.XLOOKUP(AR11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AS11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AT11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AU11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AV11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(AW11,Debt!2:2,Debt!381:381,0,0)","v":5933.2948863188412},{"$f":"_xlfn.XLOOKUP(AX11,Debt!2:2,Debt!381:381,0,0)","v":6102.8704564239079},{"$f":"_xlfn.XLOOKUP(AY11,Debt!2:2,Debt!381:381,0,0)","v":5952.8425539952577},{"$f":"_xlfn.XLOOKUP(AZ11,Debt!2:2,Debt!381:381,0,0)","v":5917.6634207667357},{"$f":"_xlfn.XLOOKUP(BA11,Debt!2:2,Debt!381:381,0,0)","v":5856.9311708086052},{"$f":"_xlfn.XLOOKUP(BB11,Debt!2:2,Debt!381:381,0,0)","v":5810.8876089843789},{"$f":"_xlfn.XLOOKUP(BC11,Debt!2:2,Debt!381:381,0,0)","v":5742.2892039912122},{"$f":"_xlfn.XLOOKUP(BD11,Debt!2:2,Debt!381:381,0,0)","v":5684.8414002336094},{"$f":"_xlfn.XLOOKUP(BE11,Debt!2:2,Debt!381:381,0,0)","v":5605.8571372298356},{"$f":"_xlfn.XLOOKUP(BF11,Debt!2:2,Debt!381:381,0,0)","v":5535.7653373318362},{"$f":"_xlfn.XLOOKUP(BG11,Debt!2:2,Debt!381:381,0,0)","v":5447.4648698459041},{"$f":"_xlfn.XLOOKUP(BH11,Debt!2:2,Debt!381:381,0,0)","v":5367.0497934172226},{"$f":"_xlfn.XLOOKUP(BI11,Debt!2:2,Debt!381:381,0,0)","v":5266.5197183377013},{"$f":"_xlfn.XLOOKUP(BJ11,Debt!2:2,Debt!381:381,0,0)","v":5174.0378195666008},{"$f":"_xlfn.XLOOKUP(BK11,Debt!2:2,Debt!381:381,0,0)","v":5059.1336118330728},{"$f":"_xlfn.XLOOKUP(BL11,Debt!2:2,Debt!381:381,0,0)","v":4952.0745700326061},{"$f":"_xlfn.XLOOKUP(BM11,Debt!2:2,Debt!381:381,0,0)","v":4820.9227214706452},{"$f":"_xlfn.XLOOKUP(BN11,Debt!2:2,Debt!381:381,0,0)","v":4707.4914828077917},{"$f":"_xlfn.XLOOKUP(BO11,Debt!2:2,Debt!381:381,0,0)","v":4577.7556831674383},{"$f":"_xlfn.XLOOKUP(BP11,Debt!2:2,Debt!381:381,0,0)","v":4457.0557525515651},{"$f":"_xlfn.XLOOKUP(BQ11,Debt!2:2,Debt!381:381,0,0)","v":4314.8592480089319},{"$f":"_xlfn.XLOOKUP(BR11,Debt!2:2,Debt!381:381,0,0)","v":4181.9173203134551},{"$f":"_xlfn.XLOOKUP(BS11,Debt!2:2,Debt!381:381,0,0)","v":4025.8772981813086},{"$f":"_xlfn.XLOOKUP(BT11,Debt!2:2,Debt!381:381,0,0)","v":3878.9499154773689},{"$f":"_xlfn.XLOOKUP(BU11,Debt!2:2,Debt!381:381,0,0)","v":3707.455485006617},{"$f":"_xlfn.XLOOKUP(BV11,Debt!2:2,Debt!381:381,0,0)","v":3543.6702427649848},{"$f":"_xlfn.XLOOKUP(BW11,Debt!2:2,Debt!381:381,0,0)","v":3357.3519295367591},{"$f":"_xlfn.XLOOKUP(BX11,Debt!2:2,Debt!381:381,0,0)","v":3178.4149821464553},{"$f":"_xlfn.XLOOKUP(BY11,Debt!2:2,Debt!381:381,0,0)","v":2975.2744940686457},{"$f":"_xlfn.XLOOKUP(BZ11,Debt!2:2,Debt!381:381,0,0)","v":2780.2066402800001},{"$f":"_xlfn.XLOOKUP(CA11,Debt!2:2,Debt!381:381,0,0)","v":2560.2224639305523},{"$f":"_xlfn.XLOOKUP(CB11,Debt!2:2,Debt!381:381,0,0)","v":2348.0545341267029},{"$f":"_xlfn.XLOOKUP(CC11,Debt!2:2,Debt!381:381,0,0)","v":2109.5761687500849},{"$f":"_xlfn.XLOOKUP(CD11,Debt!2:2,Debt!381:381,0,0)","v":1877.5119357432081},{"$f":"_xlfn.XLOOKUP(CE11,Debt!2:2,Debt!381:381,0,0)","v":1431.5914329906773},{"$f":"_xlfn.XLOOKUP(CF11,Debt!2:2,Debt!381:381,0,0)","v":980.91351430810687},{"$f":"_xlfn.XLOOKUP(CG11,Debt!2:2,Debt!381:381,0,0)","v":313.00680759593087},{"$f":"_xlfn.XLOOKUP(CH11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(CI11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(CJ11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(CK11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(CL11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(CM11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(CN11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(CO11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(CP11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(CQ11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(CR11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(CS11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(CT11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(CU11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(CV11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(CW11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(CX11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(CY11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(CZ11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(DA11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(DB11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(DC11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(DD11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(DE11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(DF11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(DG11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(DH11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(DI11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(DJ11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(DK11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(DL11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(DM11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(DN11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(DO11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(DP11,Debt!2:2,Debt!381:381,0,0)","v":0},{"$f":"_xlfn.XLOOKUP(DQ11,Debt!2:2,Debt!381:381,0,0)","v":0}]
[]
[]
[null,null,null,"Total Equity Cash Flow for IRR ",null,{"$f":"SUM(H229:DR229)","v":242623.21234844511},null,{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!J:J)-0.0001","v":-1E-4},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!K:K)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!L:L)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!M:M)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!N:N)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!O:O)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!P:P)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!Q:Q)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!R:R)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!S:S)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!T:T)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!U:U)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!V:V)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!W:W)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!X:X)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!Y:Y)","v":-12167.12764026852},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!Z:Z)","v":-12008.524646740912},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AA:AA)","v":-12008.524646740912},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AB:AB)","v":-12008.524646745011},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AC:AC)","v":-12008.524646761165},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AD:AD)","v":-12008.524646775923},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AE:AE)","v":-12022.532767910463},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AF:AF)","v":-12055.24126771991},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AG:AG)","v":-12091.890133690271},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AH:AH)","v":-10977.4116934544},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AI:AI)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AJ:AJ)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AK:AK)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AL:AL)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AM:AM)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AN:AN)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AO:AO)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AP:AP)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AQ:AQ)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AR:AR)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AS:AS)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AT:AT)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AU:AU)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AV:AV)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AW:AW)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AX:AX)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AY:AY)","v":0},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!AZ:AZ)","v":9541.437595469808},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BA:BA)","v":6834.9420402604028},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BB:BB)","v":7366.2633264924771},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BC:BC)","v":6974.716572414547},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BD:BD)","v":7428.3924959603173},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BE:BE)","v":7107.6089857326551},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BF:BF)","v":7527.1147955005545},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BG:BG)","v":7246.6021886046765},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BH:BH)","v":7578.8974236672693},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BI:BI)","v":7311.0283584301014},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BJ:BJ)","v":7679.0008234947854},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BK:BK)","v":7395.1653197042924},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BL:BL)","v":7798.7686633940448},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BM:BM)","v":7505.1005341217133},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BN:BN)","v":7772.1670177546966},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BO:BO)","v":7296.431474037603},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BP:BP)","v":7636.5367771952406},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BQ:BQ)","v":7302.5197484371638},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BR:BR)","v":7657.3100796490126},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BS:BS)","v":7305.9946810894726},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BT:BT)","v":7685.8278157699206},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BU:BU)","v":7323.6957343657723},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BV:BV)","v":7720.0598402906435},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BW:BW)","v":7373.8353161439391},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BX:BX)","v":7707.8143964825831},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BY:BY)","v":7353.9390329611451},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!BZ:BZ)","v":7709.8570047135127},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CA:CA)","v":7323.8119112049044},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CB:CB)","v":7679.2332213438203},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CC:CC)","v":7282.052951903268},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CD:CD)","v":7651.1429758453942},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CE:CE)","v":7266.6383659386174},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CF:CF)","v":11783.293141473216},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CG:CG)","v":11439.619853091201},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CH:CH)","v":16054.845887480942},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CI:CI)","v":15764.01523959889},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CJ:CJ)","v":15560.540591576484},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CK:CK)","v":15192.964541683676},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CL:CL)","v":15307.205715157475},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CM:CM)","v":15182.472836587678},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CN:CN)","v":4201.2464574931537},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CO:CO)","v":37.842623179189857},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CP:CP)","v":36.621893399215992},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CQ:CQ)","v":37.842623179189857},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CR:CR)","v":36.621893399215992},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CS:CS)","v":37.842623179189857},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CT:CT)","v":37.842623179189857},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CU:CU)","v":34.180433839268261},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CV:CV)","v":37.842623179189857},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CW:CW)","v":36.621893399215992},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CX:CX)","v":37.842623179189857},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CY:CY)","v":36.621893399215992},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!CZ:CZ)","v":37.842623179189857},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!DA:DA)","v":37.842623179189857},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!DB:DB)","v":36.621893399215992},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!DC:DC)","v":37.842623179189857},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!DD:DD)","v":36.621893399215992},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!DE:DE)","v":37.842623179189857},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!DF:DF)","v":37.842623179189857},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!DG:DG)","v":34.180433839268261},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!DH:DH)","v":37.842623179189857},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!DI:DI)","v":36.621893399215992},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!DJ:DJ)","v":37.842623179189857},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!DK:DK)","v":36.621893399215992},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!DL:DL)","v":37.842623179189857},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!DM:DM)","v":37.842623179189857},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!DN:DN)","v":36.621893399215992},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!DO:DO)","v":37.842623179189857},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!DP:DP)","v":36.621893399215992},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!DQ:DQ)","v":37.842623179189857},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!DR:DR)","v":37.842623179189857},{"$f":"_xlfn.XLOOKUP($D229,UDF_Output2!$D:$D,UDF_Output2!DS:DS)","v":34.180433839268261},{"$f":"UDF_Output2!DT570","v":""}]
[null,null,null,"IRR from Equity Cash Flow",null,null,{"$f":"XIRR(H229:DQ229,H13:DQ13)","v":0.10006393790245058}]
[null,null,null,"Target Equity IRR  ",null,{"$f":"_xlfn.XLOOKUP(D231,UDF_Output2!D:D,UDF_Output2!F:F)","v":0.1},{"$f":"XNPV(F231,H229:DQ229,H13:DQ13)","v":58.64227732393109}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Free Cash Flow",{"$f":"SUM(H240:DQ240)","v":{"$error":"#VALUE!"}},null,null,{"$f":"H27-H23-H14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8300,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,{"$f":"AN27-AN23-AN14","v":-11826.923076923078},-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-4000,-4000,-4080,-4080,-4161.6000000000004,-4161.6000000000004,-4244.8319999999994,-4244.8319999999994,-4329.963550488912,-4329.963550488912,-4416.5628214986909,-4416.5628214986909,-4504.894077928665,-4504.894077928665,-4594.9919594872372,-4594.9919594872372,-4687.1460871406362,-4687.1460871406362,-4780.8890088834487,-4780.8890088834487,-4876.5067890611181,-4876.5067890611181,{"$f":"BT27-BT23-BT14","v":-4974.0369248423403},-4974.0369248423403,-5073.7929282839195,-5073.7929282839195,-5175.2687868495987,-5175.2687868495987,-5278.774162586591,-5278.774162586591,-5384.3496458383224,-5384.3496458383224,-5492.3346105494438,-5492.3346105494438,-5602.1813027604339,-5602.1813027604339,-5714.2249288156427,-5714.2249288156427,-5828.5094273919558,-5828.5094273919558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ27-CZ23-CZ14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]
[null,null,null,"Target IRR",{"$f":"UDFInputC!F33","v":0.1}]
[null,null,null,"XNPV",{"$f":"XNPV(E241,H240:DR240,H13:DR13)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,"Input Target",7.1660137885305827E-2]
[null,null,null,"XNPV",{"$f":"XNPV(E244,H240:DR240,H13:DR13)","v":{"$error":"#VALUE!"}}]
[]
[null,"Graph"]
[null,null,null,null,null,null,null,{"$f":"UDFInputS!J50","v":"2021-01-31"},{"$f":"UDFInputS!K50","v":"2021-07-31"},{"$f":"UDFInputS!L50","v":"2022-01-31"},{"$f":"UDFInputS!M50","v":"2022-07-31"},{"$f":"UDFInputS!N50","v":"2023-01-31"},{"$f":"UDFInputS!O50","v":"2023-07-31"},{"$f":"UDFInputS!P50","v":"2024-01-31"},{"$f":"UDFInputS!Q50","v":"2024-07-31"},{"$f":"UDFInputS!R50","v":"2025-01-31"},{"$f":"UDFInputS!S50","v":"2025-07-31"},{"$f":"UDFInputS!T50","v":"2026-01-31"},{"$f":"UDFInputS!U50","v":"2026-07-31"},{"$f":"UDFInputS!V50","v":"2027-01-31"},{"$f":"UDFInputS!W50","v":"2027-07-31"},{"$f":"UDFInputS!X50","v":"2028-01-31"},{"$f":"UDFInputS!Y50","v":"2028-07-31"},{"$f":"UDFInputS!Z50","v":"2029-01-31"},{"$f":"UDFInputS!AA50","v":"2029-07-31"},{"$f":"UDFInputS!AB50","v":"2030-01-31"},{"$f":"UDFInputS!AC50","v":"2030-07-31"},{"$f":"UDFInputS!AD50","v":"2031-01-31"},{"$f":"UDFInputS!AE50","v":"2031-07-31"},{"$f":"UDFInputS!AF50","v":"2032-01-31"},{"$f":"UDFInputS!AG50","v":"2032-07-31"},{"$f":"UDFInputS!AH50","v":"2033-01-31"},{"$f":"UDFInputS!AI50","v":"2033-07-31"},{"$f":"UDFInputS!AJ50","v":"2034-01-31"},{"$f":"UDFInputS!AK50","v":"2034-07-31"},{"$f":"UDFInputS!AL50","v":"2035-01-31"},{"$f":"UDFInputS!AM50","v":"2035-07-31"},{"$f":"UDFInputS!AN50","v":"2036-01-31"},{"$f":"UDFInputS!AO50","v":"2036-07-31"},{"$f":"UDFInputS!AP50","v":"2037-01-31"},{"$f":"UDFInputS!AQ50","v":"2037-07-31"},{"$f":"UDFInputS!AR50","v":"2038-01-31"},{"$f":"UDFInputS!AS50","v":"2038-07-31"},{"$f":"UDFInputS!AT50","v":"2039-01-31"},{"$f":"UDFInputS!AU50","v":"2039-07-31"},{"$f":"UDFInputS!AV50","v":"2040-01-31"},{"$f":"UDFInputS!AW50","v":"2040-07-31"},{"$f":"UDFInputS!AX50","v":"2041-01-31"},{"$f":"UDFInputS!AY50","v":"2041-07-31"},{"$f":"UDFInputS!AZ50","v":"2042-01-31"},{"$f":"UDFInputS!BA50","v":"2042-07-31"},{"$f":"UDFInputS!BB50","v":"2043-01-31"},{"$f":"UDFInputS!BC50","v":"2043-07-31"},{"$f":"UDFInputS!BD50","v":"2044-01-31"},{"$f":"UDFInputS!BE50","v":"2044-07-31"},{"$f":"UDFInputS!BF50","v":"2045-01-31"},{"$f":"UDFInputS!BG50","v":"2045-07-31"},{"$f":"UDFInputS!BH50","v":"2046-01-31"},{"$f":"UDFInputS!BI50","v":"2046-07-31"},{"$f":"UDFInputS!BJ50","v":"2047-01-31"},{"$f":"UDFInputS!BK50","v":"2047-07-31"},{"$f":"UDFInputS!BL50","v":"2048-01-31"},{"$f":"UDFInputS!BM50","v":"2048-07-31"},{"$f":"UDFInputS!BN50","v":"2049-01-31"},{"$f":"UDFInputS!BO50","v":"2049-07-31"},{"$f":"UDFInputS!BP50","v":"2050-01-31"},{"$f":"UDFInputS!BQ50","v":"2050-07-31"},{"$f":"UDFInputS!BR50","v":"2051-01-31"},{"$f":"UDFInputS!BS50","v":"2051-07-31"},{"$f":"UDFInputS!BT50","v":"2052-01-31"},{"$f":"UDFInputS!BU50","v":"2052-07-31"},{"$f":"UDFInputS!BV50","v":"2053-01-31"},{"$f":"UDFInputS!BW50","v":"2053-07-31"},{"$f":"UDFInputS!BX50","v":"2054-01-31"},{"$f":"UDFInputS!BY50","v":"2054-07-31"},{"$f":"UDFInputS!BZ50","v":"2055-01-31"},{"$f":"UDFInputS!CA50","v":"2055-07-31"},{"$f":"UDFInputS!CB50","v":"2056-01-31"},{"$f":"UDFInputS!CC50","v":"2056-07-31"},{"$f":"UDFInputS!CD50","v":"2057-01-31"},{"$f":"UDFInputS!CE50","v":"2057-07-31"},{"$f":"UDFInputS!CF50","v":"2058-01-31"},{"$f":"UDFInputS!CG50","v":"2058-07-31"},{"$f":"UDFInputS!CH50","v":"2059-01-31"},{"$f":"UDFInputS!CI50","v":"2059-07-31"},{"$f":"UDFInputS!CJ50","v":"2060-01-31"},{"$f":"UDFInputS!CK50","v":"2060-07-31"},{"$f":"UDFInputS!CL50","v":"2061-01-31"},{"$f":"UDFInputS!CM50","v":"2061-07-31"}]
[null,null,null,null,null,null,null,{"$f":"UDFInputS!J51","v":0},{"$f":"UDFInputS!K51","v":0},{"$f":"UDFInputS!L51","v":0},{"$f":"UDFInputS!M51","v":0},{"$f":"UDFInputS!N51","v":0},{"$f":"UDFInputS!O51","v":0},{"$f":"UDFInputS!P51","v":0},{"$f":"UDFInputS!Q51","v":4000},{"$f":"UDFInputS!R51","v":4000},{"$f":"UDFInputS!S51","v":4080},{"$f":"UDFInputS!T51","v":4080},{"$f":"UDFInputS!U51","v":4161.6000000000004},{"$f":"UDFInputS!V51","v":4161.6000000000004},{"$f":"UDFInputS!W51","v":4244.8319999999994},{"$f":"UDFInputS!X51","v":4244.8319999999994},{"$f":"UDFInputS!Y51","v":4329.963550488912},{"$f":"UDFInputS!Z51","v":4329.963550488912},{"$f":"UDFInputS!AA51","v":4416.56282149869},{"$f":"UDFInputS!AB51","v":4416.56282149869},{"$f":"UDFInputS!AC51","v":4504.8940779286631},{"$f":"UDFInputS!AD51","v":4504.8940779286631},{"$f":"UDFInputS!AE51","v":4594.9919594872363},{"$f":"UDFInputS!AF51","v":4594.9919594872363},{"$f":"UDFInputS!AG51","v":4687.1460871406352},{"$f":"UDFInputS!AH51","v":4687.1460871406352},{"$f":"UDFInputS!AI51","v":4780.8890088834478},{"$f":"UDFInputS!AJ51","v":4780.8890088834478},{"$f":"UDFInputS!AK51","v":4876.5067890611153},{"$f":"UDFInputS!AL51","v":4876.5067890611153},{"$f":"UDFInputS!AM51","v":4974.0369248423385},{"$f":"UDFInputS!AN51","v":4974.0369248423385},{"$f":"UDFInputS!AO51","v":5073.7929282839186},{"$f":"UDFInputS!AP51","v":5073.7929282839186},{"$f":"UDFInputS!AQ51","v":5175.2687868495968},{"$f":"UDFInputS!AR51","v":5175.2687868495968},{"$f":"UDFInputS!AS51","v":5278.7741625865892},{"$f":"UDFInputS!AT51","v":5278.7741625865892},{"$f":"UDFInputS!AU51","v":5384.3496458383206},{"$f":"UDFInputS!AV51","v":5384.3496458383206},{"$f":"UDFInputS!AW51","v":5492.334610549442},{"$f":"UDFInputS!AX51","v":5492.334610549442},{"$f":"UDFInputS!AY51","v":5602.1813027604312},{"$f":"UDFInputS!AZ51","v":5602.1813027604312},{"$f":"UDFInputS!BA51","v":5714.2249288156399},{"$f":"UDFInputS!BB51","v":5714.2249288156399},{"$f":"UDFInputS!BC51","v":5828.5094273919522},{"$f":"UDFInputS!BD51","v":5828.5094273919522},{"$f":"UDFInputS!BE51","v":0},{"$f":"UDFInputS!BF51","v":0},{"$f":"UDFInputS!BG51","v":0},{"$f":"UDFInputS!BH51","v":0},{"$f":"UDFInputS!BI51","v":0},{"$f":"UDFInputS!BJ51","v":0},{"$f":"UDFInputS!BK51","v":0},{"$f":"UDFInputS!BL51","v":0},{"$f":"UDFInputS!BM51","v":0},{"$f":"UDFInputS!BN51","v":0},{"$f":"UDFInputS!BO51","v":0},{"$f":"UDFInputS!BP51","v":0},{"$f":"UDFInputS!BQ51","v":0},{"$f":"UDFInputS!BR51","v":0},{"$f":"UDFInputS!BS51","v":0},{"$f":"UDFInputS!BT51","v":0},{"$f":"UDFInputS!BU51","v":0},{"$f":"UDFInputS!BV51","v":0},{"$f":"UDFInputS!BW51","v":0},{"$f":"UDFInputS!BX51","v":0},{"$f":"UDFInputS!BY51","v":0},{"$f":"UDFInputS!BZ51","v":0},{"$f":"UDFInputS!CA51","v":0},{"$f":"UDFInputS!CB51","v":0},{"$f":"UDFInputS!CC51","v":0},{"$f":"UDFInputS!CD51","v":0},{"$f":"UDFInputS!CE51","v":0},{"$f":"UDFInputS!CF51","v":0},{"$f":"UDFInputS!CG51","v":0},{"$f":"UDFInputS!CH51","v":0},{"$f":"UDFInputS!CI51","v":0},{"$f":"UDFInputS!CJ51","v":0},{"$f":"UDFInputS!CK51","v":0},{"$f":"UDFInputS!CL51","v":0},{"$f":"UDFInputS!CM51","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(NOT(H7),H248,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(NOT(AN7),AN248,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2042-01-31","2042-07-31","2043-01-31","2043-07-31","2044-01-31","2044-07-31","2045-01-31","2045-07-31","2046-01-31","2046-07-31","2047-01-31","2047-07-31","2048-01-31","2048-07-31","2049-01-31","2049-07-31","2050-01-31","2050-07-31","2051-01-31","2051-07-31","2052-01-31","2052-07-31",{"$f":"IF(NOT(BT7),BT248,NA())","v":"2053-01-31"},"2053-07-31","2054-01-31","2054-07-31","2055-01-31","2055-07-31","2056-01-31","2056-07-31","2057-01-31","2057-07-31","2058-01-31","2058-07-31","2059-01-31","2059-07-31","2060-01-31","2060-07-31","2061-01-31","2061-07-31"]
[null,null,null,"CFADS",null,null,null,{"$f":"UDF_Output2!J20","v":""},{"$f":"UDF_Output2!K20","v":""},{"$f":"UDF_Output2!L20","v":""},{"$f":"UDF_Output2!M20","v":""},{"$f":"UDF_Output2!N20","v":""},{"$f":"UDF_Output2!O20","v":""},{"$f":"UDF_Output2!P20","v":""},{"$f":"UDF_Output2!Q20","v":""},{"$f":"UDF_Output2!R20","v":""},{"$f":"UDF_Output2!S20","v":""},{"$f":"UDF_Output2!T20","v":""},{"$f":"UDF_Output2!U20","v":""},{"$f":"UDF_Output2!V20","v":""},{"$f":"UDF_Output2!W20","v":""},{"$f":"UDF_Output2!X20","v":""},{"$f":"UDF_Output2!Y20","v":""},{"$f":"UDF_Output2!Z20","v":""},{"$f":"UDF_Output2!AA20","v":""},{"$f":"UDF_Output2!AB20","v":""},{"$f":"UDF_Output2!AC20","v":""},{"$f":"UDF_Output2!AD20","v":""},{"$f":"UDF_Output2!AE20","v":""},{"$f":"UDF_Output2!AF20","v":""},{"$f":"UDF_Output2!AG20","v":""},{"$f":"UDF_Output2!AH20","v":""},{"$f":"UDF_Output2!AI20","v":""},{"$f":"UDF_Output2!AJ20","v":""},{"$f":"UDF_Output2!AK20","v":""},{"$f":"UDF_Output2!AL20","v":""},{"$f":"UDF_Output2!AM20","v":""},{"$f":"UDF_Output2!AN20","v":""},{"$f":"UDF_Output2!AO20","v":""},{"$f":"UDF_Output2!AP20","v":""},{"$f":"UDF_Output2!AQ20","v":""},{"$f":"UDF_Output2!AR20","v":""},{"$f":"UDF_Output2!AS20","v":""},{"$f":"UDF_Output2!AT20","v":""},{"$f":"UDF_Output2!AU20","v":""},{"$f":"UDF_Output2!AV20","v":""},{"$f":"UDF_Output2!AW20","v":""},{"$f":"UDF_Output2!AX20","v":""},{"$f":"UDF_Output2!AY20","v":""},{"$f":"UDF_Output2!AZ20","v":""},{"$f":"UDF_Output2!BA20","v":""},{"$f":"UDF_Output2!BB20","v":""},{"$f":"UDF_Output2!BC20","v":""},{"$f":"UDF_Output2!BD20","v":""},{"$f":"UDF_Output2!BE20","v":""},{"$f":"UDF_Output2!BF20","v":""},{"$f":"UDF_Output2!BG20","v":""},{"$f":"UDF_Output2!BH20","v":""},{"$f":"UDF_Output2!BI20","v":""},{"$f":"UDF_Output2!BJ20","v":""},{"$f":"UDF_Output2!BK20","v":""},{"$f":"UDF_Output2!BL20","v":""},{"$f":"UDF_Output2!BM20","v":""},{"$f":"UDF_Output2!BN20","v":""},{"$f":"UDF_Output2!BO20","v":""},{"$f":"UDF_Output2!BP20","v":""},{"$f":"UDF_Output2!BQ20","v":""},{"$f":"UDF_Output2!BR20","v":""},{"$f":"UDF_Output2!BS20","v":""},{"$f":"UDF_Output2!BT20","v":""},{"$f":"UDF_Output2!BU20","v":""},{"$f":"UDF_Output2!BV20","v":""},{"$f":"UDF_Output2!BW20","v":""},{"$f":"UDF_Output2!BX20","v":""},{"$f":"UDF_Output2!BY20","v":""},{"$f":"UDF_Output2!BZ20","v":""},{"$f":"UDF_Output2!CA20","v":""},{"$f":"UDF_Output2!CB20","v":""},{"$f":"UDF_Output2!CC20","v":""},{"$f":"UDF_Output2!CD20","v":""},{"$f":"UDF_Output2!CE20","v":""},{"$f":"UDF_Output2!CF20","v":""},{"$f":"UDF_Output2!CG20","v":""},{"$f":"UDF_Output2!CH20","v":""},{"$f":"UDF_Output2!CI20","v":""},{"$f":"UDF_Output2!CJ20","v":""},{"$f":"UDF_Output2!CK20","v":""},{"$f":"UDF_Output2!CL20","v":""},{"$f":"UDF_Output2!CM20","v":""}]
[null,null,null,"Debt Service",null,null,null,{"$f":"UDF_Output2!J21","v":""},{"$f":"UDF_Output2!K21","v":""},{"$f":"UDF_Output2!L21","v":""},{"$f":"UDF_Output2!M21","v":""},{"$f":"UDF_Output2!N21","v":""},{"$f":"UDF_Output2!O21","v":""},{"$f":"UDF_Output2!P21","v":""},{"$f":"UDF_Output2!Q21","v":""},{"$f":"UDF_Output2!R21","v":""},{"$f":"UDF_Output2!S21","v":""},{"$f":"UDF_Output2!T21","v":""},{"$f":"UDF_Output2!U21","v":""},{"$f":"UDF_Output2!V21","v":""},{"$f":"UDF_Output2!W21","v":""},{"$f":"UDF_Output2!X21","v":""},{"$f":"UDF_Output2!Y21","v":""},{"$f":"UDF_Output2!Z21","v":""},{"$f":"UDF_Output2!AA21","v":""},{"$f":"UDF_Output2!AB21","v":""},{"$f":"UDF_Output2!AC21","v":""},{"$f":"UDF_Output2!AD21","v":""},{"$f":"UDF_Output2!AE21","v":""},{"$f":"UDF_Output2!AF21","v":""},{"$f":"UDF_Output2!AG21","v":""},{"$f":"UDF_Output2!AH21","v":""},{"$f":"UDF_Output2!AI21","v":""},{"$f":"UDF_Output2!AJ21","v":""},{"$f":"UDF_Output2!AK21","v":""},{"$f":"UDF_Output2!AL21","v":""},{"$f":"UDF_Output2!AM21","v":""},{"$f":"UDF_Output2!AN21","v":""},{"$f":"UDF_Output2!AO21","v":""},{"$f":"UDF_Output2!AP21","v":""},{"$f":"UDF_Output2!AQ21","v":""},{"$f":"UDF_Output2!AR21","v":""},{"$f":"UDF_Output2!AS21","v":""},{"$f":"UDF_Output2!AT21","v":""},{"$f":"UDF_Output2!AU21","v":""},{"$f":"UDF_Output2!AV21","v":""},{"$f":"UDF_Output2!AW21","v":""},{"$f":"UDF_Output2!AX21","v":""},{"$f":"UDF_Output2!AY21","v":""},{"$f":"UDF_Output2!AZ21","v":""},{"$f":"UDF_Output2!BA21","v":""},{"$f":"UDF_Output2!BB21","v":""},{"$f":"UDF_Output2!BC21","v":""},{"$f":"UDF_Output2!BD21","v":""},{"$f":"UDF_Output2!BE21","v":""},{"$f":"UDF_Output2!BF21","v":""},{"$f":"UDF_Output2!BG21","v":""},{"$f":"UDF_Output2!BH21","v":""},{"$f":"UDF_Output2!BI21","v":""},{"$f":"UDF_Output2!BJ21","v":""},{"$f":"UDF_Output2!BK21","v":""},{"$f":"UDF_Output2!BL21","v":""},{"$f":"UDF_Output2!BM21","v":""},{"$f":"UDF_Output2!BN21","v":""},{"$f":"UDF_Output2!BO21","v":""},{"$f":"UDF_Output2!BP21","v":""},{"$f":"UDF_Output2!BQ21","v":""},{"$f":"UDF_Output2!BR21","v":""},{"$f":"UDF_Output2!BS21","v":""},{"$f":"UDF_Output2!BT21","v":""},{"$f":"UDF_Output2!BU21","v":""},{"$f":"UDF_Output2!BV21","v":""},{"$f":"UDF_Output2!BW21","v":""},{"$f":"UDF_Output2!BX21","v":""},{"$f":"UDF_Output2!BY21","v":""},{"$f":"UDF_Output2!BZ21","v":""},{"$f":"UDF_Output2!CA21","v":""},{"$f":"UDF_Output2!CB21","v":""},{"$f":"UDF_Output2!CC21","v":""},{"$f":"UDF_Output2!CD21","v":""},{"$f":"UDF_Output2!CE21","v":""},{"$f":"UDF_Output2!CF21","v":""},{"$f":"UDF_Output2!CG21","v":""},{"$f":"UDF_Output2!CH21","v":""},{"$f":"UDF_Output2!CI21","v":""},{"$f":"UDF_Output2!CJ21","v":""},{"$f":"UDF_Output2!CK21","v":""},{"$f":"UDF_Output2!CL21","v":""},{"$f":"UDF_Output2!CM21","v":""}]
[]
[null,null,null,"Equity IRR",{"$f":"UDF_Output2!F288","v":0},null,null,"Project IRR",{"$f":"UDF_Output2!F87","v":""},"Price",{"$f":"UDF_Output2!F290","v":0},"Input Price",{"$f":"UDF_Output2!F289","v":0},"\nApply Target",{"$f":"IF(UDF_Output2!F286,TRUE)","v":{"$error":"#VALUE!"}},"Debt to Capital",{"$f":"UDF_Output2!F299","v":0},"DSCR",{"$f":"UDF_Output2!F300","v":0},"Circular Error",{"$f":"UDF_Output2!F296","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,1,null,0.95346258924559224,0.90909090909090895,0.86678417204144731,0.82644628099173523,0.78798561094677011,0.75131480090157732,0.71635055540615455,0.68301345536507019,0.65122777764195861,0.62092132305915471,0.5920252524017805,0.56447393005377688,0.53820477491070939,0.51315811823070612,0.48927706810064481,0.46650738020973276,0.44479733463694976,0.42409761837248428,0.40436121330631791,0.38554328942953109,0.3676011030057435,0.35049389948139187,0.33418282091431223,0.31863081771035617,0.30380256446755649,0.28966437973668735,0.27618414951596038,0.26333125430607934,0.25107649955996392,0.239392049369163,0.2282513632363308,0.21762913579014814,0.20750123930575523,0.19784466890013463,0.18863749027795926,0.17985878990921328,0.17148862752541749,0.16350799082655751,0.15589875229583405,0.14864362802414316,0.14172613845075821,0.13513057093103922,0.12884194404614382,0.12284597357367201,0.11712904004194892,0.11167815779424727,0.10648094549268082,0.10152559799477023,9.6800859538800729E-2,9.2295998177063826E-2,8.8000781398909739E-2,8.3905452888239834E-2,8.0000710362645208E-2,7.6277684443854382E-2,7.2727918511495626E-2,6.9343349494413065E-2,6.6116289555905108E-2,6.3039408631284599E-2,6.0105717778095549E-2,5.7308553301167811E-2,5.4641561616450493E-2,5.2098684819243457E-2,4.9674146924045898E-2,4.7362440744766775E-2,4.5158315385496264E-2,4.3056764313424332E-2,4.1053013986814782E-2,3.9142513012203936E-2,3.7320921806195249E-2,3.5584102738367207E-2,3.3928110732904769E-2,3.2349184307606547E-2,3.0843737029913419E-2,2.9408349370551402E-2,2.8039760936284921E-2,2.6734863064137634E-2,2.5490691760259015E-2,2.4304420967397843E-2,2.3173356145690008E-2,2.2094928152179852E-2,2.1066687405172729E-2,2.0086298320163499E-2,1.9151534004702479E-2,1.8260271200148632E-2,1.7410485458820433E-2,1.6600246545589663E-2,1.5827714053473118E-2,1.5091133223263328E-2,1.4388830957702832E-2,1.3719212021148477E-2,1.3080755416093482E-2,1.2472010928316795E-2,1.1891595832812255E-2,1.1338191753015267E-2,1.0810541666192957E-2,1.0307447048195695E-2,9.8277651510845047E-3,9.3704064074506301E-3,8.9343319555313661E-3,8.5185512795005712E-3,8.1221199595739677E-3,7.7441375268187005E-3,7.3837454177945148E-3,7.040125024380635E-3,6.7124958343586488E-3,6.4001136585278492E-3,6.1022689403260437E-3,5.8182851441162262E-3,5.5475172184782208E-3,5.2893501310147502E-3,5.0431974713438365E-3,4.8085001191043178E-3,4.5847249739489416E-3,4.3713637446402883E-3,4.1679317944990375E-3,3.9739670405820795E-3,3.7890289040900331E-3,3.612697309620072E-3,3.4445717309909388E-3,3.2842702814727923E-3,3.1314288463553984E-3,2.9857002558843562E-3,2.8467534966867256E-3,2.7142729598948691E-3,2.5879577242606594E-3,2.4675208726316986E-3,2.3526888402369624E-3,2.2432007933015437E-3,2.1388080365790565E-3,2.0392734484559485E-3,1.9443709423445964E-3,1.8538849531417711E-3,1.7676099475859965E-3,1.6853499574016099E-3,1.6069181341690874E-3,1.5321363249105541E-3,1.4608346674264429E-3,1.3928512044641399E-3,1.3280315158422206E-3,1.2662283676946723E-3,1.2073013780383821E-3,1.1511166979042474E-3,1.0975467073076198E-3,1.0464697253674974E-3,9.9776973391601793E-4,9.5133611397045211E-4,9.0706339446910706E-4,8.6485101270041085E-4,8.2460308588100633E-4,7.8622819336400974E-4,7.4963916898273283E-4,7.1475290305819054E-4,6.8149015362066608E-4,6.4977536641653666E-4,6.1953650329151443E-4,5.9070487856048776E-4,5.6321500299228583E-4,5.3700443505498878E-4,5.1201363908389612E-4,4.8818585004998974E-4,4.6546694462172366E-4,4.4380531822726336E-4,4.2315176783793053E-4,4.0345938020660296E-4,3.8468342530720951E-4,3.6678125473327538E-4,3.4971220482473586E-4,3.3343750430297754E-4,3.1792018620430525E-4,3.0312500391179771E-4,2.8901835109482291E-4,2.7556818537436149E-4,2.6274395554074805E-4,2.505165321585104E-4,2.3885814140068001E-4,2.2774230196228215E-4]
[null,null,null,null,null,0,null,4000,4000,4080,4080,4161.6000000000004,4161.6000000000004,4244.8319999999994,4244.8319999999994,4329.963550488912,4329.963550488912,4416.56282149869,4416.56282149869,4504.8940779286631,4504.8940779286631,4594.9919594872363,4594.9919594872363,4687.1460871406352,4687.1460871406352,4780.8890088834478,4780.8890088834478,4876.5067890611153,4876.5067890611153,4974.0369248423385,4974.0369248423385,5073.7929282839186,5073.7929282839186,5175.2687868495968,5175.2687868495968,5278.7741625865892,5278.7741625865892,5384.3496458383206,5384.3496458383206,5492.334610549442,5492.334610549442,5602.1813027604312,5602.1813027604312,5714.2249288156399,5714.2249288156399,5828.5094273919522,5828.5094273919522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,null,1,1,1.02,1.02,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0824908876222279,1.0824908876222279,1.1041407053746723,1.1041407053746723,1.1262235194821657,1.1262235194821657,1.1487479898718091,1.1487479898718091,1.1717865217851589,1.1717865217851589,1.195222252220862,1.195222252220862,1.219126697265279,1.219126697265279,1.2435092312105847,1.2435092312105847,1.2684482320709796,1.2684482320709796,1.2938171967123993,1.2938171967123993,1.3196935406466472,1.3196935406466472,1.3460874114595802,1.3460874114595802,1.3730836526373604,1.3730836526373604,1.4005453256901077,1.4005453256901077,1.4285562322039098,1.4285562322039098,1.4571273568479881,1.4571273568479881,1.4863505419229874,1.4863505419229874,1.5160775527614474,1.5160775527614474,1.5463991038166764,1.5463991038166764,1.5773270858930097,1.5773270858930097,1.6089609174439945,1.6089609174439945,1.6411401357928745,1.6411401357928745,1.673962938508732,1.673962938508732,1.7074421972789069,1.7074421972789069,1.7416855316734243,1.7416855316734243,1.7765192423068927,1.7765192423068927,1.8120496271530306,1.8120496271530306,1.8482906196960911,1.8482906196960911,1.8853587171399571,1.8853587171399571,1.9230658914827561,1.9230658914827561,1.961527209312411,1.961527209312411,2.0007577534986596,2.0007577534986596,2.0408836312031369,2.0408836312031369,2.0817013038271996,2.0817013038271996,2.1233353299037434,2.1233353299037434,2.1658020365018178,2.1658020365018178,2.2092379334747592,2.2092379334747592,2.2534226921442544,2.2534226921442544,2.2984911459871396,2.2984911459871396,2.344460968906882,2.344460968906882,2.3914799315757889,2.3914799315757889,2.4393095302073045,2.4393095302073045,2.4880957208114505,2.4880957208114505,2.5378576352276796,2.5378576352276796,2.5887552338622202,2.5887552338622202,2.6405303385394649,2.6405303385394649,2.6933409453102541,2.6933409453102541,2.747207764216459,2.747207764216459,2.8023039509402032,2.8023039509402032,2.858350029959007,2.858350029959007,2.9155170305581875,2.9155170305581875,2.9738273711693508,2.9738273711693508,3.0334684912405367,3.0334684912405367,3.0941378610653474,3.0941378610653474,3.1560206182866546,3.1560206182866546,3.2191410306523873,3.2191410306523873,3.2837019996570289,3.2837019996570289,3.3493760396501693,3.3493760396501693,3.4163635604431728,3.4163635604431728,3.4846908316520366,3.4846908316520366,3.5545774922956226,3.5545774922956226,3.6256690421415345,3.6256690421415345,3.6981824229843649,3.6981824229843649,3.7721460714440527,3.7721460714440527,3.8477977447570813,3.8477977447570813,3.9247536996522228,3.9247536996522228,4.0032487736452671,4.0032487736452671,4.0833137491181724,4.0833137491181724,4.1652059961129,4.1652059961129,4.2485101160351579,4.2485101160351579,4.3334803183558614,4.3334803183558614,4.4201499247229785,4.4201499247229785,4.5085529232174384,4.5085529232174384,4.5987239816817871,4.5987239816817871,4.6906984613154235,4.6906984613154235,4.7845124305417315,4.7845124305417315,4.8804674557454355,4.8804674557454355,4.9780768048603434,4.9780768048603434,5.0776383409575514,5.0776383409575514,5.1791911077767017,5.1791911077767017,5.2830615481812728,5.2830615481812728,5.3887227791448984,5.3887227791448984,5.4964972347277969,5.4964972347277969,5.6064271794223517,5.6064271794223517]
[null,null,null,null,"Generation",0,null,515.08799999999997,515.08799999999997,514.05988023952091,514.05988023952091,513.0338126142924,513.0338126142924,512.00979302823589,512.00979302823589,510.98781739344901,510.98781739344901,509.96788163018857,509.96788163018857,508.94998166685502,508.94998166685502,507.93411343997508,507.93411343997508,506.92027289418661,506.92027289418661,505.90845598222216,505.90845598222216,504.89865866489248,504.89865866489248,503.89087691107034,503.89087691107034,502.88510669767498,502.88510669767498,501.88134400965561,501.88134400965561,500.87958483997585,500.87958483997585,499.87982518959649,499.87982518959649,498.88206106746162,498.88206106746162,497.88628849048064,497.88628849048064,496.89250348351368,496.89250348351368,495.90070207935497,495.90070207935497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,null,1,1,0.99800399201596801,0.99800399201596801,0.99601196807980852,0.99601196807980852,0.99402392023932984,0.99402392023932984,0.99203984055821348,0.99203984055821348,0.99005972111598139,0.99005972111598139,0.98808355400796577,0.98808355400796577,0.98611133134527518,0.98611133134527518,0.98414304525476548,0.98414304525476548,0.98217868787900742,0.98217868787900742,0.98021825137625518,0.98021825137625518,0.97826172792041433,0.97826172792041433,0.97630910970101226,0.97630910970101226,0.97436038892316579,0.97436038892316579,0.97241555780755107,0.97241555780755107,0.97047460859037005,0.97047460859037005,0.9685375335233235,0.9685375335233235,0.96660432487357628,0.96660432487357628,0.964674974923729,0.964674974923729,0.9627494759717854,0.9627494759717854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Generation Index",0,null,515.08799999999997,515.08799999999997,524.34107784431137,524.34107784431137,533.7603786439098,533.7603786439098,543.34888843990814,543.34888843990814,553.13965601437951,553.13965601437951,563.07629654158382,563.07629654158382,573.19143959322912,573.19143959322912,583.48829180149085,583.48829180149085,594.00234339706242,594.00234339706242,604.67304417665036,604.67304417665036,615.53543419179982,615.53543419179982,626.59295696171239,626.59295696171239,637.88372452549174,637.88372452549174,649.34271358882393,649.34271358882393,661.0075527550905,661.0075527550905,672.88193993033144,672.88193993033144,685.00680264576488,685.00680264576488,697.31231407053917,697.31231407053917,709.83888258677644,709.83888258677644,722.59047927995209,722.59047927995209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J269/I269","v":1.0179640718562875}]
[]
[null,null,null,"GWh",20217.473920645203,null,null,515.08799999999997,515.08799999999997,514.05988023952091,514.05988023952091,513.0338126142924,513.0338126142924,512.00979302823589,512.00979302823589,510.98781739344901,510.98781739344901,509.96788163018857,509.96788163018857,508.94998166685502,508.94998166685502,507.93411343997508,507.93411343997508,506.92027289418661,506.92027289418661,505.90845598222216,505.90845598222216,504.89865866489248,504.89865866489248,503.89087691107034,503.89087691107034,502.88510669767498,502.88510669767498,501.88134400965561,501.88134400965561,500.87958483997585,500.87958483997585,499.87982518959649,499.87982518959649,498.88206106746162,498.88206106746162,497.88628849048064,497.88628849048064,496.89250348351368,496.89250348351368,495.90070207935497,495.90070207935497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,"CFADS",369569.82202249428]
[null,null,null,null,null,null,null,"Debt ",237872.7477457624]
[null,null,null,null,null,null,null,"DSCR",{"$f":"I276/I277","v":1.5536450708405205}]
[]
[]
[]
[]
[null,null,null,{"$f":"TRANSPOSE(InputStored)","v":"Base case 1"}]
[null,null,null,"Seasonal - Leverage Method"]
[null,null,null,"Seasonal - Leverage Method and Price Compute"]
[null,null,null,"Higher Target IRR and Higher EPC"]
[null,null,null,"Construction delay"]
[null,null,null,"Higher O&M Leverage Set Price from IRR"]
[null,null,null,"Higher EPC Cost and Degradation"]
[null,null,null,"Lower Target IRR of 8%"]
[null,null,null,"Construction Over-Run and IRR"]
[null,null,null,"Higher O&M and 11% IRR"]
[null,null,null,"Degradation Sensitivity and 15% IRR"]
[null,null,null,"Higher EPC Cost"]
[null,null,null,"Lower Target IRR"]
[null,null,null,"Construction delay"]
[null,null,null,"Higher O&M"]
[null,null,null,"No Working Capital"]
[null,null,null,"Scenario 14 \n- 1 yr debt term"]
[null,null,null,"Scenario 15\nTranch 2 = Tranch 1"]
[null,null,null,"Scenario 16\nTerminal Value 20% EPC"]
[null,null,null,"Scenario 17\nDSCR 1,30"]
[null,null,null,"Scenario 18\n+2% Capacity factor"]
[null,null,null,"Scenario 19\n-2% Capacity factor"]
[null,null,null,"Scenario 20\nno debt withholding tax"]
[null,null,null,"Scenario 21\nEBL long"]
[null,null,null,"High Inflation Rate"]
[null,null,null,"Scenario 23"]
[null,null,null,"Scenario 24"]
[null,null,null,"Scenario 25"]
[null,null,null,"Scenario 26"]
[null,null,null,"Scenario 27"]
[null,null,null,"Scenario 28"]
[null,null,null,"Scenario 29"]
[null,null,null,"Scenario 30"]
[null,null,null,"Scenario 31"]
[null,null,null,"Scenario 32"]
[null,null,null,0]

{"sheet":"UDFInputC","index":26,"n_rows":209,"n_cols":12,"rows_kept":209,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,{"$f":"InpC!$F$3","v":"Seasonal - Leverage Method"}]
[null,null,null,null,"InpC"]
[null,null,null,null,"Type","Constant","Unit",null,null,"InpC Variable","InpC Value"]
[null,null,null,"Turn_On_Switch",null,1,"Switch (1-Turns on)"]
[null,null,null,"Model_Start",null,{"$f":"InpC!F13-1","v":"2020-12-31"},"Date"]
[null,null,null,"Financial_Close",null,{"$f":"InpC!F21","v":"2022-04-30"},"Date"]
[null,null,null,"Construction_Months",null,{"$f":"InpC!F22","v":26},"Months",{"$f":"EOMONTH(F6,F7+1)","v":"2024-07-31"}]
[null,null,null,"Operating_Years",null,{"$f":"InpC!F24","v":20},"Years"]
[null,null,null,"Length_Operating_Months",null,{"$f":"InpC!F16","v":6},"Months"]
[]
[]
[{"$f":"InpC!A11","v":"TIMING ASSUMPTIONS"}]
[]
[null,null,null,"First_date_of_time_rulers",null,{"$f":"K14","v":"2021-01-01"},{"$f":"InpC!G13","v":"date"},null,null,{"$f":"InpC!E13","v":"First date of time rulers"},{"$f":"_xlfn.XLOOKUP(J14,InpC!E:E,InpC!F:F,\"\",-1)","v":"2021-01-01"}]
[null,null,null,"Financial_year_end_date_of_first_model_period",null,{"$f":"K15","v":"2021-12-31"},{"$f":"InpC!G14","v":"date"},null,null,{"$f":"InpC!E14","v":"Financial year end date of first model period"},{"$f":"_xlfn.XLOOKUP(J15,InpC!E:E,InpC!F:F,\"\",-1)","v":"2021-12-31"}]
[null,null,null,"Financial_year_end_month_number",null,{"$f":"K16","v":12},{"$f":"InpC!G15","v":"month #"},null,null,{"$f":"InpC!E15","v":"Financial year end month number"},{"$f":"_xlfn.XLOOKUP(J16,InpC!E:E,InpC!F:F,\"\",-1)","v":12}]
[null,null,null,"Length_of_operating_period",null,{"$f":"K17","v":6},{"$f":"InpC!G16","v":"months"},null,null,{"$f":"InpC!E16","v":"Length of operating period"},{"$f":"_xlfn.XLOOKUP(J17,InpC!E:E,InpC!F:F,\"\",-1)","v":6}]
[]
[null,null,null,"Semiannual_first_period_end_month",null,{"$f":"K19","v":6},{"$f":"InpC!G18","v":"month #"},null,null,{"$f":"InpC!E18","v":"Semi-annual first period end month"},{"$f":"_xlfn.XLOOKUP(J19,InpC!E:E,InpC!F:F,\"\",-1)","v":6}]
[null,null,null,"Semiannual_second_period_end_month",null,{"$f":"K20","v":12},{"$f":"InpC!G19","v":"month #"},null,null,{"$f":"InpC!E19","v":"Semi-annual second period end month"},{"$f":"_xlfn.XLOOKUP(J20,InpC!E:E,InpC!F:F,\"\",-1)","v":12}]
[]
[null,null,null,"Financial_close_date",null,{"$f":"K22","v":"2022-04-30"},{"$f":"InpC!G21","v":"date"},null,null,{"$f":"InpC!E21","v":"Financial close date"},{"$f":"_xlfn.XLOOKUP(J22,InpC!E:E,InpC!F:F,\"\",-1)","v":"2022-04-30"}]
[null,null,null,"Construction_period_length",null,{"$f":"K23","v":26},{"$f":"InpC!G22","v":"months"},null,null,{"$f":"InpC!E22","v":"Construction period length"},{"$f":"_xlfn.XLOOKUP(J23,InpC!E:E,InpC!F:F,\"\",-1)","v":26}]
[]
[null,null,null,"Length_of_PPA",null,{"$f":"K25","v":20},{"$f":"InpC!G24","v":"years"},null,null,{"$f":"InpC!E24","v":"Length of PPA"},{"$f":"_xlfn.XLOOKUP(J25,InpC!E:E,InpC!F:F,\"\",-1)","v":20}]
[null,null,null,"Extend_PPA_in_the_event_of_delay",null,{"$f":"K26","v":0},{"$f":"InpC!G25","v":"1 = yes, 0 = no"},null,null,{"$f":"InpC!E25","v":"Extend PPA in the event of delay"},{"$f":"_xlfn.XLOOKUP(J26,InpC!E:E,InpC!F:F,\"\",-1)","v":"00:00:00"}]
[null,null,null,"Contract_extension",null,0,{"$f":"InpC!G26","v":"years"},null,null,{"$f":"InpC!E26","v":"Contract extension"},{"$f":"_xlfn.XLOOKUP(J27,InpC!E:E,InpC!F:F,\"\",-1)","v":"00:00:00"}]
[]
[]
[{"$f":"InpC!A29","v":"OPTIMISATION"}]
[]
[null,null,null,"Tariff_solving_mode",null,{"$f":"K32","v":0},{"$f":"InpC!G31","v":"1 = changes go to tariff, 2 = changes go to IRR"},null,null,{"$f":"InpC!E31","v":"Tariff solving mode"},{"$f":"_xlfn.XLOOKUP(J32,InpC!E:E,InpC!F:F,\"\",-1)","v":"00:00:00"}]
[null,null,null,"Target_IRR",null,{"$f":"K33","v":0.1},{"$f":"InpC!G32","v":"%"},null,null,{"$f":"InpC!E32","v":"Target IRR"},{"$f":"_xlfn.XLOOKUP(J33,InpC!E:E,InpC!F:F,\"\",-1)","v":0.1}]
[null,null,null,"Annual_discount_rate_tariff_indexation",null,{"$f":"K34","v":0.1},{"$f":"InpC!G33","v":"%"},null,null,{"$f":"InpC!E33","v":"Annual discount rate - tariff indexation"},{"$f":"_xlfn.XLOOKUP(J34,InpC!E:E,InpC!F:F,\"\",-1)","v":0.1}]
[]
[{"$f":"InpC!A35","v":"OPERATIONS"}]
[]
[null,{"$f":"InpC!B37","v":"Revenue"}]
[null,null,null,"H1_seasonal_adjustment",null,{"$f":"K39","v":0.5},{"$f":"InpC!G38","v":"% of annual yield"},null,null,{"$f":"InpC!E38","v":"H1 seasonal adjustment"},{"$f":"_xlfn.XLOOKUP(J39,InpC!E:E,InpC!F:F,\"\",-1)","v":0.5}]
[null,null,null,"H2_seasonal_adjustment",null,{"$f":"K40","v":0.5},{"$f":"InpC!G39","v":"% of annual yield"},null,null,{"$f":"InpC!E39","v":"H2 seasonal adjustment"},{"$f":"_xlfn.XLOOKUP(J40,InpC!E:E,InpC!F:F,\"\",-1)","v":0.5}]
[null,null,null,"Q3_seasonal_adjustment",null,0,{"$f":"InpC!G40","v":"% of annual yield"},null,null,{"$f":"InpC!E40","v":"Q3 seasonal adjustment"},{"$f":"_xlfn.XLOOKUP(J41,InpC!E:E,InpC!F:F,\"\",-1)","v":0}]
[null,null,null,"Q4_seasonal_adjustment",null,0,{"$f":"InpC!G41","v":"% of annual yield"},null,null,{"$f":"InpC!E41","v":"Q4 seasonal adjustment"},{"$f":"_xlfn.XLOOKUP(J42,InpC!E:E,InpC!F:F,\"\",-1)","v":0}]
[null,null,null,"Annual_yield_allocation_check",null,0,{"$f":"InpC!G42","v":"check"},null,null,{"$f":"InpC!E42","v":"Annual yield allocation check"},{"$f":"_xlfn.XLOOKUP(J43,InpC!E:E,InpC!F:F,\"\",-1)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"InpC!E43","v":0},{"$f":"_xlfn.XLOOKUP(J44,InpC!E:E,InpC!F:F,\"\",-1)","v":""}]
[null,null,null,"Annual_degradation",null,{"$f":"K45","v":2E-3},{"$f":"InpC!G44","v":"% p.a."},null,null,{"$f":"InpC!E44","v":"Annual degradation"},{"$f":"_xlfn.XLOOKUP(J45,InpC!E:E,InpC!F:F,\"\",-1)","v":2E-3}]
[null,null,null,"Production_capacity",null,{"$f":"K46","v":300},{"$f":"InpC!G45","v":"MW"},null,null,{"$f":"InpC!E45","v":"Production capacity"},{"$f":"_xlfn.XLOOKUP(J46,InpC!E:E,InpC!F:F,\"\",-1)","v":300}]
[null,null,null,"Year_1_P50_capacity_factor",null,0.4,{"$f":"InpC!G46","v":"%"},null,null,{"$f":"InpC!E46","v":"Year 1 P50 capacity factor"},{"$f":"_xlfn.XLOOKUP(J47,InpC!E:E,InpC!F:F,\"\",-1)","v":0.4}]
[null,null,null,"Availability",null,0.98,{"$f":"InpC!G47","v":"%"},null,null,{"$f":"InpC!E47","v":"Availability "},{"$f":"_xlfn.XLOOKUP(J48,InpC!E:E,InpC!F:F,\"\",-1)","v":0.98}]
[]
[null,null,null,"Terminal value % of EPC cost",null,null,null,null,null,{"$f":"InpC!E49","v":"Terminal value % of EPC cost"},{"$f":"_xlfn.XLOOKUP(J50,InpC!E:E,InpC!F:F,\"\",-1)","v":0}]
[null,null,null,"Not_indexed_power_tariff",null,{"$f":"Solve!J87","v":3.5283158984888208E-2},"USD / kWh"]
[null,{"$f":"InpC!B51","v":"Opex"}]
[null,null,null,"ProjectCo_costs",null,{"$f":"K53","v":500},{"$f":"InpC!G52","v":"$ 000s p.a."},null,null,{"$f":"InpC!E52","v":"ProjectCo costs"},{"$f":"_xlfn.XLOOKUP(J53,InpC!E:E,InpC!F:F,\"\",-1)","v":500}]
[null,null,null,"Annual_fixed_OM_per_MW",null,{"$f":"K54","v":25},{"$f":"InpC!G53","v":"$ 000s / MW"},null,null,{"$f":"InpC!E53","v":"Annual fixed O&M per MW"},{"$f":"_xlfn.XLOOKUP(J54,InpC!E:E,InpC!F:F,\"\",-1)","v":25}]
[null,{"$f":"InpC!B54","v":"Indexation"}]
[null,null,null,"Escalation_period_end_month",null,{"$f":"K56","v":12},{"$f":"InpC!G55","v":"month"},null,null,{"$f":"InpC!E55","v":"Escalation period end month"},{"$f":"_xlfn.XLOOKUP(J56,InpC!E:E,InpC!F:F,\"\",-1)","v":12}]
[null,null,null,"Expected_CPI_at_close",null,{"$f":"K57","v":170},{"$f":"InpC!G56","v":"index"},null,null,{"$f":"InpC!E56","v":"Expected CPI at close"},{"$f":"_xlfn.XLOOKUP(J57,InpC!E:E,InpC!F:F,\"\",-1)","v":170}]
[null,null,null,"CPI_at_OM_contract_signature_date",null,100,{"$f":"InpC!G57","v":"index"},null,null,{"$f":"InpC!E57","v":"CPI at O&M contract signature date"},{"$f":"_xlfn.XLOOKUP(J58,InpC!E:E,InpC!F:F,\"\",-1)","v":100}]
[null,null,null,"CPI_active_switch",null,0,{"$f":"InpC!G58","v":"1 = from FC; 0 = from COD"},null,null,{"$f":"InpC!E58","v":"CPI active switch"},{"$f":"_xlfn.XLOOKUP(J59,InpC!E:E,InpC!F:F,\"\",-1)","v":0}]
[null,null,null,"CPI_at_COD_escalated_from_COD",null,100,{"$f":"InpC!G59","v":"index"},null,null,{"$f":"InpC!E59","v":"CPI at COD escalated from COD"},{"$f":"_xlfn.XLOOKUP(J60,InpC!E:E,InpC!F:F,\"\",-1)","v":100}]
[null,null,null,"Forecast_CPI_growth_rate",null,{"$f":"K61","v":0.02},{"$f":"InpC!G60","v":"% p.a."},null,null,{"$f":"InpC!E60","v":"Forecast CPI growth rate"},{"$f":"_xlfn.XLOOKUP(J61,InpC!E:E,InpC!F:F,\"\",-1)","v":0.02}]
[]
[]
[{"$f":"InpC!A63","v":"PROJECT COSTS"}]
[]
[null,null,null,"EPC_cost",null,{"$f":"K66","v":300000},{"$f":"InpC!G65","v":"$ 000s"},null,null,{"$f":"InpC!E65","v":"EPC cost"},{"$f":"_xlfn.XLOOKUP(J66,InpC!E:E,InpC!F:F,\"\",-1)","v":300000}]
[null,null,null,"EPC_spent_contingency",null,{"$f":"K67","v":0.02},{"$f":"InpC!G66","v":"%"},null,null,{"$f":"InpC!E66","v":"EPC spent contingency"},{"$f":"_xlfn.XLOOKUP(J67,InpC!E:E,InpC!F:F,\"\",-1)","v":0.02}]
[null,null,null,"Annual_SPV_costs",null,{"$f":"K68","v":1500},{"$f":"InpC!G67","v":"$ 000s p.a."},null,null,{"$f":"InpC!E67","v":"Annual SPV costs"},{"$f":"_xlfn.XLOOKUP(J68,InpC!E:E,InpC!F:F,\"\",-1)","v":1500}]
[null,null,null,"Construction_insurance_base_amount",null,{"$f":"K69","v":1300},{"$f":"InpC!G68","v":"$ 000s"},null,null,{"$f":"InpC!E68","v":"Construction insurance - base amount"},{"$f":"_xlfn.XLOOKUP(J69,InpC!E:E,InpC!F:F,\"\",-1)","v":1300}]
[null,null,null,"Development_costs_base_amount",null,5000,{"$f":"InpC!G69","v":"$ 000s"},null,null,{"$f":"InpC!E69","v":"Development costs - base amount"},{"$f":"_xlfn.XLOOKUP(J70,InpC!E:E,InpC!F:F,\"\",-1)","v":5000}]
[null,null,null,"Development_fee_base_amount",null,2000,{"$f":"InpC!G70","v":"$ 000s"},null,null,{"$f":"InpC!E70","v":"Development fee - base amount"},{"$f":"_xlfn.XLOOKUP(J71,InpC!E:E,InpC!F:F,\"\",-1)","v":2000}]
[null,null,null,"OM_mobilisation_base_amount",null,0,null,null,null,{"$f":"InpC!E71","v":"O&M mobilisation - base amount"},{"$f":"_xlfn.XLOOKUP(J72,InpC!E:E,InpC!F:F,\"\",-1)","v":0}]
[]
[]
[{"$f":"InpC!A74","v":"FINANCING"}]
[]
[null,{"$f":"InpC!B76","v":"Equity bridge"}]
[null,null,null,"EBL_active_switch",null,{"$f":"K78","v":0},{"$f":"InpC!G77","v":"1 = yes; 0 = no"},null,null,{"$f":"InpC!E77","v":"EBL active switch"},{"$f":"_xlfn.XLOOKUP(J78,InpC!E:E,InpC!F:F,\"\",-1)","v":0}]
[]
[null,null,null,"EBL_interest__fee_prePCOD_paid_vs_rolledup_switch",null,{"$f":"K80","v":0},{"$f":"InpC!G79","v":"0 = paid, 1 = rolled-up"},null,null,{"$f":"InpC!E79","v":"EBL interest & fee pre-PCOD paid vs rolled-up switch"},{"$f":"_xlfn.XLOOKUP(J80,InpC!E:E,InpC!F:F,\"\",-1)","v":0}]
[]
[null,null,null,"Equity_bridge_day_count_convention",null,{"$f":"K82","v":360},{"$f":"InpC!G81","v":"days"},null,null,{"$f":"InpC!E81","v":"Equity bridge day count convention"},{"$f":"_xlfn.XLOOKUP(J82,InpC!E:E,InpC!F:F,\"\",-1)","v":360}]
[]
[null,null,null,"Equity_bridge_repaid_at_end_construction",null,{"$f":"K84","v":1},{"$f":"InpC!G83","v":"1 = yes, 0 = no"},null,null,{"$f":"InpC!E83","v":"Equity bridge repaid at end construction?"},{"$f":"_xlfn.XLOOKUP(J84,InpC!E:E,InpC!F:F,\"\",-1)","v":1}]
[null,null,null,"Term_of_equity_bridge_beyond_PCOD",null,{"$f":"K85","v":2},{"$f":"InpC!G84","v":"years"},null,null,{"$f":"InpC!E84","v":"Term of equity bridge beyond PCOD"},{"$f":"_xlfn.XLOOKUP(J85,InpC!E:E,InpC!F:F,\"\",-1)","v":2}]
[]
[null,null,null,"Pct_of_EBL_hedged",null,{"$f":"K87","v":1},{"$f":"InpC!G86","v":"%"},null,null,{"$f":"InpC!E86","v":"% of EBL hedged"},{"$f":"_xlfn.XLOOKUP(J87,InpC!E:E,InpC!F:F,\"\",-1)","v":1}]
[null,null,null,"Equity_bridge_swap_rate",null,{"$f":"K88","v":1.4999999999999999E-2},{"$f":"InpC!G87","v":"% p.a."},null,null,{"$f":"InpC!E87","v":"Equity bridge swap rate"},{"$f":"_xlfn.XLOOKUP(J88,InpC!E:E,InpC!F:F,\"\",-1)","v":1.4999999999999999E-2}]
[]
[null,null,null,"Equity_bridge_margin_construction",null,{"$f":"K90","v":2.5000000000000001E-2},{"$f":"InpC!G89","v":"% p.a."},null,null,{"$f":"InpC!E89","v":"Equity bridge margin - construction"},{"$f":"_xlfn.XLOOKUP(J90,InpC!E:E,InpC!F:F,\"\",-1)","v":2.5000000000000001E-2}]
[null,null,null,"Equity_bridge_margin_operations",null,{"$f":"K91","v":2.5000000000000001E-2},{"$f":"InpC!G90","v":"% p.a."},null,null,{"$f":"InpC!E90","v":"Equity bridge margin - operations"},{"$f":"_xlfn.XLOOKUP(J91,InpC!E:E,InpC!F:F,\"\",-1)","v":2.5000000000000001E-2}]
[null,null,null,"Equity_bridge_upfront_fee",null,1.4999999999999999E-2,{"$f":"InpC!G91","v":"%"},null,null,{"$f":"InpC!E91","v":"Equity bridge upfront fee"},{"$f":"_xlfn.XLOOKUP(J92,InpC!E:E,InpC!F:F,\"\",-1)","v":1.4999999999999999E-2}]
[null,null,null,"Equity_bridge_commitment_fee",null,0.3,{"$f":"InpC!G92","v":"% of margin"},null,null,{"$f":"InpC!E92","v":"Equity bridge commitment fee"},{"$f":"_xlfn.XLOOKUP(J93,InpC!E:E,InpC!F:F,\"\",-1)","v":0.3}]
[]
[null,{"$f":"InpC!B94","v":"Construction debt"}]
[null,null,null,"Senior_debt_T1_pct_of_debt",null,{"$f":"K96","v":0.5},{"$f":"InpC!G95","v":"%"},null,null,{"$f":"InpC!E95","v":"Senior debt - T1 - % of debt"},{"$f":"_xlfn.XLOOKUP(J96,InpC!E:E,InpC!F:F,\"\",-1)","v":0.5}]
[null,null,null,"Senior_debt_T2_pct_of_debt",null,{"$f":"K97","v":0.5},{"$f":"InpC!G96","v":"%"},null,null,{"$f":"InpC!E96","v":"Senior debt - T2 - % of debt"},{"$f":"_xlfn.XLOOKUP(J97,InpC!E:E,InpC!F:F,\"\",-1)","v":0.5}]
[]
[]
[null,null,null,"Construction_debt_T1_upfront_fee_amount",null,{"$f":"K100","v":0.02},{"$f":"InpC!G99","v":"%"},null,null,{"$f":"InpC!E99","v":"Construction debt - T1 upfront fee amount"},{"$f":"_xlfn.XLOOKUP(J100,InpC!E:E,InpC!F:F,\"\",-1)","v":0.02}]
[null,null,null,"Construction_debt_T1_commitment_amount",null,{"$f":"K101","v":131500},{"$f":"InpC!G100","v":"$ 000s"},null,null,{"$f":"InpC!E100","v":"Construction debt - T1 commitment amount"},{"$f":"_xlfn.XLOOKUP(J101,InpC!E:E,InpC!F:F,\"\",-1)","v":131500}]
[null,null,null,"Construction_debt_T1_commitment_amount_over_sized",null,1000,{"$f":"InpC!G101","v":"$ 000s"},null,null,{"$f":"InpC!E101","v":"Construction debt - T1 commitment amount over sized"},{"$f":"_xlfn.XLOOKUP(J102,InpC!E:E,InpC!F:F,\"\",-1)","v":500}]
[null,null,null,"Construction_debt_T1_commitment_fee",null,7.4999999999999997E-3,{"$f":"InpC!G102","v":"% p.a."},null,null,{"$f":"InpC!E102","v":"Construction debt - T1 commitment fee %"},{"$f":"_xlfn.XLOOKUP(J103,InpC!E:E,InpC!F:F,\"\",-1)","v":7.4999999999999997E-3}]
[null,null,null,"Construction_debt_T1_swap_rate",null,1.4999999999999999E-2,{"$f":"InpC!G103","v":"% p.a."},null,null,{"$f":"InpC!E103","v":"Construction debt - T1 swap rate"},{"$f":"_xlfn.XLOOKUP(J104,InpC!E:E,InpC!F:F,\"\",-1)","v":1.4999999999999999E-2}]
[null,null,null,"Construction_debt_T1_margin",null,2.5000000000000001E-2,{"$f":"InpC!G104","v":"% p.a."},null,null,{"$f":"InpC!E104","v":"Construction debt - T1 margin"},{"$f":"_xlfn.XLOOKUP(J105,InpC!E:E,InpC!F:F,\"\",-1)","v":2.5000000000000001E-2}]
[]
[null,null,null,"Senior_debt_T1_repayment_term",null,{"$f":"K107","v":17},{"$f":"InpC!G177","v":"years"},null,null,{"$f":"InpC!E177","v":"Senior debt - T1 repayment term"},{"$f":"_xlfn.XLOOKUP(J107,InpC!E:E,InpC!F:F,\"\",-1)","v":17}]
[null,null,null,"Senior_debt_T1_active_principal_repayment_profIle",null,{"$f":"K108","v":2},{"$f":"InpC!G179","v":"1 = level p, 2 = sculpted, 3 = level ds"},null,null,{"$f":"InpC!E179","v":"Senior debt - T1 active principal repayment profile"},{"$f":"_xlfn.XLOOKUP(J108,InpC!E:E,InpC!F:F,\"\",-1)","v":2}]
[]
[null,null,null,"Construction_debt_T2_upfront_fee_amount",null,{"$f":"K110","v":2.1999999999999999E-2},{"$f":"InpC!G107","v":"%"},null,null,{"$f":"InpC!E107","v":"Construction debt - T2 upfront fee amount"},{"$f":"_xlfn.XLOOKUP(J110,InpC!E:E,InpC!F:F,\"\",-1)","v":2.1999999999999999E-2}]
[null,null,null,"Construction_debt_T2_commitment_amount",null,{"$f":"K111","v":131500},{"$f":"InpC!G108","v":"$ 000s"},null,null,{"$f":"InpC!E108","v":"Construction debt - T2 commitment amount"},{"$f":"_xlfn.XLOOKUP(J111,InpC!E:E,InpC!F:F,\"\",-1)","v":131500}]
[null,null,null,"Construction_debt_T2_commitment_amount_over_sized",null,1000,{"$f":"InpC!G109","v":"$ 000s"},null,null,{"$f":"InpC!E109","v":"Construction debt - T2 commitment amount over sized"},{"$f":"_xlfn.XLOOKUP(J112,InpC!E:E,InpC!F:F,\"\",-1)","v":500}]
[null,null,null,"Construction_debt_T2_commitment_fee",null,{"$f":"K113","v":8.0999999999999996E-3},{"$f":"InpC!G110","v":"% p.a."},null,null,{"$f":"InpC!E110","v":"Construction debt - T2 commitment fee %"},{"$f":"_xlfn.XLOOKUP(J113,InpC!E:E,InpC!F:F,\"\",-1)","v":8.0999999999999996E-3}]
[null,null,null,"Construction_debt_T2_swap_rate",null,{"$f":"K114","v":1.4999999999999999E-2},{"$f":"InpC!G111","v":"% p.a."},null,null,{"$f":"InpC!E111","v":"Construction debt - T2 swap rate"},{"$f":"_xlfn.XLOOKUP(J114,InpC!E:E,InpC!F:F,\"\",-1)","v":1.4999999999999999E-2}]
[null,null,null,"Construction_debt_T2_margin",null,{"$f":"K115","v":2.7E-2},{"$f":"InpC!G112","v":"% p.a."},null,null,{"$f":"InpC!E112","v":"Construction debt - T2 margin"},{"$f":"_xlfn.XLOOKUP(J115,InpC!E:E,InpC!F:F,\"\",-1)","v":2.7E-2}]
[]
[null,null,null,"Senior_debt_T2_repayment_term",null,{"$f":"InpC!F210","v":17},{"$f":"InpC!G210","v":"years"},null,null,{"$f":"InpC!E210","v":"Senior debt - T2 repayment term"}]
[null,null,null,"Senior_debt_T2_active_principal_repayment_profIle",null,{"$f":"InpC!F212","v":2},{"$f":"InpC!G212","v":"1 = level p, 2 = sculpted, 3 = level ds"},null,null,{"$f":"InpC!E212","v":"Senior debt - T2 active principal repayment profile"}]
[]
[null,null,null,"Senior_debt_target_gearing",null,{"$f":"InpC!F115","v":0.65},{"$f":"InpC!G115","v":"%"},null,null,{"$f":"InpC!E115","v":"Senior debt target gearing"}]
[null,null,null,null,null,null,{"$f":"InpC!G116","v":0}]
[null,null,null,"Senior_debt_sizing_method",null,{"$f":"InpC!F117","v":1},{"$f":"InpC!G117","v":"1 = leverage, 2 = DSCR"},null,null,{"$f":"InpC!E117","v":"Senior debt sizing method"}]
[null,null,null,"Senior_debt_forward_curve_selection",null,{"$f":"InpC!F118","v":1},{"$f":"InpC!G118","v":"profile"},null,null,{"$f":"InpC!E118","v":"Senior debt forward curve selection"}]
[null,null,null,"Propoprtion_of_senior_debt_hedged",null,{"$f":"InpC!F119","v":1},{"$f":"InpC!G119","v":"%"},null,null,{"$f":"InpC!E119","v":"Propoprtion of senior debt hedged"}]
[]
[null,null,null,"Senior_debt_T1_day_count_convention",null,{"$f":"InpC!J149","v":360},{"$f":"InpC!G149","v":"days"}]
[null,null,null,"Senior_debt_T1_swap_rate_fixed",null,1.7000000000000001E-2,{"$f":"InpC!G150","v":"% p.a."}]
[]
[null,null,null,"Senior_debt_T2_day_count_convention",null,{"$f":"InpC!J182","v":360},{"$f":"InpC!G182","v":"days"},null,null,{"$f":"InpC!E182","v":"Senior debt - T2 day count convention"}]
[null,null,null,"Senior_debt_T2_swap_rate_fixed",null,1.7000000000000001E-2,{"$f":"InpC!G183","v":"% p.a."},null,null,{"$f":"InpC!E183","v":"Senior debt - T2 swap rate"}]
[]
[null,null,"Revolving credit facility"]
[null,null,null,"All_in_RCF_annual_interest_rate",null,{"$f":"InpC!F215","v":0.12},{"$f":"InpC!G215","v":"%"},null,null,{"$f":"InpC!E215","v":"All in RCF annual interest rate"}]
[null,null,null,"RCF_initial_balance",null,{"$f":"InpC!F216","v":0},{"$f":"InpC!G216","v":"$ 000s"},null,null,{"$f":"InpC!E216","v":"RCF - initial balance "}]
[]
[null,null,"DSRA"]
[null,null,null,"DSRA_target_balance_selection_switch",null,{"$f":"InpC!F219","v":1},{"$f":"InpC!G219","v":"1 = 50% of 12m, 2 = next 6m"},null,null,{"$f":"InpC!E219","v":"DSRA target balance selection switch"}]
[null,null,null,"DSRA_target_balance_pct_of_12_month_debt_service_Post_TRD",null,{"$f":"InpC!F220","v":0.5},{"$f":"InpC!G220","v":"%"},null,null,{"$f":"InpC!E220","v":"DSRA target balance % of 12 month debt service - Post TRD"}]
[]
[null,null,null,"Cash_prefunding_of_DSRA",null,{"$f":"InpC!F222","v":1},{"$f":"InpC!G222","v":"1 = yes, 0 = no"},null,null,{"$f":"InpC!E222","v":"Cash pre-funding of DSRA"}]
[]
[null,null,"Equity"]
[null,null,null,"Aurelius_share_of_ProjectCo",null,{"$f":"InpC!F225","v":0.4},{"$f":"InpC!G225","v":"%"},null,null,{"$f":"InpC!E225","v":"Aurelius share of ProjectCo"}]
[null,null,null,"Aurelius_target_IRR",null,{"$f":"InpC!F226","v":0.12},{"$f":"InpC!G226","v":"%"},null,null,{"$f":"InpC!E226","v":"Aurelius target IRR "}]
[]
[null,null,null,"Share_capital_amount",null,{"$f":"InpC!F228","v":100},{"$f":"InpC!G228","v":"$ 000s"},null,null,{"$f":"InpC!E228","v":"Share capital amount"}]
[null,null,null,"Shareholder_loan_annual_interest_rate",null,{"$f":"InpC!F229","v":0.09},{"$f":"InpC!G229","v":"% p.a."},null,null,{"$f":"InpC!E229","v":"Shareholder loan annual interest rate"}]
[]
[null,null,null,"Accounts_receivable_days",null,{"$f":"InpC!F234","v":45},{"$f":"InpC!G234","v":"days"},null,null,{"$f":"InpC!E234","v":"Accounts receivable days"}]
[null,null,null,"Accounts_payable_days",null,{"$f":"InpC!F235","v":45},{"$f":"InpC!G235","v":"days"},null,null,{"$f":"InpC!E235","v":"Accounts payable days"}]
[null,null,null,"EGR_payment_delay_months",null,{"$f":"InpC!F236","v":2},{"$f":"InpC!G236","v":"months"},null,null,{"$f":"InpC!E236","v":"EGR payment delay (months)"}]
[null,null,null,"EG_OM_costs_payment_delay_months",null,{"$f":"InpC!F237","v":2},{"$f":"InpC!G237","v":"months"},null,null,{"$f":"InpC!E237","v":"EG O&M costs payment delay (months)"}]
[]
[null,null,null,"Cash_prefunding_of_working_capital",null,{"$f":"InpC!F239","v":1},{"$f":"InpC!G239","v":"1 = yes, 0 = no"},null,null,{"$f":"InpC!E239","v":"Cash pre-funding of working capital"}]
[]
[null,null,"Depreciation"]
[null,null,null,"Useful_life_of_solar_asset",null,{"$f":"InpC!F244","v":20},{"$f":"InpC!G244","v":"years"},null,null,{"$f":"InpC!E244","v":"Useful life of solar asset"}]
[null,null,null,"Solar_asset_book_value",null,{"$f":"InpC!F245","v":100000},{"$f":"InpC!G245","v":"$ 000s"},null,null,{"$f":"InpC!E245","v":"Solar asset book value"}]
[]
[null,null,"Initial balances"]
[null,null,null,"Retained_cash_initial_balance",null,{"$f":"InpC!F249","v":0},{"$f":"InpC!G249","v":"$ 000s"}]
[null,null,null,"Accounts_receivable_initial_balance",null,{"$f":"InpC!F250","v":0},{"$f":"InpC!G250","v":"$ 000s"}]
[]
[]
[null,null,null,"Accounts_payable_initial_balance",null,{"$f":"InpC!F253","v":0},{"$f":"InpC!G253","v":"$ 000s"}]
[null,null,null,"Retained_earnings_initial_balance",null,{"$f":"InpC!F254","v":0},{"$f":"InpC!G254","v":"$ 000s"}]
[null,null,null,"Deferred_tax_initial_balance",null,{"$f":"InpC!F255","v":0},{"$f":"InpC!G255","v":"$ 000s"}]
[]
[null,null,null,"Investors_stake",null,{"$f":"InpC!F260","v":0.25},{"$f":"InpC!G256","v":0}]
[null,null,null,"Incoming_investor_years_after_COD",null,{"$f":"InpC!F261","v":2},{"$f":"InpC!G257","v":"years"}]
[null,null,null,"Incoming_investor_equity_IRR",null,{"$f":"InpC!F262","v":0.08},{"$f":"InpC!G258","v":0}]
[]
[null,null,null,"Corporate_income_tax_rate",null,{"$f":"InpC!F266","v":0.2},{"$f":"InpC!G260","v":"%"}]
[null,null,null,"Tax_depreciation_rate",null,{"$f":"InpC!F267","v":0.05},{"$f":"InpC!G261","v":"years"}]
[null,null,null,"Tax_losses_carried_forward_initial_balance",null,{"$f":"InpC!F268","v":0},{"$f":"InpC!G262","v":"%"}]
[null,null,null,"Tax_depreciation_follows_accounting_depreciation_switch",null,{"$f":"InpC!F269","v":1},{"$f":"InpC!G263","v":0}]
[null,null,null,"Senior_debt_witholding_tax_rate",null,{"$f":"InpC!F270","v":0.02},{"$f":"InpC!G264","v":0}]
[null,null,null,"Equity_cash_flows_withholding_tax_rate",null,{"$f":"InpC!F271","v":0.03},{"$f":"InpC!G265","v":0}]
[]
[null,null,null,"Number_of_Issues",null,2]
[null,null,null,"Issue_Name_1",null,"ADB Issue"]
[null,null,null,"Issue_Name_2",null,"Commercial Issue"]
[]
[null,null,null,"Months_in_year",null,{"$f":"K184","v":12},null,null,null,{"$f":"InpC!E279","v":"Months in year"},{"$f":"_xlfn.XLOOKUP(J184,InpC!E:E,InpC!F:F,\"\",-1)","v":12},"months"]
[null,null,null,"Days_in_year",null,{"$f":"K185","v":365},null,null,null,{"$f":"InpC!E280","v":"Days in year"},{"$f":"_xlfn.XLOOKUP(J185,InpC!E:E,InpC!F:F,\"\",-1)","v":365},"days"]
[null,null,null,"Number_of_periods_in_a_year",null,{"$f":"K186","v":2},null,null,null,{"$f":"InpC!E281","v":"Number of periods in a year"},{"$f":"_xlfn.XLOOKUP(J186,InpC!E:E,InpC!F:F,\"\",-1)","v":2}]
[]
["Options for Over-riding the Computed Values with Values Input from Model (Most Inputs in InputS)"]
[]
[null,null,null,"Fixed_Debt_Input",null,{"$f":"Debt!F74","v":225376.96393978535},285358.81811333535,{"$f":"Debt!H91","v":325608.09371112613}]
[null,null,null,"Fixed_Project_Cost_Input",null,{"$f":"ConFin!$F$171","v":346733.79067659285}]
[null,null,null,"Fixed_IRR_Input",null,{"$f":"Metrics!F29","v":0.10227872729301454}]
[]
[null,null,null,"Apply_Fixed_Financing",null,1]
[null,null,null,"Apply_Fixed_DSRA",null,1]
[null,null,null,"Apply_Fixed_Debt",null,1]
[null,null,null,"Apply_Fixed_Project_Cost",null,1]
[null,null,null,"Apply_Fixed_Debt_Service",null,1]
[null,null,null,"Apply_Fixed_Interest",null,1]
[null,null,null,"Apply_Fixed_CFADS",null,1]
[null,null,null,"Apply_Fixed_Tax",null,0]
[null,null,null,"Apply_Fixed_Equity_Cash_Flow",null,1]
[null,null,null,"Apply_Fixed_Depreciation",null,1]
[null,null,null,"Apply_Fixed_Repayment",null,1]
[null,null,null,"Apply_Fixed_Shareholder_Interest",null,1]
[null,null,null,"Apply_Fixed_Withholding_Tax",null,1]
[]
[]
[null,null,null,"Debug_Bisection",null,1]

{"sheet":"UDFInputS","index":27,"n_rows":54,"n_cols":309,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SEQUENCE(,300)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[null,null,null,null,"Type","Constant","Unit",null,null,{"$f":"'Compare and Verify'!H11","v":"2021-01-31"},{"$f":"'Compare and Verify'!I11","v":"2021-02-28"},{"$f":"'Compare and Verify'!J11","v":"2021-03-31"},{"$f":"'Compare and Verify'!K11","v":"2021-04-30"},{"$f":"'Compare and Verify'!L11","v":"2021-05-31"},{"$f":"'Compare and Verify'!M11","v":"2021-06-30"},{"$f":"'Compare and Verify'!N11","v":"2021-07-31"},{"$f":"'Compare and Verify'!O11","v":"2021-08-31"},{"$f":"'Compare and Verify'!P11","v":"2021-09-30"},{"$f":"'Compare and Verify'!Q11","v":"2021-10-31"},{"$f":"'Compare and Verify'!R11","v":"2021-11-30"},{"$f":"'Compare and Verify'!S11","v":"2021-12-31"},{"$f":"'Compare and Verify'!T11","v":"2022-01-31"},{"$f":"'Compare and Verify'!U11","v":"2022-02-28"},{"$f":"'Compare and Verify'!V11","v":"2022-03-31"},{"$f":"'Compare and Verify'!W11","v":"2022-04-30"},{"$f":"'Compare and Verify'!X11","v":"2022-05-31"},{"$f":"'Compare and Verify'!Y11","v":"2022-06-30"},{"$f":"'Compare and Verify'!Z11","v":"2022-07-31"},{"$f":"'Compare and Verify'!AA11","v":"2022-08-31"},{"$f":"'Compare and Verify'!AB11","v":"2022-09-30"},{"$f":"'Compare and Verify'!AC11","v":"2022-10-31"},{"$f":"'Compare and Verify'!AD11","v":"2022-11-30"},{"$f":"'Compare and Verify'!AE11","v":"2022-12-31"},{"$f":"'Compare and Verify'!AF11","v":"2023-01-31"},{"$f":"'Compare and Verify'!AG11","v":"2023-02-28"},{"$f":"'Compare and Verify'!AH11","v":"2023-03-31"},{"$f":"'Compare and Verify'!AI11","v":"2023-04-30"},{"$f":"'Compare and Verify'!AJ11","v":"2023-05-31"},{"$f":"'Compare and Verify'!AK11","v":"2023-06-30"},{"$f":"'Compare and Verify'!AL11","v":"2023-07-31"},{"$f":"'Compare and Verify'!AM11","v":"2023-08-31"},{"$f":"'Compare and Verify'!AN11","v":"2023-09-30"},{"$f":"'Compare and Verify'!AO11","v":"2023-10-31"},{"$f":"'Compare and Verify'!AP11","v":"2023-11-30"},{"$f":"'Compare and Verify'!AQ11","v":"2023-12-31"},{"$f":"'Compare and Verify'!AR11","v":"2024-01-31"},{"$f":"'Compare and Verify'!AS11","v":"2024-02-29"},{"$f":"'Compare and Verify'!AT11","v":"2024-03-31"},{"$f":"'Compare and Verify'!AU11","v":"2024-04-30"},{"$f":"'Compare and Verify'!AV11","v":"2024-05-31"},{"$f":"'Compare and Verify'!AW11","v":"2024-06-30"},{"$f":"'Compare and Verify'!AX11","v":"2024-12-31"},{"$f":"'Compare and Verify'!AY11","v":"2025-06-30"},{"$f":"'Compare and Verify'!AZ11","v":"2025-12-31"},{"$f":"'Compare and Verify'!BA11","v":"2026-06-30"},{"$f":"'Compare and Verify'!BB11","v":"2026-12-31"},{"$f":"'Compare and Verify'!BC11","v":"2027-06-30"},{"$f":"'Compare and Verify'!BD11","v":"2027-12-31"},{"$f":"'Compare and Verify'!BE11","v":"2028-06-30"},{"$f":"'Compare and Verify'!BF11","v":"2028-12-31"},{"$f":"'Compare and Verify'!BG11","v":"2029-06-30"},{"$f":"'Compare and Verify'!BH11","v":"2029-12-31"},{"$f":"'Compare and Verify'!BI11","v":"2030-06-30"},{"$f":"'Compare and Verify'!BJ11","v":"2030-12-31"},{"$f":"'Compare and Verify'!BK11","v":"2031-06-30"},{"$f":"'Compare and Verify'!BL11","v":"2031-12-31"},{"$f":"'Compare and Verify'!BM11","v":"2032-06-30"},{"$f":"'Compare and Verify'!BN11","v":"2032-12-31"},{"$f":"'Compare and Verify'!BO11","v":"2033-06-30"},{"$f":"'Compare and Verify'!BP11","v":"2033-12-31"},{"$f":"'Compare and Verify'!BQ11","v":"2034-06-30"},{"$f":"'Compare and Verify'!BR11","v":"2034-12-31"},{"$f":"'Compare and Verify'!BS11","v":"2035-06-30"},{"$f":"'Compare and Verify'!BT11","v":"2035-12-31"},{"$f":"'Compare and Verify'!BU11","v":"2036-06-30"},{"$f":"'Compare and Verify'!BV11","v":"2036-12-31"},{"$f":"'Compare and Verify'!BW11","v":"2037-06-30"},{"$f":"'Compare and Verify'!BX11","v":"2037-12-31"},{"$f":"'Compare and Verify'!BY11","v":"2038-06-30"},{"$f":"'Compare and Verify'!BZ11","v":"2038-12-31"},{"$f":"'Compare and Verify'!CA11","v":"2039-06-30"},{"$f":"'Compare and Verify'!CB11","v":"2039-12-31"},{"$f":"'Compare and Verify'!CC11","v":"2040-06-30"},{"$f":"'Compare and Verify'!CD11","v":"2040-12-31"},{"$f":"'Compare and Verify'!CE11","v":"2041-06-30"},{"$f":"'Compare and Verify'!CF11","v":"2041-12-31"},{"$f":"'Compare and Verify'!CG11","v":"2042-06-30"},{"$f":"'Compare and Verify'!CH11","v":"2042-12-31"},{"$f":"'Compare and Verify'!CI11","v":"2043-06-30"},{"$f":"'Compare and Verify'!CJ11","v":"2043-12-31"},{"$f":"'Compare and Verify'!CK11","v":"2044-06-30"},{"$f":"'Compare and Verify'!CL11","v":"2044-12-31"},{"$f":"'Compare and Verify'!CM11","v":"2045-06-30"},{"$f":"'Compare and Verify'!CN11","v":"2045-12-31"},{"$f":"'Compare and Verify'!CO11","v":"2046-06-30"},{"$f":"'Compare and Verify'!CP11","v":"2046-12-31"},{"$f":"'Compare and Verify'!CQ11","v":"2047-06-30"},{"$f":"'Compare and Verify'!CR11","v":"2047-12-31"},{"$f":"'Compare and Verify'!CS11","v":"2048-06-30"},{"$f":"'Compare and Verify'!CT11","v":"2048-12-31"},{"$f":"'Compare and Verify'!CU11","v":"2049-06-30"},{"$f":"'Compare and Verify'!CV11","v":"2049-12-31"},{"$f":"'Compare and Verify'!CW11","v":"2050-06-30"},{"$f":"'Compare and Verify'!CX11","v":"2050-12-31"},{"$f":"'Compare and Verify'!CY11","v":"2051-06-30"},{"$f":"'Compare and Verify'!CZ11","v":"2051-12-31"},{"$f":"'Compare and Verify'!DA11","v":"2052-06-30"},{"$f":"'Compare and Verify'!DB11","v":"2052-12-31"},{"$f":"'Compare and Verify'!DC11","v":"2053-06-30"},{"$f":"'Compare and Verify'!DD11","v":"2053-12-31"},{"$f":"'Compare and Verify'!DE11","v":"2054-06-30"},{"$f":"'Compare and Verify'!DF11","v":"2054-12-31"},{"$f":"'Compare and Verify'!DG11","v":"2055-06-30"},{"$f":"'Compare and Verify'!DH11","v":"2055-12-31"},{"$f":"'Compare and Verify'!DI11","v":"2056-06-30"},{"$f":"'Compare and Verify'!DJ11","v":"2056-12-31"},{"$f":"'Compare and Verify'!DK11","v":"2057-06-30"},{"$f":"'Compare and Verify'!DL11","v":"2057-12-31"},{"$f":"'Compare and Verify'!DM11","v":"2058-06-30"},{"$f":"'Compare and Verify'!DN11","v":"2058-12-31"},{"$f":"'Compare and Verify'!DO11","v":"2059-06-30"},{"$f":"'Compare and Verify'!DP11","v":"2059-12-31"},{"$f":"'Compare and Verify'!DQ11","v":"2060-06-30"},{"$f":"'Compare and Verify'!DR11","v":"2060-12-31"},{"$f":"'Compare and Verify'!DS11","v":"2061-06-30"},{"$f":"'Compare and Verify'!DT11","v":"2061-12-31"},{"$f":"'Compare and Verify'!DU11","v":"2062-06-30"},{"$f":"'Compare and Verify'!DV11","v":"2062-12-31"},{"$f":"'Compare and Verify'!DW11","v":"2063-06-30"},{"$f":"'Compare and Verify'!DX11","v":"2063-12-31"},{"$f":"'Compare and Verify'!DY11","v":"2064-06-30"},{"$f":"'Compare and Verify'!DZ11","v":"2064-12-31"},{"$f":"'Compare and Verify'!EA11","v":"2065-06-30"},{"$f":"'Compare and Verify'!EB11","v":"2065-12-31"},{"$f":"'Compare and Verify'!EC11","v":"2066-06-30"},{"$f":"'Compare and Verify'!ED11","v":"2066-12-31"},{"$f":"'Compare and Verify'!EE11","v":"2067-06-30"},{"$f":"'Compare and Verify'!EF11","v":"2067-12-31"},{"$f":"'Compare and Verify'!EG11","v":"2068-06-30"},{"$f":"'Compare and Verify'!EH11","v":"2068-12-31"},{"$f":"'Compare and Verify'!EI11","v":"2069-06-30"},{"$f":"'Compare and Verify'!EJ11","v":"2069-12-31"},{"$f":"'Compare and Verify'!EK11","v":"2070-06-30"},{"$f":"'Compare and Verify'!EL11","v":"2070-12-31"},{"$f":"'Compare and Verify'!EM11","v":"2071-06-30"},{"$f":"'Compare and Verify'!EN11","v":"2071-12-31"},{"$f":"'Compare and Verify'!EO11","v":"2072-06-30"},{"$f":"'Compare and Verify'!EP11","v":"2072-12-31"},{"$f":"'Compare and Verify'!EQ11","v":"2073-06-30"},{"$f":"'Compare and Verify'!ER11","v":"2073-12-31"},{"$f":"'Compare and Verify'!ES11","v":"2074-06-30"},{"$f":"'Compare and Verify'!ET11","v":"2074-12-31"},{"$f":"'Compare and Verify'!EU11","v":"2075-06-30"},{"$f":"'Compare and Verify'!EV11","v":"2075-12-31"},{"$f":"'Compare and Verify'!EW11","v":"2076-06-30"},{"$f":"'Compare and Verify'!EX11","v":"2076-12-31"},{"$f":"'Compare and Verify'!EY11","v":"2077-06-30"},{"$f":"'Compare and Verify'!EZ11","v":"2077-12-31"},{"$f":"'Compare and Verify'!FA11","v":"2078-06-30"},{"$f":"'Compare and Verify'!FB11","v":"2078-12-31"},{"$f":"'Compare and Verify'!FC11","v":"2079-06-30"},{"$f":"'Compare and Verify'!FD11","v":"2079-12-31"},{"$f":"'Compare and Verify'!FE11","v":"2080-06-30"},{"$f":"'Compare and Verify'!FF11","v":"2080-12-31"},{"$f":"'Compare and Verify'!FG11","v":"2081-06-30"},{"$f":"'Compare and Verify'!FH11","v":"2081-12-31"},{"$f":"'Compare and Verify'!FI11","v":"2082-06-30"},{"$f":"'Compare and Verify'!FJ11","v":"2082-12-31"},{"$f":"'Compare and Verify'!FK11","v":"2083-06-30"},{"$f":"'Compare and Verify'!FL11","v":"2083-12-31"},{"$f":"'Compare and Verify'!FM11","v":"2084-06-30"},{"$f":"'Compare and Verify'!FN11","v":"2084-12-31"},{"$f":"'Compare and Verify'!FO11","v":"2085-06-30"},{"$f":"'Compare and Verify'!FP11","v":"2085-12-31"},{"$f":"'Compare and Verify'!FQ11","v":"2086-06-30"},{"$f":"'Compare and Verify'!FR11","v":"2086-12-31"},{"$f":"'Compare and Verify'!FS11","v":"2087-06-30"},{"$f":"'Compare and Verify'!FT11","v":"2087-12-31"},{"$f":"'Compare and Verify'!FU11","v":"2088-06-30"},{"$f":"'Compare and Verify'!FV11","v":"2088-12-31"},{"$f":"'Compare and Verify'!FW11","v":"2089-06-30"},{"$f":"'Compare and Verify'!FX11","v":"2089-12-31"},{"$f":"'Compare and Verify'!FY11","v":"2090-06-30"},{"$f":"'Compare and Verify'!FZ11","v":"2090-12-31"},{"$f":"'Compare and Verify'!GA11","v":"2091-06-30"},{"$f":"'Compare and Verify'!GB11","v":"2091-12-31"},{"$f":"'Compare and Verify'!GC11","v":"2092-06-30"},{"$f":"'Compare and Verify'!GD11","v":"2092-12-31"},{"$f":"'Compare and Verify'!GE11","v":"2093-06-30"},{"$f":"'Compare and Verify'!GF11","v":"2093-12-31"},{"$f":"'Compare and Verify'!GG11","v":"2094-06-30"},{"$f":"'Compare and Verify'!GH11","v":"2094-12-31"}]
[]
[null,null,null,"S_Curve",null,null,"%",null,null,{"$f":"_xlfn.XLOOKUP(I3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(J3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(K3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(L3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(M3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(N3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(O3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(P3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(Q3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(R3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(S3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(T3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(U3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(V3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(W3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(X3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(Y3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(Z3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AA3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AB3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AC3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AD3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AE3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AF3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AG3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AH3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AI3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AJ3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AK3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AL3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AM3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AN3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AO3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AP3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AQ3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AR3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AS3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AT3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AU3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AV3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AW3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AX3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AY3,ConCost!2:2,'InpS -m'!9:9,0)","v":3.8461538461538464E-2},{"$f":"_xlfn.XLOOKUP(AZ3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BA3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BB3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BC3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BD3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BE3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BF3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BG3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BH3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BI3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BJ3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BK3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BL3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BM3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BN3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BO3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BP3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BQ3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BR3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BS3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BT3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BU3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BV3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BW3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BX3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BY3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(BZ3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CA3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CB3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CC3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CD3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CE3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CF3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CG3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CH3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CI3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CJ3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CK3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CL3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CM3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CN3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CO3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CP3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CQ3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CR3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CS3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CT3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CU3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CV3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CW3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CX3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CY3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(CZ3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DA3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DB3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DC3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DD3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DE3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DF3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DG3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DH3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DI3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DJ3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DK3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DL3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DM3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DN3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DO3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DP3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DQ3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DR3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DS3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DT3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DU3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DV3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DW3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DX3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DY3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(DZ3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EA3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EB3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EC3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(ED3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EE3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EF3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EG3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EH3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EI3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EJ3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EK3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EL3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EM3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EN3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EO3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EP3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EQ3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(ER3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(ES3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(ET3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EU3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EV3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EW3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EX3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EY3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(EZ3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FA3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FB3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FC3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FD3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FE3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FF3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FG3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FH3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FI3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FJ3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FK3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FL3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FM3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FN3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FO3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FP3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FQ3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FR3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FS3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FT3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FU3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FV3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FW3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FX3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FY3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(FZ3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(GA3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(GB3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(GC3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(GD3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(GE3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(GF3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(GG3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(GH3,ConCost!2:2,'InpS -m'!9:9,0)","v":0},{"$f":"_xlfn.XLOOKUP(GI3,ConCost!2:2,'InpS -m'!9:9,0)","v":0}]
[null,null,null,"Other_Variable_1",null,null,"Number",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Annual_DSCR_profile",null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(J3,41:41,44:44,0,-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,{"$f":"_xlfn.XLOOKUP(AP3,41:41,44:44,0,-1)","v":0},0,0,0,0,0,0,0,0,0,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,{"$f":"_xlfn.XLOOKUP(BV3,41:41,44:44,0,-1)","v":1.4},1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(DB3,41:41,44:44,0,-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(EH3,41:41,44:44,0,-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,{"$f":"_xlfn.XLOOKUP(FN3,41:41,44:44,0,-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Senior_debt_T1_interest_margin_profile",null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(J$3,$41:$41,45:45,0,-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Debt!Q231","v":2.5000000000000001E-2},{"$f":"Debt!Q231","v":2.5000000000000001E-2},{"$f":"Debt!R231","v":2.5000000000000001E-2},{"$f":"Debt!S231","v":2.5000000000000001E-2},{"$f":"Debt!T231","v":2.5000000000000001E-2},{"$f":"Debt!U231","v":2.5000000000000001E-2},{"$f":"Debt!V231","v":2.5000000000000001E-2},{"$f":"Debt!W231","v":2.5000000000000001E-2},{"$f":"Debt!X231","v":2.5000000000000001E-2},{"$f":"Debt!Y231","v":2.5000000000000001E-2},{"$f":"Debt!Z231","v":2.5000000000000001E-2},{"$f":"Debt!AA231","v":2.7E-2},{"$f":"Debt!AB231","v":2.7E-2},{"$f":"Debt!AC231","v":2.7E-2},{"$f":"Debt!AD231","v":2.7E-2},{"$f":"Debt!AE231","v":2.7E-2},{"$f":"Debt!AF231","v":2.7E-2},{"$f":"Debt!AG231","v":2.7E-2},{"$f":"Debt!AH231","v":2.7E-2},{"$f":"Debt!AI231","v":2.7E-2},{"$f":"Debt!AJ231","v":2.7E-2},{"$f":"Debt!AK231","v":2.9000000000000001E-2},{"$f":"Debt!AL231","v":2.9000000000000001E-2},{"$f":"Debt!AM231","v":2.9000000000000001E-2},{"$f":"Debt!AN231","v":2.9000000000000001E-2},{"$f":"Debt!AO231","v":2.9000000000000001E-2},{"$f":"Debt!AP231","v":2.9000000000000001E-2},{"$f":"Debt!AQ231","v":2.9000000000000001E-2},{"$f":"Debt!AR231","v":2.9000000000000001E-2},{"$f":"Debt!AS231","v":2.9000000000000001E-2},{"$f":"Debt!AT231","v":2.9000000000000001E-2},{"$f":"Debt!AU231","v":2.9000000000000001E-2},{"$f":"Debt!AV231","v":2.9000000000000001E-2},{"$f":"Debt!AW231","v":2.9000000000000001E-2},{"$f":"Debt!AX231","v":2.9000000000000001E-2},{"$f":"Debt!AY231","v":0},{"$f":"Debt!AZ231","v":0},{"$f":"Debt!BA231","v":0},{"$f":"Debt!BB231","v":0},{"$f":"Debt!BC231","v":0},{"$f":"Debt!BD231","v":0},{"$f":"Debt!BE231","v":0},{"$f":"Debt!BF231","v":0},{"$f":"Debt!BG231","v":0},{"$f":"Debt!BH231","v":0},{"$f":"Debt!BI231","v":0},{"$f":"Debt!BJ231","v":0},{"$f":"Debt!BK231","v":0},{"$f":"Debt!BL231","v":0},{"$f":"Debt!BM231","v":0},{"$f":"Debt!BN231","v":0},{"$f":"Debt!BO231","v":0},{"$f":"Debt!BP231","v":0},{"$f":"Debt!BQ231","v":0},{"$f":"Debt!BR231","v":0},{"$f":"Debt!BS231","v":0},{"$f":"Debt!BT231","v":0},{"$f":"Debt!BU231","v":0},{"$f":"Debt!BV231","v":0},{"$f":"Debt!BW231","v":0},{"$f":"Debt!BX231","v":0},{"$f":"Debt!BY231","v":0},{"$f":"Debt!BZ231","v":0},{"$f":"Debt!CA231","v":0},{"$f":"Debt!CB231","v":0},{"$f":"Debt!CC231","v":0},{"$f":"Debt!CD231","v":0},{"$f":"Debt!CE231","v":0},{"$f":"Debt!CF231","v":0},{"$f":"Debt!CG231","v":0},{"$f":"Debt!CH231","v":0},{"$f":"Debt!CI231","v":0},{"$f":"Debt!CJ231","v":0},{"$f":"Debt!CK231","v":0},{"$f":"Debt!CL231","v":0},{"$f":"Debt!CM231","v":0},{"$f":"Debt!CN231","v":0},{"$f":"Debt!CO231","v":0},{"$f":"Debt!CP231","v":0},{"$f":"Debt!CQ231","v":0},{"$f":"Debt!CR231","v":0},{"$f":"Debt!CS231","v":0},{"$f":"Debt!CT231","v":0},{"$f":"Debt!CU231","v":0},{"$f":"Debt!CV231","v":0},{"$f":"Debt!CW231","v":0},{"$f":"Debt!CX231","v":0},{"$f":"Debt!CY231","v":0},{"$f":"Debt!CZ231","v":0},{"$f":"Debt!DA231","v":0},{"$f":"Debt!DB231","v":0},{"$f":"Debt!DC231","v":0},{"$f":"Debt!DD231","v":0},{"$f":"Debt!DE231","v":0},{"$f":"Debt!DF231","v":0},{"$f":"Debt!DG231","v":0},{"$f":"Debt!DH231","v":0},{"$f":"Debt!DI231","v":0},{"$f":"Debt!DJ231","v":0},{"$f":"Debt!DK231","v":0},{"$f":"Debt!DL231","v":0},{"$f":"Debt!DM231","v":0},{"$f":"Debt!DN231","v":0},{"$f":"Debt!DO231","v":0},{"$f":"Debt!DP231","v":0},{"$f":"Debt!DQ231","v":0},{"$f":"Debt!DR231","v":0},{"$f":"Debt!DS231","v":0},{"$f":"Debt!DT231","v":0},{"$f":"Debt!DU231","v":0},{"$f":"Debt!DV231","v":0},{"$f":"Debt!DW231","v":0},{"$f":"Debt!DX231","v":0},{"$f":"Debt!DY231","v":0},{"$f":"Debt!DZ231","v":0},{"$f":"Debt!EA231","v":0},{"$f":"Debt!EB231","v":0},{"$f":"Debt!EC231","v":0},{"$f":"Debt!ED231","v":0},{"$f":"Debt!EE231","v":0},{"$f":"Debt!EF231","v":0},{"$f":"Debt!EG231","v":0},{"$f":"Debt!EH231","v":0},{"$f":"Debt!EI231","v":0},{"$f":"Debt!EJ231","v":0},{"$f":"Debt!EK231","v":0},{"$f":"Debt!EL231","v":0},{"$f":"Debt!EM231","v":0},{"$f":"Debt!EN231","v":0},{"$f":"Debt!EO231","v":0},{"$f":"Debt!EP231","v":0},{"$f":"Debt!EQ231","v":0},{"$f":"Debt!ER231","v":0},{"$f":"Debt!ES231","v":0},{"$f":"Debt!ET231","v":0},{"$f":"Debt!EU231","v":0},{"$f":"Debt!EV231","v":0},{"$f":"Debt!EW231","v":0},{"$f":"Debt!EX231","v":0},{"$f":"Debt!EY231","v":0},{"$f":"Debt!EZ231","v":0}]
[null,null,null,"Senior_debt_T2_interest_margin_profile",null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(J$3,$41:$41,46:46,0,-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Debt!Q336","v":0.03},{"$f":"Debt!Q336","v":0.03},{"$f":"Debt!R336","v":0.03},{"$f":"Debt!S336","v":0.03},{"$f":"Debt!T336","v":0.03},{"$f":"Debt!U336","v":0.03},{"$f":"Debt!V336","v":0.03},{"$f":"Debt!W336","v":0.03},{"$f":"Debt!X336","v":0.03},{"$f":"Debt!Y336","v":0.03},{"$f":"Debt!Z336","v":0.03},{"$f":"Debt!AA336","v":3.2000000000000001E-2},{"$f":"Debt!AB336","v":3.2000000000000001E-2},{"$f":"Debt!AC336","v":3.2000000000000001E-2},{"$f":"Debt!AD336","v":3.2000000000000001E-2},{"$f":"Debt!AE336","v":3.2000000000000001E-2},{"$f":"Debt!AF336","v":3.2000000000000001E-2},{"$f":"Debt!AG336","v":3.2000000000000001E-2},{"$f":"Debt!AH336","v":3.2000000000000001E-2},{"$f":"Debt!AI336","v":3.2000000000000001E-2},{"$f":"Debt!AJ336","v":3.2000000000000001E-2},{"$f":"Debt!AK336","v":3.5000000000000003E-2},{"$f":"Debt!AL336","v":3.5000000000000003E-2},{"$f":"Debt!AM336","v":3.5000000000000003E-2},{"$f":"Debt!AN336","v":3.5000000000000003E-2},{"$f":"Debt!AO336","v":3.5000000000000003E-2},{"$f":"Debt!AP336","v":3.5000000000000003E-2},{"$f":"Debt!AQ336","v":3.5000000000000003E-2},{"$f":"Debt!AR336","v":3.5000000000000003E-2},{"$f":"Debt!AS336","v":3.5000000000000003E-2},{"$f":"Debt!AT336","v":3.5000000000000003E-2},{"$f":"Debt!AU336","v":3.5000000000000003E-2},{"$f":"Debt!AV336","v":3.5000000000000003E-2},{"$f":"Debt!AW336","v":3.5000000000000003E-2},{"$f":"Debt!AX336","v":3.5000000000000003E-2},{"$f":"Debt!AY336","v":0},{"$f":"Debt!AZ336","v":0},{"$f":"Debt!BA336","v":0},{"$f":"Debt!BB336","v":0},{"$f":"Debt!BC336","v":0},{"$f":"Debt!BD336","v":0},{"$f":"Debt!BE336","v":0},{"$f":"Debt!BF336","v":0},{"$f":"Debt!BG336","v":0},{"$f":"Debt!BH336","v":0},{"$f":"Debt!BI336","v":0},{"$f":"Debt!BJ336","v":0},{"$f":"Debt!BK336","v":0},{"$f":"Debt!BL336","v":0},{"$f":"Debt!BM336","v":0},{"$f":"Debt!BN336","v":0},{"$f":"Debt!BO336","v":0},{"$f":"Debt!BP336","v":0},{"$f":"Debt!BQ336","v":0},{"$f":"Debt!BR336","v":0},{"$f":"Debt!BS336","v":0},{"$f":"Debt!BT336","v":0},{"$f":"Debt!BU336","v":0},{"$f":"Debt!BV336","v":0},{"$f":"Debt!BW336","v":0},{"$f":"Debt!BX336","v":0},{"$f":"Debt!BY336","v":0},{"$f":"Debt!BZ336","v":0},{"$f":"Debt!CA336","v":0},{"$f":"Debt!CB336","v":0},{"$f":"Debt!CC336","v":0},{"$f":"Debt!CD336","v":0},{"$f":"Debt!CE336","v":0},{"$f":"Debt!CF336","v":0},{"$f":"Debt!CG336","v":0},{"$f":"Debt!CH336","v":0},{"$f":"Debt!CI336","v":0},{"$f":"Debt!CJ336","v":0},{"$f":"Debt!CK336","v":0},{"$f":"Debt!CL336","v":0},{"$f":"Debt!CM336","v":0},{"$f":"Debt!CN336","v":0},{"$f":"Debt!CO336","v":0},{"$f":"Debt!CP336","v":0},{"$f":"Debt!CQ336","v":0},{"$f":"Debt!CR336","v":0},{"$f":"Debt!CS336","v":0},{"$f":"Debt!CT336","v":0},{"$f":"Debt!CU336","v":0},{"$f":"Debt!CV336","v":0},{"$f":"Debt!CW336","v":0},{"$f":"Debt!CX336","v":0},{"$f":"Debt!CY336","v":0},{"$f":"Debt!CZ336","v":0},{"$f":"Debt!DA336","v":0},{"$f":"Debt!DB336","v":0},{"$f":"Debt!DC336","v":0},{"$f":"Debt!DD336","v":0},{"$f":"Debt!DE336","v":0},{"$f":"Debt!DF336","v":0},{"$f":"Debt!DG336","v":0},{"$f":"Debt!DH336","v":0},{"$f":"Debt!DI336","v":0},{"$f":"Debt!DJ336","v":0},{"$f":"Debt!DK336","v":0},{"$f":"Debt!DL336","v":0},{"$f":"Debt!DM336","v":0},{"$f":"Debt!DN336","v":0},{"$f":"Debt!DO336","v":0},{"$f":"Debt!DP336","v":0},{"$f":"Debt!DQ336","v":0},{"$f":"Debt!DR336","v":0},{"$f":"Debt!DS336","v":0},{"$f":"Debt!DT336","v":0},{"$f":"Debt!DU336","v":0},{"$f":"Debt!DV336","v":0},{"$f":"Debt!DW336","v":0},{"$f":"Debt!DX336","v":0},{"$f":"Debt!DY336","v":0},{"$f":"Debt!DZ336","v":0},{"$f":"Debt!EA336","v":0},{"$f":"Debt!EB336","v":0},{"$f":"Debt!EC336","v":0},{"$f":"Debt!ED336","v":0},{"$f":"Debt!EE336","v":0},{"$f":"Debt!EF336","v":0},{"$f":"Debt!EG336","v":0},{"$f":"Debt!EH336","v":0},{"$f":"Debt!EI336","v":0},{"$f":"Debt!EJ336","v":0},{"$f":"Debt!EK336","v":0},{"$f":"Debt!EL336","v":0},{"$f":"Debt!EM336","v":0},{"$f":"Debt!EN336","v":0},{"$f":"Debt!EO336","v":0},{"$f":"Debt!EP336","v":0},{"$f":"Debt!EQ336","v":0},{"$f":"Debt!ER336","v":0},{"$f":"Debt!ES336","v":0},{"$f":"Debt!ET336","v":0},{"$f":"Debt!EU336","v":0},{"$f":"Debt!EV336","v":0},{"$f":"Debt!EW336","v":0},{"$f":"Debt!EX336","v":0},{"$f":"Debt!EY336","v":0},{"$f":"Debt!EZ336","v":0}]
[]
[null,null,null,"Pct_of_Plant_Pre_COD",null,null,"%",null,null,{"$f":"J54","v":0},{"$f":"K54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OM_Cost_Verification_EGR",null,null,"USD",null,null,{"$f":"J54","v":0},{"$f":"K54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity_Funding_Input",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ConFin!Y215+ConFin!Y199","v":14167.12764026852},{"$f":"ConFin!Z215+ConFin!Z199","v":12008.524646740912},{"$f":"ConFin!AA215+ConFin!AA199","v":12008.524646740912},{"$f":"ConFin!AB215+ConFin!AB199","v":12008.524646745011},{"$f":"ConFin!AC215+ConFin!AC199","v":12008.524646761165},{"$f":"ConFin!AD215+ConFin!AD199","v":12008.524646775923},{"$f":"ConFin!AE215+ConFin!AE199","v":12022.532767910463},{"$f":"ConFin!AF215+ConFin!AF199","v":12055.24126771991},{"$f":"ConFin!AG215+ConFin!AG199","v":12091.890133690271},{"$f":"ConFin!AH215+ConFin!AH199","v":10977.4116934544},{"$f":"ConFin!AI215+ConFin!AI199","v":0},{"$f":"ConFin!AJ215+ConFin!AJ199","v":0},{"$f":"ConFin!AK215+ConFin!AK199","v":0},{"$f":"ConFin!AL215+ConFin!AL199","v":0},{"$f":"ConFin!AM215+ConFin!AM199","v":0},{"$f":"ConFin!AN215+ConFin!AN199","v":0},{"$f":"ConFin!AO215+ConFin!AO199","v":0},{"$f":"ConFin!AP215+ConFin!AP199","v":0},{"$f":"ConFin!AQ215+ConFin!AQ199","v":0},{"$f":"ConFin!AR215+ConFin!AR199","v":0},{"$f":"ConFin!AS215+ConFin!AS199","v":0},{"$f":"ConFin!AT215+ConFin!AT199","v":0},{"$f":"ConFin!AU215+ConFin!AU199","v":0},{"$f":"ConFin!AV215+ConFin!AV199","v":0},{"$f":"ConFin!AW215+ConFin!AW199","v":0},{"$f":"ConFin!AX215+ConFin!AX199","v":0},{"$f":"ConFin!AY215+ConFin!AY199","v":0},{"$f":"ConFin!AZ215+ConFin!AZ199","v":0},{"$f":"ConFin!BA215+ConFin!BA199","v":0},{"$f":"ConFin!BB215+ConFin!BB199","v":0},{"$f":"ConFin!BC215+ConFin!BC199","v":0},{"$f":"ConFin!BD215+ConFin!BD199","v":0},{"$f":"ConFin!BE215+ConFin!BE199","v":0},{"$f":"ConFin!BF215+ConFin!BF199","v":0},{"$f":"ConFin!BG215+ConFin!BG199","v":0},{"$f":"ConFin!BH215+ConFin!BH199","v":0},{"$f":"ConFin!BI215+ConFin!BI199","v":0},{"$f":"ConFin!BJ215+ConFin!BJ199","v":0},{"$f":"ConFin!BK215+ConFin!BK199","v":0},{"$f":"ConFin!BL215+ConFin!BL199","v":0},{"$f":"ConFin!BM215+ConFin!BM199","v":0},{"$f":"ConFin!BN215+ConFin!BN199","v":0},{"$f":"ConFin!BO215+ConFin!BO199","v":0},{"$f":"ConFin!BP215+ConFin!BP199","v":0},{"$f":"ConFin!BQ215+ConFin!BQ199","v":0},{"$f":"ConFin!BR215+ConFin!BR199","v":0},{"$f":"ConFin!BS215+ConFin!BS199","v":0},{"$f":"ConFin!BT215+ConFin!BT199","v":0},{"$f":"ConFin!BU215+ConFin!BU199","v":0},{"$f":"ConFin!BV215+ConFin!BV199","v":0},{"$f":"ConFin!BW215+ConFin!BW199","v":0},{"$f":"ConFin!BX215+ConFin!BX199","v":0},{"$f":"ConFin!BY215+ConFin!BY199","v":0},{"$f":"ConFin!BZ215+ConFin!BZ199","v":0},{"$f":"ConFin!CA215+ConFin!CA199","v":0},{"$f":"ConFin!CB215+ConFin!CB199","v":0},{"$f":"ConFin!CC215+ConFin!CC199","v":0},{"$f":"ConFin!CD215+ConFin!CD199","v":0},{"$f":"ConFin!CE215+ConFin!CE199","v":0},{"$f":"ConFin!CF215+ConFin!CF199","v":0},{"$f":"ConFin!CG215+ConFin!CG199","v":0},{"$f":"ConFin!CH215+ConFin!CH199","v":0},{"$f":"ConFin!CI215+ConFin!CI199","v":0},{"$f":"ConFin!CJ215+ConFin!CJ199","v":0},{"$f":"ConFin!CK215+ConFin!CK199","v":0},{"$f":"ConFin!CL215+ConFin!CL199","v":0},{"$f":"ConFin!CM215+ConFin!CM199","v":0},{"$f":"ConFin!CN215+ConFin!CN199","v":0},{"$f":"ConFin!CO215+ConFin!CO199","v":0},{"$f":"ConFin!CP215+ConFin!CP199","v":0},{"$f":"ConFin!CQ215+ConFin!CQ199","v":0},{"$f":"ConFin!CR215+ConFin!CR199","v":0},{"$f":"ConFin!CS215+ConFin!CS199","v":0},{"$f":"ConFin!CT215+ConFin!CT199","v":0},{"$f":"ConFin!CU215+ConFin!CU199","v":0},{"$f":"ConFin!CV215+ConFin!CV199","v":0},{"$f":"ConFin!CW215+ConFin!CW199","v":0},{"$f":"ConFin!CX215+ConFin!CX199","v":0},{"$f":"ConFin!CY215+ConFin!CY199","v":0},{"$f":"ConFin!CZ215+ConFin!CZ199","v":0},{"$f":"ConFin!DA215+ConFin!DA199","v":0},{"$f":"ConFin!DB215+ConFin!DB199","v":0},{"$f":"ConFin!DC215+ConFin!DC199","v":0},{"$f":"ConFin!DD215+ConFin!DD199","v":0},{"$f":"ConFin!DE215+ConFin!DE199","v":0},{"$f":"ConFin!DF215+ConFin!DF199","v":0},{"$f":"ConFin!DG215+ConFin!DG199","v":0},{"$f":"ConFin!DH215+ConFin!DH199","v":0},{"$f":"ConFin!DI215+ConFin!DI199","v":0},{"$f":"ConFin!DJ215+ConFin!DJ199","v":0},{"$f":"ConFin!DK215+ConFin!DK199","v":0},{"$f":"ConFin!DL215+ConFin!DL199","v":0},{"$f":"ConFin!DM215+ConFin!DM199","v":0},{"$f":"ConFin!DN215+ConFin!DN199","v":0},{"$f":"ConFin!DO215+ConFin!DO199","v":0},{"$f":"ConFin!DP215+ConFin!DP199","v":0},{"$f":"ConFin!DQ215+ConFin!DQ199","v":0},{"$f":"ConFin!DR215+ConFin!DR199","v":0},{"$f":"ConFin!DS215+ConFin!DS199","v":0},{"$f":"ConFin!DT215+ConFin!DT199","v":0},{"$f":"ConFin!DU215+ConFin!DU199","v":0},{"$f":"ConFin!DV215+ConFin!DV199","v":0},{"$f":"ConFin!DW215+ConFin!DW199","v":0},{"$f":"ConFin!DX215+ConFin!DX199","v":0},{"$f":"ConFin!DY215+ConFin!DY199","v":0},{"$f":"ConFin!DZ215+ConFin!DZ199","v":0},{"$f":"ConFin!EA215+ConFin!EA199","v":0},{"$f":"ConFin!EB215+ConFin!EB199","v":0},{"$f":"ConFin!EC215+ConFin!EC199","v":0},{"$f":"ConFin!ED215+ConFin!ED199","v":0},{"$f":"ConFin!EE215+ConFin!EE199","v":0},{"$f":"ConFin!EF215+ConFin!EF199","v":0},{"$f":"ConFin!EG215+ConFin!EG199","v":0},{"$f":"ConFin!EH215+ConFin!EH199","v":0},{"$f":"ConFin!EI215+ConFin!EI199","v":0},{"$f":"ConFin!EJ215+ConFin!EJ199","v":0},{"$f":"ConFin!EK215+ConFin!EK199","v":0},{"$f":"ConFin!EL215+ConFin!EL199","v":0},{"$f":"ConFin!EM215+ConFin!EM199","v":0},{"$f":"ConFin!EN215+ConFin!EN199","v":0},{"$f":"ConFin!EO215+ConFin!EO199","v":0},{"$f":"ConFin!EP215+ConFin!EP199","v":0},{"$f":"ConFin!EQ215+ConFin!EQ199","v":0},{"$f":"ConFin!ER215+ConFin!ER199","v":0},{"$f":"ConFin!ES215+ConFin!ES199","v":0},{"$f":"ConFin!ET215+ConFin!ET199","v":0},{"$f":"ConFin!EU215+ConFin!EU199","v":0},{"$f":"ConFin!EV215+ConFin!EV199","v":0},{"$f":"ConFin!EW215+ConFin!EW199","v":0},{"$f":"ConFin!EX215+ConFin!EX199","v":0},{"$f":"ConFin!EY215+ConFin!EY199","v":0},{"$f":"ConFin!EZ215+ConFin!EZ199","v":0},{"$f":"ConFin!FA215+ConFin!FA199","v":0},{"$f":"ConFin!FB215+ConFin!FB199","v":0},{"$f":"ConFin!FC215+ConFin!FC199","v":0},{"$f":"ConFin!FD215+ConFin!FD199","v":0},{"$f":"ConFin!FE215+ConFin!FE199","v":0},{"$f":"ConFin!FF215+ConFin!FF199","v":0},{"$f":"ConFin!FG215+ConFin!FG199","v":0},{"$f":"ConFin!FH215+ConFin!FH199","v":0},{"$f":"ConFin!FI215+ConFin!FI199","v":0},{"$f":"ConFin!FJ215+ConFin!FJ199","v":0},{"$f":"ConFin!FK215+ConFin!FK199","v":0},{"$f":"ConFin!FL215+ConFin!FL199","v":0},{"$f":"ConFin!FM215+ConFin!FM199","v":0},{"$f":"ConFin!FN215+ConFin!FN199","v":0},{"$f":"ConFin!FO215+ConFin!FO199","v":0},{"$f":"ConFin!FP215+ConFin!FP199","v":0},{"$f":"ConFin!FQ215+ConFin!FQ199","v":0},{"$f":"ConFin!FR215+ConFin!FR199","v":0},{"$f":"ConFin!FS215+ConFin!FS199","v":0},{"$f":"ConFin!FT215+ConFin!FT199","v":0},{"$f":"ConFin!FU215+ConFin!FU199","v":0},{"$f":"ConFin!FV215+ConFin!FV199","v":0},{"$f":"ConFin!FW215+ConFin!FW199","v":0},{"$f":"ConFin!FX215+ConFin!FX199","v":0},{"$f":"ConFin!FY215+ConFin!FY199","v":0},{"$f":"ConFin!FZ215+ConFin!FZ199","v":0},{"$f":"ConFin!GA215+ConFin!GA199","v":0},{"$f":"ConFin!GB215+ConFin!GB199","v":0},{"$f":"ConFin!GC215+ConFin!GC199","v":0},{"$f":"ConFin!GD215+ConFin!GD199","v":0},{"$f":"ConFin!GE215+ConFin!GE199","v":0},{"$f":"ConFin!GF215+ConFin!GF199","v":0},{"$f":"ConFin!GG215+ConFin!GG199","v":0},{"$f":"ConFin!GH215+ConFin!GH199","v":0},{"$f":"ConFin!GI215+ConFin!GI199","v":0}]
[null,null,null,"Debt_Funding_Input",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ConFin!Y386","v":0},{"$f":"ConFin!Z386","v":0},{"$f":"ConFin!AA386","v":0},{"$f":"ConFin!AB386","v":0},{"$f":"ConFin!AC386","v":0},{"$f":"ConFin!AD386","v":0},{"$f":"ConFin!AE386","v":0},{"$f":"ConFin!AF386","v":0},{"$f":"ConFin!AG386","v":0},{"$f":"ConFin!AH386","v":1149.3098015465948},{"$f":"ConFin!AI386","v":12143.490402308606},{"$f":"ConFin!AJ386","v":12196.633188733398},{"$f":"ConFin!AK386","v":12222.939936044288},{"$f":"ConFin!AL386","v":12266.97512578241},{"$f":"ConFin!AM386","v":12290.695367735549},{"$f":"ConFin!AN386","v":12337.714859975938},{"$f":"ConFin!AO386","v":12373.254333070752},{"$f":"ConFin!AP386","v":12393.06663972105},{"$f":"ConFin!AQ386","v":12444.595096564364},{"$f":"ConFin!AR386","v":12461.784170549525},{"$f":"ConFin!AS386","v":12516.339305757781},{"$f":"ConFin!AT386","v":12552.393316494799},{"$f":"ConFin!AU386","v":12542.686017955115},{"$f":"ConFin!AV386","v":11578.067221521454},{"$f":"ConFin!AW386","v":11653.262294404334},{"$f":"ConFin!AX386","v":11644.986356957439},{"$f":"ConFin!AY386","v":28608.770504661876},{"$f":"ConFin!AZ386","v":0},{"$f":"ConFin!BA386","v":0},{"$f":"ConFin!BB386","v":0},{"$f":"ConFin!BC386","v":0},{"$f":"ConFin!BD386","v":0},{"$f":"ConFin!BE386","v":0},{"$f":"ConFin!BF386","v":0},{"$f":"ConFin!BG386","v":0},{"$f":"ConFin!BH386","v":0},{"$f":"ConFin!BI386","v":0},{"$f":"ConFin!BJ386","v":0},{"$f":"ConFin!BK386","v":0},{"$f":"ConFin!BL386","v":0},{"$f":"ConFin!BM386","v":0},{"$f":"ConFin!BN386","v":0},{"$f":"ConFin!BO386","v":0},{"$f":"ConFin!BP386","v":0},{"$f":"ConFin!BQ386","v":0},{"$f":"ConFin!BR386","v":0},{"$f":"ConFin!BS386","v":0},{"$f":"ConFin!BT386","v":0},{"$f":"ConFin!BU386","v":0},{"$f":"ConFin!BV386","v":0},{"$f":"ConFin!BW386","v":0},{"$f":"ConFin!BX386","v":0},{"$f":"ConFin!BY386","v":0},{"$f":"ConFin!BZ386","v":0},{"$f":"ConFin!CA386","v":0},{"$f":"ConFin!CB386","v":0},{"$f":"ConFin!CC386","v":0},{"$f":"ConFin!CD386","v":0},{"$f":"ConFin!CE386","v":0},{"$f":"ConFin!CF386","v":0},{"$f":"ConFin!CG386","v":0},{"$f":"ConFin!CH386","v":0},{"$f":"ConFin!CI386","v":0},{"$f":"ConFin!CJ386","v":0},{"$f":"ConFin!CK386","v":0},{"$f":"ConFin!CL386","v":0},{"$f":"ConFin!CM386","v":0},{"$f":"ConFin!CN386","v":0},{"$f":"ConFin!CO386","v":0},{"$f":"ConFin!CP386","v":0},{"$f":"ConFin!CQ386","v":0},{"$f":"ConFin!CR386","v":0},{"$f":"ConFin!CS386","v":0},{"$f":"ConFin!CT386","v":0},{"$f":"ConFin!CU386","v":0},{"$f":"ConFin!CV386","v":0},{"$f":"ConFin!CW386","v":0},{"$f":"ConFin!CX386","v":0},{"$f":"ConFin!CY386","v":0},{"$f":"ConFin!CZ386","v":0},{"$f":"ConFin!DA386","v":0},{"$f":"ConFin!DB386","v":0},{"$f":"ConFin!DC386","v":0},{"$f":"ConFin!DD386","v":0},{"$f":"ConFin!DE386","v":0},{"$f":"ConFin!DF386","v":0},{"$f":"ConFin!DG386","v":0},{"$f":"ConFin!DH386","v":0},{"$f":"ConFin!DI386","v":0},{"$f":"ConFin!DJ386","v":0},{"$f":"ConFin!DK386","v":0},{"$f":"ConFin!DL386","v":0},{"$f":"ConFin!DM386","v":0},{"$f":"ConFin!DN386","v":0},{"$f":"ConFin!DO386","v":0},{"$f":"ConFin!DP386","v":0},{"$f":"ConFin!DQ386","v":0},{"$f":"ConFin!DR386","v":0},{"$f":"ConFin!DS386","v":0},{"$f":"ConFin!DT386","v":0},{"$f":"ConFin!DU386","v":0},{"$f":"ConFin!DV386","v":0},{"$f":"ConFin!DW386","v":0},{"$f":"ConFin!DX386","v":0},{"$f":"ConFin!DY386","v":0},{"$f":"ConFin!DZ386","v":0},{"$f":"ConFin!EA386","v":0},{"$f":"ConFin!EB386","v":0},{"$f":"ConFin!EC386","v":0},{"$f":"ConFin!ED386","v":0},{"$f":"ConFin!EE386","v":0},{"$f":"ConFin!EF386","v":0},{"$f":"ConFin!EG386","v":0},{"$f":"ConFin!EH386","v":0},{"$f":"ConFin!EI386","v":0},{"$f":"ConFin!EJ386","v":0},{"$f":"ConFin!EK386","v":0},{"$f":"ConFin!EL386","v":0},{"$f":"ConFin!EM386","v":0},{"$f":"ConFin!EN386","v":0},{"$f":"ConFin!EO386","v":0},{"$f":"ConFin!EP386","v":0},{"$f":"ConFin!EQ386","v":0},{"$f":"ConFin!ER386","v":0},{"$f":"ConFin!ES386","v":0},{"$f":"ConFin!ET386","v":0},{"$f":"ConFin!EU386","v":0},{"$f":"ConFin!EV386","v":0},{"$f":"ConFin!EW386","v":0},{"$f":"ConFin!EX386","v":0},{"$f":"ConFin!EY386","v":0},{"$f":"ConFin!EZ386","v":0},{"$f":"ConFin!FA386","v":0},{"$f":"ConFin!FB386","v":0},{"$f":"ConFin!FC386","v":0},{"$f":"ConFin!FD386","v":0},{"$f":"ConFin!FE386","v":0},{"$f":"ConFin!FF386","v":0},{"$f":"ConFin!FG386","v":0},{"$f":"ConFin!FH386","v":0},{"$f":"ConFin!FI386","v":0},{"$f":"ConFin!FJ386","v":0},{"$f":"ConFin!FK386","v":0},{"$f":"ConFin!FL386","v":0},{"$f":"ConFin!FM386","v":0},{"$f":"ConFin!FN386","v":0},{"$f":"ConFin!FO386","v":0},{"$f":"ConFin!FP386","v":0},{"$f":"ConFin!FQ386","v":0},{"$f":"ConFin!FR386","v":0},{"$f":"ConFin!FS386","v":0},{"$f":"ConFin!FT386","v":0},{"$f":"ConFin!FU386","v":0},{"$f":"ConFin!FV386","v":0},{"$f":"ConFin!FW386","v":0},{"$f":"ConFin!FX386","v":0},{"$f":"ConFin!FY386","v":0},{"$f":"ConFin!FZ386","v":0},{"$f":"ConFin!GA386","v":0},{"$f":"ConFin!GB386","v":0},{"$f":"ConFin!GC386","v":0},{"$f":"ConFin!GD386","v":0},{"$f":"ConFin!GE386","v":0},{"$f":"ConFin!GF386","v":0},{"$f":"ConFin!GG386","v":0},{"$f":"ConFin!GH386","v":0},{"$f":"ConFin!GI386","v":0}]
[null,null,null,"DSRA_Balance_Input",null,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,{"$f":"DSRA!Q83","v":11175.630627668808},{"$f":"DSRA!Q83","v":11175.630627668808},{"$f":"DSRA!R83","v":11096.686060114964},{"$f":"DSRA!S83","v":11051.740229670431},{"$f":"DSRA!T83","v":10947.686607434327},{"$f":"DSRA!U83","v":10886.762740350299},{"$f":"DSRA!V83","v":10814.482727835748},{"$f":"DSRA!W83","v":10732.717915426438},{"$f":"DSRA!X83","v":10647.062374200499},{"$f":"DSRA!Y83","v":10608.119559246421},{"$f":"DSRA!Z83","v":10560.722993444526},{"$f":"DSRA!AA83","v":10479.842666309034},{"$f":"DSRA!AB83","v":10398.955484881579},{"$f":"DSRA!AC83","v":10315.369719092701},{"$f":"DSRA!AD83","v":10241.921631773033},{"$f":"DSRA!AE83","v":10148.254770928277},{"$f":"DSRA!AF83","v":10051.557903808873},{"$f":"DSRA!AG83","v":9969.2896261753267},{"$f":"DSRA!AH83","v":9879.7424243663627},{"$f":"DSRA!AI83","v":9809.4268511780501},{"$f":"DSRA!AJ83","v":9737.2876253452014},{"$f":"DSRA!AK83","v":9638.6635844875236},{"$f":"DSRA!AL83","v":9548.6487809327245},{"$f":"DSRA!AM83","v":9439.1956686939884},{"$f":"DSRA!AN83","v":9328.7987922622706},{"$f":"DSRA!AO83","v":9243.823698044871},{"$f":"DSRA!AP83","v":9163.4041478670697},{"$f":"DSRA!AQ83","v":9080.1252401403217},{"$f":"DSRA!AR83","v":8997.3315325923249},{"$f":"DSRA!AS83","v":8911.5864514443711},{"$f":"DSRA!AT83","v":8833.5543883670471},{"$f":"DSRA!AU83","v":8738.2192744587519},{"$f":"DSRA!AV83","v":8643.2149102760159},{"$f":"DSRA!AW83","v":4362.681825582732},{"$f":"DSRA!AX83","v":0},{"$f":"DSRA!AY83","v":0},{"$f":"DSRA!AZ83","v":0},{"$f":"DSRA!BA83","v":0},{"$f":"DSRA!BB83","v":0},{"$f":"DSRA!BC83","v":0},{"$f":"DSRA!BD83","v":0},{"$f":"DSRA!BE83","v":0},{"$f":"DSRA!BF83","v":0},{"$f":"DSRA!BG83","v":0},{"$f":"DSRA!BH83","v":0},{"$f":"DSRA!BI83","v":0},{"$f":"DSRA!BJ83","v":0},{"$f":"DSRA!BK83","v":0},{"$f":"DSRA!BL83","v":0},{"$f":"DSRA!BM83","v":0},{"$f":"DSRA!BN83","v":0},{"$f":"DSRA!BO83","v":0},{"$f":"DSRA!BP83","v":0},{"$f":"DSRA!BQ83","v":0},{"$f":"DSRA!BR83","v":0},{"$f":"DSRA!BS83","v":0},{"$f":"DSRA!BT83","v":0},{"$f":"DSRA!BU83","v":0},{"$f":"DSRA!BV83","v":0},{"$f":"DSRA!BW83","v":0},{"$f":"DSRA!BX83","v":0},{"$f":"DSRA!BY83","v":0},{"$f":"DSRA!BZ83","v":0},{"$f":"DSRA!CA83","v":0},{"$f":"DSRA!CB83","v":0},{"$f":"DSRA!CC83","v":0},{"$f":"DSRA!CD83","v":0},{"$f":"DSRA!CE83","v":0},{"$f":"DSRA!CF83","v":0},{"$f":"DSRA!CG83","v":0},{"$f":"DSRA!CH83","v":0},{"$f":"DSRA!CI83","v":0},{"$f":"DSRA!CJ83","v":0},{"$f":"DSRA!CK83","v":0},{"$f":"DSRA!CL83","v":0},{"$f":"DSRA!CM83","v":0},{"$f":"DSRA!CN83","v":0},{"$f":"DSRA!CO83","v":0},{"$f":"DSRA!CP83","v":0},{"$f":"DSRA!CQ83","v":0},{"$f":"DSRA!CR83","v":0},{"$f":"DSRA!CS83","v":0},{"$f":"DSRA!CT83","v":0},{"$f":"DSRA!CU83","v":0},{"$f":"DSRA!CV83","v":0},{"$f":"DSRA!CW83","v":0},{"$f":"DSRA!CX83","v":0},{"$f":"DSRA!CY83","v":0},{"$f":"DSRA!CZ83","v":0},{"$f":"DSRA!DA83","v":0},{"$f":"DSRA!DB83","v":0},{"$f":"DSRA!DC83","v":0},{"$f":"DSRA!DD83","v":0},{"$f":"DSRA!DE83","v":0},{"$f":"DSRA!DF83","v":0},{"$f":"DSRA!DG83","v":0},{"$f":"DSRA!DH83","v":0},{"$f":"DSRA!DI83","v":0},{"$f":"DSRA!DJ83","v":0},{"$f":"DSRA!DK83","v":0},{"$f":"DSRA!DL83","v":0},{"$f":"DSRA!DM83","v":0},{"$f":"DSRA!DN83","v":0},{"$f":"DSRA!DO83","v":0},{"$f":"DSRA!DP83","v":0},{"$f":"DSRA!DQ83","v":0},{"$f":"DSRA!DR83","v":0},{"$f":"DSRA!DS83","v":0},{"$f":"DSRA!DT83","v":0},{"$f":"DSRA!DU83","v":0},{"$f":"DSRA!DV83","v":0},{"$f":"DSRA!DW83","v":0},{"$f":"DSRA!DX83","v":0},{"$f":"DSRA!DY83","v":0},{"$f":"DSRA!DZ83","v":0},{"$f":"DSRA!EA83","v":0},{"$f":"DSRA!EB83","v":0},{"$f":"DSRA!EC83","v":0},{"$f":"DSRA!ED83","v":0},{"$f":"DSRA!EE83","v":0},{"$f":"DSRA!EF83","v":0},{"$f":"DSRA!EG83","v":0},{"$f":"DSRA!EH83","v":0},{"$f":"DSRA!EI83","v":0},{"$f":"DSRA!EJ83","v":0},{"$f":"DSRA!EK83","v":0},{"$f":"DSRA!EL83","v":0},{"$f":"DSRA!EM83","v":0},{"$f":"DSRA!EN83","v":0},{"$f":"DSRA!EO83","v":0},{"$f":"DSRA!EP83","v":0},{"$f":"DSRA!EQ83","v":0},{"$f":"DSRA!ER83","v":0},{"$f":"DSRA!ES83","v":0},{"$f":"DSRA!ET83","v":0},{"$f":"DSRA!EU83","v":0},{"$f":"DSRA!EV83","v":0},{"$f":"DSRA!EW83","v":0},{"$f":"DSRA!EX83","v":0},{"$f":"DSRA!EY83","v":0},{"$f":"DSRA!EZ83","v":0}]
[null,null,null,"CFADS_Input",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Debt!Q17","v":17345.600502954356},{"$f":"Debt!R17","v":18611.389402627436},{"$f":"Debt!S17","v":17823.872140901665},{"$f":"Debt!T17","v":18440.887822505854},{"$f":"Debt!U17","v":17779.417165988809},{"$f":"Debt!V17","v":18182.506712743852},{"$f":"Debt!W17","v":17679.76312045908},{"$f":"Debt!X17","v":18032.240378504197},{"$f":"Debt!Y17","v":17507.516150175728},{"$f":"Debt!Z17","v":17854.32326826785},{"$f":"Debt!AA17","v":17425.726842826181},{"$f":"Debt!AB17","v":17744.343695464511},{"$f":"Debt!AC17","v":17266.238552863466},{"$f":"Debt!AD17","v":17584.226450075221},{"$f":"Debt!AE17","v":17100.132531139832},{"$f":"Debt!AF17","v":17447.508989503811},{"$f":"Debt!AG17","v":16900.811354991296},{"$f":"Debt!AH17","v":17243.074547027954},{"$f":"Debt!AI17","v":16745.796437383717},{"$f":"Debt!AJ17","v":17061.164772401906},{"$f":"Debt!AK17","v":16591.010504832004},{"$f":"Debt!AL17","v":16902.969557532924},{"$f":"Debt!AM17","v":16390.256546665569},{"$f":"Debt!AN17","v":16728.999151642154},{"$f":"Debt!AO17","v":16154.172102879791},{"$f":"Debt!AP17","v":16492.302071141883},{"$f":"Debt!AQ17","v":16010.212633117622},{"$f":"Debt!AR17","v":16364.472534924687},{"$f":"Debt!AS17","v":15877.180481804136},{"$f":"Debt!AT17","v":16232.920023105749},{"$f":"Debt!AU17","v":15740.246378936143},{"$f":"Debt!AV17","v":16123.593277151936},{"$f":"Debt!AW17","v":15573.937868574121},{"$f":"Debt!AX17","v":15958.059902931338},{"$f":"Debt!AY17","v":0},{"$f":"Debt!AZ17","v":0},{"$f":"Debt!BA17","v":0},{"$f":"Debt!BB17","v":0},{"$f":"Debt!BC17","v":0},{"$f":"Debt!BD17","v":0},{"$f":"Debt!BE17","v":0},{"$f":"Debt!BF17","v":0},{"$f":"Debt!BG17","v":0},{"$f":"Debt!BH17","v":0},{"$f":"Debt!BI17","v":0},{"$f":"Debt!BJ17","v":0},{"$f":"Debt!BK17","v":0},{"$f":"Debt!BL17","v":0},{"$f":"Debt!BM17","v":0},{"$f":"Debt!BN17","v":0},{"$f":"Debt!BO17","v":0},{"$f":"Debt!BP17","v":0},{"$f":"Debt!BQ17","v":0},{"$f":"Debt!BR17","v":0},{"$f":"Debt!BS17","v":0},{"$f":"Debt!BT17","v":0},{"$f":"Debt!BU17","v":0},{"$f":"Debt!BV17","v":0},{"$f":"Debt!BW17","v":0},{"$f":"Debt!BX17","v":0},{"$f":"Debt!BY17","v":0},{"$f":"Debt!BZ17","v":0},{"$f":"Debt!CA17","v":0},{"$f":"Debt!CB17","v":0},{"$f":"Debt!CC17","v":0},{"$f":"Debt!CD17","v":0},{"$f":"Debt!CE17","v":0},{"$f":"Debt!CF17","v":0},{"$f":"Debt!CG17","v":0},{"$f":"Debt!CH17","v":0},{"$f":"Debt!CI17","v":0},{"$f":"Debt!CJ17","v":0},{"$f":"Debt!CK17","v":0},{"$f":"Debt!CL17","v":0},{"$f":"Debt!CM17","v":0},{"$f":"Debt!CN17","v":0},{"$f":"Debt!CO17","v":0},{"$f":"Debt!CP17","v":0},{"$f":"Debt!CQ17","v":0},{"$f":"Debt!CR17","v":0},{"$f":"Debt!CS17","v":0},{"$f":"Debt!CT17","v":0},{"$f":"Debt!CU17","v":0},{"$f":"Debt!CV17","v":0},{"$f":"Debt!CW17","v":0},{"$f":"Debt!CX17","v":0},{"$f":"Debt!CY17","v":0},{"$f":"Debt!CZ17","v":0},{"$f":"Debt!DA17","v":0},{"$f":"Debt!DB17","v":0},{"$f":"Debt!DC17","v":0},{"$f":"Debt!DD17","v":0},{"$f":"Debt!DE17","v":0},{"$f":"Debt!DF17","v":0},{"$f":"Debt!DG17","v":0},{"$f":"Debt!DH17","v":0},{"$f":"Debt!DI17","v":0},{"$f":"Debt!DJ17","v":0},{"$f":"Debt!DK17","v":0},{"$f":"Debt!DL17","v":0},{"$f":"Debt!DM17","v":0},{"$f":"Debt!DN17","v":0},{"$f":"Debt!DO17","v":0},{"$f":"Debt!DP17","v":0},{"$f":"Debt!DQ17","v":0},{"$f":"Debt!DR17","v":0},{"$f":"Debt!DS17","v":0},{"$f":"Debt!DT17","v":0},{"$f":"Debt!DU17","v":0},{"$f":"Debt!DV17","v":0},{"$f":"Debt!DW17","v":0},{"$f":"Debt!DX17","v":0},{"$f":"Debt!DY17","v":0},{"$f":"Debt!DZ17","v":0},{"$f":"Debt!EA17","v":0},{"$f":"Debt!EB17","v":0},{"$f":"Debt!EC17","v":0},{"$f":"Debt!ED17","v":0},{"$f":"Debt!EE17","v":0},{"$f":"Debt!EF17","v":0},{"$f":"Debt!EG17","v":0},{"$f":"Debt!EH17","v":0},{"$f":"Debt!EI17","v":0},{"$f":"Debt!EJ17","v":0},{"$f":"Debt!EK17","v":0},{"$f":"Debt!EL17","v":0},{"$f":"Debt!EM17","v":0},{"$f":"Debt!EN17","v":0},{"$f":"Debt!EO17","v":0},{"$f":"Debt!EP17","v":0},{"$f":"Debt!EQ17","v":0},{"$f":"Debt!ER17","v":0},{"$f":"Debt!ES17","v":0},{"$f":"Debt!ET17","v":0},{"$f":"Debt!EU17","v":0},{"$f":"Debt!EV17","v":0},{"$f":"Debt!EW17","v":0},{"$f":"Debt!EX17","v":0},{"$f":"Debt!EY17","v":0},{"$f":"Debt!EZ17","v":0}]
[null,null,null,"Debt_Service_Input",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Debt!Q364","v":10748.278058657012},{"$f":"Debt!R364","v":11400.784126791559},{"$f":"Debt!S364","v":10950.477128546056},{"$f":"Debt!T364","v":11242.894991683872},{"$f":"Debt!U364","v":10860.585467656992},{"$f":"Debt!V364","v":11034.787747211663},{"$f":"Debt!W364","v":10738.737733488933},{"$f":"Debt!X364","v":10890.227722182564},{"$f":"Debt!Y364","v":10575.208108670309},{"$f":"Debt!Z364","v":10718.916639730689},{"$f":"Debt!AA364","v":10497.322478762155},{"$f":"Debt!AB364","v":10624.123508126897},{"$f":"Debt!AC364","v":10335.561824491171},{"$f":"Debt!AD364","v":10462.349145271986},{"$f":"Debt!AE364","v":10168.390292913416},{"$f":"Debt!AF364","v":10315.45297063265},{"$f":"Debt!AG364","v":9981.0565712239022},{"$f":"Debt!AH364","v":10122.059236393841},{"$f":"Debt!AI364","v":9816.5200159568139},{"$f":"Debt!AJ364","v":9942.9648327759114},{"$f":"Debt!AK364","v":9675.8888695801888},{"$f":"Debt!AL364","v":9798.6863811102139},{"$f":"Debt!AM364","v":9478.6407878648315},{"$f":"Debt!AN364","v":9618.6567740006176},{"$f":"Debt!AO364","v":9259.734563387361},{"$f":"Debt!AP364","v":9397.8630211371801},{"$f":"Debt!AQ364","v":9089.7843749525618},{"$f":"Debt!AR364","v":9237.0239207815794},{"$f":"Debt!AS364","v":8923.2265594990622},{"$f":"Debt!AT364","v":9071.4365056855859},{"$f":"Debt!AU364","v":8751.7363972031562},{"$f":"Debt!AV364","v":8915.3723795309379},{"$f":"Debt!AW364","v":8561.0661693865659},{"$f":"Debt!AX364","v":8725.363651165464},{"$f":"Debt!AY364","v":0},{"$f":"Debt!AZ364","v":0},{"$f":"Debt!BA364","v":0},{"$f":"Debt!BB364","v":0},{"$f":"Debt!BC364","v":0},{"$f":"Debt!BD364","v":0},{"$f":"Debt!BE364","v":0},{"$f":"Debt!BF364","v":0},{"$f":"Debt!BG364","v":0},{"$f":"Debt!BH364","v":0},{"$f":"Debt!BI364","v":0},{"$f":"Debt!BJ364","v":0},{"$f":"Debt!BK364","v":0},{"$f":"Debt!BL364","v":0},{"$f":"Debt!BM364","v":0},{"$f":"Debt!BN364","v":0},{"$f":"Debt!BO364","v":0},{"$f":"Debt!BP364","v":0},{"$f":"Debt!BQ364","v":0},{"$f":"Debt!BR364","v":0},{"$f":"Debt!BS364","v":0},{"$f":"Debt!BT364","v":0},{"$f":"Debt!BU364","v":0},{"$f":"Debt!BV364","v":0},{"$f":"Debt!BW364","v":0},{"$f":"Debt!BX364","v":0},{"$f":"Debt!BY364","v":0},{"$f":"Debt!BZ364","v":0},{"$f":"Debt!CA364","v":0},{"$f":"Debt!CB364","v":0},{"$f":"Debt!CC364","v":0},{"$f":"Debt!CD364","v":0},{"$f":"Debt!CE364","v":0},{"$f":"Debt!CF364","v":0},{"$f":"Debt!CG364","v":0},{"$f":"Debt!CH364","v":0},{"$f":"Debt!CI364","v":0},{"$f":"Debt!CJ364","v":0},{"$f":"Debt!CK364","v":0},{"$f":"Debt!CL364","v":0},{"$f":"Debt!CM364","v":0},{"$f":"Debt!CN364","v":0},{"$f":"Debt!CO364","v":0},{"$f":"Debt!CP364","v":0},{"$f":"Debt!CQ364","v":0},{"$f":"Debt!CR364","v":0},{"$f":"Debt!CS364","v":0},{"$f":"Debt!CT364","v":0},{"$f":"Debt!CU364","v":0},{"$f":"Debt!CV364","v":0},{"$f":"Debt!CW364","v":0},{"$f":"Debt!CX364","v":0},{"$f":"Debt!CY364","v":0},{"$f":"Debt!CZ364","v":0},{"$f":"Debt!DA364","v":0},{"$f":"Debt!DB364","v":0},{"$f":"Debt!DC364","v":0},{"$f":"Debt!DD364","v":0},{"$f":"Debt!DE364","v":0},{"$f":"Debt!DF364","v":0},{"$f":"Debt!DG364","v":0},{"$f":"Debt!DH364","v":0},{"$f":"Debt!DI364","v":0},{"$f":"Debt!DJ364","v":0},{"$f":"Debt!DK364","v":0},{"$f":"Debt!DL364","v":0},{"$f":"Debt!DM364","v":0},{"$f":"Debt!DN364","v":0},{"$f":"Debt!DO364","v":0},{"$f":"Debt!DP364","v":0},{"$f":"Debt!DQ364","v":0},{"$f":"Debt!DR364","v":0},{"$f":"Debt!DS364","v":0},{"$f":"Debt!DT364","v":0},{"$f":"Debt!DU364","v":0},{"$f":"Debt!DV364","v":0},{"$f":"Debt!DW364","v":0},{"$f":"Debt!DX364","v":0},{"$f":"Debt!DY364","v":0},{"$f":"Debt!DZ364","v":0},{"$f":"Debt!EA364","v":0},{"$f":"Debt!EB364","v":0},{"$f":"Debt!EC364","v":0},{"$f":"Debt!ED364","v":0},{"$f":"Debt!EE364","v":0},{"$f":"Debt!EF364","v":0},{"$f":"Debt!EG364","v":0},{"$f":"Debt!EH364","v":0},{"$f":"Debt!EI364","v":0},{"$f":"Debt!EJ364","v":0},{"$f":"Debt!EK364","v":0},{"$f":"Debt!EL364","v":0},{"$f":"Debt!EM364","v":0},{"$f":"Debt!EN364","v":0},{"$f":"Debt!EO364","v":0},{"$f":"Debt!EP364","v":0},{"$f":"Debt!EQ364","v":0},{"$f":"Debt!ER364","v":0},{"$f":"Debt!ES364","v":0},{"$f":"Debt!ET364","v":0},{"$f":"Debt!EU364","v":0},{"$f":"Debt!EV364","v":0},{"$f":"Debt!EW364","v":0},{"$f":"Debt!EX364","v":0},{"$f":"Debt!EY364","v":0},{"$f":"Debt!EZ364","v":0}]
[null,null,null,"Interest_Expense_Input",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Debt!Q245+Debt!Q350","v":5126.0738353860052},{"$f":"Debt!R245+Debt!R350","v":4916.7075337129554},{"$f":"Debt!S245+Debt!S350","v":4850.7232039296978},{"$f":"Debt!T245+Debt!T350","v":4635.1618034219173},{"$f":"Debt!U245+Debt!U350","v":4561.6984692623437},{"$f":"Debt!V245+Debt!V350","v":4346.394102606846},{"$f":"Debt!W245+Debt!W350","v":4266.3099861932333},{"$f":"Debt!X245+Debt!X350","v":4074.3254062125097},{"$f":"Debt!Y245+Debt!Y350","v":3964.0743013098445},{"$f":"Debt!Z245+Debt!Z350","v":3751.5277182834338},{"$f":"Debt!AA245+Debt!AA350","v":3819.5187205440134},{"$f":"Debt!AB245+Debt!AB350","v":3601.1224717653386},{"$f":"Debt!AC245+Debt!AC350","v":3493.8962599261695},{"$f":"Debt!AD245+Debt!AD350","v":3276.9781205245099},{"$f":"Debt!AE245+Debt!AE350","v":3160.5203569868436},{"$f":"Debt!AF245+Debt!AF350","v":2961.4235324352749},{"$f":"Debt!AG245+Debt!AG350","v":2819.1858818618311},{"$f":"Debt!AH245+Debt!AH350","v":2605.7823261658509},{"$f":"Debt!AI245+Debt!AI350","v":2470.3352405782407},{"$f":"Debt!AJ245+Debt!AJ350","v":2258.3103573411081},{"$f":"Debt!AK245+Debt!AK350","v":2226.7099446196034},{"$f":"Debt!AL245+Debt!AL350","v":2006.8860914928423},{"$f":"Debt!AM245+Debt!AM350","v":1845.0080874011733},{"$f":"Debt!AN245+Debt!AN350","v":1635.8516060498439},{"$f":"Debt!AO245+Debt!AO350","v":1453.9030767855495},{"$f":"Debt!AP245+Debt!AP350","v":1237.8928034976882},{"$f":"Debt!AQ245+Debt!AQ350","v":1054.0484429926619},{"$f":"Debt!AR245+Debt!AR350","v":838.89358727325202},{"$f":"Debt!AS245+Debt!AS350","v":642.4713922997131},{"$f":"Debt!AT245+Debt!AT350","v":427.99071086831759},{"$f":"Debt!AU245+Debt!AU350","v":218.61418153987466},{"$f":"Debt!AV245+Debt!AV350","v":4.8535406603883233},{"$f":"Debt!AW245+Debt!AW350","v":-218.25211775922816},{"$f":"Debt!AX245+Debt!AX350","v":-430.98192011943513},{"$f":"Debt!AY245+Debt!AY350","v":0},{"$f":"Debt!AZ245+Debt!AZ350","v":0},{"$f":"Debt!BA245+Debt!BA350","v":0},{"$f":"Debt!BB245+Debt!BB350","v":0},{"$f":"Debt!BC245+Debt!BC350","v":0},{"$f":"Debt!BD245+Debt!BD350","v":0},{"$f":"Debt!BE245+Debt!BE350","v":0},{"$f":"Debt!BF245+Debt!BF350","v":0},{"$f":"Debt!BG245+Debt!BG350","v":0},{"$f":"Debt!BH245+Debt!BH350","v":0},{"$f":"Debt!BI245+Debt!BI350","v":0},{"$f":"Debt!BJ245+Debt!BJ350","v":0},{"$f":"Debt!BK245+Debt!BK350","v":0},{"$f":"Debt!BL245+Debt!BL350","v":0},{"$f":"Debt!BM245+Debt!BM350","v":0},{"$f":"Debt!BN245+Debt!BN350","v":0},{"$f":"Debt!BO245+Debt!BO350","v":0},{"$f":"Debt!BP245+Debt!BP350","v":0},{"$f":"Debt!BQ245+Debt!BQ350","v":0},{"$f":"Debt!BR245+Debt!BR350","v":0},{"$f":"Debt!BS245+Debt!BS350","v":0},{"$f":"Debt!BT245+Debt!BT350","v":0},{"$f":"Debt!BU245+Debt!BU350","v":0},{"$f":"Debt!BV245+Debt!BV350","v":0},{"$f":"Debt!BW245+Debt!BW350","v":0},{"$f":"Debt!BX245+Debt!BX350","v":0},{"$f":"Debt!BY245+Debt!BY350","v":0},{"$f":"Debt!BZ245+Debt!BZ350","v":0},{"$f":"Debt!CA245+Debt!CA350","v":0},{"$f":"Debt!CB245+Debt!CB350","v":0},{"$f":"Debt!CC245+Debt!CC350","v":0},{"$f":"Debt!CD245+Debt!CD350","v":0},{"$f":"Debt!CE245+Debt!CE350","v":0},{"$f":"Debt!CF245+Debt!CF350","v":0},{"$f":"Debt!CG245+Debt!CG350","v":0},{"$f":"Debt!CH245+Debt!CH350","v":0},{"$f":"Debt!CI245+Debt!CI350","v":0},{"$f":"Debt!CJ245+Debt!CJ350","v":0},{"$f":"Debt!CK245+Debt!CK350","v":0},{"$f":"Debt!CL245+Debt!CL350","v":0},{"$f":"Debt!CM245+Debt!CM350","v":0},{"$f":"Debt!CN245+Debt!CN350","v":0},{"$f":"Debt!CO245+Debt!CO350","v":0},{"$f":"Debt!CP245+Debt!CP350","v":0},{"$f":"Debt!CQ245+Debt!CQ350","v":0},{"$f":"Debt!CR245+Debt!CR350","v":0},{"$f":"Debt!CS245+Debt!CS350","v":0},{"$f":"Debt!CT245+Debt!CT350","v":0},{"$f":"Debt!CU245+Debt!CU350","v":0},{"$f":"Debt!CV245+Debt!CV350","v":0},{"$f":"Debt!CW245+Debt!CW350","v":0},{"$f":"Debt!CX245+Debt!CX350","v":0},{"$f":"Debt!CY245+Debt!CY350","v":0},{"$f":"Debt!CZ245+Debt!CZ350","v":0},{"$f":"Debt!DA245+Debt!DA350","v":0},{"$f":"Debt!DB245+Debt!DB350","v":0},{"$f":"Debt!DC245+Debt!DC350","v":0},{"$f":"Debt!DD245+Debt!DD350","v":0},{"$f":"Debt!DE245+Debt!DE350","v":0},{"$f":"Debt!DF245+Debt!DF350","v":0},{"$f":"Debt!DG245+Debt!DG350","v":0},{"$f":"Debt!DH245+Debt!DH350","v":0},{"$f":"Debt!DI245+Debt!DI350","v":0},{"$f":"Debt!DJ245+Debt!DJ350","v":0},{"$f":"Debt!DK245+Debt!DK350","v":0},{"$f":"Debt!DL245+Debt!DL350","v":0},{"$f":"Debt!DM245+Debt!DM350","v":0},{"$f":"Debt!DN245+Debt!DN350","v":0},{"$f":"Debt!DO245+Debt!DO350","v":0},{"$f":"Debt!DP245+Debt!DP350","v":0},{"$f":"Debt!DQ245+Debt!DQ350","v":0},{"$f":"Debt!DR245+Debt!DR350","v":0},{"$f":"Debt!DS245+Debt!DS350","v":0},{"$f":"Debt!DT245+Debt!DT350","v":0},{"$f":"Debt!DU245+Debt!DU350","v":0},{"$f":"Debt!DV245+Debt!DV350","v":0},{"$f":"Debt!DW245+Debt!DW350","v":0},{"$f":"Debt!DX245+Debt!DX350","v":0},{"$f":"Debt!DY245+Debt!DY350","v":0},{"$f":"Debt!DZ245+Debt!DZ350","v":0},{"$f":"Debt!EA245+Debt!EA350","v":0},{"$f":"Debt!EB245+Debt!EB350","v":0},{"$f":"Debt!EC245+Debt!EC350","v":0},{"$f":"Debt!ED245+Debt!ED350","v":0},{"$f":"Debt!EE245+Debt!EE350","v":0},{"$f":"Debt!EF245+Debt!EF350","v":0},{"$f":"Debt!EG245+Debt!EG350","v":0},{"$f":"Debt!EH245+Debt!EH350","v":0},{"$f":"Debt!EI245+Debt!EI350","v":0},{"$f":"Debt!EJ245+Debt!EJ350","v":0},{"$f":"Debt!EK245+Debt!EK350","v":0},{"$f":"Debt!EL245+Debt!EL350","v":0},{"$f":"Debt!EM245+Debt!EM350","v":0},{"$f":"Debt!EN245+Debt!EN350","v":0},{"$f":"Debt!EO245+Debt!EO350","v":0},{"$f":"Debt!EP245+Debt!EP350","v":0},{"$f":"Debt!EQ245+Debt!EQ350","v":0},{"$f":"Debt!ER245+Debt!ER350","v":0},{"$f":"Debt!ES245+Debt!ES350","v":0},{"$f":"Debt!ET245+Debt!ET350","v":0},{"$f":"Debt!EU245+Debt!EU350","v":0},{"$f":"Debt!EV245+Debt!EV350","v":0},{"$f":"Debt!EW245+Debt!EW350","v":0},{"$f":"Debt!EX245+Debt!EX350","v":0},{"$f":"Debt!EY245+Debt!EY350","v":0},{"$f":"Debt!EZ245+Debt!EZ350","v":0}]
[null,null,null,"Depreciation_Input",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Tax!Q40","v":8346.4739811405543},{"$f":"Tax!R40","v":8346.4739811405543},{"$f":"Tax!S40","v":8346.4739811405543},{"$f":"Tax!T40","v":8346.4739811405543},{"$f":"Tax!U40","v":8346.4739811405543},{"$f":"Tax!V40","v":8346.4739811405543},{"$f":"Tax!W40","v":8346.4739811405543},{"$f":"Tax!X40","v":8346.4739811405543},{"$f":"Tax!Y40","v":8346.4739811405543},{"$f":"Tax!Z40","v":8346.4739811405543},{"$f":"Tax!AA40","v":8346.4739811405543},{"$f":"Tax!AB40","v":8346.4739811405543},{"$f":"Tax!AC40","v":8346.4739811405543},{"$f":"Tax!AD40","v":8346.4739811405543},{"$f":"Tax!AE40","v":8346.4739811405543},{"$f":"Tax!AF40","v":8346.4739811405543},{"$f":"Tax!AG40","v":8346.4739811405543},{"$f":"Tax!AH40","v":8346.4739811405543},{"$f":"Tax!AI40","v":8346.4739811405543},{"$f":"Tax!AJ40","v":8346.4739811405543},{"$f":"Tax!AK40","v":8346.4739811405543},{"$f":"Tax!AL40","v":8346.4739811405543},{"$f":"Tax!AM40","v":8346.4739811405543},{"$f":"Tax!AN40","v":8346.4739811405543},{"$f":"Tax!AO40","v":8346.4739811405543},{"$f":"Tax!AP40","v":8346.4739811405543},{"$f":"Tax!AQ40","v":8346.4739811405543},{"$f":"Tax!AR40","v":8346.4739811405543},{"$f":"Tax!AS40","v":8346.4739811405543},{"$f":"Tax!AT40","v":8346.4739811405543},{"$f":"Tax!AU40","v":8346.4739811405543},{"$f":"Tax!AV40","v":8346.4739811405543},{"$f":"Tax!AW40","v":8346.4739811405543},{"$f":"Tax!AX40","v":8346.4739811405543},{"$f":"Tax!AY40","v":7894.9999999999955},{"$f":"Tax!AZ40","v":7894.9999999999955},{"$f":"Tax!BA40","v":7894.9999999999955},{"$f":"Tax!BB40","v":7894.9999999999955},{"$f":"Tax!BC40","v":7894.9999999999955},{"$f":"Tax!BD40","v":7894.9999999999955},{"$f":"Tax!BE40","v":0},{"$f":"Tax!BF40","v":0},{"$f":"Tax!BG40","v":0},{"$f":"Tax!BH40","v":0},{"$f":"Tax!BI40","v":0},{"$f":"Tax!BJ40","v":0},{"$f":"Tax!BK40","v":0},{"$f":"Tax!BL40","v":0},{"$f":"Tax!BM40","v":0},{"$f":"Tax!BN40","v":0},{"$f":"Tax!BO40","v":0},{"$f":"Tax!BP40","v":0},{"$f":"Tax!BQ40","v":0},{"$f":"Tax!BR40","v":0},{"$f":"Tax!BS40","v":0},{"$f":"Tax!BT40","v":0},{"$f":"Tax!BU40","v":0},{"$f":"Tax!BV40","v":0},{"$f":"Tax!BW40","v":0},{"$f":"Tax!BX40","v":0},{"$f":"Tax!BY40","v":0},{"$f":"Tax!BZ40","v":0},{"$f":"Tax!CA40","v":0},{"$f":"Tax!CB40","v":0},{"$f":"Tax!CC40","v":0},{"$f":"Tax!CD40","v":0},{"$f":"Tax!CE40","v":0},{"$f":"Tax!CF40","v":0},{"$f":"Tax!CG40","v":0},{"$f":"Tax!CH40","v":0},{"$f":"Tax!CI40","v":0},{"$f":"Tax!CJ40","v":0},{"$f":"Tax!CK40","v":0},{"$f":"Tax!CL40","v":0},{"$f":"Tax!CM40","v":0},{"$f":"Tax!CN40","v":0},{"$f":"Tax!CO40","v":0},{"$f":"Tax!CP40","v":0},{"$f":"Tax!CQ40","v":0},{"$f":"Tax!CR40","v":0},{"$f":"Tax!CS40","v":0},{"$f":"Tax!CT40","v":0},{"$f":"Tax!CU40","v":0},{"$f":"Tax!CV40","v":0},{"$f":"Tax!CW40","v":0},{"$f":"Tax!CX40","v":0},{"$f":"Tax!CY40","v":0},{"$f":"Tax!CZ40","v":0},{"$f":"Tax!DA40","v":0},{"$f":"Tax!DB40","v":0},{"$f":"Tax!DC40","v":0},{"$f":"Tax!DD40","v":0},{"$f":"Tax!DE40","v":0},{"$f":"Tax!DF40","v":0},{"$f":"Tax!DG40","v":0},{"$f":"Tax!DH40","v":0},{"$f":"Tax!DI40","v":0},{"$f":"Tax!DJ40","v":0},{"$f":"Tax!DK40","v":0},{"$f":"Tax!DL40","v":0},{"$f":"Tax!DM40","v":0},{"$f":"Tax!DN40","v":0},{"$f":"Tax!DO40","v":0},{"$f":"Tax!DP40","v":0},{"$f":"Tax!DQ40","v":0},{"$f":"Tax!DR40","v":0},{"$f":"Tax!DS40","v":0},{"$f":"Tax!DT40","v":0},{"$f":"Tax!DU40","v":0},{"$f":"Tax!DV40","v":0},{"$f":"Tax!DW40","v":0},{"$f":"Tax!DX40","v":0},{"$f":"Tax!DY40","v":0},{"$f":"Tax!DZ40","v":0},{"$f":"Tax!EA40","v":0},{"$f":"Tax!EB40","v":0},{"$f":"Tax!EC40","v":0},{"$f":"Tax!ED40","v":0},{"$f":"Tax!EE40","v":0},{"$f":"Tax!EF40","v":0},{"$f":"Tax!EG40","v":0},{"$f":"Tax!EH40","v":0},{"$f":"Tax!EI40","v":0},{"$f":"Tax!EJ40","v":0},{"$f":"Tax!EK40","v":0},{"$f":"Tax!EL40","v":0},{"$f":"Tax!EM40","v":0},{"$f":"Tax!EN40","v":0},{"$f":"Tax!EO40","v":0},{"$f":"Tax!EP40","v":0},{"$f":"Tax!EQ40","v":0},{"$f":"Tax!ER40","v":0},{"$f":"Tax!ES40","v":0},{"$f":"Tax!ET40","v":0},{"$f":"Tax!EU40","v":0},{"$f":"Tax!EV40","v":0},{"$f":"Tax!EW40","v":0},{"$f":"Tax!EX40","v":0},{"$f":"Tax!EY40","v":0},{"$f":"Tax!EZ40","v":0}]
[null,null,null,"Taxable_Income_Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tax!A69","v":0},{"$f":"Tax!B69","v":0},{"$f":"Tax!C69","v":0},{"$f":"Tax!D69","v":0},null,null,null,null,{"$f":"Tax!I69","v":0},{"$f":"Tax!J69","v":0},{"$f":"Tax!K69","v":0},{"$f":"Tax!L69","v":0},{"$f":"Tax!M69","v":-1713.7879620187657},{"$f":"Tax!N69","v":-5033.2100776512289},{"$f":"Tax!O69","v":-5715.9929317778397},{"$f":"Tax!P69","v":210.0547423600101},{"$f":"Tax!Q69","v":-1449.351136222318},{"$f":"Tax!R69","v":-1085.6841504538206},{"$f":"Tax!S69","v":-1026.5736492170618},{"$f":"Tax!T69","v":-745.88078649589079},{"$f":"Tax!U69","v":-668.49266884035933},{"$f":"Tax!V69","v":-380.19593052525488},{"$f":"Tax!W69","v":-284.87474692244905},{"$f":"Tax!X69","v":-9.9878512852847052},{"$f":"Tax!Y69","v":128.52548562329685},{"$f":"Tax!Z69","v":433.71022150352474},{"$f":"Tax!AA69","v":400.42025793473294},{"$f":"Tax!AB69","v":723.80364809453567},{"$f":"Tax!AC69","v":881.11928328674912},{"$f":"Tax!AD69","v":1217.3685312260513},{"$f":"Tax!AE69","v":1398.4174327985293},{"$f":"Tax!AF69","v":1732.7293064131118},{"$f":"Tax!AG69","v":1946.1823358828642},{"$f":"Tax!AH69","v":2293.6768658252377},{"$f":"Tax!AI69","v":2507.1857888365394},{"$f":"Tax!AJ69","v":2865.734215049717},{"$f":"Tax!AK69","v":2985.2252548246015},{"$f":"Tax!AL69","v":3365.575331167729},{"$f":"Tax!AM69","v":3631.6837372763212},{"$f":"Tax!AN69","v":4016.603148717817},{"$f":"Tax!AO69","v":4319.7316458931682},{"$f":"Tax!AP69","v":4726.4686053334972},{"$f":"Tax!AQ69","v":5046.359191143456},{"$f":"Tax!AR69","v":5469.0454503635201},{"$f":"Tax!AS69","v":5817.5638826674849},{"$f":"Tax!AT69","v":6256.4058972122348},{"$f":"Tax!AU69","v":6634.8939218474034},{"$f":"Tax!AV69","v":7091.495390162273},{"$f":"Tax!AW69","v":7503.5226649903734},{"$f":"Tax!AX69","v":8166.5143946410744},{"$f":"Tax!AY69","v":8580.8243319347857},{"$f":"Tax!AZ69","v":9248.7310386469617},{"$f":"Tax!BA69","v":9513.2875567325427},{"$f":"Tax!BB69","v":9513.2875567325427},{"$f":"Tax!BC69","v":9464.4386677008515},{"$f":"Tax!BD69","v":9464.4386677008515},{"$f":"Tax!BE69","v":0},{"$f":"Tax!BF69","v":0},{"$f":"Tax!BG69","v":0},{"$f":"Tax!BH69","v":0},{"$f":"Tax!BI69","v":0},{"$f":"Tax!BJ69","v":0},{"$f":"Tax!BK69","v":0},{"$f":"Tax!BL69","v":0},{"$f":"Tax!BM69","v":0},{"$f":"Tax!BN69","v":0},{"$f":"Tax!BO69","v":0},{"$f":"Tax!BP69","v":0},{"$f":"Tax!BQ69","v":0},{"$f":"Tax!BR69","v":0},{"$f":"Tax!BS69","v":0},{"$f":"Tax!BT69","v":0},{"$f":"Tax!BU69","v":0},{"$f":"Tax!BV69","v":0},{"$f":"Tax!BW69","v":0},{"$f":"Tax!BX69","v":0},{"$f":"Tax!BY69","v":0},{"$f":"Tax!BZ69","v":0},{"$f":"Tax!CA69","v":0},{"$f":"Tax!CB69","v":0},{"$f":"Tax!CC69","v":0},{"$f":"Tax!CD69","v":0},{"$f":"Tax!CE69","v":0},{"$f":"Tax!CF69","v":0},{"$f":"Tax!CG69","v":0},{"$f":"Tax!CH69","v":0},{"$f":"Tax!CI69","v":0},{"$f":"Tax!CJ69","v":0},{"$f":"Tax!CK69","v":0},{"$f":"Tax!CL69","v":0},{"$f":"Tax!CM69","v":0},{"$f":"Tax!CN69","v":0},{"$f":"Tax!CO69","v":0},{"$f":"Tax!CP69","v":0},{"$f":"Tax!CQ69","v":0},{"$f":"Tax!CR69","v":0},{"$f":"Tax!CS69","v":0},{"$f":"Tax!CT69","v":0},{"$f":"Tax!CU69","v":0},{"$f":"Tax!CV69","v":0},{"$f":"Tax!CW69","v":0},{"$f":"Tax!CX69","v":0},{"$f":"Tax!CY69","v":0},{"$f":"Tax!CZ69","v":0},{"$f":"Tax!DA69","v":0},{"$f":"Tax!DB69","v":0},{"$f":"Tax!DC69","v":0},{"$f":"Tax!DD69","v":0},{"$f":"Tax!DE69","v":0},{"$f":"Tax!DF69","v":0},{"$f":"Tax!DG69","v":0},{"$f":"Tax!DH69","v":0},{"$f":"Tax!DI69","v":0},{"$f":"Tax!DJ69","v":0},{"$f":"Tax!DK69","v":0},{"$f":"Tax!DL69","v":0},{"$f":"Tax!DM69","v":0},{"$f":"Tax!DN69","v":0},{"$f":"Tax!DO69","v":0},{"$f":"Tax!DP69","v":0},{"$f":"Tax!DQ69","v":0},{"$f":"Tax!DR69","v":0},{"$f":"Tax!DS69","v":0},{"$f":"Tax!DT69","v":0},{"$f":"Tax!DU69","v":0},{"$f":"Tax!DV69","v":0},{"$f":"Tax!DW69","v":0},{"$f":"Tax!DX69","v":0},{"$f":"Tax!DY69","v":0},{"$f":"Tax!DZ69","v":0},{"$f":"Tax!EA69","v":0},{"$f":"Tax!EB69","v":0},{"$f":"Tax!EC69","v":0},{"$f":"Tax!ED69","v":0},{"$f":"Tax!EE69","v":0},{"$f":"Tax!EF69","v":0},{"$f":"Tax!EG69","v":0},{"$f":"Tax!EH69","v":0},{"$f":"Tax!EI69","v":0},{"$f":"Tax!EJ69","v":0},{"$f":"Tax!EK69","v":0},{"$f":"Tax!EL69","v":0},{"$f":"Tax!EM69","v":0},{"$f":"Tax!EN69","v":0},{"$f":"Tax!EO69","v":0},{"$f":"Tax!EP69","v":0},{"$f":"Tax!EQ69","v":0},{"$f":"Tax!ER69","v":0},{"$f":"Tax!ES69","v":0},{"$f":"Tax!ET69","v":0},{"$f":"Tax!EU69","v":0},{"$f":"Tax!EV69","v":0},{"$f":"Tax!EW69","v":0},{"$f":"Tax!EX69","v":0},{"$f":"Tax!EY69","v":0},{"$f":"Tax!EZ69","v":0}]
[null,null,null,"Taxes_Input",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Tax!M89","v":0},{"$f":"Tax!N89","v":0},{"$f":"Tax!O89","v":0},{"$f":"Tax!P89","v":0},{"$f":"Tax!Q89","v":0},{"$f":"Tax!R89","v":0},{"$f":"Tax!S89","v":0},{"$f":"Tax!T89","v":0},{"$f":"Tax!U89","v":0},{"$f":"Tax!V89","v":0},{"$f":"Tax!W89","v":0},{"$f":"Tax!X89","v":0},{"$f":"Tax!Y89","v":0},{"$f":"Tax!Z89","v":0},{"$f":"Tax!AA89","v":0},{"$f":"Tax!AB89","v":0},{"$f":"Tax!AC89","v":0},{"$f":"Tax!AD89","v":0},{"$f":"Tax!AE89","v":0},{"$f":"Tax!AF89","v":253.01064938361853},{"$f":"Tax!AG89","v":389.23646717657289},{"$f":"Tax!AH89","v":458.73537316504758},{"$f":"Tax!AI89","v":501.43715776730789},{"$f":"Tax!AJ89","v":573.14684300994338},{"$f":"Tax!AK89","v":597.04505096492028},{"$f":"Tax!AL89","v":673.1150662335458},{"$f":"Tax!AM89","v":726.33674745526423},{"$f":"Tax!AN89","v":803.32062974356347},{"$f":"Tax!AO89","v":863.94632917863373},{"$f":"Tax!AP89","v":945.2937210666995},{"$f":"Tax!AQ89","v":1009.2718382286912},{"$f":"Tax!AR89","v":1093.8090900727041},{"$f":"Tax!AS89","v":1163.5127765334971},{"$f":"Tax!AT89","v":1251.281179442447},{"$f":"Tax!AU89","v":1326.9787843694808},{"$f":"Tax!AV89","v":1418.2990780324546},{"$f":"Tax!AW89","v":1500.7045329980747},{"$f":"Tax!AX89","v":1633.302878928215},{"$f":"Tax!AY89","v":1716.1648663869573},{"$f":"Tax!AZ89","v":1849.7462077293924},{"$f":"Tax!BA89","v":1902.6575113465087},{"$f":"Tax!BB89","v":1902.6575113465087},{"$f":"Tax!BC89","v":1892.8877335401703},{"$f":"Tax!BD89","v":1892.8877335401703},{"$f":"Tax!BE89","v":0},{"$f":"Tax!BF89","v":0},{"$f":"Tax!BG89","v":0},{"$f":"Tax!BH89","v":0},{"$f":"Tax!BI89","v":0},{"$f":"Tax!BJ89","v":0},{"$f":"Tax!BK89","v":0},{"$f":"Tax!BL89","v":0},{"$f":"Tax!BM89","v":0},{"$f":"Tax!BN89","v":0},{"$f":"Tax!BO89","v":0},{"$f":"Tax!BP89","v":0},{"$f":"Tax!BQ89","v":0},{"$f":"Tax!BR89","v":0},{"$f":"Tax!BS89","v":0},{"$f":"Tax!BT89","v":0},{"$f":"Tax!BU89","v":0},{"$f":"Tax!BV89","v":0},{"$f":"Tax!BW89","v":0},{"$f":"Tax!BX89","v":0},{"$f":"Tax!BY89","v":0},{"$f":"Tax!BZ89","v":0},{"$f":"Tax!CA89","v":0},{"$f":"Tax!CB89","v":0},{"$f":"Tax!CC89","v":0},{"$f":"Tax!CD89","v":0},{"$f":"Tax!CE89","v":0},{"$f":"Tax!CF89","v":0},{"$f":"Tax!CG89","v":0},{"$f":"Tax!CH89","v":0},{"$f":"Tax!CI89","v":0},{"$f":"Tax!CJ89","v":0},{"$f":"Tax!CK89","v":0},{"$f":"Tax!CL89","v":0},{"$f":"Tax!CM89","v":0},{"$f":"Tax!CN89","v":0},{"$f":"Tax!CO89","v":0},{"$f":"Tax!CP89","v":0},{"$f":"Tax!CQ89","v":0},{"$f":"Tax!CR89","v":0},{"$f":"Tax!CS89","v":0},{"$f":"Tax!CT89","v":0},{"$f":"Tax!CU89","v":0},{"$f":"Tax!CV89","v":0},{"$f":"Tax!CW89","v":0},{"$f":"Tax!CX89","v":0},{"$f":"Tax!CY89","v":0},{"$f":"Tax!CZ89","v":0},{"$f":"Tax!DA89","v":0},{"$f":"Tax!DB89","v":0},{"$f":"Tax!DC89","v":0},{"$f":"Tax!DD89","v":0},{"$f":"Tax!DE89","v":0},{"$f":"Tax!DF89","v":0},{"$f":"Tax!DG89","v":0},{"$f":"Tax!DH89","v":0},{"$f":"Tax!DI89","v":0},{"$f":"Tax!DJ89","v":0},{"$f":"Tax!DK89","v":0},{"$f":"Tax!DL89","v":0},{"$f":"Tax!DM89","v":0},{"$f":"Tax!DN89","v":0},{"$f":"Tax!DO89","v":0},{"$f":"Tax!DP89","v":0},{"$f":"Tax!DQ89","v":0},{"$f":"Tax!DR89","v":0},{"$f":"Tax!DS89","v":0},{"$f":"Tax!DT89","v":0},{"$f":"Tax!DU89","v":0},{"$f":"Tax!DV89","v":0},{"$f":"Tax!DW89","v":0},{"$f":"Tax!DX89","v":0},{"$f":"Tax!DY89","v":0},{"$f":"Tax!DZ89","v":0},{"$f":"Tax!EA89","v":0},{"$f":"Tax!EB89","v":0},{"$f":"Tax!EC89","v":0},{"$f":"Tax!ED89","v":0},{"$f":"Tax!EE89","v":0},{"$f":"Tax!EF89","v":0},{"$f":"Tax!EG89","v":0},{"$f":"Tax!EH89","v":0},{"$f":"Tax!EI89","v":0},{"$f":"Tax!EJ89","v":0},{"$f":"Tax!EK89","v":0},{"$f":"Tax!EL89","v":0},{"$f":"Tax!EM89","v":0},{"$f":"Tax!EN89","v":0},{"$f":"Tax!EO89","v":0},{"$f":"Tax!EP89","v":0},{"$f":"Tax!EQ89","v":0},{"$f":"Tax!ER89","v":0},{"$f":"Tax!ES89","v":0},{"$f":"Tax!ET89","v":0},{"$f":"Tax!EU89","v":0},{"$f":"Tax!EV89","v":0},{"$f":"Tax!EW89","v":0},{"$f":"Tax!EX89","v":0},{"$f":"Tax!EY89","v":0},{"$f":"Tax!EZ89","v":0}]
[null,null,null,"Repayment_Input",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Debt!Q361+Debt!Q363","v":5622.2042232710064},{"$f":"Debt!R361+Debt!R363","v":6484.0765930786038},{"$f":"Debt!S361+Debt!S363","v":6099.753924616356},{"$f":"Debt!T361+Debt!T363","v":6607.7331882619546},{"$f":"Debt!U361+Debt!U363","v":6298.8869983946488},{"$f":"Debt!V361+Debt!V363","v":6688.3936446048183},{"$f":"Debt!W361+Debt!W363","v":6472.4277472957001},{"$f":"Debt!X361+Debt!X363","v":6815.9023159700555},{"$f":"Debt!Y361+Debt!Y363","v":6611.1338073604638},{"$f":"Debt!Z361+Debt!Z363","v":6967.3889214472547},{"$f":"Debt!AA361+Debt!AA363","v":6677.8037582181405},{"$f":"Debt!AB361+Debt!AB363","v":7023.0010363615593},{"$f":"Debt!AC361+Debt!AC363","v":6841.6655645650017},{"$f":"Debt!AD361+Debt!AD363","v":7185.3710247474764},{"$f":"Debt!AE361+Debt!AE363","v":7007.869935926572},{"$f":"Debt!AF361+Debt!AF363","v":7354.0294381973763},{"$f":"Debt!AG361+Debt!AG363","v":7161.8706893620711},{"$f":"Debt!AH361+Debt!AH363","v":7516.2769102279908},{"$f":"Debt!AI361+Debt!AI363","v":7346.1847753785723},{"$f":"Debt!AJ361+Debt!AJ363","v":7684.6544754348033},{"$f":"Debt!AK361+Debt!AK363","v":7449.1789249605854},{"$f":"Debt!AL361+Debt!AL363","v":7791.8002896173712},{"$f":"Debt!AM361+Debt!AM363","v":7633.6327004636578},{"$f":"Debt!AN361+Debt!AN363","v":7982.8051679507735},{"$f":"Debt!AO361+Debt!AO363","v":7805.8314866018118},{"$f":"Debt!AP361+Debt!AP363","v":8159.9702176394921},{"$f":"Debt!AQ361+Debt!AQ363","v":8035.7359319599009},{"$f":"Debt!AR361+Debt!AR363","v":8398.1303335083267},{"$f":"Debt!AS361+Debt!AS363","v":8280.7551671993497},{"$f":"Debt!AT361+Debt!AT363","v":8643.4457948172694},{"$f":"Debt!AU361+Debt!AU363","v":8533.1222156632812},{"$f":"Debt!AV361+Debt!AV363","v":8910.5188388705501},{"$f":"Debt!AW361+Debt!AW363","v":8779.3182871457939},{"$f":"Debt!AX361+Debt!AX363","v":9156.3455712848991},{"$f":"Debt!AY361+Debt!AY363","v":0},{"$f":"Debt!AZ361+Debt!AZ363","v":0},{"$f":"Debt!BA361+Debt!BA363","v":0},{"$f":"Debt!BB361+Debt!BB363","v":0},{"$f":"Debt!BC361+Debt!BC363","v":0},{"$f":"Debt!BD361+Debt!BD363","v":0},{"$f":"Debt!BE361+Debt!BE363","v":0},{"$f":"Debt!BF361+Debt!BF363","v":0},{"$f":"Debt!BG361+Debt!BG363","v":0},{"$f":"Debt!BH361+Debt!BH363","v":0},{"$f":"Debt!BI361+Debt!BI363","v":0},{"$f":"Debt!BJ361+Debt!BJ363","v":0},{"$f":"Debt!BK361+Debt!BK363","v":0},{"$f":"Debt!BL361+Debt!BL363","v":0},{"$f":"Debt!BM361+Debt!BM363","v":0},{"$f":"Debt!BN361+Debt!BN363","v":0},{"$f":"Debt!BO361+Debt!BO363","v":0},{"$f":"Debt!BP361+Debt!BP363","v":0},{"$f":"Debt!BQ361+Debt!BQ363","v":0},{"$f":"Debt!BR361+Debt!BR363","v":0},{"$f":"Debt!BS361+Debt!BS363","v":0},{"$f":"Debt!BT361+Debt!BT363","v":0},{"$f":"Debt!BU361+Debt!BU363","v":0},{"$f":"Debt!BV361+Debt!BV363","v":0},{"$f":"Debt!BW361+Debt!BW363","v":0},{"$f":"Debt!BX361+Debt!BX363","v":0},{"$f":"Debt!BY361+Debt!BY363","v":0},{"$f":"Debt!BZ361+Debt!BZ363","v":0},{"$f":"Debt!CA361+Debt!CA363","v":0},{"$f":"Debt!CB361+Debt!CB363","v":0},{"$f":"Debt!CC361+Debt!CC363","v":0},{"$f":"Debt!CD361+Debt!CD363","v":0},{"$f":"Debt!CE361+Debt!CE363","v":0},{"$f":"Debt!CF361+Debt!CF363","v":0},{"$f":"Debt!CG361+Debt!CG363","v":0},{"$f":"Debt!CH361+Debt!CH363","v":0},{"$f":"Debt!CI361+Debt!CI363","v":0},{"$f":"Debt!CJ361+Debt!CJ363","v":0},{"$f":"Debt!CK361+Debt!CK363","v":0},{"$f":"Debt!CL361+Debt!CL363","v":0},{"$f":"Debt!CM361+Debt!CM363","v":0},{"$f":"Debt!CN361+Debt!CN363","v":0},{"$f":"Debt!CO361+Debt!CO363","v":0},{"$f":"Debt!CP361+Debt!CP363","v":0},{"$f":"Debt!CQ361+Debt!CQ363","v":0},{"$f":"Debt!CR361+Debt!CR363","v":0},{"$f":"Debt!CS361+Debt!CS363","v":0},{"$f":"Debt!CT361+Debt!CT363","v":0},{"$f":"Debt!CU361+Debt!CU363","v":0},{"$f":"Debt!CV361+Debt!CV363","v":0},{"$f":"Debt!CW361+Debt!CW363","v":0},{"$f":"Debt!CX361+Debt!CX363","v":0},{"$f":"Debt!CY361+Debt!CY363","v":0},{"$f":"Debt!CZ361+Debt!CZ363","v":0},{"$f":"Debt!DA361+Debt!DA363","v":0},{"$f":"Debt!DB361+Debt!DB363","v":0},{"$f":"Debt!DC361+Debt!DC363","v":0},{"$f":"Debt!DD361+Debt!DD363","v":0},{"$f":"Debt!DE361+Debt!DE363","v":0},{"$f":"Debt!DF361+Debt!DF363","v":0},{"$f":"Debt!DG361+Debt!DG363","v":0},{"$f":"Debt!DH361+Debt!DH363","v":0},{"$f":"Debt!DI361+Debt!DI363","v":0},{"$f":"Debt!DJ361+Debt!DJ363","v":0},{"$f":"Debt!DK361+Debt!DK363","v":0},{"$f":"Debt!DL361+Debt!DL363","v":0},{"$f":"Debt!DM361+Debt!DM363","v":0},{"$f":"Debt!DN361+Debt!DN363","v":0},{"$f":"Debt!DO361+Debt!DO363","v":0},{"$f":"Debt!DP361+Debt!DP363","v":0},{"$f":"Debt!DQ361+Debt!DQ363","v":0},{"$f":"Debt!DR361+Debt!DR363","v":0},{"$f":"Debt!DS361+Debt!DS363","v":0},{"$f":"Debt!DT361+Debt!DT363","v":0},{"$f":"Debt!DU361+Debt!DU363","v":0},{"$f":"Debt!DV361+Debt!DV363","v":0},{"$f":"Debt!DW361+Debt!DW363","v":0},{"$f":"Debt!DX361+Debt!DX363","v":0},{"$f":"Debt!DY361+Debt!DY363","v":0},{"$f":"Debt!DZ361+Debt!DZ363","v":0},{"$f":"Debt!EA361+Debt!EA363","v":0},{"$f":"Debt!EB361+Debt!EB363","v":0},{"$f":"Debt!EC361+Debt!EC363","v":0},{"$f":"Debt!ED361+Debt!ED363","v":0},{"$f":"Debt!EE361+Debt!EE363","v":0},{"$f":"Debt!EF361+Debt!EF363","v":0},{"$f":"Debt!EG361+Debt!EG363","v":0},{"$f":"Debt!EH361+Debt!EH363","v":0},{"$f":"Debt!EI361+Debt!EI363","v":0},{"$f":"Debt!EJ361+Debt!EJ363","v":0},{"$f":"Debt!EK361+Debt!EK363","v":0},{"$f":"Debt!EL361+Debt!EL363","v":0},{"$f":"Debt!EM361+Debt!EM363","v":0},{"$f":"Debt!EN361+Debt!EN363","v":0},{"$f":"Debt!EO361+Debt!EO363","v":0},{"$f":"Debt!EP361+Debt!EP363","v":0},{"$f":"Debt!EQ361+Debt!EQ363","v":0},{"$f":"Debt!ER361+Debt!ER363","v":0},{"$f":"Debt!ES361+Debt!ES363","v":0},{"$f":"Debt!ET361+Debt!ET363","v":0},{"$f":"Debt!EU361+Debt!EU363","v":0},{"$f":"Debt!EV361+Debt!EV363","v":0},{"$f":"Debt!EW361+Debt!EW363","v":0},{"$f":"Debt!EX361+Debt!EX363","v":0},{"$f":"Debt!EY361+Debt!EY363","v":0},{"$f":"Debt!EZ361+Debt!EZ363","v":0}]
[null,null,null,"Shareholder_Loan_Interest_Input",null,null,null,null,null,{"$f":"'Compare and Verify'!H226","v":0},{"$f":"'Compare and Verify'!H226","v":0},{"$f":"'Compare and Verify'!I226","v":0},{"$f":"'Compare and Verify'!J226","v":0},{"$f":"'Compare and Verify'!K226","v":0},{"$f":"'Compare and Verify'!L226","v":0},{"$f":"'Compare and Verify'!M226","v":0},{"$f":"'Compare and Verify'!N226","v":0},{"$f":"'Compare and Verify'!O226","v":0},{"$f":"'Compare and Verify'!P226","v":0},{"$f":"'Compare and Verify'!Q226","v":0},{"$f":"'Compare and Verify'!R226","v":0},{"$f":"'Compare and Verify'!S226","v":0},{"$f":"'Compare and Verify'!T226","v":0},{"$f":"'Compare and Verify'!U226","v":0},{"$f":"'Compare and Verify'!V226","v":0},{"$f":"'Compare and Verify'!W226","v":0},{"$f":"'Compare and Verify'!X226","v":0},{"$f":"'Compare and Verify'!Y226","v":0},{"$f":"'Compare and Verify'!Z226","v":0},{"$f":"'Compare and Verify'!AA226","v":0},{"$f":"'Compare and Verify'!AB226","v":0},{"$f":"'Compare and Verify'!AC226","v":0},{"$f":"'Compare and Verify'!AD226","v":0},{"$f":"'Compare and Verify'!AE226","v":1713.7879620187657},{"$f":"'Compare and Verify'!AF226","v":0},{"$f":"'Compare and Verify'!AG226","v":0},{"$f":"'Compare and Verify'!AH226","v":0},{"$f":"'Compare and Verify'!AI226","v":0},{"$f":"'Compare and Verify'!AJ226","v":0},{"$f":"'Compare and Verify'!AK226","v":5033.2100776512289},{"$f":"'Compare and Verify'!AL226","v":0},{"$f":"'Compare and Verify'!AM226","v":0},{"$f":"'Compare and Verify'!AN226","v":0},{"$f":"'Compare and Verify'!AO226","v":0},{"$f":"'Compare and Verify'!AP226","v":0},{"$f":"'Compare and Verify'!AQ226","v":5715.9929317778397},{"$f":"'Compare and Verify'!AR226","v":0},{"$f":"'Compare and Verify'!AS226","v":0},{"$f":"'Compare and Verify'!AT226","v":0},{"$f":"'Compare and Verify'!AU226","v":0},{"$f":"'Compare and Verify'!AV226","v":0},{"$f":"'Compare and Verify'!AW226","v":5933.2948863188412},{"$f":"-'FS semi'!Q25","v":6102.8704564239079},{"$f":"-'FS semi'!R25","v":5952.8425539952577},{"$f":"-'FS semi'!S25","v":5917.6634207667357},{"$f":"-'FS semi'!T25","v":5856.9311708086052},{"$f":"-'FS semi'!U25","v":5810.8876089843789},{"$f":"-'FS semi'!V25","v":5742.2892039912122},{"$f":"-'FS semi'!W25","v":5684.8414002336094},{"$f":"-'FS semi'!X25","v":5605.8571372298356},{"$f":"-'FS semi'!Y25","v":5535.7653373318362},{"$f":"-'FS semi'!Z25","v":5447.4648698459041},{"$f":"-'FS semi'!AA25","v":5367.0497934172226},{"$f":"-'FS semi'!AB25","v":5266.5197183377013},{"$f":"-'FS semi'!AC25","v":5174.0378195666008},{"$f":"-'FS semi'!AD25","v":5059.1336118330728},{"$f":"-'FS semi'!AE25","v":4952.0745700326061},{"$f":"-'FS semi'!AF25","v":4820.9227214706452},{"$f":"-'FS semi'!AG25","v":4707.4914828077917},{"$f":"-'FS semi'!AH25","v":4577.7556831674383},{"$f":"-'FS semi'!AI25","v":4457.0557525515651},{"$f":"-'FS semi'!AJ25","v":4314.8592480089319},{"$f":"-'FS semi'!AK25","v":4181.9173203134551},{"$f":"-'FS semi'!AL25","v":4025.8772981813086},{"$f":"-'FS semi'!AM25","v":3878.9499154773689},{"$f":"-'FS semi'!AN25","v":3707.455485006617},{"$f":"-'FS semi'!AO25","v":3543.6702427649848},{"$f":"-'FS semi'!AP25","v":3357.3519295367591},{"$f":"-'FS semi'!AQ25","v":3178.4149821464553},{"$f":"-'FS semi'!AR25","v":2975.2744940686457},{"$f":"-'FS semi'!AS25","v":2780.2066402800001},{"$f":"-'FS semi'!AT25","v":2560.2224639305523},{"$f":"-'FS semi'!AU25","v":2348.0545341267029},{"$f":"-'FS semi'!AV25","v":2109.5761687500849},{"$f":"-'FS semi'!AW25","v":1877.5119357432081},{"$f":"-'FS semi'!AX25","v":1431.5914329906773},{"$f":"-'FS semi'!AY25","v":980.91351430810687},{"$f":"-'FS semi'!AZ25","v":313.00680759593087},{"$f":"-'FS semi'!BA25","v":0},{"$f":"-'FS semi'!BB25","v":0},{"$f":"-'FS semi'!BC25","v":0},{"$f":"-'FS semi'!BD25","v":0},{"$f":"-'FS semi'!BE25","v":0}]
[null,null,null,"CFADS_For_NPV",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'FS semi'!Q55","v":20289.71565412682},{"$f":"'FS semi'!R55","v":18156.781599498117},{"$f":"'FS semi'!S55","v":18271.794624593997},{"$f":"'FS semi'!T55","v":18113.557941862309},{"$f":"'FS semi'!U55","v":18228.054096533277},{"$f":"'FS semi'!V55","v":18070.116720429767},{"$f":"'FS semi'!W55","v":18184.087716580179},{"$f":"'FS semi'!X55","v":18051.174369561304},{"$f":"'FS semi'!Y55","v":18115.162717383497},{"$f":"'FS semi'!Z55","v":17982.548432358897},{"$f":"'FS semi'!AA55","v":18095.442975121448},{"$f":"'FS semi'!AB55","v":17938.401646403741},{"$f":"'FS semi'!AC55","v":18050.744722096344},{"$f":"'FS semi'!AD55","v":17894.001592074037},{"$f":"'FS semi'!AE55","v":18005.783941149122},{"$f":"'FS semi'!AF55","v":17620.810232439402},{"$f":"'FS semi'!AG55","v":17546.831951936059},{"$f":"'FS semi'!AH55","v":17345.667629251297},{"$f":"'FS semi'!AI55","v":17413.597523399472},{"$f":"'FS semi'!AJ55","v":17186.037881327811},{"$f":"'FS semi'!AK55","v":17272.181256511296},{"$f":"'FS semi'!AL55","v":17040.558683723215},{"$f":"'FS semi'!AM55","v":17096.778161171449},{"$f":"'FS semi'!AN55","v":16888.772159043652},{"$f":"'FS semi'!AO55","v":16888.508163925151},{"$f":"'FS semi'!AP55","v":16676.435127608278},{"$f":"'FS semi'!AQ55","v":16720.664710482168},{"$f":"'FS semi'!AR55","v":16481.466179896754},{"$f":"'FS semi'!AS55","v":16519.33703190841},{"$f":"'FS semi'!AT55","v":16277.204295372232},{"$f":"'FS semi'!AU55","v":16308.436561922057},{"$f":"'FS semi'!AV55","v":16087.026191656874},{"$f":"'FS semi'!AW55","v":16062.935401196057},{"$f":"'FS semi'!AX55","v":15800.542568795896},{"$f":"'FS semi'!AY55","v":15823.284774578686},{"$f":"'FS semi'!AZ55","v":15536.229579624389},{"$f":"'FS semi'!BA55","v":15588.24135986191},{"$f":"'FS semi'!BB55","v":15435.064382998364},{"$f":"'FS semi'!BC55","v":15549.063335713705},{"$f":"'FS semi'!BD55","v":15419.896924363344},{"$f":"'FS semi'!BE55","v":4292.1689013546065}]
[null,null,null,"Cash_After_Debt_Service_Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'FS semi'!Q63","v":9436.8238437272357},{"$f":"'FS semi'!R63","v":6655.6565026307835},{"$f":"'FS semi'!S63","v":7222.3231449473333},{"$f":"'FS semi'!T63","v":6776.0678113330923},{"$f":"'FS semi'!U63","v":7274.3727417484806},{"$f":"'FS semi'!V63","v":6946.6270527567394},{"$f":"'FS semi'!W63","v":7358.2824323526092},{"$f":"'FS semi'!X63","v":7077.79714929277},{"$f":"'FS semi'!Y63","v":7459.0551331762526},{"$f":"'FS semi'!Z63","v":7187.0700024591588},{"$f":"'FS semi'!AA63","v":7520.1711347155378},{"$f":"'FS semi'!AB63","v":7240.7858429346961},{"$f":"'FS semi'!AC63","v":7643.8788923005577},{"$f":"'FS semi'!AD63","v":7364.7753423015492},{"$f":"'FS semi'!AE63","v":7772.8932327869934},{"$f":"'FS semi'!AF63","v":7244.9200468590934},{"$f":"'FS semi'!AG63","v":7508.2409749598755},{"$f":"'FS semi'!AH63","v":7170.429161711214},{"$f":"'FS semi'!AI63","v":7546.6625025328976},{"$f":"'FS semi'!AJ63","v":7196.985082075551},{"$f":"'FS semi'!AK63","v":7550.8493268368293},{"$f":"'FS semi'!AL63","v":7200.9154436029439},{"$f":"'FS semi'!AM63","v":7580.484147033123},{"$f":"'FS semi'!AN63","v":7236.7306583889549},{"$f":"'FS semi'!AO63","v":7599.1021091748207},{"$f":"'FS semi'!AP63","v":7253.3089880323696},{"$f":"'FS semi'!AQ63","v":7609.3691428154707},{"$f":"'FS semi'!AR63","v":7227.3219818238831},{"$f":"'FS semi'!AS63","v":7582.9988113420059},{"$f":"'FS semi'!AT63","v":7197.0332853832115},{"$f":"'FS semi'!AU63","v":7552.2386508099225},{"$f":"'FS semi'!AV63","v":7171.5547602757251},{"$f":"'FS semi'!AW63","v":7506.32335666172},{"$f":"'FS semi'!AX63","v":7083.9744670206237},{"$f":"'FS semi'!AY63","v":15823.284774578686},{"$f":"'FS semi'!AZ63","v":15536.229579624389},{"$f":"'FS semi'!BA63","v":15588.24135986191},{"$f":"'FS semi'!BB63","v":15435.064382998364},{"$f":"'FS semi'!BC63","v":15549.063335713705},{"$f":"'FS semi'!BD63","v":15419.896924363344},{"$f":"'FS semi'!BE63","v":4292.1689013546065}]
[null,null,null,"Equity_Cashflows_During_Construction",null,null,null,null,null,{"$f":"ConFin!J$376","v":-9.9999999999999994E-12},{"$f":"ConFin!K$376","v":0},{"$f":"ConFin!L$376","v":0},{"$f":"ConFin!M$376","v":0},{"$f":"ConFin!N$376","v":0},{"$f":"ConFin!O$376","v":0},{"$f":"ConFin!P$376","v":0},{"$f":"ConFin!Q$376","v":0},{"$f":"ConFin!R$376","v":0},{"$f":"ConFin!S$376","v":0},{"$f":"ConFin!T$376","v":0},{"$f":"ConFin!U$376","v":0},{"$f":"ConFin!V$376","v":0},{"$f":"ConFin!W$376","v":0},{"$f":"ConFin!X$376","v":0},{"$f":"ConFin!Y$376","v":-12167.12764026852},{"$f":"ConFin!Z$376","v":-12008.524646740912},{"$f":"ConFin!AA$376","v":-12008.524646740912},{"$f":"ConFin!AB$376","v":-12008.524646745011},{"$f":"ConFin!AC$376","v":-12008.524646761165},{"$f":"ConFin!AD$376","v":-12008.524646775923},{"$f":"ConFin!AE$376","v":-12022.532767910463},{"$f":"ConFin!AF$376","v":-12055.24126771991},{"$f":"ConFin!AG$376","v":-12091.890133690271},{"$f":"ConFin!AH$376","v":-10977.4116934544},{"$f":"ConFin!AI$376","v":0},{"$f":"ConFin!AJ$376","v":0},{"$f":"ConFin!AK$376","v":0},{"$f":"ConFin!AL$376","v":0},{"$f":"ConFin!AM$376","v":0},{"$f":"ConFin!AN$376","v":0},{"$f":"ConFin!AO$376","v":0},{"$f":"ConFin!AP$376","v":0},{"$f":"ConFin!AQ$376","v":0},{"$f":"ConFin!AR$376","v":0},{"$f":"ConFin!AS$376","v":0},{"$f":"ConFin!AT$376","v":0},{"$f":"ConFin!AU$376","v":0},{"$f":"ConFin!AV$376","v":0},{"$f":"ConFin!AW$376","v":0},{"$f":"ConFin!AX$376","v":0},{"$f":"ConFin!AY$376","v":0},{"$f":"ConFin!AZ$376","v":0},{"$f":"ConFin!BA$376","v":0},{"$f":"ConFin!BB$376","v":0},{"$f":"ConFin!BC$376","v":0},{"$f":"ConFin!BD$376","v":0},{"$f":"ConFin!BE$376","v":0},{"$f":"ConFin!BF$376","v":0},{"$f":"ConFin!BG$376","v":0},{"$f":"ConFin!BH$376","v":0},{"$f":"ConFin!BI$376","v":0},{"$f":"ConFin!BJ$376","v":0},{"$f":"ConFin!BK$376","v":0},{"$f":"ConFin!BL$376","v":0},{"$f":"ConFin!BM$376","v":0},{"$f":"ConFin!BN$376","v":0},{"$f":"ConFin!BO$376","v":0},{"$f":"ConFin!BP$376","v":0},{"$f":"ConFin!BQ$376","v":0},{"$f":"ConFin!BR$376","v":0},{"$f":"ConFin!BS$376","v":0},{"$f":"ConFin!BT$376","v":0},{"$f":"ConFin!BU$376","v":0},{"$f":"ConFin!BV$376","v":0},{"$f":"ConFin!BW$376","v":0},{"$f":"ConFin!BX$376","v":0},{"$f":"ConFin!BY$376","v":0},{"$f":"ConFin!BZ$376","v":0},{"$f":"ConFin!CA$376","v":0},{"$f":"ConFin!CB$376","v":0},{"$f":"ConFin!CC$376","v":0},{"$f":"ConFin!CD$376","v":0},{"$f":"ConFin!CE$376","v":0},{"$f":"ConFin!CF$376","v":0},{"$f":"ConFin!CG$376","v":0},{"$f":"ConFin!CH$376","v":0},{"$f":"ConFin!CI$376","v":0},{"$f":"ConFin!CJ$376","v":0},{"$f":"ConFin!CK$376","v":0},{"$f":"ConFin!CL$376","v":0},{"$f":"ConFin!CM$376","v":0},{"$f":"ConFin!CN$376","v":0},{"$f":"ConFin!CO$376","v":0}]
[null,null,null,"Equity_Cash_Flow_Input_Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Metrics!Q14","v":9436.8238437272357},{"$f":" Metrics!R14","v":6734.601070184628},{"$f":" Metrics!S14","v":7267.2689753918658},{"$f":" Metrics!T14","v":6880.1214335691966},{"$f":" Metrics!U14","v":7335.2966088325084},{"$f":" Metrics!V14","v":7018.9070652712908},{"$f":" Metrics!W14","v":7440.0472447619195},{"$f":" Metrics!X14","v":7163.4526905187086},{"$f":" Metrics!Y14","v":7497.9979481303308},{"$f":" Metrics!Z14","v":7234.4665682610539},{"$f":" Metrics!AA14","v":7601.0514618510297},{"$f":" Metrics!AB14","v":7321.6730243621514},{"$f":" Metrics!AC14","v":7727.464658089435},{"$f":" Metrics!AD14","v":7438.2234296212173},{"$f":" Metrics!AE14","v":7866.5600936317496},{"$f":" Metrics!AF14","v":7341.6169139784979},{"$f":" Metrics!AG14","v":7590.5092525934215},{"$f":" Metrics!AH14","v":7259.976363520178},{"$f":" Metrics!AI14","v":7616.9780757212102},{"$f":" Metrics!AJ14","v":7269.1243079083997},{"$f":" Metrics!AK14","v":7649.473367694507},{"$f":" Metrics!AL14","v":7290.930247157743},{"$f":" Metrics!AM14","v":7689.9372592718591},{"$f":" Metrics!AN14","v":7347.1275348206727},{"$f":" Metrics!AO14","v":7684.0772033922203},{"$f":" Metrics!AP14","v":7333.7285382101709},{"$f":" Metrics!AQ14","v":7692.6480505422187},{"$f":" Metrics!AR14","v":7310.1156893718799},{"$f":" Metrics!AS14","v":7668.7438924899598},{"$f":" Metrics!AT14","v":7275.0653484605355},{"$f":" Metrics!AU14","v":7647.5737647182177},{"$f":" Metrics!AV14","v":7266.5591244584612},{"$f":" Metrics!AW14","v":11786.856441355005},{"$f":" Metrics!AX14","v":11446.656292603355},{"$f":" Metrics!AY14","v":15823.284774578686},{"$f":" Metrics!AZ14","v":15536.229579624389},{"$f":" Metrics!BA14","v":15588.24135986191},{"$f":" Metrics!BB14","v":15435.064382998364},{"$f":" Metrics!BC14","v":15549.063335713705},{"$f":" Metrics!BD14","v":15419.896924363344},{"$f":" Metrics!BE14","v":4292.1689013546065},{"$f":" Metrics!BF14","v":0},{"$f":" Metrics!BG14","v":0},{"$f":" Metrics!BH14","v":0},{"$f":" Metrics!BI14","v":0},{"$f":" Metrics!BJ14","v":0},{"$f":" Metrics!BK14","v":0},{"$f":" Metrics!BL14","v":0},{"$f":" Metrics!BM14","v":0},{"$f":" Metrics!BN14","v":0},{"$f":" Metrics!BO14","v":0},{"$f":" Metrics!BP14","v":0},{"$f":" Metrics!BQ14","v":0},{"$f":" Metrics!BR14","v":0},{"$f":" Metrics!BS14","v":0},{"$f":" Metrics!BT14","v":0},{"$f":" Metrics!BU14","v":0},{"$f":" Metrics!BV14","v":0},{"$f":" Metrics!BW14","v":0},{"$f":" Metrics!BX14","v":0},{"$f":" Metrics!BY14","v":0},{"$f":" Metrics!BZ14","v":0},{"$f":" Metrics!CA14","v":0},{"$f":" Metrics!CB14","v":0},{"$f":" Metrics!CC14","v":0},{"$f":" Metrics!CD14","v":0},{"$f":" Metrics!CE14","v":0},{"$f":" Metrics!CF14","v":0},{"$f":" Metrics!CG14","v":0},{"$f":" Metrics!CH14","v":0},{"$f":" Metrics!CI14","v":0},{"$f":" Metrics!CJ14","v":0},{"$f":" Metrics!CK14","v":0},{"$f":" Metrics!CL14","v":0},{"$f":" Metrics!CM14","v":0},{"$f":" Metrics!CN14","v":0},{"$f":" Metrics!CO14","v":0},{"$f":" Metrics!CP14","v":0},{"$f":" Metrics!CQ14","v":0},{"$f":" Metrics!CR14","v":0},{"$f":" Metrics!CS14","v":0},{"$f":" Metrics!CT14","v":0},{"$f":" Metrics!CU14","v":0},{"$f":" Metrics!CV14","v":0},{"$f":" Metrics!CW14","v":0},{"$f":" Metrics!CX14","v":0},{"$f":" Metrics!CY14","v":0},{"$f":" Metrics!CZ14","v":0},{"$f":" Metrics!DA14","v":0},{"$f":" Metrics!DB14","v":0},{"$f":" Metrics!DC14","v":0},{"$f":" Metrics!DD14","v":0},{"$f":" Metrics!DE14","v":0},{"$f":" Metrics!DF14","v":0},{"$f":" Metrics!DG14","v":0},{"$f":" Metrics!DH14","v":0},{"$f":" Metrics!DI14","v":0},{"$f":" Metrics!DJ14","v":0},{"$f":" Metrics!DK14","v":0},{"$f":" Metrics!DL14","v":0},{"$f":" Metrics!DM14","v":0},{"$f":" Metrics!DN14","v":0},{"$f":" Metrics!DO14","v":0},{"$f":" Metrics!DP14","v":0},{"$f":" Metrics!DQ14","v":0},{"$f":" Metrics!DR14","v":0},{"$f":" Metrics!DS14","v":0},{"$f":" Metrics!DT14","v":0},{"$f":" Metrics!DU14","v":0},{"$f":" Metrics!DV14","v":0},{"$f":" Metrics!DW14","v":0},{"$f":" Metrics!DX14","v":0},{"$f":" Metrics!DY14","v":0},{"$f":" Metrics!DZ14","v":0},{"$f":" Metrics!EA14","v":0},{"$f":" Metrics!EB14","v":0},{"$f":" Metrics!EC14","v":0},{"$f":" Metrics!ED14","v":0},{"$f":" Metrics!EE14","v":0},{"$f":" Metrics!EF14","v":0},{"$f":" Metrics!EG14","v":0},{"$f":" Metrics!EH14","v":0},{"$f":" Metrics!EI14","v":0},{"$f":" Metrics!EJ14","v":0},{"$f":" Metrics!EK14","v":0},{"$f":" Metrics!EL14","v":0},{"$f":" Metrics!EM14","v":0},{"$f":" Metrics!EN14","v":0},{"$f":" Metrics!EO14","v":0},{"$f":" Metrics!EP14","v":0},{"$f":" Metrics!EQ14","v":0},{"$f":" Metrics!ER14","v":0},{"$f":" Metrics!ES14","v":0},{"$f":" Metrics!ET14","v":0},{"$f":" Metrics!EU14","v":0},{"$f":" Metrics!EV14","v":0},{"$f":" Metrics!EW14","v":0},{"$f":" Metrics!EX14","v":0},{"$f":" Metrics!EY14","v":0},{"$f":" Metrics!EZ14","v":0},{"$f":" Metrics!FA14","v":0}]
[null,null,null,"Withholdng_Tax_Input_Dividends",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Metrics!Q18","v":0},{"$f":"Metrics!R18","v":0},{"$f":"Metrics!S18","v":0},{"$f":"Metrics!T18","v":0},{"$f":"Metrics!U18","v":0},{"$f":"Metrics!V18","v":0},{"$f":"Metrics!W18","v":0},{"$f":"Metrics!X18","v":0},{"$f":"Metrics!Y18","v":0},{"$f":"Metrics!Z18","v":0},{"$f":"Metrics!AA18","v":0},{"$f":"Metrics!AB18","v":0},{"$f":"Metrics!AC18","v":0},{"$f":"Metrics!AD18","v":0},{"$f":"Metrics!AE18","v":0},{"$f":"Metrics!AF18","v":0},{"$f":"Metrics!AG18","v":0},{"$f":"Metrics!AH18","v":0},{"$f":"Metrics!AI18","v":0},{"$f":"Metrics!AJ18","v":0},{"$f":"Metrics!AK18","v":0},{"$f":"Metrics!AL18","v":0},{"$f":"Metrics!AM18","v":0},{"$f":"Metrics!AN18","v":0},{"$f":"Metrics!AO18","v":0},{"$f":"Metrics!AP18","v":0},{"$f":"Metrics!AQ18","v":0},{"$f":"Metrics!AR18","v":0},{"$f":"Metrics!AS18","v":0},{"$f":"Metrics!AT18","v":0},{"$f":"Metrics!AU18","v":0},{"$f":"Metrics!AV18","v":0},{"$f":"Metrics!AW18","v":0},{"$f":"Metrics!AX18","v":0},{"$f":"Metrics!AY18","v":0},{"$f":"Metrics!AZ18","v":248.02547809689977},{"$f":"Metrics!BA18","v":467.64724079585727},{"$f":"Metrics!BB18","v":463.0519314899509},{"$f":"Metrics!BC18","v":466.47190007141114},{"$f":"Metrics!BD18","v":459.59690773090028},{"$f":"Metrics!BE18","v":128.7650670406382},{"$f":"Metrics!BF18","v":0},{"$f":"Metrics!BG18","v":0},{"$f":"Metrics!BH18","v":0},{"$f":"Metrics!BI18","v":0},{"$f":"Metrics!BJ18","v":0},{"$f":"Metrics!BK18","v":0},{"$f":"Metrics!BL18","v":0},{"$f":"Metrics!BM18","v":0},{"$f":"Metrics!BN18","v":0},{"$f":"Metrics!BO18","v":0},{"$f":"Metrics!BP18","v":0},{"$f":"Metrics!BQ18","v":0},{"$f":"Metrics!BR18","v":0},{"$f":"Metrics!BS18","v":0},{"$f":"Metrics!BT18","v":0},{"$f":"Metrics!BU18","v":0},{"$f":"Metrics!BV18","v":0},{"$f":"Metrics!BW18","v":0},{"$f":"Metrics!BX18","v":0},{"$f":"Metrics!BY18","v":0},{"$f":"Metrics!BZ18","v":0},{"$f":"Metrics!CA18","v":0},{"$f":"Metrics!CB18","v":0},{"$f":"Metrics!CC18","v":0},{"$f":"Metrics!CD18","v":0},{"$f":"Metrics!CE18","v":0},{"$f":"Metrics!CF18","v":0},{"$f":"Metrics!CG18","v":0},{"$f":"Metrics!CH18","v":0},{"$f":"Metrics!CI18","v":0},{"$f":"Metrics!CJ18","v":0},{"$f":"Metrics!CK18","v":0},{"$f":"Metrics!CL18","v":0},{"$f":"Metrics!CM18","v":0},{"$f":"Metrics!CN18","v":0},{"$f":"Metrics!CO18","v":0},{"$f":"Metrics!CP18","v":0},{"$f":"Metrics!CQ18","v":0},{"$f":"Metrics!CR18","v":0},{"$f":"Metrics!CS18","v":0},{"$f":"Metrics!CT18","v":0},{"$f":"Metrics!CU18","v":0},{"$f":"Metrics!CV18","v":0},{"$f":"Metrics!CW18","v":0},{"$f":"Metrics!CX18","v":0},{"$f":"Metrics!CY18","v":0},{"$f":"Metrics!CZ18","v":0},{"$f":"Metrics!DA18","v":0},{"$f":"Metrics!DB18","v":0},{"$f":"Metrics!DC18","v":0},{"$f":"Metrics!DD18","v":0},{"$f":"Metrics!DE18","v":0},{"$f":"Metrics!DF18","v":0},{"$f":"Metrics!DG18","v":0},{"$f":"Metrics!DH18","v":0},{"$f":"Metrics!DI18","v":0},{"$f":"Metrics!DJ18","v":0},{"$f":"Metrics!DK18","v":0},{"$f":"Metrics!DL18","v":0},{"$f":"Metrics!DM18","v":0},{"$f":"Metrics!DN18","v":0},{"$f":"Metrics!DO18","v":0},{"$f":"Metrics!DP18","v":0},{"$f":"Metrics!DQ18","v":0},{"$f":"Metrics!DR18","v":0},{"$f":"Metrics!DS18","v":0},{"$f":"Metrics!DT18","v":0},{"$f":"Metrics!DU18","v":0},{"$f":"Metrics!DV18","v":0},{"$f":"Metrics!DW18","v":0},{"$f":"Metrics!DX18","v":0},{"$f":"Metrics!DY18","v":0},{"$f":"Metrics!DZ18","v":0},{"$f":"Metrics!EA18","v":0},{"$f":"Metrics!EB18","v":0},{"$f":"Metrics!EC18","v":0},{"$f":"Metrics!ED18","v":0},{"$f":"Metrics!EE18","v":0},{"$f":"Metrics!EF18","v":0},{"$f":"Metrics!EG18","v":0},{"$f":"Metrics!EH18","v":0},{"$f":"Metrics!EI18","v":0},{"$f":"Metrics!EJ18","v":0},{"$f":"Metrics!EK18","v":0},{"$f":"Metrics!EL18","v":0},{"$f":"Metrics!EM18","v":0},{"$f":"Metrics!EN18","v":0},{"$f":"Metrics!EO18","v":0},{"$f":"Metrics!EP18","v":0},{"$f":"Metrics!EQ18","v":0},{"$f":"Metrics!ER18","v":0},{"$f":"Metrics!ES18","v":0},{"$f":"Metrics!ET18","v":0},{"$f":"Metrics!EU18","v":0},{"$f":"Metrics!EV18","v":0},{"$f":"Metrics!EW18","v":0},{"$f":"Metrics!EX18","v":0},{"$f":"Metrics!EY18","v":0},{"$f":"Metrics!EZ18","v":0},{"$f":"Metrics!FA18","v":0}]
[null,null,null,"Cash_After_DSRA_Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'FS semi'!Q67","v":9436.8238437272357},{"$f":"'FS semi'!R67","v":6734.601070184628},{"$f":"'FS semi'!S67","v":7267.2689753918658},{"$f":"'FS semi'!T67","v":6880.1214335691966},{"$f":"'FS semi'!U67","v":7335.2966088325084},{"$f":"'FS semi'!V67","v":7018.9070652712908},{"$f":"'FS semi'!W67","v":7440.0472447619195},{"$f":"'FS semi'!X67","v":7163.4526905187086},{"$f":"'FS semi'!Y67","v":7497.9979481303308},{"$f":"'FS semi'!Z67","v":7234.4665682610539},{"$f":"'FS semi'!AA67","v":7601.0514618510297},{"$f":"'FS semi'!AB67","v":7321.6730243621514},{"$f":"'FS semi'!AC67","v":7727.464658089435},{"$f":"'FS semi'!AD67","v":7438.2234296212173},{"$f":"'FS semi'!AE67","v":7866.5600936317496},{"$f":"'FS semi'!AF67","v":7341.6169139784979},{"$f":"'FS semi'!AG67","v":7590.5092525934215},{"$f":"'FS semi'!AH67","v":7259.976363520178},{"$f":"'FS semi'!AI67","v":7616.9780757212102},{"$f":"'FS semi'!AJ67","v":7269.1243079083997},{"$f":"'FS semi'!AK67","v":7649.473367694507},{"$f":"'FS semi'!AL67","v":7290.930247157743},{"$f":"'FS semi'!AM67","v":7689.9372592718591},{"$f":"'FS semi'!AN67","v":7347.1275348206727},{"$f":"'FS semi'!AO67","v":7684.0772033922203},{"$f":"'FS semi'!AP67","v":7333.7285382101709},{"$f":"'FS semi'!AQ67","v":7692.6480505422187},{"$f":"'FS semi'!AR67","v":7310.1156893718799},{"$f":"'FS semi'!AS67","v":7668.7438924899598},{"$f":"'FS semi'!AT67","v":7275.0653484605355},{"$f":"'FS semi'!AU67","v":7647.5737647182177},{"$f":"'FS semi'!AV67","v":7266.5591244584612},{"$f":"'FS semi'!AW67","v":11786.856441355005},{"$f":"'FS semi'!AX67","v":11446.656292603355},{"$f":"'FS semi'!AY67","v":15823.284774578686},{"$f":"'FS semi'!AZ67","v":15536.229579624389},{"$f":"'FS semi'!BA67","v":15588.24135986191},{"$f":"'FS semi'!BB67","v":15435.064382998364},{"$f":"'FS semi'!BC67","v":15549.063335713705},{"$f":"'FS semi'!BD67","v":15419.896924363344},{"$f":"'FS semi'!BE67","v":4292.1689013546065},{"$f":"'FS semi'!BF67","v":0},{"$f":"'FS semi'!BG67","v":0},{"$f":"'FS semi'!BH67","v":0},{"$f":"'FS semi'!BI67","v":0},{"$f":"'FS semi'!BJ67","v":0},{"$f":"'FS semi'!BK67","v":0},{"$f":"'FS semi'!BL67","v":0},{"$f":"'FS semi'!BM67","v":0},{"$f":"'FS semi'!BN67","v":0},{"$f":"'FS semi'!BO67","v":0},{"$f":"'FS semi'!BP67","v":0},{"$f":"'FS semi'!BQ67","v":0},{"$f":"'FS semi'!BR67","v":0},{"$f":"'FS semi'!BS67","v":0},{"$f":"'FS semi'!BT67","v":0},{"$f":"'FS semi'!BU67","v":0},{"$f":"'FS semi'!BV67","v":0},{"$f":"'FS semi'!BW67","v":0},{"$f":"'FS semi'!BX67","v":0},{"$f":"'FS semi'!BY67","v":0},{"$f":"'FS semi'!BZ67","v":0},{"$f":"'FS semi'!CA67","v":0},{"$f":"'FS semi'!CB67","v":0},{"$f":"'FS semi'!CC67","v":0},{"$f":"'FS semi'!CD67","v":0},{"$f":"'FS semi'!CE67","v":0},{"$f":"'FS semi'!CF67","v":0},{"$f":"'FS semi'!CG67","v":0},{"$f":"'FS semi'!CH67","v":0},{"$f":"'FS semi'!CI67","v":0},{"$f":"'FS semi'!CJ67","v":0},{"$f":"'FS semi'!CK67","v":0},{"$f":"'FS semi'!CL67","v":0},{"$f":"'FS semi'!CM67","v":0},{"$f":"'FS semi'!CN67","v":0},{"$f":"'FS semi'!CO67","v":0},{"$f":"'FS semi'!CP67","v":0},{"$f":"'FS semi'!CQ67","v":0},{"$f":"'FS semi'!CR67","v":0},{"$f":"'FS semi'!CS67","v":0},{"$f":"'FS semi'!CT67","v":0},{"$f":"'FS semi'!CU67","v":0},{"$f":"'FS semi'!CV67","v":0},{"$f":"'FS semi'!CW67","v":0},{"$f":"'FS semi'!CX67","v":0},{"$f":"'FS semi'!CY67","v":0},{"$f":"'FS semi'!CZ67","v":0},{"$f":"'FS semi'!DA67","v":0},{"$f":"'FS semi'!DB67","v":0},{"$f":"'FS semi'!DC67","v":0},{"$f":"'FS semi'!DD67","v":0},{"$f":"'FS semi'!DE67","v":0},{"$f":"'FS semi'!DF67","v":0},{"$f":"'FS semi'!DG67","v":0},{"$f":"'FS semi'!DH67","v":0},{"$f":"'FS semi'!DI67","v":0},{"$f":"'FS semi'!DJ67","v":0},{"$f":"'FS semi'!DK67","v":0},{"$f":"'FS semi'!DL67","v":0},{"$f":"'FS semi'!DM67","v":0},{"$f":"'FS semi'!DN67","v":0},{"$f":"'FS semi'!DO67","v":0},{"$f":"'FS semi'!DP67","v":0},{"$f":"'FS semi'!DQ67","v":0},{"$f":"'FS semi'!DR67","v":0},{"$f":"'FS semi'!DS67","v":0},{"$f":"'FS semi'!DT67","v":0},{"$f":"'FS semi'!DU67","v":0},{"$f":"'FS semi'!DV67","v":0},{"$f":"'FS semi'!DW67","v":0},{"$f":"'FS semi'!DX67","v":0},{"$f":"'FS semi'!DY67","v":0},{"$f":"'FS semi'!DZ67","v":0},{"$f":"'FS semi'!EA67","v":0},{"$f":"'FS semi'!EB67","v":0},{"$f":"'FS semi'!EC67","v":0},{"$f":"'FS semi'!ED67","v":0},{"$f":"'FS semi'!EE67","v":0},{"$f":"'FS semi'!EF67","v":0},{"$f":"'FS semi'!EG67","v":0},{"$f":"'FS semi'!EH67","v":0},{"$f":"'FS semi'!EI67","v":0},{"$f":"'FS semi'!EJ67","v":0},{"$f":"'FS semi'!EK67","v":0},{"$f":"'FS semi'!EL67","v":0},{"$f":"'FS semi'!EM67","v":0},{"$f":"'FS semi'!EN67","v":0},{"$f":"'FS semi'!EO67","v":0},{"$f":"'FS semi'!EP67","v":0},{"$f":"'FS semi'!EQ67","v":0},{"$f":"'FS semi'!ER67","v":0},{"$f":"'FS semi'!ES67","v":0},{"$f":"'FS semi'!ET67","v":0},{"$f":"'FS semi'!EU67","v":0},{"$f":"'FS semi'!EV67","v":0},{"$f":"'FS semi'!EW67","v":0},{"$f":"'FS semi'!EX67","v":0},{"$f":"'FS semi'!EY67","v":0},{"$f":"'FS semi'!EZ67","v":0}]
[null,null,null,"Cash_After_Redemption_Input",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'FS semi'!Q77","v":0},{"$f":"'FS semi'!R77","v":0},{"$f":"'FS semi'!S77","v":0},{"$f":"'FS semi'!T77","v":0},{"$f":"'FS semi'!U77","v":0},{"$f":"'FS semi'!V77","v":0},{"$f":"'FS semi'!W77","v":0},{"$f":"'FS semi'!X77","v":0},{"$f":"'FS semi'!Y77","v":0},{"$f":"'FS semi'!Z77","v":0},{"$f":"'FS semi'!AA77","v":0},{"$f":"'FS semi'!AB77","v":0},{"$f":"'FS semi'!AC77","v":0},{"$f":"'FS semi'!AD77","v":0},{"$f":"'FS semi'!AE77","v":0},{"$f":"'FS semi'!AF77","v":0},{"$f":"'FS semi'!AG77","v":0},{"$f":"'FS semi'!AH77","v":0},{"$f":"'FS semi'!AI77","v":0},{"$f":"'FS semi'!AJ77","v":0},{"$f":"'FS semi'!AK77","v":0},{"$f":"'FS semi'!AL77","v":0},{"$f":"'FS semi'!AM77","v":0},{"$f":"'FS semi'!AN77","v":0},{"$f":"'FS semi'!AO77","v":0},{"$f":"'FS semi'!AP77","v":0},{"$f":"'FS semi'!AQ77","v":0},{"$f":"'FS semi'!AR77","v":0},{"$f":"'FS semi'!AS77","v":0},{"$f":"'FS semi'!AT77","v":0},{"$f":"'FS semi'!AU77","v":0},{"$f":"'FS semi'!AV77","v":0},{"$f":"'FS semi'!AW77","v":0},{"$f":"'FS semi'!AX77","v":0},{"$f":"'FS semi'!AY77","v":0},{"$f":"'FS semi'!AZ77","v":8267.5159365633262},{"$f":"'FS semi'!BA77","v":15588.24135986191},{"$f":"'FS semi'!BB77","v":15435.064382998364},{"$f":"'FS semi'!BC77","v":15549.063335713705},{"$f":"'FS semi'!BD77","v":15319.896924363344},{"$f":"'FS semi'!BE77","v":4292.1689013546065},{"$f":"'FS semi'!BF77","v":0},{"$f":"'FS semi'!BG77","v":0},{"$f":"'FS semi'!BH77","v":0},{"$f":"'FS semi'!BI77","v":0},{"$f":"'FS semi'!BJ77","v":0},{"$f":"'FS semi'!BK77","v":0},{"$f":"'FS semi'!BL77","v":0},{"$f":"'FS semi'!BM77","v":0},{"$f":"'FS semi'!BN77","v":0},{"$f":"'FS semi'!BO77","v":0},{"$f":"'FS semi'!BP77","v":0},{"$f":"'FS semi'!BQ77","v":0},{"$f":"'FS semi'!BR77","v":0},{"$f":"'FS semi'!BS77","v":0},{"$f":"'FS semi'!BT77","v":0},{"$f":"'FS semi'!BU77","v":0},{"$f":"'FS semi'!BV77","v":0},{"$f":"'FS semi'!BW77","v":0},{"$f":"'FS semi'!BX77","v":0},{"$f":"'FS semi'!BY77","v":0},{"$f":"'FS semi'!BZ77","v":0},{"$f":"'FS semi'!CA77","v":0},{"$f":"'FS semi'!CB77","v":0},{"$f":"'FS semi'!CC77","v":0},{"$f":"'FS semi'!CD77","v":0},{"$f":"'FS semi'!CE77","v":0},{"$f":"'FS semi'!CF77","v":0},{"$f":"'FS semi'!CG77","v":0},{"$f":"'FS semi'!CH77","v":0},{"$f":"'FS semi'!CI77","v":0},{"$f":"'FS semi'!CJ77","v":0},{"$f":"'FS semi'!CK77","v":0},{"$f":"'FS semi'!CL77","v":0},{"$f":"'FS semi'!CM77","v":0},{"$f":"'FS semi'!CN77","v":0},{"$f":"'FS semi'!CO77","v":0},{"$f":"'FS semi'!CP77","v":0},{"$f":"'FS semi'!CQ77","v":0},{"$f":"'FS semi'!CR77","v":0},{"$f":"'FS semi'!CS77","v":0},{"$f":"'FS semi'!CT77","v":0},{"$f":"'FS semi'!CU77","v":0},{"$f":"'FS semi'!CV77","v":0},{"$f":"'FS semi'!CW77","v":0},{"$f":"'FS semi'!CX77","v":0},{"$f":"'FS semi'!CY77","v":0},{"$f":"'FS semi'!CZ77","v":0},{"$f":"'FS semi'!DA77","v":0},{"$f":"'FS semi'!DB77","v":0},{"$f":"'FS semi'!DC77","v":0},{"$f":"'FS semi'!DD77","v":0},{"$f":"'FS semi'!DE77","v":0},{"$f":"'FS semi'!DF77","v":0},{"$f":"'FS semi'!DG77","v":0},{"$f":"'FS semi'!DH77","v":0},{"$f":"'FS semi'!DI77","v":0},{"$f":"'FS semi'!DJ77","v":0},{"$f":"'FS semi'!DK77","v":0},{"$f":"'FS semi'!DL77","v":0},{"$f":"'FS semi'!DM77","v":0},{"$f":"'FS semi'!DN77","v":0},{"$f":"'FS semi'!DO77","v":0},{"$f":"'FS semi'!DP77","v":0},{"$f":"'FS semi'!DQ77","v":0},{"$f":"'FS semi'!DR77","v":0},{"$f":"'FS semi'!DS77","v":0},{"$f":"'FS semi'!DT77","v":0},{"$f":"'FS semi'!DU77","v":0},{"$f":"'FS semi'!DV77","v":0},{"$f":"'FS semi'!DW77","v":0},{"$f":"'FS semi'!DX77","v":0},{"$f":"'FS semi'!DY77","v":0},{"$f":"'FS semi'!DZ77","v":0},{"$f":"'FS semi'!EA77","v":0},{"$f":"'FS semi'!EB77","v":0},{"$f":"'FS semi'!EC77","v":0},{"$f":"'FS semi'!ED77","v":0},{"$f":"'FS semi'!EE77","v":0},{"$f":"'FS semi'!EF77","v":0},{"$f":"'FS semi'!EG77","v":0},{"$f":"'FS semi'!EH77","v":0},{"$f":"'FS semi'!EI77","v":0},{"$f":"'FS semi'!EJ77","v":0},{"$f":"'FS semi'!EK77","v":0},{"$f":"'FS semi'!EL77","v":0},{"$f":"'FS semi'!EM77","v":0},{"$f":"'FS semi'!EN77","v":0},{"$f":"'FS semi'!EO77","v":0},{"$f":"'FS semi'!EP77","v":0},{"$f":"'FS semi'!EQ77","v":0},{"$f":"'FS semi'!ER77","v":0},{"$f":"'FS semi'!ES77","v":0},{"$f":"'FS semi'!ET77","v":0},{"$f":"'FS semi'!EU77","v":0},{"$f":"'FS semi'!EV77","v":0},{"$f":"'FS semi'!EW77","v":0},{"$f":"'FS semi'!EX77","v":0},{"$f":"'FS semi'!EY77","v":0},{"$f":"'FS semi'!EZ77","v":0}]
[null,null,null,"Dividends_Input",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-'FS semi'!Q79","v":0},{"$f":"-'FS semi'!R79","v":0},{"$f":"-'FS semi'!S79","v":0},{"$f":"-'FS semi'!T79","v":0},{"$f":"-'FS semi'!U79","v":0},{"$f":"-'FS semi'!V79","v":0},{"$f":"-'FS semi'!W79","v":0},{"$f":"-'FS semi'!X79","v":0},{"$f":"-'FS semi'!Y79","v":0},{"$f":"-'FS semi'!Z79","v":0},{"$f":"-'FS semi'!AA79","v":0},{"$f":"-'FS semi'!AB79","v":0},{"$f":"-'FS semi'!AC79","v":0},{"$f":"-'FS semi'!AD79","v":0},{"$f":"-'FS semi'!AE79","v":0},{"$f":"-'FS semi'!AF79","v":0},{"$f":"-'FS semi'!AG79","v":0},{"$f":"-'FS semi'!AH79","v":0},{"$f":"-'FS semi'!AI79","v":0},{"$f":"-'FS semi'!AJ79","v":0},{"$f":"-'FS semi'!AK79","v":0},{"$f":"-'FS semi'!AL79","v":0},{"$f":"-'FS semi'!AM79","v":0},{"$f":"-'FS semi'!AN79","v":0},{"$f":"-'FS semi'!AO79","v":0},{"$f":"-'FS semi'!AP79","v":0},{"$f":"-'FS semi'!AQ79","v":0},{"$f":"-'FS semi'!AR79","v":0},{"$f":"-'FS semi'!AS79","v":0},{"$f":"-'FS semi'!AT79","v":0},{"$f":"-'FS semi'!AU79","v":0},{"$f":"-'FS semi'!AV79","v":0},{"$f":"-'FS semi'!AW79","v":0},{"$f":"-'FS semi'!AX79","v":0},{"$f":"-'FS semi'!AY79","v":0},{"$f":"-'FS semi'!AZ79","v":8267.5159365633262},{"$f":"-'FS semi'!BA79","v":15588.24135986191},{"$f":"-'FS semi'!BB79","v":15435.064382998364},{"$f":"-'FS semi'!BC79","v":15549.063335713705},{"$f":"-'FS semi'!BD79","v":15319.896924363344},{"$f":"-'FS semi'!BE79","v":4292.1689013546065},{"$f":"-'FS semi'!BF79","v":0},{"$f":"-'FS semi'!BG79","v":0},{"$f":"-'FS semi'!BH79","v":0},{"$f":"-'FS semi'!BI79","v":0},{"$f":"-'FS semi'!BJ79","v":0},{"$f":"-'FS semi'!BK79","v":0},{"$f":"-'FS semi'!BL79","v":0},{"$f":"-'FS semi'!BM79","v":0},{"$f":"-'FS semi'!BN79","v":0},{"$f":"-'FS semi'!BO79","v":0},{"$f":"-'FS semi'!BP79","v":0},{"$f":"-'FS semi'!BQ79","v":0},{"$f":"-'FS semi'!BR79","v":0},{"$f":"-'FS semi'!BS79","v":0},{"$f":"-'FS semi'!BT79","v":0},{"$f":"-'FS semi'!BU79","v":0},{"$f":"-'FS semi'!BV79","v":0},{"$f":"-'FS semi'!BW79","v":0},{"$f":"-'FS semi'!BX79","v":0},{"$f":"-'FS semi'!BY79","v":0},{"$f":"-'FS semi'!BZ79","v":0},{"$f":"-'FS semi'!CA79","v":0},{"$f":"-'FS semi'!CB79","v":0},{"$f":"-'FS semi'!CC79","v":0},{"$f":"-'FS semi'!CD79","v":0},{"$f":"-'FS semi'!CE79","v":0},{"$f":"-'FS semi'!CF79","v":0},{"$f":"-'FS semi'!CG79","v":0},{"$f":"-'FS semi'!CH79","v":0},{"$f":"-'FS semi'!CI79","v":0},{"$f":"-'FS semi'!CJ79","v":0},{"$f":"-'FS semi'!CK79","v":0},{"$f":"-'FS semi'!CL79","v":0},{"$f":"-'FS semi'!CM79","v":0},{"$f":"-'FS semi'!CN79","v":0},{"$f":"-'FS semi'!CO79","v":0},{"$f":"-'FS semi'!CP79","v":0},{"$f":"-'FS semi'!CQ79","v":0},{"$f":"-'FS semi'!CR79","v":0},{"$f":"-'FS semi'!CS79","v":0},{"$f":"-'FS semi'!CT79","v":0},{"$f":"-'FS semi'!CU79","v":0},{"$f":"-'FS semi'!CV79","v":0},{"$f":"-'FS semi'!CW79","v":0},{"$f":"-'FS semi'!CX79","v":0},{"$f":"-'FS semi'!CY79","v":0},{"$f":"-'FS semi'!CZ79","v":0},{"$f":"-'FS semi'!DA79","v":0},{"$f":"-'FS semi'!DB79","v":0},{"$f":"-'FS semi'!DC79","v":0},{"$f":"-'FS semi'!DD79","v":0},{"$f":"-'FS semi'!DE79","v":0},{"$f":"-'FS semi'!DF79","v":0},{"$f":"-'FS semi'!DG79","v":0},{"$f":"-'FS semi'!DH79","v":0},{"$f":"-'FS semi'!DI79","v":0},{"$f":"-'FS semi'!DJ79","v":0},{"$f":"-'FS semi'!DK79","v":0},{"$f":"-'FS semi'!DL79","v":0},{"$f":"-'FS semi'!DM79","v":0},{"$f":"-'FS semi'!DN79","v":0},{"$f":"-'FS semi'!DO79","v":0},{"$f":"-'FS semi'!DP79","v":0},{"$f":"-'FS semi'!DQ79","v":0},{"$f":"-'FS semi'!DR79","v":0},{"$f":"-'FS semi'!DS79","v":0},{"$f":"-'FS semi'!DT79","v":0},{"$f":"-'FS semi'!DU79","v":0},{"$f":"-'FS semi'!DV79","v":0},{"$f":"-'FS semi'!DW79","v":0},{"$f":"-'FS semi'!DX79","v":0},{"$f":"-'FS semi'!DY79","v":0},{"$f":"-'FS semi'!DZ79","v":0},{"$f":"-'FS semi'!EA79","v":0},{"$f":"-'FS semi'!EB79","v":0},{"$f":"-'FS semi'!EC79","v":0},{"$f":"-'FS semi'!ED79","v":0},{"$f":"-'FS semi'!EE79","v":0},{"$f":"-'FS semi'!EF79","v":0},{"$f":"-'FS semi'!EG79","v":0},{"$f":"-'FS semi'!EH79","v":0},{"$f":"-'FS semi'!EI79","v":0},{"$f":"-'FS semi'!EJ79","v":0},{"$f":"-'FS semi'!EK79","v":0},{"$f":"-'FS semi'!EL79","v":0},{"$f":"-'FS semi'!EM79","v":0},{"$f":"-'FS semi'!EN79","v":0},{"$f":"-'FS semi'!EO79","v":0},{"$f":"-'FS semi'!EP79","v":0},{"$f":"-'FS semi'!EQ79","v":0},{"$f":"-'FS semi'!ER79","v":0},{"$f":"-'FS semi'!ES79","v":0},{"$f":"-'FS semi'!ET79","v":0},{"$f":"-'FS semi'!EU79","v":0},{"$f":"-'FS semi'!EV79","v":0},{"$f":"-'FS semi'!EW79","v":0},{"$f":"-'FS semi'!EX79","v":0},{"$f":"-'FS semi'!EY79","v":0},{"$f":"-'FS semi'!EZ79","v":0}]
[null,null,null,"Cash_For_IRR_Input",null,null,null,null,null,{"$f":"Metrics!J25","v":-9.9999999999999994E-12},{"$f":"Metrics!J25","v":-9.9999999999999994E-12},{"$f":"Metrics!K25","v":0},{"$f":"Metrics!L25","v":0},{"$f":"Metrics!M25","v":0},{"$f":"Metrics!N25","v":0},{"$f":"Metrics!O25","v":0},{"$f":"Metrics!P25","v":0},{"$f":"Metrics!Q25","v":0},{"$f":"Metrics!R25","v":0},{"$f":"Metrics!S25","v":0},{"$f":"Metrics!T25","v":0},{"$f":"Metrics!U25","v":0},{"$f":"Metrics!V25","v":0},{"$f":"Metrics!W25","v":0},{"$f":"Metrics!X25","v":0},{"$f":"Metrics!Y25","v":-12167.12764026852},{"$f":"Metrics!Z25","v":-12008.524646740912},{"$f":"Metrics!AA25","v":-12008.524646740912},{"$f":"Metrics!AB25","v":-12008.524646745011},{"$f":"Metrics!AC25","v":-12008.524646761165},{"$f":"Metrics!AD25","v":-12008.524646775923},{"$f":"Metrics!AE25","v":-12022.532767910463},{"$f":"Metrics!AF25","v":-12055.24126771991},{"$f":"Metrics!AG25","v":-12091.890133690271},{"$f":"Metrics!AH25","v":-10977.4116934544},{"$f":"Metrics!AI25","v":0},{"$f":"Metrics!AJ25","v":0},{"$f":"Metrics!AK25","v":0},{"$f":"Metrics!AL25","v":0},{"$f":"Metrics!AM25","v":0},{"$f":"Metrics!AN25","v":0},{"$f":"Metrics!AO25","v":0},{"$f":"Metrics!AP25","v":0},{"$f":"Metrics!AQ25","v":0},{"$f":"Metrics!AR25","v":0},{"$f":"Metrics!AS25","v":0},{"$f":"Metrics!AT25","v":0},{"$f":"Metrics!AU25","v":0},{"$f":"Metrics!AV25","v":0},{"$f":"Metrics!AW25","v":0},{"$f":"Metrics!AX25","v":0},{"$f":"Metrics!AY25","v":0},{"$f":"Metrics!Q26","v":9436.8238437272357},{"$f":"Metrics!R26","v":6734.601070184628},{"$f":"Metrics!S26","v":7267.2689753918658},{"$f":"Metrics!T26","v":6880.1214335691966},{"$f":"Metrics!U26","v":7335.2966088325084},{"$f":"Metrics!V26","v":7018.9070652712908},{"$f":"Metrics!W26","v":7440.0472447619195},{"$f":"Metrics!X26","v":7163.4526905187086},{"$f":"Metrics!Y26","v":7497.9979481303308},{"$f":"Metrics!Z26","v":7234.4665682610539},{"$f":"Metrics!AA26","v":7601.0514618510297},{"$f":"Metrics!AB26","v":7321.6730243621514},{"$f":"Metrics!AC26","v":7727.464658089435},{"$f":"Metrics!AD26","v":7438.2234296212173},{"$f":"Metrics!AE26","v":7866.5600936317496},{"$f":"Metrics!AF26","v":7341.6169139784979},{"$f":"Metrics!AG26","v":7590.5092525934215},{"$f":"Metrics!AH26","v":7259.976363520178},{"$f":"Metrics!AI26","v":7616.9780757212102},{"$f":"Metrics!AJ26","v":7269.1243079083997},{"$f":"Metrics!AK26","v":7649.473367694507},{"$f":"Metrics!AL26","v":7290.930247157743},{"$f":"Metrics!AM26","v":7689.9372592718591},{"$f":"Metrics!AN26","v":7347.1275348206727},{"$f":"Metrics!AO26","v":7684.0772033922203},{"$f":"Metrics!AP26","v":7333.7285382101709},{"$f":"Metrics!AQ26","v":7692.6480505422187},{"$f":"Metrics!AR26","v":7310.1156893718799},{"$f":"Metrics!AS26","v":7668.7438924899598},{"$f":"Metrics!AT26","v":7275.0653484605355},{"$f":"Metrics!AU26","v":7647.5737647182177},{"$f":"Metrics!AV26","v":7266.5591244584612},{"$f":"Metrics!AW26","v":11786.856441355005},{"$f":"Metrics!AX26","v":11446.656292603355},{"$f":"Metrics!AY26","v":15823.284774578686},{"$f":"Metrics!AZ26","v":15288.20410152749},{"$f":"Metrics!BA26","v":15120.594119066052},{"$f":"Metrics!BB26","v":14972.012451508414},{"$f":"Metrics!BC26","v":15082.591435642295},{"$f":"Metrics!BD26","v":14960.300016632444},{"$f":"Metrics!BE26","v":4163.4038343139682},{"$f":"Metrics!BF26","v":0},{"$f":"Metrics!BG26","v":0},{"$f":"Metrics!BH26","v":0},{"$f":"Metrics!BI26","v":0},{"$f":"Metrics!BJ26","v":0},{"$f":"Metrics!BK26","v":0},{"$f":"Metrics!BL26","v":0},{"$f":"Metrics!BM26","v":0},{"$f":"Metrics!BN26","v":0},{"$f":"Metrics!BO26","v":0},{"$f":"Metrics!BP26","v":0},{"$f":"Metrics!BQ26","v":0},{"$f":"Metrics!BR26","v":0},{"$f":"Metrics!BS26","v":0},{"$f":"Metrics!BT26","v":0},{"$f":"Metrics!BU26","v":0},{"$f":"Metrics!BV26","v":0},{"$f":"Metrics!BW26","v":0},{"$f":"Metrics!BX26","v":0},{"$f":"Metrics!BY26","v":0},{"$f":"Metrics!BZ26","v":0},{"$f":"Metrics!CA26","v":0},{"$f":"Metrics!CB26","v":0},{"$f":"Metrics!CC26","v":0},{"$f":"Metrics!CD26","v":0},{"$f":"Metrics!CE26","v":0},{"$f":"Metrics!CF26","v":0},{"$f":"Metrics!CG26","v":0},{"$f":"Metrics!CH26","v":0},{"$f":"Metrics!CI26","v":0},{"$f":"Metrics!CJ26","v":0},{"$f":"Metrics!CK26","v":0},{"$f":"Metrics!CL26","v":0},{"$f":"Metrics!CM26","v":0},{"$f":"Metrics!CN26","v":0},{"$f":"Metrics!CO26","v":0},{"$f":"Metrics!CP26","v":0},{"$f":"Metrics!CQ26","v":0},{"$f":"Metrics!CR26","v":0},{"$f":"Metrics!CS26","v":0},{"$f":"Metrics!CT26","v":0},{"$f":"Metrics!CU26","v":0},{"$f":"Metrics!CV26","v":0},{"$f":"Metrics!CW26","v":0},{"$f":"Metrics!CX26","v":0},{"$f":"Metrics!CY26","v":0},{"$f":"Metrics!CZ26","v":0},{"$f":"Metrics!DA26","v":0},{"$f":"Metrics!DB26","v":0},{"$f":"Metrics!DC26","v":0},{"$f":"Metrics!DD26","v":0},{"$f":"Metrics!DE26","v":0},{"$f":"Metrics!DF26","v":0},{"$f":"Metrics!DG26","v":0},{"$f":"Metrics!DH26","v":0},{"$f":"Metrics!DI26","v":0},{"$f":"Metrics!DJ26","v":0},{"$f":"Metrics!DK26","v":0},{"$f":"Metrics!DL26","v":0},{"$f":"Metrics!DM26","v":0},{"$f":"Metrics!DN26","v":0},{"$f":"Metrics!DO26","v":0},{"$f":"Metrics!DP26","v":0},{"$f":"Metrics!DQ26","v":0},{"$f":"Metrics!DR26","v":0},{"$f":"Metrics!DS26","v":0},{"$f":"Metrics!DT26","v":0},{"$f":"Metrics!DU26","v":0},{"$f":"Metrics!DV26","v":0},{"$f":"Metrics!DW26","v":0},{"$f":"Metrics!DX26","v":0},{"$f":"Metrics!DY26","v":0},{"$f":"Metrics!DZ26","v":0},{"$f":"Metrics!EA26","v":0},{"$f":"Metrics!EB26","v":0},{"$f":"Metrics!EC26","v":0},{"$f":"Metrics!ED26","v":0},{"$f":"Metrics!EE26","v":0},{"$f":"Metrics!EF26","v":0},{"$f":"Metrics!EG26","v":0},{"$f":"Metrics!EH26","v":0},{"$f":"Metrics!EI26","v":0},{"$f":"Metrics!EJ26","v":0},{"$f":"Metrics!EK26","v":0},{"$f":"Metrics!EL26","v":0},{"$f":"Metrics!EM26","v":0},{"$f":"Metrics!EN26","v":0},{"$f":"Metrics!EO26","v":0},{"$f":"Metrics!EP26","v":0},{"$f":"Metrics!EQ26","v":0},{"$f":"Metrics!ER26","v":0},{"$f":"Metrics!ES26","v":0},{"$f":"Metrics!ET26","v":0},{"$f":"Metrics!EU26","v":0},{"$f":"Metrics!EV26","v":0},{"$f":"Metrics!EW26","v":0},{"$f":"Metrics!EX26","v":0},{"$f":"Metrics!EY26","v":0},{"$f":"Metrics!EZ26","v":0}]
[null,null,null,"SHL_Balance_Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Debt!P415","v":135619.34347608685},{"$f":"Debt!Q415","v":132285.39008878352},{"$f":"Debt!R415","v":131503.63157259414},{"$f":"Debt!S415","v":130154.02601796901},{"$f":"Debt!T415","v":129130.83575520842},{"$f":"Debt!U415","v":127606.42675536028},{"$f":"Debt!V415","v":126329.80889408021},{"$f":"Debt!W415","v":124574.60304955191},{"$f":"Debt!X415","v":123017.00749626303},{"$f":"Debt!Y415","v":121054.77488546453},{"$f":"Debt!Z415","v":119267.77318704939},{"$f":"Debt!AA415","v":117033.77151861558},{"$f":"Debt!AB415","v":114978.61821259113},{"$f":"Debt!AC415","v":112425.19137406829},{"$f":"Debt!AD415","v":110046.10155628015},{"$f":"Debt!AE415","v":107131.61603268101},{"$f":"Debt!AF415","v":104610.92184017315},{"$f":"Debt!AG415","v":101727.90407038752},{"$f":"Debt!AH415","v":99045.683390034785},{"$f":"Debt!AI415","v":95885.761066865147},{"$f":"Debt!AJ415","v":92931.496006965681},{"$f":"Debt!AK415","v":89463.939959584633},{"$f":"Debt!AL415","v":86198.887010608203},{"$f":"Debt!AM415","v":82387.899666813712},{"$f":"Debt!AN415","v":78748.227616999662},{"$f":"Debt!AO415","v":74607.820656372423},{"$f":"Debt!AP415","v":70631.444047699013},{"$f":"Debt!AQ415","v":66117.210979303243},{"$f":"Debt!AR415","v":61782.36978400001},{"$f":"Debt!AS415","v":56893.832531790053},{"$f":"Debt!AT415","v":52178.989647260067},{"$f":"Debt!AU415","v":46879.470416668555},{"$f":"Debt!AV415","v":41722.487460960183},{"$f":"Debt!AW415","v":31813.142955348387},{"$f":"Debt!AX415","v":21798.078095735709},{"$f":"Debt!AY415","v":6955.706835465131},{"$f":"Debt!AZ415","v":0},{"$f":"Debt!BA415","v":0},{"$f":"Debt!BB415","v":0},{"$f":"Debt!BC415","v":0},{"$f":"Debt!BD415","v":0},{"$f":"Debt!BE415","v":0},{"$f":"Debt!BF415","v":0},{"$f":"Debt!BG415","v":0},{"$f":"Debt!BH415","v":0},{"$f":"Debt!BI415","v":0},{"$f":"Debt!BJ415","v":0},{"$f":"Debt!BK415","v":0},{"$f":"Debt!BL415","v":0},{"$f":"Debt!BM415","v":0},{"$f":"Debt!BN415","v":0},{"$f":"Debt!BO415","v":0},{"$f":"Debt!BP415","v":0},{"$f":"Debt!BQ415","v":0},{"$f":"Debt!BR415","v":0},{"$f":"Debt!BS415","v":0},{"$f":"Debt!BT415","v":0},{"$f":"Debt!BU415","v":0},{"$f":"Debt!BV415","v":0},{"$f":"Debt!BW415","v":0},{"$f":"Debt!BX415","v":0},{"$f":"Debt!BY415","v":0},{"$f":"Debt!BZ415","v":0},{"$f":"Debt!CA415","v":0},{"$f":"Debt!CB415","v":0},{"$f":"Debt!CC415","v":0},{"$f":"Debt!CD415","v":0},{"$f":"Debt!CE415","v":0},{"$f":"Debt!CF415","v":0},{"$f":"Debt!CG415","v":0},{"$f":"Debt!CH415","v":0},{"$f":"Debt!CI415","v":0},{"$f":"Debt!CJ415","v":0},{"$f":"Debt!CK415","v":0},{"$f":"Debt!CL415","v":0},{"$f":"Debt!CM415","v":0},{"$f":"Debt!CN415","v":0},{"$f":"Debt!CO415","v":0},{"$f":"Debt!CP415","v":0},{"$f":"Debt!CQ415","v":0},{"$f":"Debt!CR415","v":0},{"$f":"Debt!CS415","v":0},{"$f":"Debt!CT415","v":0},{"$f":"Debt!CU415","v":0},{"$f":"Debt!CV415","v":0},{"$f":"Debt!CW415","v":0},{"$f":"Debt!CX415","v":0},{"$f":"Debt!CY415","v":0},{"$f":"Debt!CZ415","v":0},{"$f":"Debt!DA415","v":0},{"$f":"Debt!DB415","v":0},{"$f":"Debt!DC415","v":0},{"$f":"Debt!DD415","v":0},{"$f":"Debt!DE415","v":0},{"$f":"Debt!DF415","v":0},{"$f":"Debt!DG415","v":0},{"$f":"Debt!DH415","v":0},{"$f":"Debt!DI415","v":0},{"$f":"Debt!DJ415","v":0},{"$f":"Debt!DK415","v":0},{"$f":"Debt!DL415","v":0},{"$f":"Debt!DM415","v":0},{"$f":"Debt!DN415","v":0},{"$f":"Debt!DO415","v":0},{"$f":"Debt!DP415","v":0},{"$f":"Debt!DQ415","v":0},{"$f":"Debt!DR415","v":0},{"$f":"Debt!DS415","v":0},{"$f":"Debt!DT415","v":0},{"$f":"Debt!DU415","v":0},{"$f":"Debt!DV415","v":0},{"$f":"Debt!DW415","v":0},{"$f":"Debt!DX415","v":0},{"$f":"Debt!DY415","v":0},{"$f":"Debt!DZ415","v":0},{"$f":"Debt!EA415","v":0},{"$f":"Debt!EB415","v":0},{"$f":"Debt!EC415","v":0},{"$f":"Debt!ED415","v":0},{"$f":"Debt!EE415","v":0},{"$f":"Debt!EF415","v":0},{"$f":"Debt!EG415","v":0},{"$f":"Debt!EH415","v":0},{"$f":"Debt!EI415","v":0},{"$f":"Debt!EJ415","v":0},{"$f":"Debt!EK415","v":0},{"$f":"Debt!EL415","v":0},{"$f":"Debt!EM415","v":0},{"$f":"Debt!EN415","v":0},{"$f":"Debt!EO415","v":0},{"$f":"Debt!EP415","v":0},{"$f":"Debt!EQ415","v":0},{"$f":"Debt!ER415","v":0},{"$f":"Debt!ES415","v":0},{"$f":"Debt!ET415","v":0},{"$f":"Debt!EU415","v":0},{"$f":"Debt!EV415","v":0},{"$f":"Debt!EW415","v":0},{"$f":"Debt!EX415","v":0},{"$f":"Debt!EY415","v":0},{"$f":"Debt!EZ415","v":0},{"$f":"Debt!FA415","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"EOMONTH(UDFInputC!F6,UDFInputC!F7+6)","v":"2024-12-31"},12]
[null,null,null,"COD Date",null,null,null,null,{"$f":"J3","v":"2021-01-31"},{"$f":"G40","v":"2024-12-31"},{"$f":"EDATE(J41,$H$40)","v":"2025-12-31"},"2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31",{"$f":"EDATE(AP41,$H$40)","v":"2057-12-31"},"2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31","2076-12-31","2077-12-31","2078-12-31","2079-12-31"]
[null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SEQUENCE(,25)","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]
[]
[null,null,null,"Annual DSCR profile Input",null,null,null,null,null,{"$f":"TRANSPOSE(InpC!F122:F146)","v":1.4},1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,0,0,0,0,0,0,0]
[null,null,null,"Senior debt - T1 interest margin profile Input",null,null,null,null,null,{"$f":"TRANSPOSE(InpC!F152:F176)","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,0,0,0,0,0,0,0,0]
[null,null,null,"Senior debt - T2 interest margin profile Input",null,null,null,null,null,{"$f":"TRANSPOSE(InpC!J185:J209)","v":0.03},0.03,0.03,0.03,0.03,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"Ops!J4","v":2021},{"$f":"Ops!K4","v":2021},{"$f":"Ops!L4","v":2022},{"$f":"Ops!M4","v":2022},{"$f":"Ops!N4","v":2023},{"$f":"Ops!O4","v":2023},{"$f":"Ops!P4","v":2024},{"$f":"Ops!Q4","v":2024},{"$f":"Ops!R4","v":2025},{"$f":"Ops!S4","v":2025},{"$f":"Ops!T4","v":2026},{"$f":"Ops!U4","v":2026},{"$f":"Ops!V4","v":2027},{"$f":"Ops!W4","v":2027},{"$f":"Ops!X4","v":2028},{"$f":"Ops!Y4","v":2028},{"$f":"Ops!Z4","v":2029},{"$f":"Ops!AA4","v":2029},{"$f":"Ops!AB4","v":2030},{"$f":"Ops!AC4","v":2030},{"$f":"Ops!AD4","v":2031},{"$f":"Ops!AE4","v":2031},{"$f":"Ops!AF4","v":2032},{"$f":"Ops!AG4","v":2032},{"$f":"Ops!AH4","v":2033},{"$f":"Ops!AI2","v":"2033-12-31"},{"$f":"Ops!AJ2","v":"2034-06-30"},{"$f":"Ops!AK2","v":"2034-12-31"},{"$f":"Ops!AL2","v":"2035-06-30"},{"$f":"Ops!AM2","v":"2035-12-31"},{"$f":"Ops!AN2","v":"2036-06-30"},{"$f":"Ops!AO2","v":"2036-12-31"},{"$f":"Ops!AP2","v":"2037-06-30"},{"$f":"Ops!AQ2","v":"2037-12-31"},{"$f":"Ops!AR2","v":"2038-06-30"},{"$f":"Ops!AS2","v":"2038-12-31"},{"$f":"Ops!AT2","v":"2039-06-30"},{"$f":"Ops!AU2","v":"2039-12-31"},{"$f":"Ops!AV2","v":"2040-06-30"},{"$f":"Ops!AW2","v":"2040-12-31"},{"$f":"Ops!AX2","v":"2041-06-30"},{"$f":"Ops!AY2","v":"2041-12-31"},{"$f":"Ops!AZ2","v":"2042-06-30"},{"$f":"Ops!BA2","v":"2042-12-31"},{"$f":"Ops!BB2","v":"2043-06-30"},{"$f":"Ops!BC2","v":"2043-12-31"},{"$f":"Ops!BD2","v":"2044-06-30"},{"$f":"Ops!BE2","v":"2044-12-31"},{"$f":"Ops!BF2","v":"2045-06-30"},{"$f":"Ops!BG2","v":"2045-12-31"},{"$f":"Ops!BH2","v":"2046-06-30"},{"$f":"Ops!BI2","v":"2046-12-31"},{"$f":"Ops!BJ2","v":"2047-06-30"},{"$f":"Ops!BK2","v":"2047-12-31"},{"$f":"Ops!BL2","v":"2048-06-30"},{"$f":"Ops!BM2","v":"2048-12-31"},{"$f":"Ops!BN2","v":"2049-06-30"},{"$f":"Ops!BO2","v":"2049-12-31"},{"$f":"Ops!BP2","v":"2050-06-30"},{"$f":"Ops!BQ2","v":"2050-12-31"},{"$f":"Ops!BR2","v":"2051-06-30"},{"$f":"Ops!BS2","v":"2051-12-31"},{"$f":"Ops!BT2","v":"2052-06-30"},{"$f":"Ops!BU2","v":"2052-12-31"},{"$f":"Ops!BV2","v":"2053-06-30"},{"$f":"Ops!BW2","v":"2053-12-31"},{"$f":"Ops!BX2","v":"2054-06-30"},{"$f":"Ops!BY2","v":"2054-12-31"},{"$f":"Ops!BZ2","v":"2055-06-30"},{"$f":"Ops!CA2","v":"2055-12-31"},{"$f":"Ops!CB2","v":"2056-06-30"},{"$f":"Ops!CC2","v":"2056-12-31"},{"$f":"Ops!CD2","v":"2057-06-30"},{"$f":"Ops!CE2","v":"2057-12-31"},{"$f":"Ops!CF2","v":"2058-06-30"},{"$f":"Ops!CG2","v":"2058-12-31"},{"$f":"Ops!CH2","v":"2059-06-30"},{"$f":"Ops!CI2","v":"2059-12-31"},{"$f":"Ops!CJ2","v":"2060-06-30"},{"$f":"Ops!CK2","v":"2060-12-31"},{"$f":"Ops!CL2","v":"2061-06-30"},{"$f":"Ops!CM2","v":"2061-12-31"},{"$f":"Ops!CN2","v":"2062-06-30"},{"$f":"Ops!CO2","v":"2062-12-31"},{"$f":"Ops!CP2","v":"2063-06-30"},{"$f":"Ops!CQ2","v":"2063-12-31"},{"$f":"Ops!CR2","v":"2064-06-30"},{"$f":"Ops!CS2","v":"2064-12-31"},{"$f":"Ops!CT2","v":"2065-06-30"},{"$f":"Ops!CU2","v":"2065-12-31"},{"$f":"Ops!CV2","v":"2066-06-30"},{"$f":"Ops!CW2","v":"2066-12-31"},{"$f":"Ops!CX2","v":"2067-06-30"},{"$f":"Ops!CY2","v":"2067-12-31"},{"$f":"Ops!CZ2","v":"2068-06-30"},{"$f":"Ops!DA2","v":"2068-12-31"},{"$f":"Ops!DB2","v":"2069-06-30"},{"$f":"Ops!DC2","v":"2069-12-31"},{"$f":"Ops!DD2","v":"2070-06-30"},{"$f":"Ops!DE2","v":"2070-12-31"},{"$f":"Ops!DF2","v":"2071-06-30"},{"$f":"Ops!DG2","v":"2071-12-31"},{"$f":"Ops!DH2","v":"2072-06-30"},{"$f":"Ops!DI2","v":"2072-12-31"},{"$f":"Ops!DJ2","v":"2073-06-30"},{"$f":"Ops!DK2","v":"2073-12-31"},{"$f":"Ops!DL2","v":"2074-06-30"},{"$f":"Ops!DM2","v":"2074-12-31"},{"$f":"Ops!DN2","v":"2075-06-30"},{"$f":"Ops!DO2","v":"2075-12-31"},{"$f":"Ops!DP2","v":"2076-06-30"},{"$f":"Ops!DQ2","v":"2076-12-31"},{"$f":"Ops!DR2","v":"2077-06-30"},{"$f":"Ops!DS2","v":"2077-12-31"},{"$f":"Ops!DT2","v":"2078-06-30"},{"$f":"Ops!DU2","v":"2078-12-31"},{"$f":"Ops!DV2","v":"2079-06-30"},{"$f":"Ops!DW2","v":"2079-12-31"},{"$f":"Ops!DX2","v":"2080-06-30"},{"$f":"Ops!DY2","v":"2080-12-31"},{"$f":"Ops!DZ2","v":"2081-06-30"},{"$f":"Ops!EA2","v":"2081-12-31"},{"$f":"Ops!EB2","v":"2082-06-30"},{"$f":"Ops!EC2","v":"2082-12-31"},{"$f":"Ops!ED2","v":"2083-06-30"},{"$f":"Ops!EE2","v":"2083-12-31"},{"$f":"Ops!EF2","v":"2084-06-30"},{"$f":"Ops!EG2","v":"2084-12-31"},{"$f":"Ops!EH2","v":"2085-06-30"},{"$f":"Ops!EI2","v":"2085-12-31"},{"$f":"Ops!EJ2","v":"2086-06-30"},{"$f":"Ops!EK2","v":"2086-12-31"},{"$f":"Ops!EL2","v":"2087-06-30"},{"$f":"Ops!EM2","v":"2087-12-31"},{"$f":"Ops!EN2","v":"2088-06-30"},{"$f":"Ops!EO2","v":"2088-12-31"},{"$f":"Ops!EP2","v":"2089-06-30"},{"$f":"Ops!EQ2","v":"2089-12-31"},{"$f":"Ops!ER2","v":"2090-06-30"},{"$f":"Ops!ES2","v":"2090-12-31"},{"$f":"Ops!ET2","v":"2091-06-30"},{"$f":"Ops!EU2","v":"2091-12-31"},{"$f":"Ops!EV2","v":"2092-06-30"},{"$f":"Ops!EW2","v":"2092-12-31"},{"$f":"Ops!EX2","v":"2093-06-30"},{"$f":"Ops!EY2","v":"2093-12-31"},{"$f":"Ops!EZ2","v":"2094-06-30"},{"$f":"Ops!FA2","v":"2094-12-31"},{"$f":"Ops!FB2","v":"2095-06-30"},{"$f":"Ops!FC2","v":"2095-12-31"},{"$f":"Ops!FD2","v":"2096-06-30"},{"$f":"Ops!FE2","v":"2096-12-31"},{"$f":"Ops!FF2","v":"2097-06-30"},{"$f":"Ops!FG2","v":"2097-12-31"},{"$f":"Ops!FH2","v":"2098-06-30"},{"$f":"Ops!FI2","v":"2098-12-31"},{"$f":"Ops!FJ2","v":"2099-06-30"},{"$f":"Ops!FK2","v":"2099-12-31"},{"$f":"Ops!FL2","v":"2100-06-30"},{"$f":"Ops!FM2","v":"2100-12-31"},{"$f":"Ops!FN2","v":"2101-06-30"},{"$f":"Ops!FO2","v":"2101-12-31"},{"$f":"Ops!FP2","v":"2102-06-30"},{"$f":"Ops!FQ2","v":"2102-12-31"},{"$f":"Ops!FR2","v":"2103-06-30"},{"$f":"Ops!FS2","v":"2103-12-31"},{"$f":"Ops!FT2","v":"2104-06-30"},{"$f":"Ops!FU2","v":"2104-12-31"},{"$f":"Ops!FV2","v":"2105-06-30"},{"$f":"Ops!FW2","v":"2105-12-31"},{"$f":"Ops!FX2","v":"2106-06-30"},{"$f":"Ops!FY2","v":"2106-12-31"},{"$f":"Ops!FZ2","v":"2107-06-30"},{"$f":"Ops!GA2","v":"2107-12-31"},{"$f":"Ops!GB2","v":"2108-06-30"},{"$f":"Ops!GC2","v":"2108-12-31"},{"$f":"Ops!GD2","v":"2109-06-30"},{"$f":"Ops!GE2","v":"2109-12-31"},{"$f":"Ops!GF2","v":"2110-06-30"},{"$f":"Ops!GG2","v":"2110-12-31"},{"$f":"Ops!GH2","v":"2111-06-30"},{"$f":"Ops!GI2","v":"2111-12-31"},{"$f":"Ops!GJ2","v":"2112-06-30"}]
[null,null,null,"Op_Cost_Verify_Date",null,null,null,null,null,{"$f":"DATE(J49,1,31)","v":"2021-01-31"},{"$f":"EDATE(J50,6)","v":"2021-07-31"},{"$f":"EDATE(K50,6)","v":"2022-01-31"},"2022-07-31","2023-01-31","2023-07-31","2024-01-31","2024-07-31","2025-01-31","2025-07-31","2026-01-31","2026-07-31","2027-01-31","2027-07-31","2028-01-31","2028-07-31","2029-01-31","2029-07-31","2030-01-31","2030-07-31","2031-01-31","2031-07-31","2032-01-31","2032-07-31","2033-01-31","2033-07-31","2034-01-31","2034-07-31","2035-01-31","2035-07-31","2036-01-31","2036-07-31","2037-01-31","2037-07-31","2038-01-31","2038-07-31","2039-01-31","2039-07-31","2040-01-31","2040-07-31","2041-01-31","2041-07-31","2042-01-31","2042-07-31","2043-01-31","2043-07-31","2044-01-31","2044-07-31","2045-01-31","2045-07-31","2046-01-31","2046-07-31","2047-01-31","2047-07-31","2048-01-31","2048-07-31","2049-01-31","2049-07-31","2050-01-31","2050-07-31","2051-01-31","2051-07-31","2052-01-31","2052-07-31","2053-01-31","2053-07-31",{"$f":"EDATE(BW50,6)","v":"2054-01-31"},"2054-07-31","2055-01-31","2055-07-31","2056-01-31","2056-07-31","2057-01-31","2057-07-31","2058-01-31","2058-07-31","2059-01-31","2059-07-31","2060-01-31","2060-07-31","2061-01-31","2061-07-31","2062-01-31","2062-07-31","2063-01-31","2063-07-31","2064-01-31","2064-07-31","2065-01-31","2065-07-31","2066-01-31","2066-07-31","2067-01-31","2067-07-31","2068-01-31","2068-07-31","2069-01-31","2069-07-31","2070-01-31","2070-07-31","2071-01-31","2071-07-31","2072-01-31","2072-07-31","2073-01-31","2073-07-31","2074-01-31","2074-07-31","2075-01-31","2075-07-31","2076-01-31","2076-07-31","2077-01-31","2077-07-31","2078-01-31","2078-07-31","2079-01-31","2079-07-31","2080-01-31","2080-07-31","2081-01-31","2081-07-31","2082-01-31","2082-07-31","2083-01-31","2083-07-31","2084-01-31","2084-07-31","2085-01-31","2085-07-31",{"$f":"EDATE(EI50,6)","v":"2086-01-31"},"2086-07-31","2087-01-31","2087-07-31","2088-01-31","2088-07-31","2089-01-31","2089-07-31","2090-01-31","2090-07-31","2091-01-31","2091-07-31","2092-01-31","2092-07-31","2093-01-31","2093-07-31","2094-01-31","2094-07-31","2095-01-31","2095-07-31","2096-01-31","2096-07-31","2097-01-31","2097-07-31","2098-01-31","2098-07-31","2099-01-31","2099-07-31","2100-01-31","2100-07-31","2101-01-31","2101-07-31","2102-01-31","2102-07-31","2103-01-31","2103-07-31","2104-01-31","2104-07-31","2105-01-31","2105-07-31","2106-01-31","2106-07-31","2107-01-31","2107-07-31","2108-01-31","2108-07-31","2109-01-31","2109-07-31","2110-01-31","2110-07-31","2111-01-31","2111-07-31","2112-01-31"]
[null,null,null,"Operating_Cost_Verification",null,null,null,null,null,{"$f":"Ops!J150","v":0},{"$f":"Ops!K150","v":0},{"$f":"Ops!L150","v":0},{"$f":"Ops!M150","v":0},{"$f":"Ops!N150","v":0},{"$f":"Ops!O150","v":0},{"$f":"Ops!P150","v":0},{"$f":"Ops!Q150","v":4000},{"$f":"Ops!R150","v":4000},{"$f":"Ops!S150","v":4080},{"$f":"Ops!T150","v":4080},{"$f":"Ops!U150","v":4161.6000000000004},{"$f":"Ops!V150","v":4161.6000000000004},{"$f":"Ops!W150","v":4244.8319999999994},{"$f":"Ops!X150","v":4244.8319999999994},{"$f":"Ops!Y150","v":4329.963550488912},{"$f":"Ops!Z150","v":4329.963550488912},{"$f":"Ops!AA150","v":4416.56282149869},{"$f":"Ops!AB150","v":4416.56282149869},{"$f":"Ops!AC150","v":4504.8940779286631},{"$f":"Ops!AD150","v":4504.8940779286631},{"$f":"Ops!AE150","v":4594.9919594872363},{"$f":"Ops!AF150","v":4594.9919594872363},{"$f":"Ops!AG150","v":4687.1460871406352},{"$f":"Ops!AH150","v":4687.1460871406352},{"$f":"Ops!AI150","v":4780.8890088834478},{"$f":"Ops!AJ150","v":4780.8890088834478},{"$f":"Ops!AK150","v":4876.5067890611153},{"$f":"Ops!AL150","v":4876.5067890611153},{"$f":"Ops!AM150","v":4974.0369248423385},{"$f":"Ops!AN150","v":4974.0369248423385},{"$f":"Ops!AO150","v":5073.7929282839186},{"$f":"Ops!AP150","v":5073.7929282839186},{"$f":"Ops!AQ150","v":5175.2687868495968},{"$f":"Ops!AR150","v":5175.2687868495968},{"$f":"Ops!AS150","v":5278.7741625865892},{"$f":"Ops!AT150","v":5278.7741625865892},{"$f":"Ops!AU150","v":5384.3496458383206},{"$f":"Ops!AV150","v":5384.3496458383206},{"$f":"Ops!AW150","v":5492.334610549442},{"$f":"Ops!AX150","v":5492.334610549442},{"$f":"Ops!AY150","v":5602.1813027604312},{"$f":"Ops!AZ150","v":5602.1813027604312},{"$f":"Ops!BA150","v":5714.2249288156399},{"$f":"Ops!BB150","v":5714.2249288156399},{"$f":"Ops!BC150","v":5828.5094273919522},{"$f":"Ops!BD150","v":5828.5094273919522},{"$f":"Ops!BE150","v":0},{"$f":"Ops!BF150","v":0},{"$f":"Ops!BG150","v":0},{"$f":"Ops!BH150","v":0},{"$f":"Ops!BI150","v":0},{"$f":"Ops!BJ150","v":0},{"$f":"Ops!BK150","v":0},{"$f":"Ops!BL150","v":0},{"$f":"Ops!BM150","v":0},{"$f":"Ops!BN150","v":0},{"$f":"Ops!BO150","v":0},{"$f":"Ops!BP150","v":0},{"$f":"Ops!BQ150","v":0},{"$f":"Ops!BR150","v":0},{"$f":"Ops!BS150","v":0},{"$f":"Ops!BT150","v":0},{"$f":"Ops!BU150","v":0},{"$f":"Ops!BV150","v":0},{"$f":"Ops!BW150","v":0},{"$f":"Ops!BX150","v":0},{"$f":"Ops!BY150","v":0},{"$f":"Ops!BZ150","v":0},{"$f":"Ops!CA150","v":0},{"$f":"Ops!CB150","v":0},{"$f":"Ops!CC150","v":0},{"$f":"Ops!CD150","v":0},{"$f":"Ops!CE150","v":0},{"$f":"Ops!CF150","v":0},{"$f":"Ops!CG150","v":0},{"$f":"Ops!CH150","v":0},{"$f":"Ops!CI150","v":0},{"$f":"Ops!CJ150","v":0},{"$f":"Ops!CK150","v":0},{"$f":"Ops!CL150","v":0},{"$f":"Ops!CM150","v":0},{"$f":"Ops!CN150","v":0},{"$f":"Ops!CO150","v":0},{"$f":"Ops!CP150","v":0},{"$f":"Ops!CQ150","v":0},{"$f":"Ops!CR150","v":0},{"$f":"Ops!CS150","v":0},{"$f":"Ops!CT150","v":0},{"$f":"Ops!CU150","v":0},{"$f":"Ops!CV150","v":0},{"$f":"Ops!CW150","v":0},{"$f":"Ops!CX150","v":0},{"$f":"Ops!CY150","v":0},{"$f":"Ops!CZ150","v":0},{"$f":"Ops!DA150","v":0},{"$f":"Ops!DB150","v":0},{"$f":"Ops!DC150","v":0},{"$f":"Ops!DD150","v":0},{"$f":"Ops!DE150","v":0},{"$f":"Ops!DF150","v":0},{"$f":"Ops!DG150","v":0},{"$f":"Ops!DH150","v":0},{"$f":"Ops!DI150","v":0},{"$f":"Ops!DJ150","v":0},{"$f":"Ops!DK150","v":0},{"$f":"Ops!DL150","v":0},{"$f":"Ops!DM150","v":0},{"$f":"Ops!DN150","v":0},{"$f":"Ops!DO150","v":0},{"$f":"Ops!DP150","v":0},{"$f":"Ops!DQ150","v":0},{"$f":"Ops!DR150","v":0},{"$f":"Ops!DS150","v":0},{"$f":"Ops!DT150","v":0},{"$f":"Ops!DU150","v":0},{"$f":"Ops!DV150","v":0},{"$f":"Ops!DW150","v":0},{"$f":"Ops!DX150","v":0},{"$f":"Ops!DY150","v":0},{"$f":"Ops!DZ150","v":0},{"$f":"Ops!EA150","v":0},{"$f":"Ops!EB150","v":0},{"$f":"Ops!EC150","v":0},{"$f":"Ops!ED150","v":0},{"$f":"Ops!EE150","v":0},{"$f":"Ops!EF150","v":0},{"$f":"Ops!EG150","v":0},{"$f":"Ops!EH150","v":0},{"$f":"Ops!EI150","v":0},{"$f":"Ops!EJ150","v":0},{"$f":"Ops!EK150","v":0},{"$f":"Ops!EL150","v":0},{"$f":"Ops!EM150","v":0},{"$f":"Ops!EN150","v":0},{"$f":"Ops!EO150","v":0},{"$f":"Ops!EP150","v":0},{"$f":"Ops!EQ150","v":0},{"$f":"Ops!ER150","v":0},{"$f":"Ops!ES150","v":0},{"$f":"Ops!ET150","v":0},{"$f":"Ops!EU150","v":0},{"$f":"Ops!EV150","v":0},{"$f":"Ops!EW150","v":0},{"$f":"Ops!EX150","v":0},{"$f":"Ops!EY150","v":0},{"$f":"Ops!EZ150","v":0},{"$f":"Ops!FA150","v":0},{"$f":"Ops!FB150","v":0},{"$f":"Ops!FC150","v":0},{"$f":"Ops!FD150","v":0},{"$f":"Ops!FE150","v":0},{"$f":"Ops!FF150","v":0},{"$f":"Ops!FG150","v":0},{"$f":"Ops!FH150","v":0},{"$f":"Ops!FI150","v":0},{"$f":"Ops!FJ150","v":0},{"$f":"Ops!FK150","v":0},{"$f":"Ops!FL150","v":0},{"$f":"Ops!FM150","v":0},{"$f":"Ops!FN150","v":0},{"$f":"Ops!FO150","v":0},{"$f":"Ops!FP150","v":0},{"$f":"Ops!FQ150","v":0},{"$f":"Ops!FR150","v":0},{"$f":"Ops!FS150","v":0},{"$f":"Ops!FT150","v":0},{"$f":"Ops!FU150","v":0},{"$f":"Ops!FV150","v":0},{"$f":"Ops!FW150","v":0},{"$f":"Ops!FX150","v":0},{"$f":"Ops!FY150","v":0},{"$f":"Ops!FZ150","v":0},{"$f":"Ops!GA150","v":0},{"$f":"Ops!GB150","v":0},{"$f":"Ops!GC150","v":0},{"$f":"Ops!GD150","v":0},{"$f":"Ops!GE150","v":0},{"$f":"Ops!GF150","v":0},{"$f":"Ops!GG150","v":0},{"$f":"Ops!GH150","v":0},{"$f":"Ops!GI150","v":0},{"$f":"Ops!GJ150","v":0}]
[]
[]
[null,null,null,"Plant Percent Pre-COD from Model",null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(I3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(J3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(K3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(L3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(M3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(N3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(O3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(P3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(Q3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(R3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(S3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(T3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(U3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(V3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(W3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(X3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(Y3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(Z3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AA3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AB3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AC3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AD3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AE3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AF3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AG3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AH3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AI3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AJ3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AK3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AL3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AM3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AN3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AO3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AP3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AQ3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AR3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AS3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(AT3,ConFin!2:2,ConFin!14:14,0)","v":0.33333333333333331},{"$f":"_xlfn.XLOOKUP(AU3,ConFin!2:2,ConFin!14:14,0)","v":0.33333333333333331},{"$f":"_xlfn.XLOOKUP(AV3,ConFin!2:2,ConFin!14:14,0)","v":0.33333333333333331},{"$f":"_xlfn.XLOOKUP(AW3,ConFin!2:2,ConFin!14:14,0)","v":0.33333333333333331},{"$f":"_xlfn.XLOOKUP(AX3,ConFin!2:2,ConFin!14:14,0)","v":0.33333333333333331},{"$f":"_xlfn.XLOOKUP(AY3,ConFin!2:2,ConFin!14:14,0)","v":0.33333333333333331},{"$f":"_xlfn.XLOOKUP(AZ3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BA3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BB3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BC3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BD3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BE3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BF3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BG3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BH3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BI3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BJ3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BK3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BL3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BM3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BN3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BO3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BP3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BQ3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BR3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BS3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BT3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BU3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BV3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BW3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BX3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BY3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(BZ3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CA3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CB3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CC3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CD3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CE3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CF3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CG3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CH3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CI3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CJ3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CK3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CL3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CM3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CN3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CO3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CP3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CQ3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CR3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CS3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CT3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CU3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CV3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CW3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CX3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CY3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(CZ3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DA3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DB3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DC3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DD3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DE3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DF3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DG3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DH3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DI3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DJ3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DK3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DL3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DM3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DN3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DO3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DP3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DQ3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DR3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DS3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DT3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DU3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DV3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DW3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DX3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DY3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(DZ3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EA3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EB3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EC3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(ED3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EE3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EF3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EG3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EH3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EI3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EJ3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EK3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EL3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EM3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EN3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EO3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EP3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EQ3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(ER3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(ES3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(ET3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EU3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EV3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EW3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EX3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EY3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(EZ3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FA3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FB3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FC3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FD3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FE3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FF3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FG3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FH3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FI3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FJ3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FK3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FL3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FM3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FN3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FO3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FP3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FQ3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FR3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FS3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FT3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FU3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FV3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FW3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FX3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FY3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(FZ3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(GA3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(GB3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(GC3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(GD3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(GE3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(GF3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(GG3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(GH3,ConFin!2:2,ConFin!14:14,0)","v":0},{"$f":"_xlfn.XLOOKUP(GI3,ConFin!2:2,ConFin!14:14,0)","v":0}]

{"sheet":"UDF_Output2","index":28,"n_rows":854,"n_cols":124,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[]
[null,null,null,null,0.98,{"$f":"InpC!F3","v":"Seasonal - Leverage Method"},"InpC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Esc!Q30","v":1.0100326876185328}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ConTime!Y2","v":44681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ConTime!AZ2","v":"2024-07-31"}]
[null,null,null,null,null,"Constant","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ9-AZ7+1","v":184},{"$f":"BA9-BA7+1","v":181}]
[{"$f":"UDF_Method2(UDFInputC!A4:F227,UDFInputS!A5:GJ48)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Period","Counter",44196,0,"","",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]
["","","","Period Start Date","Date","2020-12-31","","","","2021-01-01","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","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","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01","2043-01-01","2043-07-01","2044-01-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01"]
["","","","Months in Period","Month",6,"","","",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["","","","Period End Date","Date","00:00:00","","","","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","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31"]
["","","-","Financial Close","Flag",0,1,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Development Period","Flag",0,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Construction Period","Flag",0,26,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Operation Period","Flag",0,40,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Operation Life","Counter",0,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
["","","","End of Year Flag","Flag",0,19,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","",".","Circular Reference Connections","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","",".","Constants","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Non indexed power tariff  ","USD/kWh",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","EBL requirement fixed ","USD 000's",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Equity bridge interest and fees rolled-up total ","USD 000's",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Sum of Construction Debt - T1 ","USD 000's",112688.48196989263,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Sum of Construction Debt - T2 ","USD 000's",112688.48196989263,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Debt Capacity at target DSCR ","USD 000's",225376.96393978526,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Debt repayment amount ","USD 000's",252027.21990040355,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","",".","Monthly line items","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Period Start Date","Date","00:00:00","","","","2021-01-01","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","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","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01","2043-01-01","2043-07-01","2044-01-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01"]
["","","_","Total Funding Requirements","USD 000's",0,340728.83994840353,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13074.916242735491,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11977.636073368976,12013.008752960042,12045.238869203433,12083.350689988916,12112.994300874489,12154.090424160522,12189.629897243287,12215.365572825984,12260.970660712135,12284.083103629708,12332.714869878793,12368.768880601212,12370.908319941693,11394.661933822399,11475.766236991796,11461.58106912244,27140.691118986935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","",".","Periodic line items","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Period Start Date","Date","00:00:00","","","","2021-01-01","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","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","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01","2043-01-01","2043-07-01","2044-01-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01"]
["","","_","Total CFADS ","USD 000's",0,676560.82313254185,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17345.600502954356,18611.389402627436,17823.872140901665,18440.887822505854,17779.417165988809,18182.506712743852,17679.76312045908,18032.240378504197,17507.516150175728,17854.32326826785,17425.726842826181,17744.343695464511,17266.238552863466,17584.226450075221,17100.132531139832,17447.508989503811,16900.811354991296,17243.074547027954,16745.796437383717,17061.164772401906,16591.010504832004,16902.969557532924,16390.256546665569,16728.999151642154,16154.172102879791,16492.302071141883,16010.212633117622,16364.472534924687,15877.180481804136,16232.920023105749,15740.246378936143,16123.593277151936,15573.937868574121,15958.059902931338,15823.284774578682,15536.229579624385,15588.241359861899,15435.064382998356,15549.063335713694,15419.896924363335,4292.168901354602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","",".","Summary for Graph and Circular Reference","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","CFADS over Debt Term","USD 000s",0,589378.25364055124,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17345.600502954356,18156.781599498121,18271.794624594,18113.557941862317,18228.054096533284,18070.116720429771,18184.087716580179,18051.174369561304,18115.1627173835,17982.548432358897,18095.442975121448,17938.401646403738,18050.74472209634,17894.001592074033,17846.890449823357,17515.187577550852,17535.325070785599,17335.031783022045,17403.514522417514,17176.820288032537,17263.092644492433,17032.367311921189,17089.247515916741,16882.095213712841,16882.573865652546,16671.382503920526,16716.36247193933,16478.042124438489,16516.71469969493,16275.457394511533,16307.544259140257,16087.006381286821,16063.8262261665,15802.301678673935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Aggregate Debt Service ","USD 000's",0,420984.46688610816,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12389.714644967398,12969.12971392723,13051.281874710001,12938.255672758798,13020.038640380917,12907.226228878408,12988.634083271558,12893.695978258074,12939.401940988215,12844.677451684927,12925.316410801035,12813.144033145527,12893.389087211672,12781.42970862431,12747.77889273097,12510.848269679182,12525.232193418286,12382.165559301462,12431.081801726796,12269.15734859467,12330.78046035174,12165.976651372279,12206.605368511959,12058.639438366316,12058.981332608962,11908.130359943234,11940.258908528094,11770.030088884636,11797.653356924951,11625.326710365382,11648.245899385898,11490.718843776302,11474.161590118929,11287.358341909954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Final Debt Size ","USD 000's",225376.96393978526,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Debt to Capital ","%",0.64999999999999969,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Minimum DSCR ","x",1.809592934135692,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Original Price ","USD/kWh",3.5283158984888208E-2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Computed Tariff with Target Equity IRR ","USD/kWh",3.5283158984888208E-2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Target Equity IRR  ","%",0.1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Tariff Solve ","Flag",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Equity NPV at Target IRR ","USD 000's",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Computed Equity IRR ","Flag",0.10009631514549255,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Bisectional Simulations   ","Price_Simulations",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Maximum Simulations   ","Price_Simulations",1000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Circular Resolution Simulations ","Number",3,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Maximum Circular Simulations ","Number",200,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Total Circular Difference ","USD 000's",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","",".","Construction Cost","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","S-Curve","Percent",0,0.99999999999999956,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-2,3.8461538461538464E-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]
["","","","EPC Cost","USD 000's",300000,300000,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,11538.461538461539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","EPC Contingency","USD 000's",0.02,5999.9999999999991,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,230.76923076923077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","SPV Costs During Construction","USD 000's",1500,1499.9999999999998,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,57.692307692307693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Insurance During Construction","USD 000's",1300,1300,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Development Cost","USD 000's",5000,5000,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Development Fee","USD 000's",2000,2000,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","O&M Mobilisation","USD 000's",0,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","_","Total Construction","USD 000's",0,315799.99999999983,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8300,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","",".","Pre-COD Revenues and Expenses ","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Percent of Plant Pre-COD ","USD 000's",0,1.9999999999999998,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Days in Period ","USD 000's",0,9830,"","",0,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31]
["","","","Production Pre-COD ","GWH",0,171.22559999999999,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.1648,27.283200000000001,29.1648,28.224,29.1648,28.224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Pre-COD Price ","USD/kWh",0,"","","",4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2,4.3158995916174954E-2]
["","","_","Total Pre-COD Revenues ","USD 000's",0,7389.9249711446064,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1258.7234840960593,1177.5155173801845,1258.7234840960593,1218.1195007381218,1258.7234840960593,1218.1195007381218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Annual O&M ","USD 000's",7500,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","_","Total Pre-COD Expenses ","USD 000's",20.547945205479451,1246.5753424657532,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212.32876712328763,198.63013698630135,212.32876712328763,205.47945205479448,212.32876712328763,205.47945205479448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","",".","Production ","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Capacity","MW",300,12000,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Degradation Index","Index",2E-3,121.68600201903014,"","",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99800399201596801,0.99800399201596801,0.99601196807980841,0.99601196807980841,0.99402392023932973,0.99402392023932973,0.99203984055821326,0.99203984055821326,0.99005972111598128,0.99005972111598128,0.98808355400796533,0.98808355400796533,0.98611133134527473,0.98611133134527473,0.98414304525476515,0.98414304525476515,0.98217868787900708,0.98217868787900708,0.98021825137625462,0.98021825137625462,0.97826172792041377,0.97826172792041377,0.9763091097010117,0.9763091097010117,0.97436038892316534,0.97436038892316534,0.97241555780755029,0.97241555780755029,0.9704746085903696,0.9704746085903696,0.96853753352332295,0.96853753352332295,0.96660432487357584,0.96660432487357584,0.96467497492372833,0.96467497492372833,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473,0.96274947597178473]
["","","","Operation Period","Period",20,40,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Production without Degradation","GWH",1030.1759999999999,42047.999999999993,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,1051.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Production with Degradation","GWH",1030.1759999999999,41260.150858459572,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1051.2,1051.2,1049.1017964071857,1049.1017964071857,1047.0077808454946,1047.0077808454946,1044.9179449555834,1044.9179449555834,1042.8322803947938,1042.8322803947938,1040.7507788371195,1040.7507788371195,1038.6734319731731,1038.6734319731731,1036.6002315101528,1036.6002315101528,1034.5311691718091,1034.5311691718091,1032.4662366984123,1032.4662366984123,1030.4054258467188,1030.4054258467188,1028.348728389939,1028.348728389939,1026.2961361177036,1026.2961361177036,1024.2476408360315,1024.2476408360315,1022.2032343672969,1022.2032343672969,1020.1629085501966,1020.1629085501966,1018.1266552397171,1018.1266552397171,1016.0944663071029,1016.0944663071029,1014.0663336398233,1014.0663336398233,1012.0422491415402,1012.0422491415402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Production after Availability","GWH",0.98,40434.947841290392,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1030.1759999999999,1030.1759999999999,1028.119760479042,1028.119760479042,1026.0676252285848,1026.0676252285848,1024.0195860564718,1024.0195860564718,1021.9756347868979,1021.9756347868979,1019.935763260377,1019.935763260377,1017.8999633337097,1017.8999633337097,1015.8682268799497,1015.8682268799497,1013.8405457883729,1013.8405457883729,1011.8169119644441,1011.8169119644441,1009.7973173297844,1009.7973173297844,1007.7817538221402,1007.7817538221402,1005.7702133953495,1005.7702133953495,1003.7626880193108,1003.7626880193108,1001.7591696799509,1001.7591696799509,999.75965037919264,999.75965037919264,997.76412213492279,997.76412213492279,995.77257698096082,995.77257698096082,993.78500696702679,993.78500696702679,991.80140415870937,991.80140415870937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","_","Total Generation","GWH",0.5,20217.473920645196,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,515.08799999999997,515.08799999999997,514.05988023952102,514.05988023952102,513.0338126142924,513.0338126142924,512.00979302823589,512.00979302823589,510.98781739344895,510.98781739344895,509.96788163018851,509.96788163018851,508.94998166685485,508.94998166685485,507.93411343997485,507.93411343997485,506.92027289418644,506.92027289418644,505.90845598222205,505.90845598222205,504.8986586648922,504.8986586648922,503.89087691107011,503.89087691107011,502.88510669767476,502.88510669767476,501.88134400965538,501.88134400965538,500.87958483997545,500.87958483997545,499.87982518959632,499.87982518959632,498.88206106746139,498.88206106746139,497.88628849048041,497.88628849048041,496.89250348351339,496.89250348351339,495.90070207935469,495.90070207935469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","",".","Operation and Maintenance ","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Days in Period","Flag",0,"","","",1,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31]
["","","","End of Year Flag for Inflation","Flag",0,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","O&M Inflation Index","Flag",0.02,"","","",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0100326876185328,1.02,1.0302333413709035,1.0404,1.0508380081983215,1.0612079999999999,1.0718547683622879,1.0824908876222279,1.0933511805476501,1.1041407053746726,1.1152182041586032,1.1262235194821661,1.1375225682417753,1.1487479898718094,1.1602730196066107,1.1717865217851591,1.1835426899138366,1.1952222522208622,1.2072135437121134,1.2191266972652794,1.2313578145863557,1.2435092312105851,1.2559849708780828,1.26844823207098,1.2811741769436285,1.2938171967123997,1.3067976604825011,1.3196935406466477,1.332933613692151,1.3460874114595807,1.3595922859659941,1.3730836526373611,1.3868593719983857,1.4005453256901084,1.4145965594383536,1.4285562322039107,1.4428884906271209,1.457127356847989,1.4717462604396632,1.4863505419229881,1.4888524891954498,1.4913586479509888,1.4937879794456523,1.4963024460236205,1.4987398306612201,1.5012626326017375,1.5037896811296219,1.5060758325521901,1.5086109830534302,1.5110684175406759,1.5136119719708965,1.5160775527614465,1.5186295389793574,1.5211858209100071,1.5236637390345638,1.5262284949440912,1.5287146272744427,1.5312878852537706,1.5338654747522127,1.5361973492032324,1.5387832027144972,1.5412897858914878,1.5438842114103128,1.5463991038166738,1.5490021297589429,1.5516095373282057,1.5541370138152535,1.5567530648429715,1.5592889198199302,1.5619136429588447,1.5645427842472557,1.5669212961872958,1.5695588667687859]
["","","","O&M Project Cost Real","USD 000's",500,10000,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","O&M Project Cost Nominal","USD 000's",500,12150.107376550868,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,250,255,255,260.10000000000002,260.10000000000002,265.30199999999996,265.30199999999996,270.622721905557,270.622721905557,276.03517634366813,276.03517634366813,281.55587987054156,281.55587987054156,287.18699746795232,287.18699746795232,292.94663044628976,292.94663044628976,298.80556305521554,298.80556305521554,304.78167431631988,304.78167431631988,310.87730780264627,310.87730780264627,317.11205801774503,317.11205801774503,323.45429917809992,323.45429917809992,329.92338516166194,329.92338516166194,336.52185286489515,336.52185286489515,343.2709131593403,343.2709131593403,350.13633142252706,350.13633142252706,357.13905805097767,357.13905805097767,364.28183921199724,364.28183921199724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Opereration and Maintance Cost Real","USD 000's",25,150000,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Opereration and Maintance Cost Nominal","USD 000's",25,182251.61064826307,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3750,3750,3825,3825,3901.5,3901.5,3979.5299999999997,3979.5299999999997,4059.3408285833548,4059.3408285833548,4140.5276451550226,4140.5276451550226,4223.3381980581235,4223.3381980581235,4307.8049620192851,4307.8049620192851,4394.1994566943467,4394.1994566943467,4482.0834458282334,4482.0834458282334,4571.7251147447978,4571.7251147447978,4663.1596170396942,4663.1596170396942,4756.6808702661747,4756.6808702661747,4851.8144876714987,4851.8144876714987,4948.8507774249292,4948.8507774249292,5047.8277929734277,5047.8277929734277,5149.0636973901037,5149.0636973901037,5252.0449713379066,5252.0449713379066,5357.0858707646648,5357.0858707646648,5464.2275881799587,5464.2275881799587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","_","Total Operating Cost","USD 000's",25,194401.71802481389,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,4000,4080,4080,4161.6000000000004,4161.6000000000004,4244.8319999999994,4244.8319999999994,4329.963550488912,4329.963550488912,4416.5628214986909,4416.5628214986909,4504.894077928665,4504.894077928665,4594.9919594872372,4594.9919594872372,4687.1460871406362,4687.1460871406362,4780.8890088834487,4780.8890088834487,4876.5067890611181,4876.5067890611181,4974.0369248423403,4974.0369248423403,5073.7929282839195,5073.7929282839195,5175.2687868495987,5175.2687868495987,5278.774162586591,5278.774162586591,5384.3496458383224,5384.3496458383224,5492.3346105494438,5492.3346105494438,5602.1813027604339,5602.1813027604339,5714.2249288156427,5714.2249288156427,5828.5094273919558,5828.5094273919558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","",".","Revenues ","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Semi-Annual Discount Rate","Index",4.8808848170151631E-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]
["","","","Discount Factor","Index",0,"","","",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0488088481701516,1.1000000000000001,1.1536897329871669,1.2100000000000004,1.2690587062858838,1.3310000000000006,1.3959645769144724,1.4641000000000008,1.5355610346059199,1.6105100000000012,1.6891171380665122,1.7715610000000017,1.8580288518731638,1.9487171000000023,2.0438317370604806,2.1435888100000029,2.2482149107665292,2.3579476910000037,2.4730364018431823,2.5937424601000041,2.7203400420275008,2.8531167061100051,2.9923740462302515,3.1384283767210062,3.291611450853277,3.4522712143931069,3.6207725959386052,3.7974983358324184,3.9828498555324665,4.1772481694156607,4.3811348410857134,4.5949729863572273,4.8192483251942857,5.0544702849929513,5.3011731577137153,5.5599173134922477,5.8312904734850886,6.1159090448414739,6.4144195208335981,6.7274999493256216,7.0558614729169582,7.4002499442581842,7.7614476202086546,8.1402749386840032,8.537592382229521,8.9543024325524048,9.3913516204524736,9.8497326758076458,10.330486782497722,10.834705943388412,11.363535460747498,11.918176537727255,12.499889006822249,13.109994191499984,13.749877907504477,14.420993610649985,15.124865698254927,15.863092971714986,16.637352268080424,17.449402268886487,18.301087494888467,19.194342495775139,20.131196244377318,21.113776745352656,22.144315868815053,23.225154419887925,24.358747455696562,25.547669861876724,26.794622201266222,28.1024368480644,29.474084421392849,30.912680532870844,32.421492863532137]
["","","","PV Factor","Index",0,"","","",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.95346258924559224,0.90909090909090906,0.86678417204144742,0.82644628099173523,0.78798561094677022,0.75131480090157743,0.71635055540615467,0.6830134553650703,0.65122777764195872,0.62092132305915471,0.5920252524017805,0.56447393005377688,0.53820477491070939,0.51315811823070612,0.48927706810064486,0.46650738020973276,0.44479733463694976,0.42409761837248428,0.40436121330631791,0.38554328942953114,0.3676011030057435,0.35049389948139187,0.33418282091431223,0.31863081771035617,0.30380256446755655,0.28966437973668746,0.27618414951596043,0.26333125430607945,0.25107649955996397,0.23939204936916308,0.22825136323633088,0.21762913579014825,0.20750123930575531,0.19784466890013472,0.18863749027795934,0.17985878990921333,0.17148862752541755,0.16350799082655754,0.15589875229583411,0.14864362802414322,0.14172613845075827,0.13513057093103928,0.12884194404614388,0.12284597357367207,0.11712904004194896,0.11167815779424731,0.10648094549268088,0.10152559799477028,9.6800859538800785E-2,9.2295998177063868E-2,8.800078139890978E-2,8.3905452888239876E-2,8.0000710362645236E-2,7.627768444385441E-2,7.2727918511495654E-2,6.9343349494413092E-2,6.6116289555905136E-2,6.3039408631284613E-2,6.0105717778095563E-2,5.7308553301167825E-2,5.4641561616450507E-2,5.2098684819243464E-2,4.9674146924045905E-2,4.7362440744766782E-2,4.5158315385496271E-2,4.3056764313424339E-2,4.1053013986814782E-2,3.9142513012203936E-2,3.7320921806195256E-2,3.5584102738367207E-2,3.3928110732904769E-2,3.2349184307606547E-2,3.0843737029913425E-2]
["","","","Operation and Maintenance Cost Nominal","USD 000's",25,194401.71802481389,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,4000,4080,4080,4161.6000000000004,4161.6000000000004,4244.8319999999994,4244.8319999999994,4329.963550488912,4329.963550488912,4416.5628214986909,4416.5628214986909,4504.894077928665,4504.894077928665,4594.9919594872372,4594.9919594872372,4687.1460871406362,4687.1460871406362,4780.8890088834487,4780.8890088834487,4876.5067890611181,4876.5067890611181,4974.0369248423403,4974.0369248423403,5073.7929282839195,5073.7929282839195,5175.2687868495987,5175.2687868495987,5278.774162586591,5278.774162586591,5384.3496458383224,5384.3496458383224,5492.3346105494438,5492.3346105494438,5602.1813027604339,5602.1813027604339,5714.2249288156427,5714.2249288156427,5828.5094273919558,5828.5094273919558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Generation without Inflation Adjustment","GWH",0.98,20217.473920645196,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,515.08799999999997,515.08799999999997,514.05988023952102,514.05988023952102,513.0338126142924,513.0338126142924,512.00979302823589,512.00979302823589,510.98781739344895,510.98781739344895,509.96788163018851,509.96788163018851,508.94998166685485,508.94998166685485,507.93411343997485,507.93411343997485,506.92027289418644,506.92027289418644,505.90845598222205,505.90845598222205,504.8986586648922,504.8986586648922,503.89087691107011,503.89087691107011,502.88510669767476,502.88510669767476,501.88134400965538,501.88134400965538,500.87958483997545,500.87958483997545,499.87982518959632,499.87982518959632,498.88206106746139,498.88206106746139,497.88628849048041,497.88628849048041,496.89250348351339,496.89250348351339,495.90070207935469,495.90070207935469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Generation with Inflation Adjustment","GWH",0.02,24532.204433977618,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,515.08799999999997,515.08799999999997,524.34107784431149,524.34107784431149,533.7603786439098,533.7603786439098,543.34888843990814,543.34888843990814,553.1396560143794,553.1396560143794,563.07629654158393,563.07629654158393,573.19143959322923,573.19143959322923,583.48829180149073,583.48829180149073,594.00234339706242,594.00234339706242,604.67304417665036,604.67304417665036,615.53543419179971,615.53543419179971,626.59295696171239,626.59295696171239,637.88372452549174,637.88372452549174,649.34271358882381,649.34271358882381,661.00755275509016,661.00755275509016,672.88193993033144,672.88193993033144,685.00680264576488,685.00680264576488,697.31231407053917,697.31231407053917,709.83888258677644,709.83888258677644,722.59047927995209,722.59047927995209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","PV of Real O&M","USD 000's",79819.88777519892,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","PV of Generation","GWH",10134.781671026551,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Base Indexed Rate","USD/kWh",7.8758369312867463E-3,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Base Indexed Tariff","USD/kWh",7.8758369312867463E-3,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","O&M Inflation Index","USD/kWh",0.02,155.02753442444214,"","",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0100326876185328,1.02,1.0302333413709035,1.0404,1.0508380081983215,1.0612079999999999,1.0718547683622879,1.0824908876222279,1.0933511805476501,1.1041407053746726,1.1152182041586032,1.1262235194821661,1.1375225682417753,1.1487479898718094,1.1602730196066107,1.1717865217851591,1.1835426899138366,1.1952222522208622,1.2072135437121134,1.2191266972652794,1.2313578145863557,1.2435092312105851,1.2559849708780828,1.26844823207098,1.2811741769436285,1.2938171967123997,1.3067976604825011,1.3196935406466477,1.332933613692151,1.3460874114595807,1.3595922859659941,1.3730836526373611,1.3868593719983857,1.4005453256901084,1.4145965594383536,1.4285562322039107,1.4428884906271209,1.457127356847989,1.4717462604396632,1.4863505419229881,1.4888524891954498,1.4913586479509888,1.4937879794456523,1.4963024460236205,1.4987398306612201,1.5012626326017375,1.5037896811296219,1.5060758325521901,1.5086109830534302,1.5110684175406759,1.5136119719708965,1.5160775527614465,1.5186295389793574,1.5211858209100071,1.5236637390345638,1.5262284949440912,1.5287146272744427,1.5312878852537706,1.5338654747522127,1.5361973492032324,1.5387832027144972,1.5412897858914878,1.5438842114103128,1.5463991038166738,1.5490021297589429,1.5516095373282057,1.5541370138152535,1.5567530648429715,1.5592889198199302,1.5619136429588447,1.5645427842472557,1.5669212961872958,1.5695588667687859]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Indexed Tariff with Inflation","USD/kWh",0.02,0.38276905758135543,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.8758369312867463E-3,7.8758369312867463E-3,8.0333536699124814E-3,8.0333536699124814E-3,8.1940207433107305E-3,8.1940207433107305E-3,8.3579011581769447E-3,8.3579011581769447E-3,8.5255217105165131E-3,8.5255217105165131E-3,8.6960321447268445E-3,8.6960321447268445E-3,8.8699527876213817E-3,8.8699527876213817E-3,9.0473518433738086E-3,9.0473518433738086E-3,9.2287995638595972E-3,9.2287995638595972E-3,9.4133755551367888E-3,9.4133755551367888E-3,9.6016430662395243E-3,9.6016430662395243E-3,9.7936759275643152E-3,9.7936759275643152E-3,9.990091431570005E-3,9.990091431570005E-3,1.0189893260201406E-2,1.0189893260201406E-2,1.0393691125405434E-2,1.0393691125405434E-2,1.0601564947913544E-2,1.0601564947913544E-2,1.081418294118743E-2,1.081418294118743E-2,1.1030466600011181E-2,1.1030466600011181E-2,1.1251075932011405E-2,1.1251075932011405E-2,1.1476097450651633E-2,1.1476097450651633E-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]
["","","","Final Generation","GWH",0.5,20217.473920645196,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,515.08799999999997,515.08799999999997,514.05988023952102,514.05988023952102,513.0338126142924,513.0338126142924,512.00979302823589,512.00979302823589,510.98781739344895,510.98781739344895,509.96788163018851,509.96788163018851,508.94998166685485,508.94998166685485,507.93411343997485,507.93411343997485,506.92027289418644,506.92027289418644,505.90845598222205,505.90845598222205,504.8986586648922,504.8986586648922,503.89087691107011,503.89087691107011,502.88510669767476,502.88510669767476,501.88134400965538,501.88134400965538,500.87958483997545,500.87958483997545,499.87982518959632,499.87982518959632,498.88206106746139,498.88206106746139,497.88628849048041,497.88628849048041,496.89250348351339,496.89250348351339,495.90070207935469,495.90070207935469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Revenue from Indexed Tariff","USD 000's",0,193211.64168699743,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4056.749093262627,4056.749093262627,4129.6248254769262,4129.6248254769262,4203.8097025813022,4203.8097025813022,4279.3272421486299,4279.3272421486299,4356.4377309972961,4356.4377309972961,4434.6970914343738,4434.6970914343738,4514.3623086457701,4514.3623086457701,4595.4586375435974,4595.4586375435974,4678.2655933974565,4678.2655933974565,4762.3062926800449,4762.3062926800449,4847.8567051233977,4847.8567051233977,4934.943951323221,4934.943951323221,5023.8681954846079,5023.8681954846079,5114.1173247448105,5114.1173247448105,5205.9876958480118,5205.9876958480118,5299.5084328991734,5299.5084328991734,5395.0018744601675,5395.0018744601675,5491.9180757977756,5491.9180757977756,5590.5752867402507,5590.5752867402507,5691.0047829092373,5691.0047829092373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Non-Indexed Tariff","USD/kWh",0,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Revenue for Non-Indexed Tariff","USD 000's",0,713336.34661495558,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18173.931795208093,18173.931795208093,18137.656482243612,18137.656482243612,18101.453575093423,18101.453575093423,18065.322929234953,18065.322929234953,18029.264400434084,18029.264400434084,17993.277844744593,17993.277844744593,17957.363118507579,17957.363118507579,17921.520078350874,17921.520078350874,17885.748581188498,17885.748581188498,17850.048484220057,17850.048484220057,17814.419644930193,17814.419644930193,17778.861921088024,17778.861921088024,17743.375170746527,17743.375170746527,17707.959252242043,17707.959252242043,17672.614024193655,17672.614024193655,17637.339345502653,17637.339345502653,17602.135075351951,17602.135075351951,17567.001073205534,17567.001073205534,17531.937198807922,17531.937198807922,17496.943312183554,17496.943312183554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","_","Total Revenue","USD 000's",0,906547.98830195284,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22230.680888470721,22230.680888470721,22267.281307720539,22267.281307720539,22305.263277674727,22305.263277674727,22344.650171383582,22344.650171383582,22385.702131431379,22385.702131431379,22427.974936178965,22427.974936178965,22471.725427153349,22471.725427153349,22516.978715894471,22516.978715894471,22564.014174585955,22564.014174585955,22612.354776900102,22612.354776900102,22662.276350053591,22662.276350053591,22713.805872411245,22713.805872411245,22767.243366231134,22767.243366231134,22822.076576986852,22822.076576986852,22878.601720041668,22878.601720041668,22936.847778401825,22936.847778401825,22997.13694981212,22997.13694981212,23058.919149003312,23058.919149003312,23122.512485548174,23122.512485548174,23187.94809509279,23187.94809509279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","",".","Working Capital ","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Accounts Receivable Generated Pre-COD ","USD 000's",0,7389.9249711446064,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1258.7234840960593,1177.5155173801845,1258.7234840960593,1218.1195007381218,1258.7234840960593,1218.1195007381218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Cash Collected Pre-COD ","USD 000's",0,7389.9249711446073,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1258.7234840960593,1177.5155173801845,1258.7234840960593,1218.1195007381218,2476.8429848341821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Accounts Paybale Generated Pre-COD ","USD 000's",0,1246.5753424657532,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212.32876712328763,198.63013698630135,212.32876712328763,205.47945205479448,212.32876712328763,205.47945205479448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Cash Paid Pre-COD ","USD 000's",0,1246.5753424657532,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212.32876712328763,198.63013698630135,212.32876712328763,205.47945205479448,417.80821917808203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","AR Percent ","%",0,71.968601004119378,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24725274725274726,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24725274725274726,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24725274725274726,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24725274725274726,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24725274725274726,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065]
["","","","AP Percent ","%",0,71.968601004119378,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24725274725274726,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24725274725274726,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24725274725274726,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24725274725274726,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24861878453038674,0.24456521739130435,0.24725274725274726,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Accounts Receivable Generated Post COD ","USD 000's",0,223392.16364888666,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5436.851304245557,5526.9648617744888,5445.8024937360015,5536.0644135216808,5455.0915624747977,5545.5074447257612,5464.7242266970716,5524.7761412761611,5474.7641082304999,5565.5060547757575,5485.1025659133338,5576.0158681107923,5495.8024142494605,5586.8930619994517,5506.8697946481043,5567.3848473365451,5518.3730318280868,5609.8377782119778,5530.1954617418724,5621.8561600027879,5542.4045421326718,5634.2676008420531,5555.0068709701418,5616.0509025192641,5568.0758232630496,5660.3643728198949,5581.4861193717843,5673.9969390298802,5595.3102032710603,5688.0501513915751,5609.5551631960989,5671.1986265279238,5624.299797508399,5717.5202361411348,5639.4095744845054,5732.8804514096628,5654.9622926612383,5748.6909494456786,5670.9655667346497,5733.2838696658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Accounts Receivable Collected Post COD ","USD 000's",0,223392.16364888666,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5436.851304245557,5526.9648617744888,5445.8024937360015,5536.0644135216808,5455.0915624747977,5545.5074447257612,5464.7242266970716,5524.7761412761611,5474.7641082304999,5565.5060547757575,5485.1025659133338,5576.0158681107923,5495.8024142494605,5586.8930619994517,5506.8697946481043,5567.3848473365451,5518.3730318280868,5609.8377782119778,5530.1954617418724,5621.8561600027879,5542.4045421326718,5634.2676008420531,5555.0068709701418,5616.0509025192641,5568.0758232630496,5660.3643728198949,5581.4861193717843,5673.9969390298802,5595.3102032710603,5688.0501513915751,5609.5551631960989,5671.1986265279238,5624.299797508399,5717.5202361411348,5639.4095744845054,5732.8804514096628,5654.9622926612383,5748.6909494456786,5670.9655667346497,5733.2838696658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Accounts Payable Generated Post COD ","USD 000's",0,47903.721205565875,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,978.26086956521738,994.47513812154693,997.82608695652175,1014.3646408839779,1017.7826086956522,1034.6519337016575,1038.1382608695651,1049.5463736263735,1058.9584770217448,1076.5102749834311,1080.13764656218,1098.0404804831001,1101.7403994934234,1120.001290092762,1123.7752074832918,1136.1243855875036,1146.3129017463511,1165.3125631012631,1169.2391597812782,1188.6188143632883,1192.6239429769039,1212.3911906505543,1216.4764218364419,1229.8442946038754,1240.8732705042194,1261.4402307888197,1265.690735914304,1286.6690354045963,1291.0045506325903,1312.4024161126883,1316.8246416452419,1331.295242102882,1343.2340080148097,1365.4975551089778,1370.0986881751062,1392.8075062111577,1397.5006619386083,1420.6636563353809,1425.4506751773806,1441.114968311198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Accounts Payable Collected Post COD ","USD 000's",0,47903.721205565875,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,978.26086956521738,994.47513812154693,997.82608695652175,1014.3646408839779,1017.7826086956522,1034.6519337016575,1038.1382608695651,1049.5463736263735,1058.9584770217448,1076.5102749834311,1080.13764656218,1098.0404804831001,1101.7403994934234,1120.001290092762,1123.7752074832918,1136.1243855875036,1146.3129017463511,1165.3125631012631,1169.2391597812782,1188.6188143632883,1192.6239429769039,1212.3911906505543,1216.4764218364419,1229.8442946038754,1240.8732705042194,1261.4402307888197,1265.690735914304,1286.6690354045963,1291.0045506325903,1312.4024161126883,1316.8246416452419,1331.295242102882,1343.2340080148097,1365.4975551089778,1370.0986881751062,1392.8075062111577,1397.5006619386083,1420.6636563353809,1425.4506751773806,1441.114968311198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Accounts Receivable - Opening Balance ","USD 000's",0,236953.89409043759,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1258.7234840960593,2436.2390014762441,2436.2390014762441,2476.8429848341816,2476.8429848341821,2476.8429848341821,5436.851304245557,5526.9648617744888,5445.8024937360015,5536.0644135216799,5455.0915624747959,5545.5074447257593,5464.7242266970698,5524.7761412761593,5474.7641082304981,5565.5060547757548,5485.1025659133311,5576.0158681107896,5495.8024142494587,5586.8930619994508,5506.8697946481025,5567.3848473365433,5518.373031828085,5609.8377782119751,5530.1954617418696,5621.8561600027842,5542.4045421326682,5634.2676008420494,5555.0068709701372,5616.0509025192596,5568.0758232630451,5660.3643728198904,5581.4861193717807,5673.9969390298756,5595.3102032710549,5688.0501513915688,5609.5551631960934,5671.1986265279193,5624.2997975083954,5717.5202361411311,5639.4095744845008,5732.8804514096573,5654.9622926612319,5748.6909494456713,5670.9655667346424,5733.2838696657918,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12]
["","","","Accounts Receivable - Generated ","USD 000's",0,230782.08862003125,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1258.7234840960593,1177.5155173801845,1258.7234840960593,1218.1195007381218,1258.7234840960593,1218.1195007381218,5436.851304245557,5526.9648617744888,5445.8024937360015,5536.0644135216808,5455.0915624747977,5545.5074447257612,5464.7242266970716,5524.7761412761611,5474.7641082304999,5565.5060547757575,5485.1025659133338,5576.0158681107923,5495.8024142494605,5586.8930619994517,5506.8697946481043,5567.3848473365451,5518.3730318280868,5609.8377782119778,5530.1954617418724,5621.8561600027879,5542.4045421326718,5634.2676008420531,5555.0068709701418,5616.0509025192641,5568.0758232630496,5660.3643728198949,5581.4861193717843,5673.9969390298802,5595.3102032710603,5688.0501513915751,5609.5551631960989,5671.1986265279238,5624.299797508399,5717.5202361411348,5639.4095744845054,5732.8804514096628,5654.9622926612383,5748.6909494456786,5670.9655667346497,5733.2838696658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Accounts Receivable - Collected ","USD 000's",0,230782.08862003125,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1258.7234840960593,1177.5155173801845,1258.7234840960593,1218.1195007381218,2476.8429848341821,5436.851304245557,5526.9648617744888,5445.8024937360015,5536.0644135216808,5455.0915624747977,5545.5074447257612,5464.7242266970716,5524.7761412761611,5474.7641082304999,5565.5060547757575,5485.1025659133338,5576.0158681107923,5495.8024142494605,5586.8930619994517,5506.8697946481043,5567.3848473365451,5518.3730318280868,5609.8377782119778,5530.1954617418724,5621.8561600027879,5542.4045421326718,5634.2676008420531,5555.0068709701418,5616.0509025192641,5568.0758232630496,5660.3643728198949,5581.4861193717843,5673.9969390298802,5595.3102032710603,5688.0501513915751,5609.5551631960989,5671.1986265279238,5624.299797508399,5717.5202361411348,5639.4095744845054,5732.8804514096628,5654.9622926612383,5748.6909494456786,5670.9655667346497,5733.2838696658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","-","Accounts Receivable - Closing Balance Balance ","USD 000's",0,236953.89409043759,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1258.7234840960593,2436.2390014762441,2436.2390014762441,2476.8429848341816,2476.8429848341821,2476.8429848341821,5436.851304245557,5526.9648617744888,5445.8024937360015,5536.0644135216799,5455.0915624747959,5545.5074447257593,5464.7242266970698,5524.7761412761593,5474.7641082304981,5565.5060547757548,5485.1025659133311,5576.0158681107896,5495.8024142494587,5586.8930619994508,5506.8697946481025,5567.3848473365433,5518.373031828085,5609.8377782119751,5530.1954617418696,5621.8561600027842,5542.4045421326682,5634.2676008420494,5555.0068709701372,5616.0509025192596,5568.0758232630451,5660.3643728198904,5581.4861193717807,5673.9969390298756,5595.3102032710549,5688.0501513915688,5609.5551631960934,5671.1986265279193,5624.2997975083954,5717.5202361411311,5639.4095744845008,5732.8804514096573,5654.9622926612319,5748.6909494456713,5670.9655667346424,5733.2838696657918,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12,-8.1854523159563541E-12]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Accounts Payable - Opening Balance ","USD 000's",0,50191.392438442606,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212.32876712328763,410.95890410958896,410.95890410958896,417.80821917808208,417.80821917808203,417.80821917808203,978.26086956521738,994.47513812154705,997.82608695652198,1014.3646408839782,1017.7826086956525,1034.6519337016578,1038.1382608695653,1049.5463736263735,1058.9584770217446,1076.5102749834309,1080.13764656218,1098.0404804831003,1101.7403994934234,1120.0012900927618,1123.7752074832918,1136.1243855875034,1146.3129017463507,1165.3125631012626,1169.239159781278,1188.6188143632883,1192.6239429769037,1212.3911906505541,1216.4764218364419,1229.8442946038756,1240.8732705042198,1261.4402307888204,1265.6907359143049,1286.669035404597,1291.004550632591,1312.4024161126893,1316.8246416452428,1331.2952421028829,1343.2340080148108,1365.4975551089792,1370.0986881751073,1392.8075062111591,1397.5006619386097,1420.6636563353825,1425.450675177382,1441.1149683111994,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12]
["","","","Accounts Payable - Generated ","USD 000's",0,49150.29654803162,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212.32876712328763,198.63013698630135,212.32876712328763,205.47945205479448,212.32876712328763,205.47945205479448,978.26086956521738,994.47513812154693,997.82608695652175,1014.3646408839779,1017.7826086956522,1034.6519337016575,1038.1382608695651,1049.5463736263735,1058.9584770217448,1076.5102749834311,1080.13764656218,1098.0404804831001,1101.7403994934234,1120.001290092762,1123.7752074832918,1136.1243855875036,1146.3129017463511,1165.3125631012631,1169.2391597812782,1188.6188143632883,1192.6239429769039,1212.3911906505543,1216.4764218364419,1229.8442946038754,1240.8732705042194,1261.4402307888197,1265.690735914304,1286.6690354045963,1291.0045506325903,1312.4024161126883,1316.8246416452419,1331.295242102882,1343.2340080148097,1365.4975551089778,1370.0986881751062,1392.8075062111577,1397.5006619386083,1420.6636563353809,1425.4506751773806,1441.114968311198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Accounts Payable - Collected ","USD 000's",0,230782.08862003125,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1258.7234840960593,1177.5155173801845,1258.7234840960593,1218.1195007381218,2476.8429848341821,5436.851304245557,5526.9648617744888,5445.8024937360015,5536.0644135216808,5455.0915624747977,5545.5074447257612,5464.7242266970716,5524.7761412761611,5474.7641082304999,5565.5060547757575,5485.1025659133338,5576.0158681107923,5495.8024142494605,5586.8930619994517,5506.8697946481043,5567.3848473365451,5518.3730318280868,5609.8377782119778,5530.1954617418724,5621.8561600027879,5542.4045421326718,5634.2676008420531,5555.0068709701418,5616.0509025192641,5568.0758232630496,5660.3643728198949,5581.4861193717843,5673.9969390298802,5595.3102032710603,5688.0501513915751,5609.5551631960989,5671.1986265279238,5624.299797508399,5717.5202361411348,5639.4095744845054,5732.8804514096628,5654.9622926612383,5748.6909494456786,5670.9655667346497,5733.2838696658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","-","Accounts Payable - Closing Balance Balance ","USD 000's",0,50191.392438442606,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212.32876712328763,410.95890410958896,410.95890410958896,417.80821917808208,417.80821917808203,417.80821917808203,978.26086956521738,994.47513812154705,997.82608695652198,1014.3646408839782,1017.7826086956525,1034.6519337016578,1038.1382608695653,1049.5463736263735,1058.9584770217446,1076.5102749834309,1080.13764656218,1098.0404804831003,1101.7403994934234,1120.0012900927618,1123.7752074832918,1136.1243855875034,1146.3129017463507,1165.3125631012626,1169.239159781278,1188.6188143632883,1192.6239429769037,1212.3911906505541,1216.4764218364419,1229.8442946038756,1240.8732705042198,1261.4402307888204,1265.6907359143049,1286.669035404597,1291.004550632591,1312.4024161126893,1316.8246416452428,1331.2952421028829,1343.2340080148108,1365.4975551089792,1370.0986881751073,1392.8075062111591,1397.5006619386097,1420.6636563353825,1425.450675177382,1441.1149683111994,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12]
["","","","Pre-Funding of Working Capital ","USD 000's",0,4458.59043468034,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4458.59043468034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Working Capital Balance ","USD 000's",0,186762.50165199509,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1046.3947169727717,2025.2800973666551,2025.2800973666551,2059.0347656560994,2059.0347656560998,2059.0347656560998,4458.59043468034,4532.4897236529414,4447.9764067794795,4521.6997726377012,4437.3089537791438,4510.8555110241014,4426.585965827504,4475.2297676497856,4415.8056312087538,4488.9957797923234,4404.9649193511514,4477.9753876276891,4394.0620147560348,4466.8917719066885,4383.0945871648109,4431.2604617490397,4372.0601300817343,4444.5252151107125,4360.9563019605921,4433.2373456394962,4349.7805991557643,4421.8764101914949,4338.5304491336956,4386.2066079153838,4327.2025527588248,4398.92414203107,4315.7953834574755,4387.3279036252789,4304.3056526384644,4375.6477352788797,4292.7305215508504,4339.9033844250362,4281.0657894935848,4352.0226810321519,4269.310886309393,4340.072945198498,4257.4616307226224,4328.0272931102891,4245.5148915572609,4292.1689013545929,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12,-9.5496943686157465E-12]
["","","_","Total Working Capital Change ","USD 000's",0,-9.0949470177292824E-12,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1046.3947169727717,978.88538039388345,0,33.754668289444226,4.5474735088646412E-13,0,2399.5556690242402,73.899288972601425,-84.513316873461918,73.723365858221769,-84.390818858557395,73.546557244957512,-84.269545196597392,48.643801822281603,-59.424136441031806,73.19014858356968,-84.030860441172081,73.010468276537722,-83.913372871654246,72.829757150653677,-83.797184741877572,48.165874584228732,-59.200331667305363,72.465085028978137,-83.568913150120352,72.281043678904098,-83.456746483731877,72.095811035730549,-83.345961057799286,47.676158781688173,-59.004055156558934,71.721589272245183,-83.128758573594496,71.532520167803341,-83.02225098681447,71.342082640415356,-82.91721372802931,47.172862874185739,-58.837594931451349,70.956891538567106,-82.711794722758896,70.762058889104992,-82.611314475875588,70.565662387666634,-82.512401553028212,46.654009797332037,-4292.168901354602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","",".","Free Cash Flow and Target IRR ","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Revenue ","USD 000's",0,906547.98830195284,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22230.680888470721,22230.680888470721,22267.281307720539,22267.281307720539,22305.263277674727,22305.263277674727,22344.650171383582,22344.650171383582,22385.702131431379,22385.702131431379,22427.974936178965,22427.974936178965,22471.725427153349,22471.725427153349,22516.978715894471,22516.978715894471,22564.014174585955,22564.014174585955,22612.354776900102,22612.354776900102,22662.276350053591,22662.276350053591,22713.805872411245,22713.805872411245,22767.243366231134,22767.243366231134,22822.076576986852,22822.076576986852,22878.601720041668,22878.601720041668,22936.847778401825,22936.847778401825,22997.13694981212,22997.13694981212,23058.919149003312,23058.919149003312,23122.512485548174,23122.512485548174,23187.94809509279,23187.94809509279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Expenses ","USD 000's",0,194401.71802481389,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,4000,4080,4080,4161.6000000000004,4161.6000000000004,4244.8319999999994,4244.8319999999994,4329.963550488912,4329.963550488912,4416.5628214986909,4416.5628214986909,4504.894077928665,4504.894077928665,4594.9919594872372,4594.9919594872372,4687.1460871406362,4687.1460871406362,4780.8890088834487,4780.8890088834487,4876.5067890611181,4876.5067890611181,4974.0369248423403,4974.0369248423403,5073.7929282839195,5073.7929282839195,5175.2687868495987,5175.2687868495987,5278.774162586591,5278.774162586591,5384.3496458383224,5384.3496458383224,5492.3346105494438,5492.3346105494438,5602.1813027604339,5602.1813027604339,5714.2249288156427,5714.2249288156427,5828.5094273919558,5828.5094273919558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","_","Total EBITDA ","USD 000's",0,712146.27027713927,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18230.680888470721,18230.680888470721,18187.281307720539,18187.281307720539,18143.663277674728,18143.663277674728,18099.818171383584,18099.818171383584,18055.738580942467,18055.738580942467,18011.412114680275,18011.412114680275,17966.831349224685,17966.831349224685,17921.986756407234,17921.986756407234,17876.86808744532,17876.86808744532,17831.465768016653,17831.465768016653,17785.769560992474,17785.769560992474,17739.768947568904,17739.768947568904,17693.450437947213,17693.450437947213,17646.807790137253,17646.807790137253,17599.827557455079,17599.827557455079,17552.498132563502,17552.498132563502,17504.802339262678,17504.802339262678,17456.737846242879,17456.737846242879,17408.287556732532,17408.287556732532,17359.438667700833,17359.438667700833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Construction Cost ","USD 000's",0,315799.99999999983,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8300,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","_","Total Free Cash Flow ","USD 000's",0,396346.27027713938,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8300,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,-11826.923076923078,18230.680888470721,18230.680888470721,18187.281307720539,18187.281307720539,18143.663277674728,18143.663277674728,18099.818171383584,18099.818171383584,18055.738580942467,18055.738580942467,18011.412114680275,18011.412114680275,17966.831349224685,17966.831349224685,17921.986756407234,17921.986756407234,17876.86808744532,17876.86808744532,17831.465768016653,17831.465768016653,17785.769560992474,17785.769560992474,17739.768947568904,17739.768947568904,17693.450437947213,17693.450437947213,17646.807790137253,17646.807790137253,17599.827557455079,17599.827557455079,17552.498132563502,17552.498132563502,17504.802339262678,17504.802339262678,17456.737846242879,17456.737846242879,17408.287556732532,17408.287556732532,17359.438667700833,17359.438667700833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Target Project IRR  ","%",0.1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Tariff Solve ","Flag",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","NPV at Target IRR ","USD 000's",-27207.525344983209,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Computed Project Pre-tax IRR with Input Tariff ","Flag",8.5351252462714911E-2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Input Tariff  ","USD/kWh",3.5283158984888208E-2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Computed Tariff with Target IRR   ","USD/kWh",3.5283158984888208E-2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Bisectional Simulations   ","Price_Simulations",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","",".","Interest Rates and Debt Parameters ","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Number of Issues ","Number",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]
["","","","Days in Period ","Days",360,9831,"","",1,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31]
["","","","Interest Rate Factor -- ADB Issue","%","","","","",0,7.7777777777777779E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,7.7777777777777779E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,7.7777777777777779E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,8.0555555555555561E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50555555555555554,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50555555555555554,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50555555555555554,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50555555555555554,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50555555555555554,8.611111111111111E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,7.7777777777777779E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,7.7777777777777779E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,7.7777777777777779E-2,8.611111111111111E-2]
["","","","Interest Rate Factor -- Commercial Issue","%","","","","",0,7.7777777777777779E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,7.7777777777777779E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,7.7777777777777779E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,8.0555555555555561E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50555555555555554,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50555555555555554,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50555555555555554,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50555555555555554,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50277777777777777,0.51111111111111107,0.50555555555555554,8.611111111111111E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,7.7777777777777779E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,7.7777777777777779E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.3333333333333329E-2,8.611111111111111E-2,8.611111111111111E-2,7.7777777777777779E-2,8.611111111111111E-2]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Annual Base Rate -- ADB Issue","%","","","","",0,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2]
["","","","Annual Base Rate -- Commercial Issue","%","","","","",0,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2]
["","","","Annual Credit Margin  -- ADB Issue","%","","","","",0,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-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]
["","","","Annual Credit Margin  -- Commercial Issue","%","","","","",0,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-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]
["","","","Annual Commitment Fee  -- ADB Issue","%","","","","",0,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3]
["","","","Annual Commitment Fee  -- Commercial Issue","%","","","","",0,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Periodic Base Rate  -- ADB Issue","%","","","","",0,1.1666666666666665E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2916666666666667E-3,1.1666666666666665E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2916666666666667E-3,1.1666666666666665E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2916666666666667E-3,1.2083333333333334E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2499999999999998E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5944444444444445E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5944444444444445E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5944444444444445E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5944444444444445E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5944444444444445E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.3222222222222222E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.3222222222222222E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.3222222222222222E-3,1.4638888888888889E-3]
["","","","Periodic Base Rate  -- Commercial Issue","%","","","","",0,1.1666666666666665E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2916666666666667E-3,1.1666666666666665E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2916666666666667E-3,1.1666666666666665E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2916666666666667E-3,1.2083333333333334E-3,1.2916666666666667E-3,1.2499999999999998E-3,1.2916666666666667E-3,1.2499999999999998E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5944444444444445E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5944444444444445E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5944444444444445E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5944444444444445E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5944444444444445E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.3222222222222222E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.3222222222222222E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.3222222222222222E-3,1.4638888888888889E-3]
["","","","Periodic Credit Margin  -- ADB Issue","%","","","","",0,1.9444444444444446E-3,2.1527777777777778E-3,2.0833333333333333E-3,2.1527777777777778E-3,2.0833333333333333E-3,2.1527777777777778E-3,2.1527777777777778E-3,2.0833333333333333E-3,2.1527777777777778E-3,2.0833333333333333E-3,2.1527777777777778E-3,2.1527777777777778E-3,1.9444444444444446E-3,2.1527777777777778E-3,2.0833333333333333E-3,2.1527777777777778E-3,2.0833333333333333E-3,2.1527777777777778E-3,2.1527777777777778E-3,2.0833333333333333E-3,2.1527777777777778E-3,2.0833333333333333E-3,2.1527777777777778E-3,2.1527777777777778E-3,1.9444444444444446E-3,2.1527777777777778E-3,2.0833333333333333E-3,2.1527777777777778E-3,2.0833333333333333E-3,2.1527777777777778E-3,2.1527777777777778E-3,2.0833333333333333E-3,2.1527777777777778E-3,2.0833333333333333E-3,2.1527777777777778E-3,2.1527777777777778E-3,2.0138888888888893E-3,2.1527777777777778E-3,2.0833333333333333E-3,2.1527777777777778E-3,2.0833333333333333E-3,1.2777777777777777E-2,1.2569444444444446E-2,1.2777777777777777E-2,1.2569444444444446E-2,1.2777777777777777E-2,1.2569444444444446E-2,1.2777777777777777E-2,1.2638888888888889E-2,1.2777777777777777E-2,1.2569444444444446E-2,1.3799999999999998E-2,1.3575E-2,1.3799999999999998E-2,1.3575E-2,1.3799999999999998E-2,1.3649999999999999E-2,1.3799999999999998E-2,1.3575E-2,1.3799999999999998E-2,1.3575E-2,1.4822222222222221E-2,1.4580555555555557E-2,1.4822222222222221E-2,1.4661111111111111E-2,1.4822222222222221E-2,1.4580555555555557E-2,1.4822222222222221E-2,1.4580555555555557E-2,1.4822222222222221E-2,1.4580555555555557E-2,1.4822222222222221E-2,1.4661111111111111E-2,1.4822222222222221E-2,1.4580555555555557E-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]
["","","","Periodic Credit Margin  -- Commercial Issue","%","","","","",0,2.0999999999999999E-3,2.3249999999999998E-3,2.2499999999999998E-3,2.3249999999999998E-3,2.2499999999999998E-3,2.3249999999999998E-3,2.3249999999999998E-3,2.2499999999999998E-3,2.3249999999999998E-3,2.2499999999999998E-3,2.3249999999999998E-3,2.3249999999999998E-3,2.0999999999999999E-3,2.3249999999999998E-3,2.2499999999999998E-3,2.3249999999999998E-3,2.2499999999999998E-3,2.3249999999999998E-3,2.3249999999999998E-3,2.2499999999999998E-3,2.3249999999999998E-3,2.2499999999999998E-3,2.3249999999999998E-3,2.3249999999999998E-3,2.0999999999999999E-3,2.3249999999999998E-3,2.2499999999999998E-3,2.3249999999999998E-3,2.2499999999999998E-3,2.3249999999999998E-3,2.3249999999999998E-3,2.2499999999999998E-3,2.3249999999999998E-3,2.2499999999999998E-3,2.3249999999999998E-3,2.3249999999999998E-3,2.1750000000000003E-3,2.3249999999999998E-3,2.2499999999999998E-3,2.3249999999999998E-3,2.2499999999999998E-3,1.5333333333333331E-2,1.5083333333333332E-2,1.5333333333333331E-2,1.5083333333333332E-2,1.5333333333333331E-2,1.5083333333333332E-2,1.5333333333333331E-2,1.5166666666666665E-2,1.5333333333333331E-2,1.5083333333333332E-2,1.6355555555555554E-2,1.6088888888888889E-2,1.6355555555555554E-2,1.6088888888888889E-2,1.6355555555555554E-2,1.6177777777777777E-2,1.6355555555555554E-2,1.6088888888888889E-2,1.6355555555555554E-2,1.6088888888888889E-2,1.7888888888888888E-2,1.7597222222222222E-2,1.7888888888888888E-2,1.7694444444444447E-2,1.7888888888888888E-2,1.7597222222222222E-2,1.7888888888888888E-2,1.7597222222222222E-2,1.7888888888888888E-2,1.7597222222222222E-2,1.7888888888888888E-2,1.7694444444444447E-2,1.7888888888888888E-2,1.7597222222222222E-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]
["","","","Periodic Total Rate  -- ADB Issue","%","","","","",0,3.1111111111111114E-3,3.4444444444444444E-3,3.3333333333333331E-3,3.4444444444444444E-3,3.3333333333333331E-3,3.4444444444444444E-3,3.4444444444444444E-3,3.3333333333333331E-3,3.4444444444444444E-3,3.3333333333333331E-3,3.4444444444444444E-3,3.4444444444444444E-3,3.1111111111111114E-3,3.4444444444444444E-3,3.3333333333333331E-3,3.4444444444444444E-3,3.3333333333333331E-3,3.4444444444444444E-3,3.4444444444444444E-3,3.3333333333333331E-3,3.4444444444444444E-3,3.3333333333333331E-3,3.4444444444444444E-3,3.4444444444444444E-3,3.1111111111111114E-3,3.4444444444444444E-3,3.3333333333333331E-3,3.4444444444444444E-3,3.3333333333333331E-3,3.4444444444444444E-3,3.4444444444444444E-3,3.3333333333333331E-3,3.4444444444444444E-3,3.3333333333333331E-3,3.4444444444444444E-3,3.4444444444444444E-3,3.2222222222222227E-3,3.4444444444444444E-3,3.3333333333333331E-3,3.4444444444444444E-3,3.3333333333333331E-3,2.1466666666666665E-2,2.1116666666666669E-2,2.1466666666666665E-2,2.1116666666666669E-2,2.1466666666666665E-2,2.1116666666666669E-2,2.1466666666666665E-2,2.1233333333333333E-2,2.1466666666666665E-2,2.1116666666666669E-2,2.2488888888888885E-2,2.2122222222222224E-2,2.2488888888888885E-2,2.2122222222222224E-2,2.2488888888888885E-2,2.2244444444444442E-2,2.2488888888888885E-2,2.2122222222222224E-2,2.2488888888888885E-2,2.2122222222222224E-2,2.3511111111111108E-2,2.3127777777777782E-2,2.3511111111111108E-2,2.3255555555555557E-2,2.3511111111111108E-2,2.3127777777777782E-2,2.3511111111111108E-2,2.3127777777777782E-2,2.3511111111111108E-2,2.3127777777777782E-2,2.3511111111111108E-2,2.3255555555555557E-2,2.3511111111111108E-2,2.3127777777777782E-2,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5944444444444445E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.3222222222222222E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.3222222222222222E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.3222222222222222E-3,1.4638888888888889E-3]
["","","","Periodic Total Rate  -- Commercial Issue","%","","","","",0,3.2666666666666664E-3,3.6166666666666665E-3,3.4999999999999996E-3,3.6166666666666665E-3,3.4999999999999996E-3,3.6166666666666665E-3,3.6166666666666665E-3,3.4999999999999996E-3,3.6166666666666665E-3,3.4999999999999996E-3,3.6166666666666665E-3,3.6166666666666665E-3,3.2666666666666664E-3,3.6166666666666665E-3,3.4999999999999996E-3,3.6166666666666665E-3,3.4999999999999996E-3,3.6166666666666665E-3,3.6166666666666665E-3,3.4999999999999996E-3,3.6166666666666665E-3,3.4999999999999996E-3,3.6166666666666665E-3,3.6166666666666665E-3,3.2666666666666664E-3,3.6166666666666665E-3,3.4999999999999996E-3,3.6166666666666665E-3,3.4999999999999996E-3,3.6166666666666665E-3,3.6166666666666665E-3,3.4999999999999996E-3,3.6166666666666665E-3,3.4999999999999996E-3,3.6166666666666665E-3,3.6166666666666665E-3,3.3833333333333337E-3,3.6166666666666665E-3,3.4999999999999996E-3,3.6166666666666665E-3,3.4999999999999996E-3,2.4022222222222219E-2,2.3630555555555557E-2,2.4022222222222219E-2,2.3630555555555557E-2,2.4022222222222219E-2,2.3630555555555557E-2,2.4022222222222219E-2,2.3761111111111108E-2,2.4022222222222219E-2,2.3630555555555557E-2,2.5044444444444442E-2,2.4636111111111112E-2,2.5044444444444442E-2,2.4636111111111112E-2,2.5044444444444442E-2,2.4772222222222223E-2,2.5044444444444442E-2,2.4636111111111112E-2,2.5044444444444442E-2,2.4636111111111112E-2,2.6577777777777777E-2,2.6144444444444446E-2,2.6577777777777777E-2,2.6288888888888889E-2,2.6577777777777777E-2,2.6144444444444446E-2,2.6577777777777777E-2,2.6144444444444446E-2,2.6577777777777777E-2,2.6144444444444446E-2,2.6577777777777777E-2,2.6288888888888889E-2,2.6577777777777777E-2,2.6144444444444446E-2,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5472222222222234E-3,8.6888888888888884E-3,8.5944444444444445E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.3222222222222222E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.3222222222222222E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4166666666666668E-3,1.4638888888888889E-3,1.4638888888888889E-3,1.3222222222222222E-3,1.4638888888888889E-3]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Periodic Commitment Fee  -- ADB Issue","%","","","","",0,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4]
["","","","Periodic Commitment Fee  -- Commercial Issue","%","","","","",0,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4,6.7499999999999993E-4]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","",".","Funding Needs and Debt Size from Debt to Capital ","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Construction Cost ","USD 000's",0,315799.99999999983,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8300,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,11826.923076923078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Equity Bridge Up-Front Fee ","USD 000's",0,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Equity Bridge Commitment Fee ","USD 000's",0,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Equity Bridge Interest During Construction ","USD 000's",0,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Up-Front Fee -- ADB Issue","USD 000's","",2273.7696393978536,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2273.7696393978536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Up-Front Fee -- Commercial Issue","USD 000's","",2501.1466033376387,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2501.1466033376387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Commitment Fee -- ADB Issue","USD 000's","",1319.2020486794079,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.055301231182924,71.055301231182924,71.055301231182924,71.055301231182924,71.055301231182924,71.055301231182924,71.055301231182924,71.055301231182924,71.055301231182924,70.696141918199615,66.901301167478167,63.089853295998985,59.270184565985147,55.436754839178143,51.595912536760778,47.740376643018301,43.873734663933682,40.000901339020864,36.111965371344496,32.217657818047769,28.30630178499846,24.383678873593837,20.464089492982868,16.845943486257411,13.204299019256059,9.5652407827068604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Commitment Fee -- Commercial Issue","USD 000's","",1424.7382125737602,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76.73972532967754,76.73972532967754,76.73972532967754,76.73972532967754,76.73972532967754,76.73972532967754,76.73972532967754,76.73972532967754,76.73972532967754,76.351833271655565,72.25340526087642,68.137041559678892,64.011799331263944,59.871695226312383,55.723585539701638,51.559606774459759,47.383633437048374,43.200973446142527,39.000922601052054,34.795070443491589,30.570805927798332,26.33437318348134,22.101216652421492,18.193618965158002,14.260642940796542,10.330460045323408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Interest During Construction -- ADB Issue","USD 000's","",2858.5742658968875,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7878152468502588,22.89315590663951,42.48238898764766,64.949087399312191,83.298914090692151,107.24285324925978,128.49113995255169,144.96835502532923,171.14424829458201,186.36445791913826,214.03856814350038,235.59448583674993,240.61814193245931,278.81378913496917,289.11657463960267,318.82330107906358,327.94698905853897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Interest During Construction -- Commercial Issue","USD 000's","",3001.5029791917318,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8772060091927714,24.037813701971487,44.606508437030044,68.1965417692778,87.463859795226753,112.60499591172277,134.91569695017927,152.21677277659569,179.70146070931111,195.68268081509515,224.7404965506754,247.37421012858741,252.64904902908228,292.75447859171766,303.57240337158282,334.76446613301675,344.34433851146588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Pre-Funding of Working Capital","USD 000's",0,4458.59043468034,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4458.59043468034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Pre-Funding of DSRA","USD 000's",0,11175.630627668808,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11175.630627668808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Cash Paid for Early Generation O&M Cost","USD 000's",0,828.7671232876711,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212.32876712328763,198.63013698630135,212.32876712328763,205.47945205479448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","_","Total Funding Requirements - Computed","USD 000's",0,340728.83994840353,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13074.916242735491,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11977.636073368976,12013.008752960042,12045.238869203433,12083.350689988916,12112.994300874489,12154.090424160522,12189.629897243287,12215.365572825984,12260.970660712135,12284.083103629708,12332.714869878793,12368.768880601212,12370.908319941693,11394.661933822399,11475.766236991796,11461.58106912244,27140.691118986935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Funding Requirements - Input","USD 000's",0,351646.87266290328,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14167.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,12126.721495000995,12143.490402308606,12196.633188733398,12222.939936044288,12266.97512578241,12290.695367735549,12337.714859975938,12373.254333070752,12393.06663972105,12444.595096564364,12461.784170549525,12516.339305757781,12552.393316494799,12542.686017955115,12836.790705617514,12830.777811784519,12903.709841053498,29826.890005399997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Funding Requirements - Applied","USD 000's",0,340728.83994840353,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13074.916242735491,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11977.636073368976,12013.008752960042,12045.238869203433,12083.350689988916,12112.994300874489,12154.090424160522,12189.629897243287,12215.365572825984,12260.970660712135,12284.083103629708,12332.714869878793,12368.768880601212,12370.908319941693,11394.661933822399,11475.766236991796,11461.58106912244,27140.691118986935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Equity Funding Requirements - Computed","USD 000's",0,119850.0727640632,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13074.916242735491,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,10977.411693454502,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Funding Requirements - Input","USD 000's",0,121356.8267368075,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14167.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,10977.4116934544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Funding Requirements - Applied","USD 000's",0,121356.8267368075,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14167.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,10977.4116934544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Debt Funding Requirements - Computed","USD 000's",0,219372.0132115962,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1092.2113975330285,-33.806543256974692,-33.806543256974692,-33.806543261072875,-33.80654327722732,-33.806543291984781,-47.814664426525269,-80.523164235972217,-117.17203020633315,997.3064100295378,11977.636073368976,12013.008752960042,12045.238869203433,12083.350689988916,12112.994300874489,12154.090424160522,12189.629897243287,12215.365572825984,12260.970660712135,12284.083103629708,12332.714869878793,12368.768880601212,12370.908319941693,11394.661933822399,11475.766236991796,11461.58106912244,27140.691118986935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Debt Requirements - Input","USD 000's",0,225376.96393978526,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1149.3098015465948,12143.490402308606,12196.633188733398,12222.939936044288,12266.97512578241,12290.695367735549,12337.714859975938,12373.254333070752,12393.06663972105,12444.595096564364,12461.784170549525,12516.339305757781,12552.393316494799,12542.686017955115,11578.067221521454,11653.262294404334,11644.986356957439,28608.770504661876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Debt Requirements - Applied","USD 000's",0,225376.96393978526,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1149.3098015465948,12143.490402308606,12196.633188733398,12222.939936044288,12266.97512578241,12290.695367735549,12337.714859975938,12373.254333070752,12393.06663972105,12444.595096564364,12461.784170549525,12516.339305757781,12552.393316494799,12542.686017955115,11578.067221521454,11653.262294404334,11644.986356957439,28608.770504661876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Project Cost ","USD 000's",346733.79067659285,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Target Gearing Ratio ","%",0.65,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Debt Size - Debt to Capital ","USD 000's",225376.96393978535,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Project Cost Input","USD 000's",346733.79067659285,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Debt Size Input","USD 000's",225376.96393978535,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","",".","Debt Size from DSCR ","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","End of Year Flag ","Flag",0,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Year Counter ","Counter",42,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2,3,3,4,4,5,5,6,6,7,7,8,8,9,9,10,10,11,11,12,12,13,13,14,14,15,15,16,16,17,17,18,18,19,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","EBITDA ","USD 000's",0,712146.27027713927,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18230.680888470721,18230.680888470721,18187.281307720539,18187.281307720539,18143.663277674728,18143.663277674728,18099.818171383584,18099.818171383584,18055.738580942467,18055.738580942467,18011.412114680275,18011.412114680275,17966.831349224685,17966.831349224685,17921.986756407234,17921.986756407234,17876.86808744532,17876.86808744532,17831.465768016653,17831.465768016653,17785.769560992474,17785.769560992474,17739.768947568904,17739.768947568904,17693.450437947213,17693.450437947213,17646.807790137253,17646.807790137253,17599.827557455079,17599.827557455079,17552.498132563502,17552.498132563502,17504.802339262678,17504.802339262678,17456.737846242879,17456.737846242879,17408.287556732532,17408.287556732532,17359.438667700833,17359.438667700833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Less: Income Tax ","USD 000's",0,-28697.577427256871,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-158.89340000000001,-358.63330000000002,-400.74329999999998,-469.37119999999999,-511.52010000000001,-582.36440000000005,-606.1336,-681.30640000000005,-733.8673,-809.99749999999995,-869.88059999999996,-950.34630000000004,-1013.574,-1097.2330999999999,-1166.1351,-1253.028,-1327.8710000000001,-1418.3188,-1499.8136999999999,-1631.5436999999999,-1716.1648,-1849.7462,-1902.6575,-1902.6575,-1892.8877,-1892.8877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Less: Working Capital Change ","USD 000's",0,9.0949470177292824E-12,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1046.3947000000001,-978.88530000000003,0,-33.754600000000003,0,0,-2399.5556000000001,-73.899199999999993,84.513300000000001,-73.723299999999995,84.390799999999999,-73.546499999999995,84.269499999999994,-48.643799999999999,59.424100000000003,-73.190100000000001,84.030799999999999,-73.010400000000004,83.913300000000007,-72.829700000000003,83.7971,-48.165799999999997,59.200299999999999,-72.465000000000003,83.568899999999999,-72.281000000000006,83.456699999999998,-72.095799999999997,83.3459,-47.676099999999998,59.003999999999998,-71.721500000000006,83.128699999999995,-71.532499999999999,83.022199999999998,-71.341999999999999,82.917199999999994,-47.172800000000002,58.837499999999999,-70.956800000000001,82.711699999999993,-70.762,82.6113,-70.565600000000003,82.5124,-46.654000000000003,4292.1688999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Add: Working Capital Reserve Release ","USD 000's",0,4458.59043468034,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4458.59043468034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","_","Total CFADS Computed ","USD 000's",0,589378.25364055124,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17345.600502954356,18156.781599498121,18271.794624594,18113.557941862317,18228.054096533284,18070.116720429771,18184.087716580179,18051.174369561304,18115.1627173835,17982.548432358897,18095.442975121448,17938.401646403738,18050.74472209634,17894.001592074033,17846.890449823357,17515.187577550852,17535.325070785599,17335.031783022045,17403.514522417514,17176.820288032537,17263.092644492433,17032.367311921189,17089.247515916741,16882.095213712841,16882.573865652546,16671.382503920526,16716.36247193933,16478.042124438489,16516.71469969493,16275.457394511533,16307.544259140257,16087.006381286821,16063.8262261665,15802.301678673935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Weighted Average Interest Rate ","%",0,"","","",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,2.2744444444444442E-2,2.2373611111111115E-2,2.2744444444444442E-2,2.2373611111111111E-2,2.2744444444444442E-2,2.2373611111111111E-2,2.2744444444444446E-2,2.2497222222222221E-2,2.2744444444444439E-2,2.2373611111111115E-2,2.3766666666666665E-2,2.3379166666666666E-2,2.3766666666666665E-2,2.3379166666666666E-2,2.3766666666666665E-2,2.3508333333333332E-2,2.3766666666666662E-2,2.337916666666667E-2,2.3766666666666665E-2,2.337916666666667E-2,2.5044444444444442E-2,2.4636111111111116E-2,2.5044444444444439E-2,2.477222222222222E-2,2.5044444444444439E-2,2.4636111111111116E-2,2.5044444444444442E-2,2.4636111111111116E-2,2.5044444444444442E-2,2.4636111111111112E-2,2.5044444444444442E-2,2.477222222222222E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["","","","Target Aggregate DSCR ","x",0,"","","",10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Debt Size from DSCR ","USD 000's",291314.68675885012,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Debt Sizing Method (1-Debt to Capital; 2-DSCR ","Flag",1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Year Counter ","Counter",42,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2,3,3,4,4,5,5,6,6,7,7,8,8,9,9,10,10,11,11,12,12,13,13,14,14,15,15,16,16,17,17,18,18,19,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Debt Tenure by Issue  -- Commercial Issue","USD 000's",17,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Weighted Average Discount Factor ","Index",0,"","","",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.97776136104381461,0.95636404384615126,0.93509580916437929,0.91463218436176319,0.89429200943603482,0.87472133446805456,0.8552687225235468,0.83645090073180539,0.81784937114585476,0.79995156590262506,0.78138075007582297,0.76353005369546767,0.74580476055299161,0.72876680007295258,0.71184853326567177,0.69549852217357477,0.67935257595178722,0.66383272014864525,0.64842189315466925,0.63360865090374863,0.61812797907231543,0.6032658544524846,0.58852653435865776,0.57429985083166668,0.56026824392275676,0.54679728524812987,0.53343763600853833,0.52061178619801018,0.50789191534048295,0.49568028086549393,0.48356955013218345,0.47188003309024246,0.45813595445654604,0.44479218879276317,0.43183707649782826,0.41925929757070701,0.40704786171913304,0.39519209875643985,0.38368164927809689,0.37250645560980283,0.36165675301922606,0.35112306118371461,0.34089617590651905,0.33096716107429031,0.32132734084882553,0.31196829208623839,0.3028818369769305,0.29406003589993251,0.28549518048537137,0.2771797868790013,0.26910658920291392,0.26126853320671251,0.25365877010360438,0.24627065058602368,0.23909771901555696,0.23213370778209416,0.22537253182727587,0.21880828332745231,0.21243522653150709,0.20624779274903599,0.20024057548450094,0.1944083257131077,0.18874594729427932,0.18324849251871778,0.17791115778516287,0.17272927940307073,0.1676983295175444,0.16281391215295574,0.15807175937180168,0.15346772754543853,0.14899779373343544,0.14465805216838393,0.14044471084309118]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Debt Service for Repayment Before Adjustment ","USD 000's",0,420984.46688610816,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12389.714644967398,12969.12971392723,13051.281874710001,12938.255672758798,13020.038640380917,12907.226228878408,12988.634083271558,12893.695978258074,12939.401940988215,12844.677451684927,12925.316410801035,12813.144033145527,12893.389087211672,12781.42970862431,12747.77889273097,12510.848269679182,12525.232193418286,12382.165559301462,12431.081801726796,12269.15734859467,12330.78046035174,12165.976651372279,12206.605368511959,12058.639438366316,12058.981332608962,11908.130359943234,11940.258908528094,11770.030088884636,11797.653356924951,11625.326710365382,11648.245899385898,11490.718843776302,11474.161590118929,11287.358341909954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Sum of Repayment ","000's",333080.50783005782,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Final Debt Size ","000's",225376.96393978526,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Final Debt Service ","USD 000's",0,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9585.360428719323,10033.627594910049,10097.184996647369,10009.741749192792,10073.013522922198,9985.7356754437824,10048.717241076854,9975.2679340467294,10010.628564946164,9937.3445227049488,9999.7312289265192,9912.9485466142014,9975.0305063596188,9888.412611768219,9862.3785013547749,9679.0760215454502,9690.2042111260344,9579.5200434409853,9617.3643221755174,9492.0907149964241,9539.7657223599454,9412.2644881216256,9443.697084327423,9329.2225534557383,9329.4870615286181,9212.780504076849,9237.6369052985356,9105.9385862980416,9127.3094562472616,8993.9881436844298,9011.7196809950838,8889.8481408861098,8877.0385444939839,8732.5173416537018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Repayment Computed ","USD 000's",0,225376.9639397854,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4914.8997744648195,5448.6240433620069,5548.8597272510815,5618.239565471561,5723.2860612463573,5792.6366390724816,5901.909230009117,5967.5751557388048,6073.1025870406884,6152.826212843177,6161.3843783591101,6233.2601351472704,6360.1114631068322,6431.1311904553859,6487.1620238859668,6461.5620069536035,6567.5390727867134,6615.1321365227313,6739.8804966116741,6773.7806575748755,6836.8598063717391,6874.0887952025068,7011.1137754568554,7052.5180015473707,7175.8637430107347,7219.9534000198701,7366.0901969793513,7396.4891346974755,7548.0881777261629,7576.6114571552644,7733.7929868664287,7771.8431111506252,7911.602872762588,7929.145922934129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Aggregate Repayment (DS-Int) ","USD 000's",0,225376.9639397854,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4914.8997744648195,5448.6240433620069,5548.8597272510815,5618.239565471561,5723.2860612463573,5792.6366390724816,5901.909230009117,5967.5751557388048,6073.1025870406884,6152.826212843177,6161.3843783591101,6233.2601351472704,6360.1114631068322,6431.1311904553859,6487.1620238859668,6461.5620069536035,6567.5390727867134,6615.1321365227313,6739.8804966116741,6773.7806575748755,6836.8598063717391,6874.0887952025068,7011.1137754568554,7052.5180015473707,7175.8637430107347,7219.9534000198701,7366.0901969793513,7396.4891346974755,7548.0881777261629,7576.6114571552644,7733.7929868664287,7771.8431111506252,7911.602872762588,7929.145922934129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","-","Aggregate Closing Balance ","USD 000's",0,13437972.442032384,"","",225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,225376.96393978535,220462.06416532054,215013.44012195853,209464.58039470745,203846.34082923588,198123.05476798952,192330.41812891705,186428.50889890792,180460.93374316912,174387.83115612844,168235.00494328525,162073.62056492615,155840.36042977887,149480.24896667205,143049.11777621668,136561.95575233072,130100.39374537711,123532.85467259039,116917.72253606765,110177.84203945598,103404.06138188111,96567.201575509374,89693.112780306867,82681.999004850019,75629.481003302644,68453.61726029191,61233.663860272041,53867.573663292693,46471.084528595216,38922.996350869056,31346.384893713792,23612.591906847363,15840.748795696738,7929.1459229341499,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11,2.0918378140777349E-11]
["","","","Repayment Computed ","USD 000's",0,225376.9639397854,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4914.8997744648195,5448.6240433620069,5548.8597272510815,5618.239565471561,5723.2860612463573,5792.6366390724816,5901.909230009117,5967.5751557388048,6073.1025870406884,6152.826212843177,6161.3843783591101,6233.2601351472704,6360.1114631068322,6431.1311904553859,6487.1620238859668,6461.5620069536035,6567.5390727867134,6615.1321365227313,6739.8804966116741,6773.7806575748755,6836.8598063717391,6874.0887952025068,7011.1137754568554,7052.5180015473707,7175.8637430107347,7219.9534000198701,7366.0901969793513,7396.4891346974755,7548.0881777261629,7576.6114571552644,7733.7929868664287,7771.8431111506252,7911.602872762588,7929.145922934129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Repayment Input ","USD 000's",0,252027.21990040355,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5622.2042232710064,6484.0765930786038,6099.753924616356,6607.7331882619546,6298.8869983946488,6688.3936446048183,6472.4277472957001,6815.9023159700555,6611.1338073604638,6967.3889214472547,6677.8037582181405,7023.0010363615593,6841.6655645650017,7185.3710247474764,7007.869935926572,7354.0294381973763,7161.8706893620711,7516.2769102279908,7346.1847753785723,7684.6544754348033,7449.1789249605854,7791.8002896173712,7633.6327004636578,7982.8051679507735,7805.8314866018118,8159.9702176394921,8035.7359319599009,8398.1303335083267,8280.7551671993497,8643.4457948172694,8533.1222156632812,8910.5188388705501,8779.3182871457939,9156.3455712848991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","",".","Debt Issue by Issue ","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Opening Balance -- ADB Issue","USD 000's",0,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6646.4001019276002,12744.716696294299,18856.186664316443,24989.674227207648,31135.021911075422,37303.879341063395,43490.506507598773,49687.039827459295,55909.337375741481,62140.229461016243,68398.399113895139,74674.595772142537,80945.938781120087,86734.972391880816,92561.603539082978,98384.096717561697,112688.48196989267,109877.37985825718,106635.34156171787,103585.46459940969,100281.59800527872,97132.154506081395,93787.957683778979,90551.743810131127,87143.792652146105,83838.225748465877,80354.531287742255,77015.629408633191,73504.128890452412,70083.296108169918,66490.610595796184,62986.675627832898,59309.660908734208,55728.725564053173,51970.58710893918,48297.494721249896,44455.167483532496,40730.578021052206,36834.677876243521,33017.861526011693,29026.458942036305,25123.543198735399,21043.558089915652,17025.690123935703,12826.624957181539,8686.2473735818639,4364.5244761732292,97.963368341588648,-4357.2960510936864,-8746.9551946665833,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033]
["","","","Draw -- ADB Issue","USD 000's",0,112688.48196989267,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112688.48196989267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Opening Balance -- Commercial Issue","USD 000's",0,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6646.4001019276002,12744.716696294299,18856.186664316443,24989.674227207648,31135.021911075422,37303.879341063395,43490.506507598773,49687.039827459295,55909.337375741481,62140.229461016243,68398.399113895139,74674.595772142537,80945.938781120087,86734.972391880816,92561.603539082978,98384.096717561697,112688.48196989267,109877.37985825718,106635.34156171787,103585.46459940969,100281.59800527872,97132.154506081395,93787.957683778979,90551.743810131127,87143.792652146105,83838.225748465877,80354.531287742255,77015.629408633191,73504.128890452412,70083.296108169918,66490.610595796184,62986.675627832898,59309.660908734208,55728.725564053173,51970.58710893918,48297.494721249896,44455.167483532496,40730.578021052206,36834.677876243521,33017.861526011693,29026.458942036305,25123.543198735399,21043.558089915652,17025.690123935703,12826.624957181539,8686.2473735818639,4364.5244761732292,97.963368341588648,-4357.2960510936864,-8746.9551946665833,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033]
["","","","Closing Balance -- Commercial Issue","USD 000's",0,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6646.4001019276002,12744.716696294299,18856.186664316443,24989.674227207648,31135.021911075422,37303.879341063395,43490.506507598773,49687.039827459295,55909.337375741481,62140.229461016243,68398.399113895139,74674.595772142537,80945.938781120087,86734.972391880816,92561.603539082978,98384.096717561697,112688.48196989263,109877.37985825718,106635.34156171787,103585.46459940969,100281.59800527872,97132.154506081395,93787.957683778979,90551.743810131127,87143.792652146105,83838.225748465877,80354.531287742255,77015.629408633191,73504.128890452412,70083.296108169918,66490.610595796184,62986.675627832898,59309.660908734208,55728.725564053173,51970.58710893918,48297.494721249896,44455.167483532496,40730.578021052206,36834.677876243521,33017.861526011693,29026.458942036305,25123.543198735399,21043.558089915652,17025.690123935703,12826.624957181539,8686.2473735818639,4364.5244761732292,97.963368341588648,-4357.2960510936864,-8746.9551946665833,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033]
["","","","Interest Cost -- Commercial Issue","USD 000's",0,47924.084517536379,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8772060091927714,24.037813701971487,44.606508437030044,68.1965417692778,87.463859795226753,112.60499591172277,134.91569695017927,152.21677277659569,179.70146070931111,195.68268081509515,224.7404965506754,247.37421012858741,252.64904902908228,292.75447859171766,303.57240337158282,334.76446613301675,344.34433851146588,2707.0277557656436,2596.4635290394276,2561.6178717381554,2447.7820759643841,2408.9868320823616,2295.2867732867626,2252.9951612481127,2151.6100459773934,2093.3875523771094,1981.1438512283314,2012.4345946952337,1897.365603403244,1840.8700724342191,1726.579869953775,1665.2204031436065,1560.3199256917051,1485.3775076476322,1372.9390750766322,1301.5744815949879,1189.8624463410149,1181.5195624512191,1064.8783342615095,978.98388311082772,868.00289300604072,771.45877543723157,656.84107940693775,559.29101056753598,445.12720957356345,340.90318775086934,227.09711188931252,115.99936163340405,2.5753481055133194,-115.80724615795664,-228.68428414500525,-115.78055645112958,-113.8928299872525,-115.78055645112958,-113.8928299872525,-115.78055645112958,-114.52207214187818,-19.506506793396834,-19.506506793396834,-18.87726463877113,-19.506506793396834,-18.87726463877113,-19.506506793396834,-19.506506793396834,-17.618780329519723,-19.506506793396834,-18.87726463877113,-19.506506793396834,-18.87726463877113,-19.506506793396834,-19.506506793396834,-18.87726463877113,-19.506506793396834,-18.87726463877113,-19.506506793396834,-19.506506793396834,-17.618780329519723,-19.506506793396834,-18.87726463877113,-19.506506793396834,-18.87726463877113,-19.506506793396834,-19.506506793396834,-18.87726463877113,-19.506506793396834,-18.87726463877113,-19.506506793396834,-19.506506793396834,-17.618780329519723,-19.506506793396834]
["","","","Opening Balance ","USD 000's",0,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,225376.96393978535,219754.75971651435,213270.68312343574,207170.92919881939,200563.19601055744,194264.30901216279,187575.91536755796,181103.48762026225,174287.58530429221,167676.45149693175,160709.06257548451,154031.25881726638,147008.25778090482,140166.59221633984,132981.22119159237,125973.3512556658,118619.32181746842,111457.45112810635,103941.17421787836,96594.989442499791,88910.334967064991,81461.156042104412,73669.355752487041,66035.723052023386,58052.917884072609,50247.086397470797,42087.116179831304,34051.380247871406,25653.249914363078,17372.494747163728,8729.0489523464585,195.9267366831773,-8714.5921021873728,-17493.910389333167,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066,-26650.255960618066]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Project Cost ","USD 000's",346733.79067659285,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Year Counter ","Counter",42,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2,3,3,4,4,5,5,6,6,7,7,8,8,9,9,10,10,11,11,12,12,13,13,14,14,15,15,16,16,17,17,18,18,19,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
["","","","Funding Requirements to Equity ","USD 000's",0,335815.75796209311,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13074.916242735491,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11977.636073368976,12013.008752960042,12045.238869203433,12083.350689988916,12112.994300874489,12154.090424160522,12189.629897243287,12215.365572825984,12260.970660712135,12284.083103629708,12332.714869878793,12368.768880601212,12370.908319941693,10135.93844972634,10298.250719611611,10202.857585026381,25922.571618248814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",".","Equity Funding ","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","-","Equity Commitment Closing Balance ","USD 000's",0,"","","",121356.82673680759,121356.82673680759,121356.82673680759,121356.82673680759,121356.82673680759,121356.82673680759,121356.82673680759,121356.82673680759,121356.82673680759,121356.82673680759,121356.82673680759,121356.82673680759,121356.82673680759,121356.82673680759,121356.82673680759,107189.69909653907,95181.174449798156,83172.64980305724,71164.125156312235,59155.60050955107,47147.075862775149,35124.543094864683,23069.301827144773,10977.411693454502,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Debt Draw by Issue -- ADB Issue","USD 000's",0,112688.48196989263,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6071.7452011543028,6098.3165943666991,6111.4699680221438,6133.487562891205,6145.3476838677743,6168.8574299879692,6186.6271665353761,6196.5333198605249,6222.2975482821821,6230.8920852747624,6258.1696528788907,6276.1966582473997,6271.3430089775575,5789.0336107607272,5826.6311472021671,5822.4931784787195,14304.385252330938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Repayment -- ADB Issue","USD 000's",0,126013.60995020178,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2811.1021116355032,3242.0382965393019,3049.876962308178,3303.8665941309773,3149.4434991973244,3344.1968223024091,3236.2138736478501,3407.9511579850277,3305.5669036802319,3483.6944607236273,3338.9018791090703,3511.5005181807796,3420.8327822825008,3592.6855123737382,3503.934967963286,3677.0147190986881,3580.9353446810355,3758.1384551139954,3673.0923876892862,3842.3272377174017,3724.5894624802927,3895.9001448086856,3816.8163502318289,3991.4025839753867,3902.9157433009059,4079.9851088197461,4017.8679659799504,4199.0651667541633,4140.3775835996748,4321.7228974086347,4266.5611078316406,4455.259419435275,4389.6591435728969,4578.1727856424495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Closing Balance -- ADB Issue","USD 000's",0,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6646.4001019276002,12744.716696294299,18856.186664316443,24989.674227207648,31135.021911075422,37303.879341063395,43490.506507598773,49687.039827459295,55909.337375741481,62140.229461016243,68398.399113895139,74674.595772142537,80945.938781120087,86734.972391880816,92561.603539082978,98384.096717561697,112688.48196989263,109877.37985825718,106635.34156171787,103585.46459940969,100281.59800527872,97132.154506081395,93787.957683778979,90551.743810131127,87143.792652146105,83838.225748465877,80354.531287742255,77015.629408633191,73504.128890452412,70083.296108169918,66490.610595796184,62986.675627832898,59309.660908734208,55728.725564053173,51970.58710893918,48297.494721249896,44455.167483532496,40730.578021052206,36834.677876243521,33017.861526011693,29026.458942036305,25123.543198735399,21043.558089915652,17025.690123935703,12826.624957181539,8686.2473735818639,4364.5244761732292,97.963368341588648,-4357.2960510936864,-8746.9551946665833,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033]
["","","","Up-Front Fee  -- ADB Issue","USD 000's",0,2273.7696393978536,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2273.7696393978536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Undrawn Debt  -- ADB Issue","USD 000's",0,"","","",0,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113113.82706911938,107042.08186796507,100943.76527359837,94832.295305576234,88698.807742685021,82553.460058817247,76384.602628829278,70197.975462293893,64001.442142433378,57779.144594151192,51548.252508876431,45290.082855997534,39013.886197750136,32742.543188772586,26953.509578011857,21126.878430809695,15304.385252330976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Debt Draw by Issue -- Commercial Issue","USD 000's",0,112688.48196989263,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6071.7452011543028,6098.3165943666991,6111.4699680221438,6133.487562891205,6145.3476838677743,6168.8574299879692,6186.6271665353761,6196.5333198605249,6222.2975482821821,6230.8920852747624,6258.1696528788907,6276.1966582473997,6271.3430089775575,5789.0336107607272,5826.6311472021671,5822.4931784787195,14304.385252330938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Repayment -- Commercial Issue","USD 000's",0,126013.60995020178,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2811.1021116355032,3242.0382965393019,3049.876962308178,3303.8665941309773,3149.4434991973244,3344.1968223024091,3236.2138736478501,3407.9511579850277,3305.5669036802319,3483.6944607236273,3338.9018791090703,3511.5005181807796,3420.8327822825008,3592.6855123737382,3503.934967963286,3677.0147190986881,3580.9353446810355,3758.1384551139954,3673.0923876892862,3842.3272377174017,3724.5894624802927,3895.9001448086856,3816.8163502318289,3991.4025839753867,3902.9157433009059,4079.9851088197461,4017.8679659799504,4199.0651667541633,4140.3775835996748,4321.7228974086347,4266.5611078316406,4455.259419435275,4389.6591435728969,4578.1727856424495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Closing Balance -- Commercial Issue","USD 000's",0,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574.65490077329741,6646.4001019276002,12744.716696294299,18856.186664316443,24989.674227207648,31135.021911075422,37303.879341063395,43490.506507598773,49687.039827459295,55909.337375741481,62140.229461016243,68398.399113895139,74674.595772142537,80945.938781120087,86734.972391880816,92561.603539082978,98384.096717561697,112688.48196989263,109877.37985825718,106635.34156171787,103585.46459940969,100281.59800527872,97132.154506081395,93787.957683778979,90551.743810131127,87143.792652146105,83838.225748465877,80354.531287742255,77015.629408633191,73504.128890452412,70083.296108169918,66490.610595796184,62986.675627832898,59309.660908734208,55728.725564053173,51970.58710893918,48297.494721249896,44455.167483532496,40730.578021052206,36834.677876243521,33017.861526011693,29026.458942036305,25123.543198735399,21043.558089915652,17025.690123935703,12826.624957181539,8686.2473735818639,4364.5244761732292,97.963368341588648,-4357.2960510936864,-8746.9551946665833,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033,-13325.127980309033]
["","","","Up-Front Fee  -- Commercial Issue","USD 000's",0,2501.1466033376387,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2501.1466033376387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Undrawn Debt  -- Commercial Issue","USD 000's",0,"","","",0,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113688.48196989267,113113.82706911938,107042.08186796507,100943.76527359837,94832.295305576234,88698.807742685021,82553.460058817247,76384.602628829278,70197.975462293893,64001.442142433378,57779.144594151192,51548.252508876431,45290.082855997534,39013.886197750136,32742.543188772586,26953.509578011857,21126.878430809695,15304.385252330976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",".","Equity Capital and Shareholder Debt ","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Equity Funding ","USD 000's",0,121356.8267368075,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14167.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,10977.4116934544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","-","Share Capital Closing Balance ","USD 000's",0,"","","",100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Remaining Equity Funding ","USD 000's",0,121256.8267368075,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14067.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,10977.4116934544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Shareholder Loan Opening Balance ","USD 000's",0,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14067.12764026852,26075.652287009434,38084.17693375035,50092.701580495363,62101.226227256528,74109.750874032456,86132.283641942922,98187.524909662839,111993.20300537186,122970.61469882626,122970.61469882626,122970.61469882626,122970.61469882626,122970.61469882626,128010.308834068,128010.308834068,128010.308834068,128010.308834068,128010.308834068,128010.308834068,133770.77273160106,133770.77273160106,133770.77273160106,133770.77273160106,133770.77273160106,133770.77273160106,139790.4575045231,136539.59049675683,135848.93002885047,134595.86855365627,133677.96606615625,132265.08204317297,131109.40174938308,129482.21003260475,128062.3072954673,126246.21370009605,124616.26495817027,122544.99605779315,120664.35556068955,118295.48289752654,116113.67909379353,113566.62763525955,111380.69440480863,108756.28887582978,106347.80212680496,103476.14314286217,100826.57490320149,97677.942958075626,94749.754656823265,91293.43377608966,88027.802979869753,84281.239717481309,80719.956471806814,76642.49750832461,72767.597984994311,68362.906672975238,64157.184521355855,59393.114848971476,54799.16665123657,45481.836009068997,36088.898776385904,21658.053333842327,6868.6504942663396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Shareholder Loan Funding","USD 000's",0,121256.8267368075,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14067.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,10977.4116934544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","",".","Depreciation ","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Depreciation Flag ","Flag",20,40,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Depreciation Rate ","Pct",0,1.0000000000000004,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-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]
["","","","Financing Items (IDC and Fees) ","Pct",0,13378.93374907728,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4774.9162427354922,147.79502656086046,147.79502656086046,147.79502656086046,147.79502656086046,147.79502656086046,147.79502656086046,147.79502656086046,147.79502656086046,147.79502656086046,150.71299644589823,186.08567603696557,218.31579228035557,256.42761306583907,286.07122395140942,327.16734723744497,362.70682032020898,388.44249590290696,434.04758378905649,457.16002670662999,505.79179295571515,541.84580367813419,543.98524301861676,614.13357387209112,627.7285404626009,681.05270917213284,692.18702839803518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Depreciation Base - Financing Items ","USD 000's",0,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4774.9162427354922,4922.7112692963528,5070.5062958572134,5218.3013224180741,5366.0963489789347,5513.8913755397953,5661.6864021006559,5809.4814286615165,5957.2764552223771,6105.0714817832377,6255.7844782291359,6441.8701542661011,6660.1859465464568,6916.6135596122958,7202.6847835637054,7529.8521308011505,7892.5589511213593,8281.0014470242659,8715.049030813323,9172.2090575199527,9678.0008504756679,10219.846654153802,10763.831897172418,11377.96547104451,12005.694011507112,12686.746720679244,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728,13378.93374907728]
["","","","Depreciation Input ","USD 000's",0,331150.11535877892,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Withholding Tax on Senior Debt ","USD 000's",0,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Semi-Annual Period for Interest on Shareholder ","Flag",0,"","","",0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["","","","Periodic Rate on Shareholder Loan ","USD 000's",0,"","","",0,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
["","","","Shareholder Loan Opening Balance ","USD 000's",0,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14067.12764026852,26075.652287009434,38084.17693375035,50092.701580495363,62101.226227256528,74109.750874032456,86132.283641942922,98187.524909662839,111993.20300537186,122970.61469882626,122970.61469882626,122970.61469882626,122970.61469882626,122970.61469882626,128010.308834068,128010.308834068,128010.308834068,128010.308834068,128010.308834068,128010.308834068,133770.77273160106,133770.77273160106,133770.77273160106,133770.77273160106,133770.77273160106,133770.77273160106,139790.4575045231,136539.59049675683,135848.93002885047,134595.86855365627,133677.96606615625,132265.08204317297,131109.40174938308,129482.21003260475,128062.3072954673,126246.21370009605,124616.26495817027,122544.99605779315,120664.35556068955,118295.48289752654,116113.67909379353,113566.62763525955,111380.69440480863,108756.28887582978,106347.80212680496,103476.14314286217,100826.57490320149,97677.942958075626,94749.754656823265,91293.43377608966,88027.802979869753,84281.239717481309,80719.956471806814,76642.49750832461,72767.597984994311,68362.906672975238,64157.184521355855,59393.114848971476,54799.16665123657,45481.836009068997,36088.898776385904,21658.053333842327,6868.6504942663396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Add: Shareholder Interest Capitalised ","USD 000's",0,168000.59458379238,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1713.7879620187657,0,0,0,0,0,5033.2100776512289,0,0,0,0,0,5715.9929317778397,0,0,0,0,0,5933.2948863188412,6102.8704564239079,5952.8425539952577,5917.6634207667357,5856.9311708086052,5810.8876089843789,5742.2892039912122,5684.8414002336094,5605.8571372298356,5535.7653373318362,5447.4648698459041,5367.0497934172226,5266.5197183377013,5174.0378195666008,5059.1336118330728,4952.0745700326061,4820.9227214706452,4707.4914828077917,4577.7556831674383,4457.0557525515651,4314.8592480089319,4181.9173203134551,4025.8772981813086,3878.9499154773689,3707.455485006617,3543.6702427649848,3357.3519295367591,3178.4149821464553,2975.2744940686457,2780.2066402800001,2560.2224639305523,2348.0545341267029,2109.5761687500849,1877.5119357432081,1431.5914329906773,980.91351430810687,313.00680759593087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Months in Period ","Counter",0,1200,"","",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["","","","Shareholder Interest Computed ","USD 000's",0,181306.59461971952,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1713.7879620187657,0,0,0,0,0,5039.6941352417334,0,0,0,0,0,5760.4638975330599,0,0,0,0,0,6019.6847729220472,6290.5705877035398,6144.2815723540571,6113.2018512982713,6056.814084914532,6015.5084729770315,5951.9286919427832,5899.9230787222386,5826.6994514672133,5762.8038282960279,5681.0796165043221,5607.7319231176616,5514.5248226006916,5429.8960002310296,5323.2967303886944,5225.1155592207087,5110.4982435866796,5012.1312482163885,4894.0329994123394,4785.6510957062228,4656.4264414287973,4537.1958706440664,4395.5074331134028,4263.7389595570467,4108.2045199240347,3961.2511340941387,3792.6557872866588,3632.3980412313067,3448.9123878746072,3274.5419093247438,3076.3308002838858,2887.0733034610134,2672.6901682037164,2465.9624993056455,2046.6826204081049,1624.0004449373657,974.61240002290469,309.08927224198527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Shareholder Balance Input ","USD 000's",0,3324540.1939116828,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135619.34347608685,132285.39008878352,131503.63157259414,130154.02601796901,129130.83575520842,127606.42675536028,126329.80889408021,124574.60304955191,123017.00749626303,121054.77488546453,119267.77318704939,117033.77151861558,114978.61821259113,112425.19137406829,110046.10155628015,107131.61603268101,104610.92184017315,101727.90407038752,99045.683390034785,95885.761066865147,92931.496006965681,89463.939959584633,86198.887010608203,82387.899666813712,78748.227616999662,74607.820656372423,70631.444047699013,66117.210979303243,61782.36978400001,56893.832531790053,52178.989647260067,46879.470416668555,41722.487460960183,31813.142955348387,21798.078095735709,6955.706835465131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","EBITDA Post COD ","USD 000's",0,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18230.680888470721,18230.680888470721,18187.281307720539,18187.281307720539,18143.663277674728,18143.663277674728,18099.818171383584,18099.818171383584,18055.738580942467,18055.738580942467,18011.412114680275,18011.412114680275,17966.831349224685,17966.831349224685,17921.986756407234,17921.986756407234,17876.86808744532,17876.86808744532,17831.465768016653,17831.465768016653,17785.769560992474,17785.769560992474,17739.768947568904,17739.768947568904,17693.450437947213,17693.450437947213,17646.807790137253,17646.807790137253,17599.827557455079,17599.827557455079,17552.498132563502,17552.498132563502,17504.802339262678,17504.802339262678,17456.737846242879,17456.737846242879,17408.287556732532,17408.287556732532,17359.438667700833,17359.438667700833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Less:Depreciation ","USD 000's",0,-331150.11535877892,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-8346.4739000000009,-7895,-7895,-7895,-7895,-7895,-7895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","_","Total EBIT ","USD 000's",0,387139.50454703934,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1046.3947169727717,978.88538039388322,1046.3947169727717,1012.6400486833273,1046.3947169727717,1012.6400486833273,9884.2069073301664,9884.2069073301664,9840.8073265799849,9840.8073265799849,9797.189296534174,9797.189296534174,9753.3441902430295,9753.3441902430295,9709.2645998019125,9709.2645998019125,9664.9381335397211,9664.9381335397211,9620.3573680841309,9620.3573680841309,9575.5127752666795,9575.5127752666795,9530.394106304766,9530.394106304766,9484.9917868760986,9484.9917868760986,9439.2955798519197,9439.2955798519197,9393.2949664283497,9393.2949664283497,9346.9764568066585,9346.9764568066585,9300.3338089966983,9300.3338089966983,9253.3535763145246,9253.3535763145246,9206.0241514229474,9206.0241514229474,9158.328358122124,9158.328358122124,9561.7378462428824,9561.7378462428824,9513.2875567325354,9513.2875567325354,9464.438667700837,9464.438667700837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Less:Interest Expense Shareholder Loan ","USD 000's",0,-168000.59458379238,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1713.7879,0,0,0,0,0,-5033.21,0,0,0,0,0,-5715.9929000000002,0,0,0,0,0,-5933.2947999999997,-6102.8703999999998,-5952.8424999999997,-5917.6634000000004,-5856.9310999999998,-5810.8876,-5742.2892000000002,-5684.8414000000002,-5605.8571000000002,-5535.7653,-5447.4647999999997,-5367.0496999999996,-5266.5196999999998,-5174.0378000000001,-5059.1336000000001,-4952.0744999999997,-4820.9227000000001,-4707.4913999999999,-4577.7556000000004,-4457.0556999999999,-4314.8591999999999,-4181.9173000000001,-4025.8771999999999,-3878.9499000000001,-3707.4553999999998,-3543.6702,-3357.3519000000001,-3178.4149000000002,-2975.2743999999998,-2780.2066,-2560.2224000000001,-2348.0545000000002,-2109.5761000000002,-1877.5119,-1431.5914,-980.9135,-313.0068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Opening NOL Balance ","USD 000's",0,48076.250031893003,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1344.7373844797467,2330.0805648577934,3257.6598629742421,3908.9455106247797,4484.3422923373282,4775.8363024012124,4973.6434985850256,4900.4818517843414,4691.0568906241097,4180.7848789515356,3702.4152593730505,2905.1193159363693,1952.6960273450086,668.45039161846034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","-","Closing NOL Balance ","USD 000's",0,48076.250031893003,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1344.7373844797467,2330.0805648577934,3257.6598629742421,3908.9455106247797,4484.3422923373282,4775.8363024012124,4973.6434985850256,4900.4818517843414,4691.0568906241097,4180.7848789515356,3702.4152593730505,2905.1193159363693,1952.6960273450086,668.45039161846034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Income Taxes Input ","USD 000's",0,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253.01064938361853,389.23646717657289,458.73537316504758,501.43715776730789,573.14684300994338,597.04505096492028,673.1150662335458,726.33674745526423,803.32062974356347,863.94632917863373,945.2937210666995,1009.2718382286912,1093.8090900727041,1163.5127765334971,1251.281179442447,1326.9787843694808,1418.2990780324546,1500.7045329980747,1633.302878928215,1716.1648663869573,1849.7462077293924,1902.6575113465087,1902.6575113465087,1892.8877335401703,1892.8877335401703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Target Balance Method (1-Pct;2-Month) ","Flag",1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Debt Service ","USD 000's",0,336942.27872198093,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10748.278058657012,11400.784126791563,10950.477128546056,11242.894991683874,10860.585467656994,11034.787747211667,10738.737733488935,10890.227722182566,10575.208108670309,10718.916639730691,10497.322478762155,10624.123508126901,10335.561824491173,10462.349145271988,10168.390292913416,10315.452970632654,9981.056571223904,10122.059236393845,9816.5200159568139,9942.9648327759132,9675.8888695801907,9798.6863811102157,9478.6407878648333,9618.6567740006194,9259.7345633873629,9397.8630211371819,9089.7843749525655,9237.0239207815812,8923.226559499064,9071.4365056855895,8751.736397203158,8915.3723795309397,8561.0661693865677,8725.3636511654659,-231.56111290225917,-227.78565997450499,-231.56111290225917,-227.78565997450499,-231.56111290225917,-229.04414428375637,-39.013013586793669,-39.013013586793669,-37.754529277542261,-39.013013586793669,-37.754529277542261,-39.013013586793669,-39.013013586793669,-35.237560659039445,-39.013013586793669,-37.754529277542261,-39.013013586793669,-37.754529277542261,-39.013013586793669,-39.013013586793669,-37.754529277542261,-39.013013586793669,-37.754529277542261,-39.013013586793669,-39.013013586793669,-35.237560659039445,-39.013013586793669,-37.754529277542261,-39.013013586793669,-37.754529277542261,-39.013013586793669,-39.013013586793669,-37.754529277542261,-39.013013586793669,-37.754529277542261,-39.013013586793669,-39.013013586793669,-35.237560659039445,-39.013013586793669]
["","","","Prospective Annual Debt Service ","USD 000's",0,337062.88476371975,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5374.1390293285058,11175.630627668808,11175.630627668808,11096.686060114964,11051.740229670435,10947.686607434331,10886.762740350301,10814.482727835752,10732.717915426438,10647.062374200501,10608.119559246423,10560.722993444528,10479.842666309036,10398.955484881581,10315.369719092701,10241.921631773035,10148.254770928279,10051.557903808874,9969.2896261753303,9879.7424243663627,9809.4268511780519,9737.2876253452032,9638.6635844875236,9548.6487809327264,9439.195668693992,9328.7987922622724,9243.8236980448746,9163.4041478670733,9080.1252401403217,8997.3315325923268,8911.5864514443747,8833.5543883670489,8738.2192744587537,8643.2149102760159,4246.9012691316029,-229.67338643838207,-229.67338643838207,-229.67338643838207,-229.67338643838207,-230.30262859300777,-134.02857893527502,-39.013013586793669,-38.383771432167961,-38.383771432167961,-38.383771432167961,-38.383771432167961,-39.013013586793669,-37.125287122916561,-37.125287122916561,-38.383771432167961,-38.383771432167961,-38.383771432167961,-38.383771432167961,-39.013013586793669,-38.383771432167961,-38.383771432167961,-38.383771432167961,-38.383771432167961,-39.013013586793669,-37.125287122916561,-37.125287122916561,-38.383771432167961,-38.383771432167961,-38.383771432167961,-38.383771432167961,-39.013013586793669,-38.383771432167961,-38.383771432167961,-38.383771432167961,-38.383771432167961,-39.013013586793669,-37.125287122916561,-37.125287122916561,-38.383771432167961,-38.383771432167961]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","DSRA Opening Balance ","USD 000's",0,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11175.630627668808,11175.630627668808,11096.686060114964,11051.740229670431,10947.686607434327,10886.762740350299,10814.482727835748,10732.717915426438,10647.062374200499,10608.119559246421,10560.722993444526,10479.842666309034,10398.955484881579,10315.369719092701,10241.921631773033,10148.254770928277,10051.557903808873,9969.2896261753267,9879.7424243663627,9809.4268511780501,9737.2876253452014,9638.6635844875236,9548.6487809327245,9439.1956686939884,9328.7987922622706,9243.823698044871,9163.4041478670697,9080.1252401403217,8997.3315325923249,8911.5864514443711,8833.5543883670471,8738.2192744587519,8643.2149102760159,4362.681825582732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","DSRA Balance Input ","USD 000's",0,334658.13946206967,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11175.630627668808,11175.630627668808,11096.686060114964,11051.740229670431,10947.686607434327,10886.762740350299,10814.482727835748,10732.717915426438,10647.062374200499,10608.119559246421,10560.722993444526,10479.842666309034,10398.955484881579,10315.369719092701,10241.921631773033,10148.254770928277,10051.557903808873,9969.2896261753267,9879.7424243663627,9809.4268511780501,9737.2876253452014,9638.6635844875236,9548.6487809327245,9439.1956686939884,9328.7987922622706,9243.823698044871,9163.4041478670697,9080.1252401403217,8997.3315325923249,8911.5864514443711,8833.5543883670471,8738.2192744587519,8643.2149102760159,4362.681825582732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Year Counter ","Counter",42,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2,3,3,4,4,5,5,6,6,7,7,8,8,9,9,10,10,11,11,12,12,13,13,14,14,15,15,16,16,17,17,18,18,19,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
["","","","Operating Cost ","USD 000's",0,194401.71802481389,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,4000,4080,4080,4161.6000000000004,4161.6000000000004,4244.8319999999994,4244.8319999999994,4329.963550488912,4329.963550488912,4416.5628214986909,4416.5628214986909,4504.894077928665,4504.894077928665,4594.9919594872372,4594.9919594872372,4687.1460871406362,4687.1460871406362,4780.8890088834487,4780.8890088834487,4876.5067890611181,4876.5067890611181,4974.0369248423403,4974.0369248423403,5073.7929282839195,5073.7929282839195,5175.2687868495987,5175.2687868495987,5278.774162586591,5278.774162586591,5384.3496458383224,5384.3496458383224,5492.3346105494438,5492.3346105494438,5602.1813027604339,5602.1813027604339,5714.2249288156427,5714.2249288156427,5828.5094273919558,5828.5094273919558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Less: Income Tax ","USD 000's",0,-28697.577427256871,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-158.89340000000001,-358.63330000000002,-400.74329999999998,-469.37119999999999,-511.52010000000001,-582.36440000000005,-606.1336,-681.30640000000005,-733.8673,-809.99749999999995,-869.88059999999996,-950.34630000000004,-1013.574,-1097.2330999999999,-1166.1351,-1253.028,-1327.8710000000001,-1418.3188,-1499.8136999999999,-1631.5436999999999,-1716.1648,-1849.7462,-1902.6575,-1902.6575,-1892.8877,-1892.8877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Less: Working Capital Change ","USD 000's",0,2059.0347656561089,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2399.5556000000001,-73.899199999999993,84.513300000000001,-73.723299999999995,84.390799999999999,-73.546499999999995,84.269499999999994,-48.643799999999999,59.424100000000003,-73.190100000000001,84.030799999999999,-73.010400000000004,83.913300000000007,-72.829700000000003,83.7971,-48.165799999999997,59.200299999999999,-72.465000000000003,83.568899999999999,-72.281000000000006,83.456699999999998,-72.095799999999997,83.3459,-47.676099999999998,59.003999999999998,-71.721500000000006,83.128699999999995,-71.532499999999999,83.022199999999998,-71.341999999999999,82.917199999999994,-47.172800000000002,58.837499999999999,-70.956800000000001,82.711699999999993,-70.762,82.6113,-70.565600000000003,82.5124,-46.654000000000003,4292.1688999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Interest Cost -- ADB Issue","USD 000's",0,42851.051549130345,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7878152468502588,22.89315590663951,42.48238898764766,64.949087399312191,83.298914090692151,107.24285324925978,128.49113995255169,144.96835502532923,171.14424829458201,186.36445791913826,214.03856814350038,235.59448583674993,240.61814193245931,278.81378913496917,289.11657463960267,318.82330107906358,327.94698905853897,2419.0460796203624,2320.244004673531,2289.1053321915433,2187.379727457535,2152.711637179983,2051.1073293200857,2013.3148249451219,1922.7153602351175,1870.6867489327362,1770.3838670551047,1807.084125848781,1703.7568683620966,1653.0261874919518,1550.3982505707368,1495.2999538432384,1401.1036067435716,1333.8083742142001,1232.8432510892208,1168.7607589832542,1068.447911000095,1045.1903821683861,942.0077572313354,866.02420429034748,767.84871304380533,682.4443013483201,581.05172409075271,494.75743242512794,393.76637769969079,301.56820454884593,200.89359897900727,102.6148199064728,2.2781925548771671,-102.44487160126933,-202.29763597442775,-115.78055645112958,-113.8928299872525,-115.78055645112958,-113.8928299872525,-115.78055645112958,-114.52207214187818,-19.506506793396834,-19.506506793396834,-18.87726463877113,-19.506506793396834,-18.87726463877113,-19.506506793396834,-19.506506793396834,-17.618780329519723,-19.506506793396834,-18.87726463877113,-19.506506793396834,-18.87726463877113,-19.506506793396834,-19.506506793396834,-18.87726463877113,-19.506506793396834,-18.87726463877113,-19.506506793396834,-19.506506793396834,-17.618780329519723,-19.506506793396834,-18.87726463877113,-19.506506793396834,-18.87726463877113,-19.506506793396834,-19.506506793396834,-18.87726463877113,-19.506506793396834,-18.87726463877113,-19.506506793396834,-19.506506793396834,-17.618780329519723,-19.506506793396834]
["","","","Repayment -- ADB Issue","USD 000's",0,126013.60995020178,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2811.1021116355032,3242.0382965393019,3049.876962308178,3303.8665941309773,3149.4434991973244,3344.1968223024091,3236.2138736478501,3407.9511579850277,3305.5669036802319,3483.6944607236273,3338.9018791090703,3511.5005181807796,3420.8327822825008,3592.6855123737382,3503.934967963286,3677.0147190986881,3580.9353446810355,3758.1384551139954,3673.0923876892862,3842.3272377174017,3724.5894624802927,3895.9001448086856,3816.8163502318289,3991.4025839753867,3902.9157433009059,4079.9851088197461,4017.8679659799504,4199.0651667541633,4140.3775835996748,4321.7228974086347,4266.5611078316406,4455.259419435275,4389.6591435728969,4578.1727856424495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Withholding Tax -- ADB Issue","USD 000's",0,846.67198776468524,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49.368287339191127,47.351918462725173,46.716435350847874,44.64040260117423,43.932890554693579,41.859333251430364,41.088057651941313,39.239088984390193,38.177280590464051,36.130283001124624,36.879267874464958,34.770548333920381,33.735228316162321,31.640780623892621,30.516325588637553,28.593951158032105,27.220579065595949,25.160066348759635,23.852260387413377,21.805059408165228,21.330415962620147,19.224648106761968,17.673963352864256,15.670381898853188,13.927434721394302,11.858198450831701,10.097090457655684,8.036048524483494,6.1544531540580873,4.0998693669185204,2.0941799980912839,4.6493725609738155E-2,-2.0907116653320292,-4.1285231831515912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Add: DSRA Change ","USD 000's",0,-11175.630627668808,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-78.944567553844536,-44.945830444532476,-104.05362223610427,-60.923867084027734,-72.280012514551345,-81.764812409310252,-85.655541225938578,-38.942814954078131,-47.396565801895122,-80.880327135491825,-80.887181427455289,-83.585765788877325,-73.448087319668048,-93.666860844756229,-96.696867119404487,-82.268277633545949,-89.547201808964019,-70.315573188312555,-72.139225832848751,-98.624040857677755,-90.014803554799073,-109.45311223873614,-110.39687643171783,-84.975094217399601,-80.419550177801284,-83.278907726748002,-82.793707547996746,-85.745081147953897,-78.032063077323983,-95.33511390829517,-95.004364182736026,-4280.5330846932839,-4362.681825582732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","EBL Interest ","USD 000's",0,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","_","Total Cash Flow After EBL Interest ","USD 000's",0,364199.66995590652,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9541.437595469808,6834.9420402604028,7366.2633264924771,6974.716572414547,7428.3924959603173,7107.6089857326551,7527.1147955005545,7246.6021886046765,7578.8974236672693,7311.0283584301014,7679.0008234947854,7395.1653197042924,7798.7686633940448,7505.1005341217133,7772.1670177546966,7296.431474037603,7636.5367771952406,7302.5197484371638,7657.3100796490126,7305.9946810894726,7685.8278157699206,7323.6957343657723,7720.0598402906435,7373.8353161439391,7707.8143964825831,7353.9390329611451,7709.8570047135127,7323.8119112049044,7679.2332213438203,7282.052951903268,7651.1429758453942,7266.6383659386174,11783.293141473216,11439.619853091201,16054.845887480942,15764.01523959889,15819.802472764159,15662.850042972861,15780.624448615954,15648.941068647091,4331.1819149413959,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,35.237560659039445,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,35.237560659039445,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,35.237560659039445,39.013013586793669]
["","","","Shareholder Interest ","USD 000's",0,-302563.4213565269,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9541.4375,-6834.942,-7366.2632999999996,-6974.7165000000005,-7428.3923999999997,-7107.6089000000002,-7527.1147000000001,-7246.6021000000001,-7578.8973999999998,-7311.0282999999999,-7679.0007999999998,-7395.1652999999997,-7798.7686000000003,-7505.1004999999996,-7772.1670000000004,-7296.4314000000004,-7636.5366999999997,-7302.5196999999998,-7657.31,-7305.9946,-7685.8278,-7323.6957000000002,-7720.0598,-7373.8352999999997,-7707.8143,-7353.9390000000003,-7709.857,-7323.8118999999997,-7679.2331999999997,-7282.0528999999997,-7651.1428999999998,-7266.6382999999996,-11783.293100000001,-11439.6198,-16054.845799999999,-15764.0152,-7177.7397000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Less: Share Capital Redemption ","USD 000's",0,-100,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Equity Funding ","USD 000's",0,-121356.8267368075,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14167.1276,-12008.524600000001,-12008.524600000001,-12008.524600000001,-12008.524600000001,-12008.524600000001,-12022.5327,-12055.2412,-12091.890100000001,-10977.411599999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Less: Withholding Tax on Dividends ","USD 000's",0.03,-1846.087457981369,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-259.26179999999999,-469.88549999999998,-473.4187,-466.46820000000002,-129.93539999999999,-1.1702999999999999,-1.1326000000000001,-1.1702999999999999,-1.1326000000000001,-1.1702999999999999,-1.1702999999999999,-1.0570999999999999,-1.1702999999999999,-1.1326000000000001,-1.1702999999999999,-1.1326000000000001,-1.1702999999999999,-1.1702999999999999,-1.1326000000000001,-1.1702999999999999,-1.1326000000000001,-1.1702999999999999,-1.1702999999999999,-1.0570999999999999,-1.1702999999999999,-1.1326000000000001,-1.1702999999999999,-1.1326000000000001,-1.1702999999999999,-1.1702999999999999,-1.1326000000000001,-1.1702999999999999,-1.1326000000000001,-1.1702999999999999,-1.1702999999999999,-1.0570999999999999,-1.1702999999999999]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Operating Cash Flow Computed ","USD 000's",0,689966.31805021875,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20289.71565412682,18156.781599498121,18271.794624594,18113.557941862317,18228.054096533284,18070.116720429771,18184.087716580179,18051.174369561304,18115.1627173835,17982.548432358897,18095.442975121448,17938.401646403738,18050.74472209634,17894.001592074033,17846.890449823357,17515.187577550852,17535.325070785599,17335.031783022045,17403.514522417514,17176.820288032537,17263.092644492433,17032.367311921189,17089.247515916741,16882.095213712841,16882.573865652546,16671.382503920526,16716.36247193933,16478.042124438489,16516.71469969493,16275.457394511533,16307.544259140257,16087.006381286821,16063.8262261665,15802.301678673935,15823.284774578682,15536.229579624385,15588.241359861899,15435.064382998356,15549.063335713694,15419.896924363335,4292.168901354602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Cash Flow After Debt Service ","USD 000's",0,353024.03932823776,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9541.437595469808,6755.9974727065583,7321.3174960479446,6870.6629501784428,7367.4686288762896,7035.3289732181038,7445.3499830912442,7160.9466473787379,7539.9546087131912,7263.6317926282063,7598.1204963592936,7314.2781382768371,7715.1828976051675,7431.6524468020452,7678.5001569099404,7199.7346069181986,7554.2684995616946,7212.9725466281998,7586.9945064607,7233.8554552566238,7587.2037749122428,7233.6809308109732,7610.6067280519073,7263.4384397122212,7622.8393022651835,7273.5194827833438,7626.5780969867646,7241.0182036569076,7593.4881401958664,7204.020888825944,7555.807861937099,7171.6340017558814,7502.7600567799327,7076.9380275084695,16054.845887480942,15764.01523959889,15819.802472764159,15662.850042972861,15780.624448615954,15648.941068647091,4331.1819149413959,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,35.237560659039445,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,35.237560659039445,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,35.237560659039445,39.013013586793669]
["","","","Cash Flow After DSRA ","USD 000's",0,364199.66995590652,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9541.437595469808,6834.9420402604028,7366.2633264924771,6974.716572414547,7428.3924959603173,7107.6089857326551,7527.1147955005545,7246.6021886046765,7578.8974236672693,7311.0283584301014,7679.0008234947854,7395.1653197042924,7798.7686633940448,7505.1005341217133,7772.1670177546966,7296.431474037603,7636.5367771952406,7302.5197484371638,7657.3100796490126,7305.9946810894726,7685.8278157699206,7323.6957343657723,7720.0598402906435,7373.8353161439391,7707.8143964825831,7353.9390329611451,7709.8570047135127,7323.8119112049044,7679.2332213438203,7282.052951903268,7651.1429758453942,7266.6383659386174,11783.293141473216,11439.619853091201,16054.845887480942,15764.01523959889,15819.802472764159,15662.850042972861,15780.624448615954,15648.941068647091,4331.1819149413959,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,35.237560659039445,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,35.237560659039445,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,35.237560659039445,39.013013586793669]
["","","","Cash Flow After DSRA Input ","USD 000's",0,359775.60304296791,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9436.8238437272357,6734.601070184628,7267.2689753918658,6880.1214335691966,7335.2966088325084,7018.9070652712908,7440.0472447619195,7163.4526905187086,7497.9979481303308,7234.4665682610539,7601.0514618510297,7321.6730243621514,7727.464658089435,7438.2234296212173,7866.5600936317496,7341.6169139784979,7590.5092525934215,7259.976363520178,7616.9780757212102,7269.1243079083997,7649.473367694507,7290.930247157743,7689.9372592718591,7347.1275348206727,7684.0772033922203,7333.7285382101709,7692.6480505422187,7310.1156893718799,7668.7438924899598,7275.0653484605355,7647.5737647182177,7266.5591244584612,11786.856441355005,11446.656292603355,15823.284774578686,15536.229579624389,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,4292.1689013546065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Cash Flow After SHL Loand and Share Redemption ","USD 000's",0,61536.248599378872,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8642.0627062558342,15662.850042972861,15780.624448615954,15548.941068647091,4331.1819149413959,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,35.237560659039445,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,35.237560659039445,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,35.237560659039445,39.013013586793669]
["","","","Cash Flow After DSRA Input ","USD 000's",0,359775.60304296791,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9436.8238437272357,6734.601070184628,7267.2689753918658,6880.1214335691966,7335.2966088325084,7018.9070652712908,7440.0472447619195,7163.4526905187086,7497.9979481303308,7234.4665682610539,7601.0514618510297,7321.6730243621514,7727.464658089435,7438.2234296212173,7866.5600936317496,7341.6169139784979,7590.5092525934215,7259.976363520178,7616.9780757212102,7269.1243079083997,7649.473367694507,7290.930247157743,7689.9372592718591,7347.1275348206727,7684.0772033922203,7333.7285382101709,7692.6480505422187,7310.1156893718799,7668.7438924899598,7275.0653484605355,7647.5737647182177,7266.5591244584612,11786.856441355005,11446.656292603355,15823.284774578686,15536.229579624389,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,4292.1689013546065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Dividends ","USD 000's",0,61536.248599378872,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8642.0627062558342,15662.850042972861,15780.624448615954,15548.941068647091,4331.1819149413959,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,35.237560659039445,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,35.237560659039445,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,37.754529277542261,39.013013586793669,37.754529277542261,39.013013586793669,39.013013586793669,35.237560659039445,39.013013586793669]
["","","","Dividends Input ","USD 000's",0,74451.950840855265,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8267.5159365633262,15588.24135986191,15435.064382998364,15549.063335713705,15319.896924363344,4292.1689013546065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Cash Flow for Equity IRR ","USD 000's",0,242996.75576111718,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12167.12764026852,-12008.524646740912,-12008.524646740912,-12008.524646745011,-12008.524646761165,-12008.524646775923,-12022.532767910463,-12055.24126771991,-12091.890133690271,-10977.4116934544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9541.437595469808,6834.9420402604028,7366.2633264924771,6974.716572414547,7428.3924959603173,7107.6089857326551,7527.1147955005545,7246.6021886046765,7578.8974236672693,7311.0283584301014,7679.0008234947854,7395.1653197042924,7798.7686633940448,7505.1005341217133,7772.1670177546966,7296.431474037603,7636.5367771952406,7302.5197484371638,7657.3100796490126,7305.9946810894726,7685.8278157699206,7323.6957343657723,7720.0598402906435,7373.8353161439391,7707.8143964825831,7353.9390329611451,7709.8570047135127,7323.8119112049044,7679.2332213438203,7282.052951903268,7651.1429758453942,7266.6383659386174,11783.293141473216,11439.619853091201,16054.845887480942,15764.01523959889,15560.540591576484,15192.964541683676,15307.205715157475,15182.472836587678,4201.2464574931537,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,34.180433839268261,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,34.180433839268261,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,34.180433839268261,37.842623179189857]
["","","","Cash Flow for Equity Difference ","USD 000's",0,4811.5379801822855,"","",9.9999999999999994E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104.61375174257228,100.34097007577475,98.994351100611311,94.595138845350448,93.095887127808965,88.701920461364352,87.067550738634964,83.149498085967934,80.899475536938553,76.561790169047526,77.949361643755765,73.492295342141006,71.304005304609746,66.877104500495989,-94.393075877052979,-45.185439940894867,46.027524601819096,42.543384916985815,40.332003927802361,36.870373181072864,36.354448075413529,32.765487208029299,30.122581018784331,26.707781323266317,23.73719309036278,20.210494750974249,17.208954171293954,13.696221833024538,10.48932885386057,6.9876034427325067,3.5692111271764588,7.9241480156269972E-2,-3.5632998817891348,-7.0364395121541747,231.56111290225635,475.81113807139991,439.9464725104317,220.95209017526213,224.6142795151809,222.17281995523444,37.842623179185466,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,34.180433839268261,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,34.180433839268261,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,34.180433839268261,37.842623179189857]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Target IRR  ","%",0.1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Computed Equity IRR ","Flag",0.10009631514549255,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Computed Tariff with Target Equity IRR ","USD/kWh",3.5283158984888208E-2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Circular Resolution  ","Number",3,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Weighted Interest ","%",3.5199277777777689,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Project Cost ","USD 000's",346733.79067659285,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Minimum DSCR ","x",1.809592934135692,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Max Repayment Flag","Flag",42,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Equity_Cashflows_During_Construction ","USD 000's",0,-119356.8267368075,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12167.12764026852,-12008.524646740912,-12008.524646740912,-12008.524646745011,-12008.524646761165,-12008.524646775923,-12022.532767910463,-12055.24126771991,-12091.890133690271,-10977.4116934544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Withholdng_Tax_Input_Dividends ","USD 000's",0,2233.5585252256578,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248.02547809689977,467.64724079585727,463.0519314899509,466.47190007141114,459.59690773090028,128.7650670406382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Equity Cash Flow After Witholding ","USD 000's",0,242996.75576111718,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12167.12764026852,-12008.524646740912,-12008.524646740912,-12008.524646745011,-12008.524646761165,-12008.524646775923,-12022.532767910463,-12055.24126771991,-12091.890133690271,-10977.4116934544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9541.437595469808,6834.9420402604028,7366.2633264924771,6974.716572414547,7428.3924959603173,7107.6089857326551,7527.1147955005545,7246.6021886046765,7578.8974236672693,7311.0283584301014,7679.0008234947854,7395.1653197042924,7798.7686633940448,7505.1005341217133,7772.1670177546966,7296.431474037603,7636.5367771952406,7302.5197484371638,7657.3100796490126,7305.9946810894726,7685.8278157699206,7323.6957343657723,7720.0598402906435,7373.8353161439391,7707.8143964825831,7353.9390329611451,7709.8570047135127,7323.8119112049044,7679.2332213438203,7282.052951903268,7651.1429758453942,7266.6383659386174,11783.293141473216,11439.619853091201,16054.845887480942,15764.01523959889,15560.540591576484,15192.964541683676,15307.205715157475,15182.472836587678,4201.2464574931537,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,34.180433839268261,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,34.180433839268261,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,34.180433839268261,37.842623179189857]
["","","","Less: Shareholder Loan Repayment ","USD 000's",0,-302563.4213565269,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9541.4375,-6834.942,-7366.2632999999996,-6974.7165000000005,-7428.3923999999997,-7107.6089000000002,-7527.1147000000001,-7246.6021000000001,-7578.8973999999998,-7311.0282999999999,-7679.0007999999998,-7395.1652999999997,-7798.7686000000003,-7505.1004999999996,-7772.1670000000004,-7296.4314000000004,-7636.5366999999997,-7302.5196999999998,-7657.31,-7305.9946,-7685.8278,-7323.6957000000002,-7720.0598,-7373.8352999999997,-7707.8143,-7353.9390000000003,-7709.857,-7323.8118999999997,-7679.2331999999997,-7282.0528999999997,-7651.1428999999998,-7266.6382999999996,-11783.293100000001,-11439.6198,-16054.845799999999,-15764.0152,-7177.7397000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Development Fee","USD 000's",2000,2000,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Equity Cash Flow After Witholding Computed ","USD 000's",0,362353.58249792468,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9541.437595469808,6834.9420402604028,7366.2633264924771,6974.716572414547,7428.3924959603173,7107.6089857326551,7527.1147955005545,7246.6021886046765,7578.8974236672693,7311.0283584301014,7679.0008234947854,7395.1653197042924,7798.7686633940448,7505.1005341217133,7772.1670177546966,7296.431474037603,7636.5367771952406,7302.5197484371638,7657.3100796490126,7305.9946810894726,7685.8278157699206,7323.6957343657723,7720.0598402906435,7373.8353161439391,7707.8143964825831,7353.9390329611451,7709.8570047135127,7323.8119112049044,7679.2332213438203,7282.052951903268,7651.1429758453942,7266.6383659386174,11783.293141473216,11439.619853091201,16054.845887480942,15764.01523959889,15560.540591576484,15192.964541683676,15307.205715157475,15182.472836587678,4201.2464574931537,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,34.180433839268261,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,34.180433839268261,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,34.180433839268261,37.842623179189857]
["","","_","Total Equity Cash Flow After Witholding Applied ","USD 000's",0,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Force Funding 1-True ","Flag",1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Equity Funding Input (Cascade) ","USD 000's",0,121356.8267368075,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14167.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,10977.4116934544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Debt Funding Input ","USD 000's",0,225376.96393978526,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1149.3098015465948,12143.490402308606,12196.633188733398,12222.939936044288,12266.97512578241,12290.695367735549,12337.714859975938,12373.254333070752,12393.06663972105,12444.595096564364,12461.784170549525,12516.339305757781,12552.393316494799,12542.686017955115,11578.067221521454,11653.262294404334,11644.986356957439,28608.770504661876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Funding Sources Input ","USD 000's",0,351646.87266290328,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14167.12764026852,12008.524646740912,12008.524646740912,12008.524646745011,12008.524646761165,12008.524646775923,12022.532767910463,12055.24126771991,12091.890133690271,12126.721495000995,12143.490402308606,12196.633188733398,12222.939936044288,12266.97512578241,12290.695367735549,12337.714859975938,12373.254333070752,12393.06663972105,12444.595096564364,12461.784170549525,12516.339305757781,12552.393316494799,12542.686017955115,12836.790705617514,12830.777811784519,12903.709841053498,29826.890005399997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","DSRA Computed","USD 000's",0,331688.74573439121,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11175.630627668808,11175.630627668808,11096.686060114964,11051.740229670435,10947.686607434331,10886.762740350301,10814.482727835752,10732.717915426438,10647.062374200501,10608.119559246423,10560.722993444528,10479.842666309036,10398.955484881581,10315.369719092701,10241.921631773035,10148.254770928279,10051.557903808874,9969.2896261753303,9879.7424243663627,9809.4268511780519,9737.2876253452032,9638.6635844875236,9548.6487809327264,9439.195668693992,9328.7987922622724,9243.8236980448746,9163.4041478670733,9080.1252401403217,8997.3315325923268,8911.5864514443747,8833.5543883670489,8738.2192744587537,8643.2149102760159,4246.9012691316029,-229.67338643838229,-229.67338643838207,-229.67338643838207,-229.67338643838207,-230.30262859300777,-134.02857893527502,-39.013013586793669,-38.383771432167961,-38.383771432167961,-38.383771432167961,-38.383771432167961,-39.013013586793669,-37.125287122916561,-37.125287122916561,-38.383771432167961,-38.383771432167961,-38.383771432167961,-38.383771432167961,-39.013013586793669,-38.383771432167961,-38.383771432167961,-38.383771432167961,-38.383771432167961,-39.013013586793669,-37.125287122916561,-37.125287122916561,-38.383771432167961,-38.383771432167961,-38.383771432167961,-38.383771432167961,-39.013013586793669,-38.383771432167961,-38.383771432167961,-38.383771432167961,-38.383771432167961,-39.013013586793669,-37.125287122916561,-37.125287122916561,-38.383771432167961,-38.383771432167961]
["","","","CFADS Input Unadjusted","USD 000's",0,690325.10971983522,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20289.71565412682,18156.781599498117,18271.794624593997,18113.557941862309,18228.054096533277,18070.116720429767,18184.087716580179,18051.174369561304,18115.162717383497,17982.548432358897,18095.442975121448,17938.401646403741,18050.744722096344,17894.001592074037,18005.783941149122,17620.810232439402,17546.831951936059,17345.667629251297,17413.597523399472,17186.037881327811,17272.181256511296,17040.558683723215,17096.778161171449,16888.772159043652,16888.508163925151,16676.435127608278,16720.664710482168,16481.466179896754,16519.33703190841,16277.204295372232,16308.436561922057,16087.026191656874,16062.935401196057,15800.542568795896,15823.284774578686,15536.229579624389,15588.24135986191,15435.064382998364,15549.063335713705,15419.896924363344,4292.1689013546065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Taxes Input","USD 000's",0,28338.785757640388,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253.01064938361853,389.23646717657289,458.73537316504758,501.43715776730789,573.14684300994338,597.04505096492028,673.1150662335458,726.33674745526423,803.32062974356347,863.94632917863373,945.2937210666995,1009.2718382286912,1093.8090900727041,1163.5127765334971,1251.281179442447,1326.9787843694808,1418.2990780324546,1500.7045329980747,1633.302878928215,1716.1648663869573,1849.7462077293924,1902.6575113465087,1902.6575113465087,1892.8877335401703,1892.8877335401703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Taxes Applied","USD 000's",0,28697.577427256871,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,158.8934913257539,358.63330427215192,400.74334832702863,469.37121939429545,511.5201587492586,582.36443630521171,606.1336629837723,681.3064380355537,733.86739270996168,809.99757507437778,869.88062745122488,950.34634475444227,1013.5740767715163,1097.23314553096,1166.1351087469625,1253.028080303131,1327.871087151274,1418.3188884024948,1499.8137080276288,1631.5437690501765,1716.1648663869551,1849.7462077293903,1902.6575113465071,1902.6575113465071,1892.8877335401676,1892.8877335401676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Project Cost Input ","USD 000's",346733.79067659285,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Depreciation Input","USD 000's",0,331150.11535877892,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,8346.4739811405543,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,7894.9999999999955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Depreciation Computed","USD 000's",0,329178.93374907726,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,8288.4980514434465,7894.9999999999964,7894.9999999999964,7894.9999999999964,7894.9999999999964,7894.9999999999964,7894.9999999999964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Interest Expense Input","USD 000's",1,87903.959056050211,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5126.0738353860052,4916.7075337129554,4850.7232039296978,4635.1618034219173,4561.6984692623437,4346.394102606846,4266.3099861932333,4074.3254062125097,3964.0743013098445,3751.5277182834338,3819.5187205440134,3601.1224717653386,3493.8962599261695,3276.9781205245099,3160.5203569868436,2961.4235324352749,2819.1858818618311,2605.7823261658509,2470.3352405782407,2258.3103573411081,2226.7099446196034,2006.8860914928423,1845.0080874011733,1635.8516060498439,1453.9030767855495,1237.8928034976882,1054.0484429926619,838.89358727325202,642.4713922997131,427.99071086831759,218.61418153987466,4.8535406603883233,-218.25211775922816,-430.98192011943513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Interest Expense Computed","USD 000's",0,84915.058821578117,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5126.0738353860061,4916.707533712959,4850.7232039296987,4635.1618034219191,4561.6984692623446,4346.3941026068478,4266.3099861932351,4074.3254062125106,3964.0743013098454,3751.5277182834361,3819.5187205440147,3601.1224717653404,3493.8962599261708,3276.9781205245117,3160.5203569868449,2961.4235324352767,2819.1858818618321,2605.7823261658532,2470.3352405782421,2258.3103573411099,2226.7099446196053,2006.886091492845,1845.0080874011751,1635.8516060498459,1453.9030767855515,1237.8928034976905,1054.0484429926639,838.8935872732543,642.47139229971526,427.99071086831975,218.61418153987685,4.853540660390486,-218.25211775922597,-430.98192011943297,-231.56111290225917,-227.78565997450499,-231.56111290225917,-227.78565997450499,-231.56111290225917,-229.04414428375637,-39.013013586793669,-39.013013586793669,-37.754529277542261,-39.013013586793669,-37.754529277542261,-39.013013586793669,-39.013013586793669,-35.237560659039445,-39.013013586793669,-37.754529277542261,-39.013013586793669,-37.754529277542261,-39.013013586793669,-39.013013586793669,-37.754529277542261,-39.013013586793669,-37.754529277542261,-39.013013586793669,-39.013013586793669,-35.237560659039445,-39.013013586793669,-37.754529277542261,-39.013013586793669,-37.754529277542261,-39.013013586793669,-39.013013586793669,-37.754529277542261,-39.013013586793669,-37.754529277542261,-39.013013586793669,-39.013013586793669,-35.237560659039445,-39.013013586793669]
["","","","Repayment Computed","USD 000's",0,225376.9639397854,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4914.8997744648195,5448.6240433620069,5548.8597272510815,5618.239565471561,5723.2860612463573,5792.6366390724816,5901.909230009117,5967.5751557388048,6073.1025870406884,6152.826212843177,6161.3843783591101,6233.2601351472704,6360.1114631068322,6431.1311904553859,6487.1620238859668,6461.5620069536035,6567.5390727867134,6615.1321365227313,6739.8804966116741,6773.7806575748755,6836.8598063717391,6874.0887952025068,7011.1137754568554,7052.5180015473707,7175.8637430107347,7219.9534000198701,7366.0901969793513,7396.4891346974755,7548.0881777261629,7576.6114571552644,7733.7929868664287,7771.8431111506252,7911.602872762588,7929.145922934129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Repayment Applied","USD 000's",0,252027.21990040355,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5622.2042232710064,6484.0765930786038,6099.753924616356,6607.7331882619546,6298.8869983946488,6688.3936446048183,6472.4277472957001,6815.9023159700555,6611.1338073604638,6967.3889214472547,6677.8037582181405,7023.0010363615593,6841.6655645650017,7185.3710247474764,7007.869935926572,7354.0294381973763,7161.8706893620711,7516.2769102279908,7346.1847753785723,7684.6544754348033,7449.1789249605854,7791.8002896173712,7633.6327004636578,7982.8051679507735,7805.8314866018118,8159.9702176394921,8035.7359319599009,8398.1303335083267,8280.7551671993497,8643.4457948172694,8533.1222156632812,8910.5188388705501,8779.3182871457939,9156.3455712848991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Debt Service Computed","USD 000's",0,339931.17895645357,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10748.278058657012,11400.784126791559,10950.477128546056,11242.894991683872,10860.585467656992,11034.787747211663,10738.737733488933,10890.227722182564,10575.208108670309,10718.916639730689,10497.322478762155,10624.123508126897,10335.561824491171,10462.349145271986,10168.390292913416,10315.45297063265,9981.0565712239022,10122.059236393841,9816.5200159568139,9942.9648327759114,9675.8888695801888,9798.6863811102139,9478.6407878648315,9618.6567740006176,9259.734563387361,9397.8630211371801,9089.7843749525618,9237.0239207815794,8923.2265594990622,9071.4365056855859,8751.7363972031562,8915.3723795309379,8561.0661693865659,8725.363651165464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Debt Service Applied","USD 000's",0,336942.27872198093,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10748.278058657012,11400.784126791563,10950.477128546056,11242.894991683874,10860.585467656994,11034.787747211667,10738.737733488935,10890.227722182566,10575.208108670309,10718.916639730691,10497.322478762155,10624.123508126901,10335.561824491173,10462.349145271988,10168.390292913416,10315.452970632654,9981.056571223904,10122.059236393845,9816.5200159568139,9942.9648327759132,9675.8888695801907,9798.6863811102157,9478.6407878648333,9618.6567740006194,9259.7345633873629,9397.8630211371819,9089.7843749525655,9237.0239207815812,8923.226559499064,9071.4365056855895,8751.736397203158,8915.3723795309397,8561.0661693865677,8725.3636511654659,-231.56111290225917,-227.78565997450499,-231.56111290225917,-227.78565997450499,-231.56111290225917,-229.04414428375637,-39.013013586793669,-39.013013586793669,-37.754529277542261,-39.013013586793669,-37.754529277542261,-39.013013586793669,-39.013013586793669,-35.237560659039445,-39.013013586793669,-37.754529277542261,-39.013013586793669,-37.754529277542261,-39.013013586793669,-39.013013586793669,-37.754529277542261,-39.013013586793669,-37.754529277542261,-39.013013586793669,-39.013013586793669,-35.237560659039445,-39.013013586793669,-37.754529277542261,-39.013013586793669,-37.754529277542261,-39.013013586793669,-39.013013586793669,-37.754529277542261,-39.013013586793669,-37.754529277542261,-39.013013586793669,-39.013013586793669,-35.237560659039445,-39.013013586793669]
["","","","Shareholder Interest Computed","USD 000's",0,181306.59461971952,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1713.7879620187657,0,0,0,0,0,5039.6941352417334,0,0,0,0,0,5760.4638975330599,0,0,0,0,0,6019.6847729220472,6290.5705877035398,6144.2815723540571,6113.2018512982713,6056.814084914532,6015.5084729770315,5951.9286919427832,5899.9230787222386,5826.6994514672133,5762.8038282960279,5681.0796165043221,5607.7319231176616,5514.5248226006916,5429.8960002310296,5323.2967303886944,5225.1155592207087,5110.4982435866796,5012.1312482163885,4894.0329994123394,4785.6510957062228,4656.4264414287973,4537.1958706440664,4395.5074331134028,4263.7389595570467,4108.2045199240347,3961.2511340941387,3792.6557872866588,3632.3980412313067,3448.9123878746072,3274.5419093247438,3076.3308002838858,2887.0733034610134,2672.6901682037164,2465.9624993056455,2046.6826204081049,1624.0004449373657,974.61240002290469,309.08927224198527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Shareholder Interest Applied","USD 000's",0,168000.59458379238,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1713.7879620187657,0,0,0,0,0,5033.2100776512289,0,0,0,0,0,5715.9929317778397,0,0,0,0,0,5933.2948863188412,6102.8704564239079,5952.8425539952577,5917.6634207667357,5856.9311708086052,5810.8876089843789,5742.2892039912122,5684.8414002336094,5605.8571372298356,5535.7653373318362,5447.4648698459041,5367.0497934172226,5266.5197183377013,5174.0378195666008,5059.1336118330728,4952.0745700326061,4820.9227214706452,4707.4914828077917,4577.7556831674383,4457.0557525515651,4314.8592480089319,4181.9173203134551,4025.8772981813086,3878.9499154773689,3707.455485006617,3543.6702427649848,3357.3519295367591,3178.4149821464553,2975.2744940686457,2780.2066402800001,2560.2224639305523,2348.0545341267029,2109.5761687500849,1877.5119357432081,1431.5914329906773,980.91351430810687,313.00680759593087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Withholding Tax Applied","USD 000's",0,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","Equity Cash Flow Re-dimension","USD 000's",0,242996.75576110717,"","",-1E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12167.12764026852,-12008.524646740912,-12008.524646740912,-12008.524646745011,-12008.524646761165,-12008.524646775923,-12022.532767910463,-12055.24126771991,-12091.890133690271,-10977.4116934544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9541.437595469808,6834.9420402604028,7366.2633264924771,6974.716572414547,7428.3924959603173,7107.6089857326551,7527.1147955005545,7246.6021886046765,7578.8974236672693,7311.0283584301014,7679.0008234947854,7395.1653197042924,7798.7686633940448,7505.1005341217133,7772.1670177546966,7296.431474037603,7636.5367771952406,7302.5197484371638,7657.3100796490126,7305.9946810894726,7685.8278157699206,7323.6957343657723,7720.0598402906435,7373.8353161439391,7707.8143964825831,7353.9390329611451,7709.8570047135127,7323.8119112049044,7679.2332213438203,7282.052951903268,7651.1429758453942,7266.6383659386174,11783.293141473216,11439.619853091201,16054.845887480942,15764.01523959889,15560.540591576484,15192.964541683676,15307.205715157475,15182.472836587678,4201.2464574931537,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,34.180433839268261,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,34.180433839268261,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,34.180433839268261,37.842623179189857]
["","","","Funding Sources Plus Revenue Collected ","USD 000's",0,345641.92193471396,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13074.916242735491,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11977.636073368976,12013.008752960042,12045.238869203433,12083.350689988916,12112.994300874489,12154.090424160522,12189.629897243287,12215.365572825984,12260.970660712135,12284.083103629708,12332.714869878793,12368.768880601212,12370.908319941693,12653.385417918458,12653.281754371981,12720.304553218499,28358.810619725056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Funding Requirements Applied","USD 000's",0,340728.83994840353,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13074.916242735491,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11974.718103483938,11977.636073368976,12013.008752960042,12045.238869203433,12083.350689988916,12112.994300874489,12154.090424160522,12189.629897243287,12215.365572825984,12260.970660712135,12284.083103629708,12332.714869878793,12368.768880601212,12370.908319941693,11394.661933822399,11475.766236991796,11461.58106912244,27140.691118986935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Cash Received During Construction ","USD 000's",0,4913.0819863104252,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1258.7234840960593,1177.5155173801845,1258.7234840960593,1218.1195007381218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","Cash Flow used for Equity IRR ","USD 000's",0,242996.75576111718,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12167.12764026852,-12008.524646740912,-12008.524646740912,-12008.524646745011,-12008.524646761165,-12008.524646775923,-12022.532767910463,-12055.24126771991,-12091.890133690271,-10977.4116934544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9541.437595469808,6834.9420402604028,7366.2633264924771,6974.716572414547,7428.3924959603173,7107.6089857326551,7527.1147955005545,7246.6021886046765,7578.8974236672693,7311.0283584301014,7679.0008234947854,7395.1653197042924,7798.7686633940448,7505.1005341217133,7772.1670177546966,7296.431474037603,7636.5367771952406,7302.5197484371638,7657.3100796490126,7305.9946810894726,7685.8278157699206,7323.6957343657723,7720.0598402906435,7373.8353161439391,7707.8143964825831,7353.9390329611451,7709.8570047135127,7323.8119112049044,7679.2332213438203,7282.052951903268,7651.1429758453942,7266.6383659386174,11783.293141473216,11439.619853091201,16054.845887480942,15764.01523959889,15560.540591576484,15192.964541683676,15307.205715157475,15182.472836587678,4201.2464574931537,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,34.180433839268261,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,34.180433839268261,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,36.621893399215992,37.842623179189857,36.621893399215992,37.842623179189857,37.842623179189857,34.180433839268261,37.842623179189857]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","",1034031.5842599566,3.5199277777777689,316174.2755716574,342920.07919092645,"",0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","",0,0,0,0,"",0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","",0,0,0,0,"",0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","",0,0,0,0,"",0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","",0,0,0,0,"",0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","",0,0,0,0,"",0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","",0,0,0,0,"",0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","",0,0,0,0,"",0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","",0,0,0,0,"",0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","",0,0,0,0,"",0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","",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":"Variable List Read","index":29,"n_rows":117,"n_cols":20,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"           If Input_Variables_InputC(Row, InputC_Description) = \"Annual_discount_rate_tariff_indexation\" Then Annual_discount_rate_tariff_indexation = Input_Variables_InputC(Row, InputC_Start)"]
[]
[]
[]
[]
[null,"Public",{"$f":"UDFInputC!D14","v":"First_date_of_time_rulers"},"AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,{"$f":"\"\"\"\"&C6&\"\"\"\"","v":"\"First_date_of_time_rulers\""},null,null,null,"Then",{"$f":"C6","v":"First_date_of_time_rulers"},null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public",{"$f":"UDFInputC!D15","v":"Financial_year_end_date_of_first_model_period"},"AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,{"$f":"\"\"\"\"&C7&\"\"\"\"","v":"\"Financial_year_end_date_of_first_model_period\""},null,null,null,"Then",{"$f":"C7","v":"Financial_year_end_date_of_first_model_period"},null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public",{"$f":"UDFInputC!D16","v":"Financial_year_end_month_number"},"AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Financial_year_end_month_number\"",null,null,null,"Then","Financial_year_end_month_number",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public",{"$f":"UDFInputC!D17","v":"Length_of_operating_period"},"AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Length_of_operating_period\"",null,null,null,"Then","Length_of_operating_period",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public",{"$f":"UDFInputC!D18","v":0},"AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"0\"",null,null,null,"Then",0,null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public",{"$f":"UDFInputC!D19","v":"Semiannual_first_period_end_month"},"AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Semiannual_first_period_end_month\"",null,null,null,"Then","Semiannual_first_period_end_month",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public",{"$f":"UDFInputC!D20","v":"Semiannual_second_period_end_month"},"AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,{"$f":"\"\"\"\"&C12&\"\"\"\"","v":"\"Semiannual_second_period_end_month\""},null,null,null,"Then",{"$f":"C12","v":"Semiannual_second_period_end_month"},null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public",{"$f":"UDFInputC!D21","v":0},"AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"0\"",null,null,null,"Then",0,null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public",{"$f":"UDFInputC!D22","v":"Financial_close_date"},"AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Financial_close_date\"",null,null,null,"Then","Financial_close_date",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public",{"$f":"UDFInputC!D23","v":"Construction_period_length"},"AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Construction_period_length\"",null,null,null,"Then","Construction_period_length",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public",{"$f":"UDFInputC!D24","v":0},"AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"0\"",null,null,null,"Then",0,null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public",{"$f":"UDFInputC!D25","v":"Length_of_PPA"},"AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Length_of_PPA\"",null,null,null,"Then","Length_of_PPA",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public",{"$f":"UDFInputC!D26","v":"Extend_PPA_in_the_event_of_delay"},"AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,{"$f":"\"\"\"\"&C18&\"\"\"\"","v":"\"Extend_PPA_in_the_event_of_delay\""},null,null,null,"Then",{"$f":"C18","v":"Extend_PPA_in_the_event_of_delay"},null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public",{"$f":"UDFInputC!D27","v":"Contract_extension"},"AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Contract_extension\"",null,null,null,"Then","Contract_extension",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public",{"$f":"UDFInputC!D184","v":"Months_in_year"},"AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,{"$f":"\"\"\"\"&C20&\"\"\"\"","v":"\"Months_in_year\""},null,null,null,"Then",{"$f":"C20","v":"Months_in_year"},null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public",{"$f":"UDFInputC!D185","v":"Days_in_year"},"AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Days_in_year\"",null,null,null,"Then","Days_in_year",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public",{"$f":"UDFInputC!D186","v":"Number_of_periods_in_a_year"},"AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,{"$f":"\"\"\"\"&C22&\"\"\"\"","v":"\"Number_of_periods_in_a_year\""},null,null,null,"Then",{"$f":"C22","v":"Number_of_periods_in_a_year"},null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[]
[]
[]
[]
[]
[null,"Public","EBL_active_switch","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,{"$f":"\"\"\"\"&C28&\"\"\"\"","v":"\"EBL_active_switch\""},null,null,null,"Then",{"$f":"C28","v":"EBL_active_switch"},null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","EBL_interest__fee_prePCOD_paid_vs_rolledup_switch","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,{"$f":"\"\"\"\"&C29&\"\"\"\"","v":"\"EBL_interest__fee_prePCOD_paid_vs_rolledup_switch\""},null,null,null,"Then",{"$f":"C29","v":"EBL_interest__fee_prePCOD_paid_vs_rolledup_switch"},null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Equity_bridge_day_count_convention","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,{"$f":"\"\"\"\"&C30&\"\"\"\"","v":"\"Equity_bridge_day_count_convention\""},null,null,null,"Then",{"$f":"C30","v":"Equity_bridge_day_count_convention"},null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Equity_bridge_repaid_at_end_construction","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Equity_bridge_repaid_at_end_construction\"",null,null,null,"Then","Equity_bridge_repaid_at_end_construction",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Term_of_equity_bridge_beyond_PCOD","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Term_of_equity_bridge_beyond_PCOD\"",null,null,null,"Then","Term_of_equity_bridge_beyond_PCOD",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Pct_of_EBL_hedged","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Pct_of_EBL_hedged\"",null,null,null,"Then","Pct_of_EBL_hedged",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Equity_bridge_swap_rate","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Equity_bridge_swap_rate\"",null,null,null,"Then","Equity_bridge_swap_rate",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Equity_bridge_margin_construction","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Equity_bridge_margin_construction\"",null,null,null,"Then","Equity_bridge_margin_construction",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Equity_bridge_margin_operations","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Equity_bridge_margin_operations\"",null,null,null,"Then","Equity_bridge_margin_operations",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Equity_bridge_upfront_fee","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Equity_bridge_upfront_fee\"",null,null,null,"Then","Equity_bridge_upfront_fee",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Equity_bridge_commitment_fee","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Equity_bridge_commitment_fee\"",null,null,null,"Then","Equity_bridge_commitment_fee",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Senior_debt_T1_pct_of_debt","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Senior_debt_T1_pct_of_debt\"",null,null,null,"Then","Senior_debt_T1_pct_of_debt",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Senior_debt_T2_pct_of_debt","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Senior_debt_T2_pct_of_debt\"",null,null,null,"Then","Senior_debt_T2_pct_of_debt",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Construction_debt_T1_upfront_fee_amount","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Construction_debt_T1_upfront_fee_amount\"",null,null,null,"Then","Construction_debt_T1_upfront_fee_amount",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Construction_debt_T1_commitment_amount","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Construction_debt_T1_commitment_amount\"",null,null,null,"Then","Construction_debt_T1_commitment_amount",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Construction_debt_T1_commitment_amount_over_sized","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Construction_debt_T1_commitment_amount_over_sized\"",null,null,null,"Then","Construction_debt_T1_commitment_amount_over_sized",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Construction_debt_T1_commitment_fee","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Construction_debt_T1_commitment_fee\"",null,null,null,"Then","Construction_debt_T1_commitment_fee",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Construction_debt_T1_swap_rate","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Construction_debt_T1_swap_rate\"",null,null,null,"Then","Construction_debt_T1_swap_rate",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Construction_debt_T1_margin","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Construction_debt_T1_margin\"",null,null,null,"Then","Construction_debt_T1_margin",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Construction_debt_T2_upfront_fee_amount","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Construction_debt_T2_upfront_fee_amount\"",null,null,null,"Then","Construction_debt_T2_upfront_fee_amount",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Construction_debt_T2_commitment_amount","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Construction_debt_T2_commitment_amount\"",null,null,null,"Then","Construction_debt_T2_commitment_amount",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Construction_debt_T2_commitment_amount_over_sized","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Construction_debt_T2_commitment_amount_over_sized\"",null,null,null,"Then","Construction_debt_T2_commitment_amount_over_sized",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Construction_debt_T2_commitment_fee","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Construction_debt_T2_commitment_fee\"",null,null,null,"Then","Construction_debt_T2_commitment_fee",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Construction_debt_T2_swap_rate","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Construction_debt_T2_swap_rate\"",null,null,null,"Then","Construction_debt_T2_swap_rate",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Construction_debt_T2_margin","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Construction_debt_T2_margin\"",null,null,null,"Then","Construction_debt_T2_margin",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Senior_debt_target_gearing","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Senior_debt_target_gearing\"",null,null,null,"Then","Senior_debt_target_gearing",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Senior_debt_sizing_method","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Senior_debt_sizing_method\"",null,null,null,"Then","Senior_debt_sizing_method",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Senior_debt_forward_curve_selection","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Senior_debt_forward_curve_selection\"",null,null,null,"Then","Senior_debt_forward_curve_selection",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Propoprtion_of_senior_debt_hedged","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Propoprtion_of_senior_debt_hedged\"",null,null,null,"Then","Propoprtion_of_senior_debt_hedged",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Senior_debt_T1_day_count_convention","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Senior_debt_T1_day_count_convention\"",null,null,null,"Then","Senior_debt_T1_day_count_convention",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Senior_debt_T1_swap_rate","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Senior_debt_T1_swap_rate\"",null,null,null,"Then","Senior_debt_T1_swap_rate",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Senior_debt_T2_day_count_convention","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Senior_debt_T2_day_count_convention\"",null,null,null,"Then","Senior_debt_T2_day_count_convention",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Senior_debt_T2_swap_rate","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Senior_debt_T2_swap_rate\"",null,null,null,"Then","Senior_debt_T2_swap_rate",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","All_in_RCF_annual_interest_rate","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"All_in_RCF_annual_interest_rate\"",null,null,null,"Then","All_in_RCF_annual_interest_rate",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","RCF_initial_balance","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"RCF_initial_balance\"",null,null,null,"Then","RCF_initial_balance",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","DSRA_target_balance_selection_switch","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"DSRA_target_balance_selection_switch\"",null,null,null,"Then","DSRA_target_balance_selection_switch",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","DSRA_target_balance_pct_of_12_month_debt_service_Post_TRD","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"DSRA_target_balance_pct_of_12_month_debt_service_Post_TRD\"",null,null,null,"Then","DSRA_target_balance_pct_of_12_month_debt_service_Post_TRD",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Cash_prefunding_of_DSRA","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Cash_prefunding_of_DSRA\"",null,null,null,"Then","Cash_prefunding_of_DSRA",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Aurelius_share_of_ProjectCo","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Aurelius_share_of_ProjectCo\"",null,null,null,"Then","Aurelius_share_of_ProjectCo",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Aurelius_target_IRR","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Aurelius_target_IRR\"",null,null,null,"Then","Aurelius_target_IRR",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Share_capital_amount","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Share_capital_amount\"",null,null,null,"Then","Share_capital_amount",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Shareholder_loan_annual_interest_rate","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Shareholder_loan_annual_interest_rate\"",null,null,null,"Then","Shareholder_loan_annual_interest_rate",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Accounts_receivable_days","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Accounts_receivable_days\"",null,null,null,"Then","Accounts_receivable_days",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Accounts_payable_days","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Accounts_payable_days\"",null,null,null,"Then","Accounts_payable_days",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","EGR_payment_delay_months","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"EGR_payment_delay_months\"",null,null,null,"Then","EGR_payment_delay_months",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","EG_OM_costs_payment_delay_months","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"EG_OM_costs_payment_delay_months\"",null,null,null,"Then","EG_OM_costs_payment_delay_months",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Cash_prefunding_of_working_capital","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Cash_prefunding_of_working_capital\"",null,null,null,"Then","Cash_prefunding_of_working_capital",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Useful_life_of_solar_asset","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Useful_life_of_solar_asset\"",null,null,null,"Then","Useful_life_of_solar_asset",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Solar_asset_book_value","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Solar_asset_book_value\"",null,null,null,"Then","Solar_asset_book_value",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Retained_cash_initial_balance","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Retained_cash_initial_balance\"",null,null,null,"Then","Retained_cash_initial_balance",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Accounts_receivable_initial_balance","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Accounts_receivable_initial_balance\"",null,null,null,"Then","Accounts_receivable_initial_balance",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Accounts_payable_initial_balance","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Accounts_payable_initial_balance\"",null,null,null,"Then","Accounts_payable_initial_balance",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Retained_earnings_initial_balance","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Retained_earnings_initial_balance\"",null,null,null,"Then","Retained_earnings_initial_balance",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Deferred_tax_initial_balance","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Deferred_tax_initial_balance\"",null,null,null,"Then","Deferred_tax_initial_balance",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Investors_stake","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Investors_stake\"",null,null,null,"Then","Investors_stake",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Incoming_investor_years_after_COD","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Incoming_investor_years_after_COD\"",null,null,null,"Then","Incoming_investor_years_after_COD",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Incoming_investor_equity_IRR","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Incoming_investor_equity_IRR\"",null,null,null,"Then","Incoming_investor_equity_IRR",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Corporate_income_tax_rate","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Corporate_income_tax_rate\"",null,null,null,"Then","Corporate_income_tax_rate",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Tax_depreciation_rate","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Tax_depreciation_rate\"",null,null,null,"Then","Tax_depreciation_rate",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Tax_losses_carried_forward_initial_balance","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Tax_losses_carried_forward_initial_balance\"",null,null,null,"Then","Tax_losses_carried_forward_initial_balance",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Tax_depreciation_follows_accounting_depreciation_switch","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Tax_depreciation_follows_accounting_depreciation_switch\"",null,null,null,"Then","Tax_depreciation_follows_accounting_depreciation_switch",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Senior_debt_witholding_tax_rate","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Senior_debt_witholding_tax_rate\"",null,null,null,"Then","Senior_debt_witholding_tax_rate",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[null,"Public","Equity_cash_flows_withholding_tax_rate","AS DOUBLE",null,"           If Input_Variables_InputC(Row, InputC_Description) = ",null,null,null,null,null,"\"Equity_cash_flows_withholding_tax_rate\"",null,null,null,"Then","Equity_cash_flows_withholding_tax_rate",null,"=","Input_Variables_InputC(Row, InputC_Start)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Step 1: Convert names to variables with _"]
[null,null,"Step 2: Put the names in public variables as DOUBLE"]
[null,null,"Step 3: Copy lines in function InputC_Read"]
[null,null,"Step 4: Put Equations in Calculations"]
[null,null,"Step 5: Put Results in Output"]

{"sheet":"Ideas for Master Class","index":30,"n_rows":296,"n_cols":16,"rows_kept":296,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Big Questions"]
[null,null,"1. Does it work and really increase speed"]
[null,null,"2. Can it be implemented and taught reasonably"]
[]
[]
[null,"Master Class Ideas",null,null,null,null,null,null,null,null,null,null,null,null,null,"What is wrong with this - Resulting in #Value"]
[null,null,"Understanding the structure of the method and why it works"]
[null,null,null,"1. Demonstration of the model"]
[null,null,null,"2. Alternative possibilities of use"]
[null,null,null,"3. Requirements to be simple and strutured"]
[]
[null,null,"Programming in VBA"]
[null,null,null,"1. Understand programming tricks (capital letters, going back and forth from excel)"]
[null,null,null,"2. Understand libraries to make things easier like in Python (reports and inputs"]
[null,null,null,"3. Do not try to do too much at the same time because of #VALUE"]
[null,null,null,"4. Isolate the #VALUE problem"]
[null,null,null,"5. Use Exit Function or ' Comment"]
[null,null,null,"6. Problem with Initialisation"]
[null,null,null,"7. Use Redim to Read In and Output Variable"]
[]
[null,null,"Demonstration Exercise"]
[null,null,null,"1. Add Equity Bridge Loan with Effects on Circular Reference"]
[null,null,null,"2. Add Third Tranche of Debt with Added Inputs in InputC"]
[null,null,null,"3. Add Tax Complexity with Accelerated Depreciation and Limits on NOL"]
[]
[null,null,"Case Exercise 1"]
[null,null,null,"1. Include an Added Operation Expense with Inflation"]
[null,null,null,"2. Understand how to Read into UDF"]
[null,null,null,"3. Include in Total Expenses and in Total EBITDA"]
[null,null,null,"4. Include in Output Reports"]
[null,null,null,"5. Verify the Calculations that you have made"]
[]
[null,null,"Case Exercise 2"]
[null,null,null,"1. Incorporate P90",null,null,null,null,null,null,null,null,null,null,null,"What is wrong with this code"]
[null,null,null,"2. Add to the Input"]
[null,null,null,"3. Compute EBITDA and CFADS at P90 in Model"]
[null,null,null,"4. Allow option for Debt Sizing and DSCR with P90"]
[]
[null,null,"Case Exercise 3"]
[null,null,null,"1. Include Flag for Pro-Rata Funding of Debt"]
[null,null,null,"2. Use debug tests"]
[]
[null,null,"Case Exercise 4 - Add Variable to InputS"]
[null,null,null,"1. Assume the Swap Rate Changes over time"]
[null,null,null,"2. Adjust the InputS page with Lookup etc."]
[]
[]
[null,null,"Case Exercise in Using Program"]
[null,null,null,"1. Change Units"]
[null,null,null,"2. Change Format of Reports"]
[null,null,null,"3. Add Scenarios"]
[]
[null,null,"Case Exercise - Create New Summary Report"]
[]
[]
[null,null,"Case Exercise - Create Read Program from New File"]
[]
[]
[null,null,"Case Exercise - Find Variables in this file compared to another file and add items"]
[]
[null,null,"Verification - "]
[null,null,null,"Use of Area above output"]
[null,null,null,"Put all of the actual date in and use 1 flags to force model"]
[null,null,null,"Evaluate each item one by one unitl all of the factors balance"]
[null,null,null,"Put verification of drivers in comparison sheet"]
[]
[]
[]
[null,null,"Case Study - Shareholder Loan Interest"]
[]
[null,null,null,"Get the input from InputC page"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Write out formulas first"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Work thorough the report before the calculation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Put in Reports as soon as have a couple of equations"]
[]
[]
[]
[]
[]
[]
[null,null,"Copy the public variables and then write the equations"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"What is wrong with this"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Run the report first to make sure no mistakes with basic variables - Note test to isolate "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"What is wrong with this"]
[]
[]
[]
[]
[]
[null,null,"Put the program in the base and bisection"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"What is wrong with the code below and how can you be sure it is fixed"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Need to find the problem"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Can you find an error"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Again, Isolate the problem"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Add Variables for Fixing Amounts"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Put Variables in Public Variables and in Read"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Put in Time Series Variables"]

{"sheet":"Example","index":31,"n_rows":50,"n_cols":43,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,{"$f":"_xlfn.SEQUENCE(,11,0)","v":0},1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Given Debt",600]
[null,null,null,"CFADS",null,100,{"$f":"F5*1.02","v":102},{"$f":"G5*1.02","v":104.04},106.1208,108.243216,110.40808032000001,112.61624192640001,114.868566764928,117.16593810022657,119.5092568622311]
[null,null,null,"WAIR",null,{"$f":"F36","v":6.0000000000000005E-2},6.0000000000000005E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,5.5E-2,5.5E-2,5.4999999999999993E-2,5.5E-2,5.5000000000000007E-2]
[null,null,null,"Factor",1,{"$f":"E7*(1+F6)","v":1.06},{"$f":"F7*(1+G6)","v":1.1236000000000002},1.2022520000000003,1.2864096400000005,1.3764583148000005,1.4521635221140003,1.5320325158302703,1.616294304200935,1.7051904909319864,1.7989759679332455]
[]
[null,null,null,"PV CFADS",{"$f":"SUMPRODUCT(F5:O5/F7:O7)","v":788.53963815675866}]
[null,null,null,"DSCR",{"$f":"E9/E4","v":1.3142327302612644},{"$f":"F5/$E$10","v":76.090024009766054},{"$f":"G5/$E$10","v":77.611824489961379},79.164060979760606,80.747342199355813,82.362289043342926,84.009534824209794,85.689725520693983,87.40352003110786,89.151590431730028,90.934622240364618]
[null,null,null,"PV ",{"$f":"SUMPRODUCT(F10:O10/F7:O7)","v":600}]
[]
[null,null,null,"Interest 1",null,{"$f":"F26","v":30},{"$f":"G26","v":27.995498799511701},30.9535650035812,28.37047089504625,25.511563325738138,16.766726561954425,13.908467455772476,10.817395517408734,7.4791938694663589,3.8787279628591573]
[null,null,null,"Interest 2",null,{"$f":"F31","v":6},{"$f":"G31","v":5.59909975990234},5.1589275005968673,4.7284118158410413,4.2519272209563566,3.725939235989872,3.0907705457272172,2.4038656705352741,1.6620430821036354,0.86193954730203504]
[null,null,null,"Total Repayment",null,{"$f":"F10-F13-F14","v":40.090024009766054},44.01722593054734,43.051568475582535,47.648459488468518,52.598798496648435,63.516869026265496,68.690487519194278,74.182258843163865,80.010353480160035,86.19395473020343]
[null,null,null,"Repayment 1",{"$f":"E19","v":0.5},{"$f":"F15*$E$16","v":20.045012004883027},{"$f":"G15*$E$16","v":22.00861296527367},21.525784237791267,23.824229744234259,26.299399248324217,31.758434513132748,34.345243759597139,37.091129421581932,40.005176740080017,43.096977365101715]
[null,null,null,"Repayment 2",{"$f":"1-E16","v":0.5},{"$f":"F15*$E$17","v":20.045012004883027},{"$f":"G15*$E$17","v":22.00861296527367},21.525784237791267,23.824229744234259,26.299399248324217,31.758434513132748,34.345243759597139,37.091129421581932,40.005176740080017,43.096977365101715]
[]
[null,null,null,"Debt 1",0.5]
[null,null,null,"Debt 1",{"$f":"E19*E11","v":300}]
[]
[null,null,null,"Opening",null,{"$f":"E24","v":300},{"$f":"F24","v":279.95498799511699},257.94637502984335,236.42059079205208,212.59636104781782,186.2969617994936,154.53852728636085,120.19328352676371,83.102154105181768,43.09697736510175]
[null,null,null,"Less:  Repayment",null,{"$f":"F17","v":20.045012004883027},{"$f":"G17","v":22.00861296527367},21.525784237791267,23.824229744234259,26.299399248324217,31.758434513132748,34.345243759597139,37.091129421581932,40.005176740080017,43.096977365101715]
[null,null,null,"Closing",{"$f":"E20","v":300},{"$f":"F22-F23","v":279.95498799511699},{"$f":"G22-G23","v":257.94637502984335},236.42059079205208,212.59636104781782,186.2969617994936,154.53852728636085,120.19328352676371,83.102154105181768,43.09697736510175,0]
[null,null,null,"Interest",null,0.1,0.1,0.12,0.12,0.12,0.09,0.09,0.09,0.09,0.09]
[null,null,null,"Interest",null,{"$f":"F25*F22","v":30},{"$f":"G25*G22","v":27.995498799511701},30.9535650035812,28.37047089504625,25.511563325738138,16.766726561954425,13.908467455772476,10.817395517408734,7.4791938694663589,3.8787279628591573]
[]
[null,null,null,"Opening",null,{"$f":"E30","v":300},{"$f":"F30","v":279.95498799511699},257.94637502984335,236.42059079205208,212.59636104781782,186.2969617994936,154.53852728636085,120.19328352676371,83.102154105181768,43.09697736510175]
[null,null,null,"Less:  Repayment",null,{"$f":"F17","v":20.045012004883027},{"$f":"G17","v":22.00861296527367},21.525784237791267,23.824229744234259,26.299399248324217,31.758434513132748,34.345243759597139,37.091129421581932,40.005176740080017,43.096977365101715]
[null,null,null,"Closing",{"$f":"E11*E17","v":300},{"$f":"F28-F29","v":279.95498799511699},{"$f":"G28-G29","v":257.94637502984335},236.42059079205208,212.59636104781782,186.2969617994936,154.53852728636085,120.19328352676371,83.102154105181768,43.09697736510175,0]
[null,null,null,"Interest",0.02,{"$f":"F28*$E$31","v":6},{"$f":"G28*$E$31","v":5.59909975990234},5.1589275005968673,4.7284118158410413,4.2519272209563566,3.725939235989872,3.0907705457272172,2.4038656705352741,1.6620430821036354,0.86193954730203504]
[]
[null,null,null,"Total Opening",null,{"$f":"F22+F28","v":600},{"$f":"G22+G28","v":559.90997599023399},515.8927500596867,472.84118158410416,425.19272209563565,372.5939235989872,309.07705457272169,240.38656705352741,166.20430821036354,86.193954730203501]
[null,null,null,"Total Interest",null,{"$f":"F26+F31","v":36},{"$f":"G26+G31","v":33.594598559414038},36.112492504178064,33.098882710887288,29.763490546694495,20.492665797944298,16.999238001499691,13.221261187944009,9.1412369515699936,4.7406675101611926]
[null,null,null,"Interest Rate",null,{"$f":"F34/F33","v":0.06},{"$f":"G34/G33","v":0.06},6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,5.5000000000000007E-2,5.4999999999999993E-2,5.5000000000000007E-2,5.4999999999999993E-2,5.5E-2]
[null,null,null,"Interest Rate Fixed",null,6.0000000000000005E-2,6.0000000000000005E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,5.5E-2,5.5E-2,5.4999999999999993E-2,5.5E-2,5.5000000000000007E-2]
[null,null,null,null,null,{"$f":"F35-F36","v":0},{"$f":"G35-G36","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"CFADS from Model",null,{"$f":"Debt!Q17","v":17345.600502954356},{"$f":"Debt!R17","v":18611.389402627436},{"$f":"Debt!S17","v":17823.872140901665},{"$f":"Debt!T17","v":18440.887822505854},{"$f":"Debt!U17","v":17779.417165988809},{"$f":"Debt!V17","v":18182.506712743852},{"$f":"Debt!W17","v":17679.76312045908},{"$f":"Debt!X17","v":18032.240378504197},{"$f":"Debt!Y17","v":17507.516150175728},{"$f":"Debt!Z17","v":17854.32326826785},{"$f":"Debt!AA17","v":17425.726842826181},{"$f":"Debt!AB17","v":17744.343695464511},{"$f":"Debt!AC17","v":17266.238552863466},{"$f":"Debt!AD17","v":17584.226450075221},{"$f":"Debt!AE17","v":17100.132531139832},{"$f":"Debt!AF17","v":17447.508989503811},{"$f":"Debt!AG17","v":16900.811354991296},{"$f":"Debt!AH17","v":17243.074547027954},{"$f":"Debt!AI17","v":16745.796437383717},{"$f":"Debt!AJ17","v":17061.164772401906},{"$f":"Debt!AK17","v":16591.010504832004},{"$f":"Debt!AL17","v":16902.969557532924},{"$f":"Debt!AM17","v":16390.256546665569},{"$f":"Debt!AN17","v":16728.999151642154},{"$f":"Debt!AO17","v":16154.172102879791},{"$f":"Debt!AP17","v":16492.302071141883},{"$f":"Debt!AQ17","v":16010.212633117622},{"$f":"Debt!AR17","v":16364.472534924687},{"$f":"Debt!AS17","v":15877.180481804136},{"$f":"Debt!AT17","v":16232.920023105749},{"$f":"Debt!AU17","v":15740.246378936143},{"$f":"Debt!AV17","v":16123.593277151936},{"$f":"Debt!AW17","v":15573.937868574121},{"$f":"Debt!AX17","v":15958.059902931338},{"$f":"Debt!AY17","v":0},{"$f":"Debt!AZ17","v":0},{"$f":"Debt!BA17","v":0},{"$f":"Debt!BB17","v":0}]
[null,null,null,"DSCR from Model",null,{"$f":"Debt!Q55","v":1.4},{"$f":"Debt!R55","v":1.4},{"$f":"Debt!S55","v":1.4},{"$f":"Debt!T55","v":1.4},{"$f":"Debt!U55","v":1.4},{"$f":"Debt!V55","v":1.4},{"$f":"Debt!W55","v":1.4},{"$f":"Debt!X55","v":1.4},{"$f":"Debt!Y55","v":1.4},{"$f":"Debt!Z55","v":1.4},{"$f":"Debt!AA55","v":1.4},{"$f":"Debt!AB55","v":1.4},{"$f":"Debt!AC55","v":1.4},{"$f":"Debt!AD55","v":1.4},{"$f":"Debt!AE55","v":1.4},{"$f":"Debt!AF55","v":1.4},{"$f":"Debt!AG55","v":1.4},{"$f":"Debt!AH55","v":1.4},{"$f":"Debt!AI55","v":1.4},{"$f":"Debt!AJ55","v":1.4},{"$f":"Debt!AK55","v":1.4},{"$f":"Debt!AL55","v":1.4},{"$f":"Debt!AM55","v":1.4},{"$f":"Debt!AN55","v":1.4},{"$f":"Debt!AO55","v":1.4},{"$f":"Debt!AP55","v":1.4},{"$f":"Debt!AQ55","v":1.4},{"$f":"Debt!AR55","v":1.4},{"$f":"Debt!AS55","v":1.4},{"$f":"Debt!AT55","v":1.4},{"$f":"Debt!AU55","v":1.4},{"$f":"Debt!AV55","v":1.4},{"$f":"Debt!AW55","v":1.4},{"$f":"Debt!AX55","v":1.4},{"$f":"Debt!AY55","v":0},{"$f":"Debt!AZ55","v":0},{"$f":"Debt!BA55","v":0},{"$f":"Debt!BB55","v":0}]
[null,null,null,"DS at DSCR",null,{"$f":"F40/F41","v":12389.714644967398},{"$f":"G40/G41","v":13293.849573305311},12731.33724350119,13172.062730361326,12699.583689992007,12987.504794817038,12628.402228899344,12880.17169893157,12505.36867869695,12753.088048762751,12446.947744875844,12674.53121104608,12333.027537759619,12560.16175005373,12214.380379385595,12462.506421074151,12072.00811070807,12316.481819305682,11961.283169559798,12186.546266001362,11850.721789165718,12073.549683952089,11707.326104761121,11949.285108315826,11538.694359199852,11780.215765101346,11435.866166512587,{"$f":"AG40/AG41","v":11688.908953517635},{"$f":"AH40/AH41","v":11340.84320128867},{"$f":"AI40/AI41","v":11594.942873646965},{"$f":"AJ40/AJ41","v":11243.033127811532},{"$f":"AK40/AK41","v":11516.852340822812},{"$f":"AL40/AL41","v":11124.241334695802},{"$f":"AM40/AM41","v":11398.614216379528},{"$f":"AN40/AN41","v":{"$error":"#DIV/0!"}},{"$f":"AO40/AO41","v":{"$error":"#DIV/0!"}},{"$f":"AP40/AP41","v":{"$error":"#DIV/0!"}},{"$f":"AQ40/AQ41","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Interest",null,{"$f":"Debt!Q60+Debt!Q61","v":5126.0738353860052},{"$f":"Debt!R60+Debt!R61","v":4916.7075337129554},{"$f":"Debt!S60+Debt!S61","v":4850.7232039296978},{"$f":"Debt!T60+Debt!T61","v":4635.1618034219173},{"$f":"Debt!U60+Debt!U61","v":4561.6984692623437},{"$f":"Debt!V60+Debt!V61","v":4346.394102606846},{"$f":"Debt!W60+Debt!W61","v":4266.3099861932333},{"$f":"Debt!X60+Debt!X61","v":4074.3254062125097},{"$f":"Debt!Y60+Debt!Y61","v":3964.0743013098445},{"$f":"Debt!Z60+Debt!Z61","v":3751.5277182834338},{"$f":"Debt!AA60+Debt!AA61","v":3819.5187205440134},{"$f":"Debt!AB60+Debt!AB61","v":3601.1224717653386},{"$f":"Debt!AC60+Debt!AC61","v":3493.8962599261695},{"$f":"Debt!AD60+Debt!AD61","v":3276.9781205245099},{"$f":"Debt!AE60+Debt!AE61","v":3160.5203569868436},{"$f":"Debt!AF60+Debt!AF61","v":2961.4235324352749},{"$f":"Debt!AG60+Debt!AG61","v":2819.1858818618311},{"$f":"Debt!AH60+Debt!AH61","v":2605.7823261658509},{"$f":"Debt!AI60+Debt!AI61","v":2470.3352405782407},{"$f":"Debt!AJ60+Debt!AJ61","v":2258.3103573411081},{"$f":"Debt!AK60+Debt!AK61","v":2226.7099446196034},{"$f":"Debt!AL60+Debt!AL61","v":2006.8860914928423},{"$f":"Debt!AM60+Debt!AM61","v":1845.0080874011733},{"$f":"Debt!AN60+Debt!AN61","v":1635.8516060498439},{"$f":"Debt!AO60+Debt!AO61","v":1453.9030767855495},{"$f":"Debt!AP60+Debt!AP61","v":1237.8928034976882},{"$f":"Debt!AQ60+Debt!AQ61","v":1054.0484429926619},{"$f":"Debt!AR60+Debt!AR61","v":838.89358727325202},{"$f":"Debt!AS60+Debt!AS61","v":642.4713922997131},{"$f":"Debt!AT60+Debt!AT61","v":427.99071086831759},{"$f":"Debt!AU60+Debt!AU61","v":218.61418153987466},{"$f":"Debt!AV60+Debt!AV61","v":4.8535406603883233},{"$f":"Debt!AW60+Debt!AW61","v":-218.25211775922816},{"$f":"Debt!AX60+Debt!AX61","v":-430.98192011943513},{"$f":"Debt!AY60+Debt!AY61","v":0},{"$f":"Debt!AZ60+Debt!AZ61","v":0},{"$f":"Debt!BA60+Debt!BA61","v":0},{"$f":"Debt!BB60+Debt!BB61","v":0}]
[null,null,null,"Repay b/4 Adj",{"$f":"SUM(F44:AM44)","v":325608.09371112613},{"$f":"F42-F43","v":7263.6408095813931},{"$f":"G42-G43","v":8377.142039592356},7880.614039571492,8536.9009269394082,8137.8852207296632,8641.1106922101917,8362.0922427061105,8805.8462927190594,8541.2943773871048,9001.5603304793167,8627.4290243318319,9073.4087392807414,8839.1312778334504,9283.1836295292196,9053.8600223987523,9501.0828886388772,9252.8222288462384,9710.6994931398312,9490.9479289815572,9928.2359086602537,9624.0118445461158,10066.663592459247,9862.3180173599485,10313.433502265982,10084.791282414302,10542.322961603657,10381.817723519925,{"$f":"AG42-AG43","v":10850.015366244383},{"$f":"AH42-AH43","v":10698.371808988957},{"$f":"AI42-AI43","v":11166.952162778647},{"$f":"AJ42-AJ43","v":11024.418946271657},{"$f":"AK42-AK43","v":11511.998800162424},{"$f":"AL42-AL43","v":11342.49345245503},{"$f":"AM42-AM43","v":11829.596136498963}]
[null,null,null,"Factor",{"$f":"Debt!F107+Debt!F108","v":0.77402013269362313},null,null,{"$f":"Debt!H107+Debt!H108","v":0},{"$f":"Debt!I107+Debt!I108","v":0},{"$f":"Debt!J107+Debt!J108","v":0},{"$f":"Debt!K107+Debt!K108","v":0},{"$f":"Debt!L107+Debt!L108","v":0},{"$f":"Debt!M107+Debt!M108","v":0},{"$f":"Debt!N107+Debt!N108","v":0},{"$f":"Debt!O107+Debt!O108","v":0},{"$f":"Debt!P107+Debt!P108","v":0},{"$f":"Debt!Q107+Debt!Q108","v":0},{"$f":"Debt!R107+Debt!R108","v":0},{"$f":"Debt!S107+Debt!S108","v":0},{"$f":"Debt!T107+Debt!T108","v":0},{"$f":"Debt!U107+Debt!U108","v":0},{"$f":"Debt!V107+Debt!V108","v":0},{"$f":"Debt!W107+Debt!W108","v":0},{"$f":"Debt!X107+Debt!X108","v":0},{"$f":"Debt!Y107+Debt!Y108","v":0},{"$f":"Debt!Z107+Debt!Z108","v":0},{"$f":"Debt!AA107+Debt!AA108","v":0},{"$f":"Debt!AB107+Debt!AB108","v":0},{"$f":"Debt!AC107+Debt!AC108","v":0},{"$f":"Debt!AD107+Debt!AD108","v":0},{"$f":"Debt!AE107+Debt!AE108","v":0},{"$f":"Debt!AF107+Debt!AF108","v":0},{"$f":"Debt!AG107+Debt!AG108","v":0},{"$f":"Debt!AH107+Debt!AH108","v":0},{"$f":"Debt!AI107+Debt!AI108","v":0},{"$f":"Debt!AJ107+Debt!AJ108","v":0},{"$f":"Debt!AK107+Debt!AK108","v":0},{"$f":"Debt!AL107+Debt!AL108","v":0},{"$f":"Debt!AM107+Debt!AM108","v":0},{"$f":"Debt!AN107+Debt!AN108","v":0},{"$f":"Debt!AO107+Debt!AO108","v":0},{"$f":"Debt!AP107+Debt!AP108","v":0},{"$f":"Debt!AQ107+Debt!AQ108","v":0}]
[null,null,null,"Final Repay",null,{"$f":"F44*$E$45","v":5622.2042232710064},6484.0765930786038,6099.753924616356,6607.7331882619546,6298.8869983946488,6688.3936446048183,6472.4277472957001,6815.9023159700555,6611.1338073604638,6967.3889214472547,6677.8037582181405,7023.0010363615593,6841.6655645650017,7185.3710247474764,7007.869935926572,7354.0294381973763,7161.8706893620711,7516.2769102279908,7346.1847753785723,7684.6544754348033,7449.1789249605854,7791.8002896173712,7633.6327004636578,7982.8051679507735,7805.8314866018118,8159.9702176394921,8035.7359319599009,8398.1303335083267,8280.7551671993497,8643.4457948172694,8533.1222156632812,8910.5188388705501,8779.3182871457939,9156.3455712848991,0,0,0,0]
[null,null,null,"Opening Balance",{"$f":"Debt!F109+Debt!F110","v":225376.96393978526}]
[]
[null,null,null,"Repayment in UDF",{"$f":"SUM(F49:AQ49)","v":0},{"$f":"UDF_Output2!AZ272","v":""},{"$f":"UDF_Output2!BA272","v":""},{"$f":"UDF_Output2!BB272","v":""},{"$f":"UDF_Output2!BC272","v":""},{"$f":"UDF_Output2!BD272","v":""},{"$f":"UDF_Output2!BE272","v":""},{"$f":"UDF_Output2!BF272","v":""},{"$f":"UDF_Output2!BG272","v":""},{"$f":"UDF_Output2!BH272","v":""},{"$f":"UDF_Output2!BI272","v":""},{"$f":"UDF_Output2!BJ272","v":""},{"$f":"UDF_Output2!BK272","v":""},{"$f":"UDF_Output2!BL272","v":""},{"$f":"UDF_Output2!BM272","v":""},{"$f":"UDF_Output2!BN272","v":""},{"$f":"UDF_Output2!BO272","v":""},{"$f":"UDF_Output2!BP272","v":""},{"$f":"UDF_Output2!BQ272","v":""},{"$f":"UDF_Output2!BR272","v":""},{"$f":"UDF_Output2!BS272","v":""},{"$f":"UDF_Output2!BT272","v":""},{"$f":"UDF_Output2!BU272","v":""},{"$f":"UDF_Output2!BV272","v":""},{"$f":"UDF_Output2!BW272","v":""},{"$f":"UDF_Output2!BX272","v":""},{"$f":"UDF_Output2!BY272","v":""},{"$f":"UDF_Output2!BZ272","v":""},{"$f":"UDF_Output2!CA272","v":""},{"$f":"UDF_Output2!CB272","v":""},{"$f":"UDF_Output2!CC272","v":""},{"$f":"UDF_Output2!CD272","v":""},{"$f":"UDF_Output2!CE272","v":""},{"$f":"UDF_Output2!CF272","v":""},{"$f":"UDF_Output2!CG272","v":""},{"$f":"UDF_Output2!CH272","v":""},{"$f":"UDF_Output2!CI272","v":""},{"$f":"UDF_Output2!CJ272","v":""},{"$f":"UDF_Output2!CK272","v":""}]
[null,null,null,"Interest in UDF",null,{"$f":"UDF_Output2!AZ282","v":0.97776136104381461},{"$f":"UDF_Output2!BA282","v":0.95636404384615126},{"$f":"UDF_Output2!BB282","v":0.93509580916437929},{"$f":"UDF_Output2!BC282","v":0.91463218436176319},{"$f":"UDF_Output2!BD282","v":0.89429200943603482},{"$f":"UDF_Output2!BE282","v":0.87472133446805456},{"$f":"UDF_Output2!BF282","v":0.8552687225235468},{"$f":"UDF_Output2!BG282","v":0.83645090073180539},{"$f":"UDF_Output2!BH282","v":0.81784937114585476},{"$f":"UDF_Output2!BI282","v":0.79995156590262506},{"$f":"UDF_Output2!BJ282","v":0.78138075007582297},{"$f":"UDF_Output2!BK282","v":0.76353005369546767},{"$f":"UDF_Output2!BL282","v":0.74580476055299161},{"$f":"UDF_Output2!BM282","v":0.72876680007295258},{"$f":"UDF_Output2!BN282","v":0.71184853326567177},{"$f":"UDF_Output2!BO282","v":0.69549852217357477},{"$f":"UDF_Output2!BP282","v":0.67935257595178722},{"$f":"UDF_Output2!BQ282","v":0.66383272014864525},{"$f":"UDF_Output2!BR282","v":0.64842189315466925},{"$f":"UDF_Output2!BS282","v":0.63360865090374863},{"$f":"UDF_Output2!BT282","v":0.61812797907231543},{"$f":"UDF_Output2!BU282","v":0.6032658544524846},{"$f":"UDF_Output2!BV282","v":0.58852653435865776},{"$f":"UDF_Output2!BW282","v":0.57429985083166668},{"$f":"UDF_Output2!BX282","v":0.56026824392275676},{"$f":"UDF_Output2!BY282","v":0.54679728524812987},{"$f":"UDF_Output2!BZ282","v":0.53343763600853833},{"$f":"UDF_Output2!CA282","v":0.52061178619801018},{"$f":"UDF_Output2!CB282","v":0.50789191534048295},{"$f":"UDF_Output2!CC282","v":0.49568028086549393},{"$f":"UDF_Output2!CD282","v":0.48356955013218345},{"$f":"UDF_Output2!CE282","v":0.47188003309024246},{"$f":"UDF_Output2!CF282","v":0.45813595445654604},{"$f":"UDF_Output2!CG282","v":0.44479218879276317},{"$f":"UDF_Output2!CH282","v":0.43183707649782826},{"$f":"UDF_Output2!CI282","v":0.41925929757070701},{"$f":"UDF_Output2!CJ282","v":0.40704786171913304},{"$f":"UDF_Output2!CK282","v":0.39519209875643985}]